PRIME ISLAMI LIFE INSURANCE LIMITED Financials Prime Islami Life Insurance Limited
Equities
PRIMELIFE
BD0732PMILI9
Life & Health Insurance
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.1 BDT | -2.14% |
|
-6.59% | -22.01% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,676 | 1,767 | 1,532 | 1,584 | 1,755 | 1,630 |
| Enterprise Value (EV) 1 | -2,168 | -391.5 | 186 | 387.5 | 648.5 | 728.5 |
| P/E ratio | 3.28 x | 5.06 x | -64.7 x | -3.48 x | -6.49 x | -4.56 x |
| Yield | 2.73% | 2.07% | 1.99% | - | - | 0.37% |
| Capitalization / Revenue | 0.45 x | 0.44 x | 0.41 x | 0.39 x | 0.4 x | 0.38 x |
| EV / Revenue | -0.58 x | -0.1 x | 0.05 x | 0.09 x | 0.15 x | 0.17 x |
| EV / EBITDA | -3.89 x | -0.92 x | 12.2 x | -1.29 x | -5.53 x | -3.37 x |
| EV / FCF | 1.26 x | 0.21 x | -0.46 x | 2.03 x | -5.03 x | 4.22 x |
| FCF Yield | 79.3% | 479% | -216% | 49.4% | -19.9% | 23.7% |
| Price to Book | 5.49 x | 5.68 x | 6.82 x | 10 x | 9.53 x | 9.48 x |
| Nbr of stocks (in thousands) | 30,520 | 30,520 | 30,520 | 30,520 | 30,520 | 30,520 |
| Reference price 2 | 54.90 | 57.90 | 50.20 | 51.90 | 57.50 | 53.40 |
| Announcement Date | 12/10/18 | 6/27/19 | 9/23/20 | 6/21/21 | 1/11/23 | 9/5/23 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,737 | 4,058 | 3,742 | 4,102 | 4,406 | 4,242 |
| EBITDA 1 | 557.3 | 426.6 | 15.3 | -300.5 | -117.2 | -215.8 |
| EBIT 1 | 537.5 | 408.1 | -2.71 | -318.2 | -134.8 | -231.7 |
| Operating Margin | 14.38% | 10.06% | -0.07% | -7.76% | -3.06% | -5.46% |
| Earnings before Tax (EBT) 1 | 524.6 | 390.5 | -41.39 | -361.6 | -176.3 | -310.7 |
| Net income 1 | 511.1 | 349.3 | -23.68 | -455 | -270.5 | -357.3 |
| Net margin | 13.68% | 8.61% | -0.63% | -11.09% | -6.14% | -8.42% |
| EPS 2 | 16.75 | 11.44 | -0.7760 | -14.91 | -8.864 | -11.71 |
| Free Cash Flow 1 | -1,720 | -1,875 | -402.5 | 191.3 | -128.9 | 172.6 |
| FCF margin | -46.03% | -46.22% | -10.76% | 4.66% | -2.92% | 4.07% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 1.500 | 1.200 | 1.000 | - | - | 0.2000 |
| Announcement Date | 12/10/18 | 6/27/19 | 9/23/20 | 6/21/21 | 1/11/23 | 9/5/23 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3,844 | 2,159 | 1,346 | 1,197 | 1,106 | 901 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1,720 | -1,875 | -402 | 191 | -129 | 173 |
| ROE (net income / shareholders' equity) | 167% | 54.5% | -8.79% | -102% | -57.9% | -79.2% |
| ROA (Net income/ Total Assets) | 3.66% | 2.43% | -0.02% | -1.96% | -0.88% | -1.55% |
| Assets 1 | 13,964 | 14,362 | 155,811 | 23,205 | 30,914 | 23,091 |
| Book Value Per Share 2 | 10.00 | 10.20 | 7.360 | 5.180 | 6.040 | 5.630 |
| Cash Flow per Share 2 | 126.0 | 85.60 | 49.20 | 40.90 | 37.80 | 30.90 |
| Capex 1 | 1,990 | 39.3 | 18 | 22.3 | 6.99 | 10.5 |
| Capex / Sales | 53.25% | 0.97% | 0.48% | 0.54% | 0.16% | 0.25% |
| Announcement Date | 12/10/18 | 6/27/19 | 9/23/20 | 6/21/21 | 1/11/23 | 9/5/23 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -22.01% | 11.81M | |
| +11.46% | 98.5B | |
| +2.63% | 97.11B | |
| -9.55% | 85.02B | |
| +17.96% | 75.72B | |
| +8.49% | 30.79B | |
| +20.29% | 29.06B | |
| +6.64% | 27.68B | |
| +0.86% | 17.53B | |
| -12.20% | 14.85B |
- Stock Market
- Equities
- PRIMELIFE Stock
- Financials Prime Islami Life Insurance Limited
