Company Valuation: Saif Power Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,612 7,289 7,177 7,440 5,326 4,309
Change - 29.89% -1.54% 3.66% -28.42% -19.09%
Enterprise Value (EV) 1 13,590 14,856 16,344 15,898 13,346 8,359
Change - 9.31% 10.02% -2.73% -16.06% -37.36%
P/E 2.37x 4.18x 3.32x 12.6x 39.9x -112x
PBR 0.35x 0.46x 0.51x 0.59x 0.47x 0.41x
PEG - -0.2x 0.1x -0.2x -0.5x 1x
Capitalization / Revenue 0.63x 0.44x 0.31x 0.39x 0.55x 0.47x
EV / Revenue 1.52x 0.91x 0.71x 0.83x 1.38x 0.91x
EV / EBITDA 3.59x 4.65x 4.17x 4.93x 4.22x 14.9x
EV / EBIT 4.28x 5.75x 4.95x 6.14x 5.29x -111x
EV / FCF -40.4x 17.3x 6.43x 5.07x 5.89x 1.53x
FCF Yield -2.48% 5.78% 15.5% 19.7% 17% 65.2%
Dividend per Share 2 3.75 8 8.5 4.29 1.25 1.75
Rate of return 25.8% 42.4% 45.8% 22.3% 9.07% 15.7%
EPS 2 6.127 4.512 5.589 1.525 0.345 -0.0995
Distribution rate 61.2% 177% 152% 281% 362% -1,759%
Net sales 1 8,925 16,394 22,870 19,044 9,671 9,189
EBITDA 1 3,782 3,192 3,920 3,225 3,162 560.9
EBIT 1 3,172 2,584 3,301 2,590 2,522 -75.25
Net income 1 2,368 1,744 2,160 589.2 133.3 -38.45
Net Debt 1 7,979 7,567 9,168 8,458 8,020 4,050
Reference price 2 14.520 18.860 18.570 19.250 13.780 11.150
Nbr of stocks (in thousands) 386,472 386,472 386,472 386,472 386,472 386,472
Announcement Date 4/5/21 4/7/22 4/7/23 4/8/24 4/9/25 4/3/26
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.56M
31.89x7.38x19.98x-.--% 42.38B
14.37x2.83x10.56x2.87% 33.84B
15.29x4.95x9.82x3.67% 17.25B
16.07x5.2x10.87x-.--% 14.98B
7.81x2.85x7.71x5.25% 12.4B
4.4x0.65x3.19x2.91% 8.33B
11.39x1.53x8.17x4.43% 8.08B
50.43x4.05x9.62x4.58% 6.89B
Average 18.96x 3.68x 9.99x 2.96% 16.02B
Weighted average by Cap. 20.22x 4.53x 12.43x 2.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. SPWL Stock
  4. Valuation Saif Power Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!