Financials Premier Cement Mills PLC

Equities

PREMIERCEM

BD0645PCML09

Construction Materials

End-of-day quote Dhaka S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
60.9 BDT -2.87% Intraday chart for Premier Cement Mills PLC +6.65% +13.62%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 8,172 7,656 6,422 7,824 4,935 5,979
Enterprise Value (EV) 1 15,275 18,145 19,843 23,247 23,977 27,241
P/E ratio 18.5 x 12.5 x 23.8 x 12 x -4.37 x -7.1 x
Yield 1.29% 1.38% 1.64% 2.7% 2.14% 1.76%
Capitalization / Revenue 0.81 x 0.64 x 0.61 x 0.61 x 0.35 x 0.27 x
EV / Revenue 1.52 x 1.51 x 1.9 x 1.81 x 1.68 x 1.25 x
EV / EBITDA 11.9 x 11.8 x 15.1 x 14.3 x 26.6 x 15.3 x
EV / FCF -6.39 x -4.74 x -12.5 x -11.3 x -11.5 x -54.1 x
FCF Yield -15.6% -21.1% -8% -8.82% -8.69% -1.85%
Price to Book 1.8 x 1.51 x 1.22 x 0.93 x 0.7 x 0.96 x
Nbr of stocks (in thousands) 105,450 105,450 105,450 105,450 105,450 105,450
Reference price 2 77.50 72.60 60.90 74.20 46.80 56.70
Announcement Date 12/4/18 11/5/19 12/13/20 11/15/21 2/25/23 11/2/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 10,050 11,999 10,461 12,810 14,234 21,833
EBITDA 1 1,283 1,538 1,312 1,624 902.8 1,783
EBIT 1 1,005 1,193 992.6 1,328 604.2 1,137
Operating Margin 10% 9.94% 9.49% 10.36% 4.24% 5.21%
Earnings before Tax (EBT) 1 578.5 809.8 340.8 758.4 -1,033 -555.6
Net income 1 441.1 611.4 269.4 651.9 -1,128 -842.3
Net margin 4.39% 5.1% 2.58% 5.09% -7.93% -3.86%
EPS 2 4.183 5.798 2.555 6.182 -10.70 -7.988
Free Cash Flow 1 -2,389 -3,826 -1,587 -2,051 -2,085 -503.2
FCF margin -23.78% -31.88% -15.17% -16.01% -14.65% -2.3%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 1.000 1.000 1.000 2.000 1.000 1.000
Announcement Date 12/4/18 11/5/19 12/13/20 11/15/21 2/25/23 11/2/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 7,103 10,489 13,421 15,423 19,042 21,262
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.535 x 6.819 x 10.23 x 9.5 x 21.09 x 11.92 x
Free Cash Flow 1 -2,389 -3,826 -1,587 -2,051 -2,085 -503
ROE (net income / shareholders' equity) 9.95% 12.7% 5.24% 9.54% -14.5% -12.6%
ROA (Net income/ Total Assets) 5.23% 4.6% 3.07% 3.44% 1.36% 2.27%
Assets 1 8,438 13,280 8,768 18,934 -82,949 -37,056
Book Value Per Share 2 43.10 48.20 49.70 79.80 67.10 59.30
Cash Flow per Share 2 0.7300 1.610 1.350 1.470 2.010 2.780
Capex 1 1,793 4,018 3,142 1,571 2,011 2,295
Capex / Sales 17.84% 33.48% 30.04% 12.26% 14.12% 10.51%
Announcement Date 12/4/18 11/5/19 12/13/20 11/15/21 2/25/23 11/2/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PREMIERCEM Stock
  4. Financials Premier Cement Mills PLC