Valuation RAK Ceramics (Bangladesh) Limited

Equities

End-of-day quote Dhaka S.E. Other stock markets 2025-06-24			5-day change	1st Jan Change
18.90 ^BDT	+2.16%		+0.53%	-16.37%

May. 15	RAK Ceramics Limited, Q1 2025 Earnings Call, May 15, 2025
May. 05	RAK Ceramics Limited Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	12,283	11,170	19,002	18,360	18,360	9,672
Change	-	-9.06%	70.11%	-3.38%	0%	-47.32%
Enterprise Value (EV) ¹	10,912	9,355	17,165	17,475	18,673	10,846
Change	-	-14.27%	83.5%	1.81%	6.85%	-41.92%
P/E ratio	16.3x	36x	21x	27.3x	29.8x	-354x
PBR	1.67x	1.59x	2.53x	2.4x	2.35x	1.31x
PEG	-	-0.6x	0x	-1.1x	-3.62x	3x
Capitalization / Revenue	1.9x	2.11x	2.77x	2.46x	2.35x	1.45x
EV / Revenue	1.69x	1.77x	2.51x	2.34x	2.39x	1.63x
EV / EBITDA	7.56x	10.9x	10.9x	12.5x	14.2x	14.8x
EV / EBIT	10.8x	22.5x	15.3x	18.4x	21.7x	48.1x
EV / FCF	8.7x	9.21x	60x	-37.9x	-24.6x	-40.1x
FCF Yield	11.5%	10.9%	1.67%	-2.64%	-4.06%	-2.49%
Dividend per Share ²	1.5	1	1.25	1	1	1
Rate of return	5.23%	3.83%	2.82%	2.33%	2.33%	4.42%
EPS ²	1.76	0.7259	2.115	1.569	1.44	-0.0639
Distribution rate	85.2%	138%	59.1%	63.7%	69.4%	-1,566%
Net sales ¹	6,464	5,289	6,851	7,453	7,819	6,670
EBITDA ¹	1,443	861.9	1,572	1,395	1,319	734.9
EBIT ¹	1,009	415	1,120	951.9	859.3	225.3
Net income ¹	754	310.7	905.2	671.6	618.4	-27.33
Net Debt ¹	-1,371	-1,815	-1,837	-884.4	313.4	1,174
Reference price ²	28.70	26.10	44.40	42.90	42.90	22.60
Nbr of stocks (in thousands)	427,969	427,969	427,969	427,969	427,969	427,969
Announcement Date	2/12/20	2/7/21	2/9/22	2/2/23	2/11/24	1/28/25

¹BDT in Million²BDT

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RAK CERAMICS (BANGLADESH) LIMITED	-	-	-	-	65.99M
SAINT-GOBAIN	14.84x	1.21x	7.7x	2.4%	56.88B
ASSA ABLOY AB	22.17x	2.54x	13.19x	2.04%	34.32B
CARLISLE COMPANIES INCORPORATED	18.44x	3.4x	12.64x	1.13%	16.05B
MASCO CORPORATION	18.02x	2.08x	12.07x	1.94%	13.45B
BUILDERS FIRSTSOURCE, INC.	18.14x	1.05x	9.37x	-.--%	13.13B
THE AZEK COMPANY INC.	44.96x	4.89x	18.22x	-.--%	7.45B
SANWA HOLDINGS CORPORATION	19.58x	1.46x	10.59x	2.04%	7.06B
ARMSTRONG WORLD INDUSTRIES, INC.	22.86x	4.48x	13.3x	0.78%	6.88B
SIMPSON MANUFACTURING CO., INC.	19.68x	2.87x	12.13x	0.7%	6.67B
Average	22.08x	2.67x	12.13x	1.23%	16.2B
Weighted average by Cap.	19.42x	2.16x	10.88x	1.7%