SAMBA BANK LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.96 PKR | +0.09% |
|
-2.58% | +3.49% |
| Apr. 16 | Bank Alfalah to Acquire Samba Bank | CI |
| Mar. 06 | Samba Bank Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,106 | 8,066 | 7,562 | 12,553 | 6,554 | 10,677 |
| Enterprise Value (EV) 1 | 31,038 | 40,794 | 55,491 | 104,333 | 54,020 | 42,768 |
| P/E ratio | 11.9 x | 11.8 x | 7.48 x | 15.9 x | -15.3 x | 8.64 x |
| Yield | - | - | 10% | 4.82% | - | - |
| Capitalization / Revenue | 2.38 x | 2.09 x | 1.61 x | 2.67 x | 2.09 x | 1.52 x |
| EV / Revenue | 9.11 x | 10.6 x | 11.8 x | 22.2 x | 17.3 x | 6.09 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 0.63 x | 0.57 x | 0.49 x | 0.79 x | 0.45 x | 0.65 x |
| Nbr of stocks (in thousands) | 1,008,239 | 1,008,239 | 1,008,239 | 1,008,239 | 1,008,239 | 1,008,239 |
| Reference price 2 | 8.040 | 8.000 | 7.500 | 12.45 | 6.500 | 10.59 |
| Announcement Date | 3/7/19 | 3/5/20 | 3/8/21 | 2/7/22 | 3/7/23 | 3/6/24 |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,409 | 3,863 | 4,688 | 4,703 | 3,131 | 7,019 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 1,110 | 1,100 | 1,668 | 1,304 | -925.9 | 2,193 |
| Net income 1 | 682.7 | 686.5 | 1,012 | 789 | -427.9 | 1,235 |
| Net margin | 20.03% | 17.77% | 21.58% | 16.78% | -13.67% | 17.6% |
| EPS 2 | 0.6772 | 0.6800 | 1.003 | 0.7825 | -0.4244 | 1.225 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.7500 | 0.6000 | - | - |
| Announcement Date | 3/7/19 | 3/5/20 | 3/8/21 | 2/7/22 | 3/7/23 | 3/6/24 |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 22,932 | 32,729 | 47,929 | 91,781 | 47,466 | 32,091 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 5.36% | 5.09% | 6.86% | 5.05% | -2.8% | 7.97% |
| ROA (Net income/ Total Assets) | 0.57% | 0.54% | 0.7% | 0.44% | -0.23% | 0.69% |
| Assets 1 | 120,496 | 126,187 | 144,297 | 180,091 | 190,111 | 178,925 |
| Book Value Per Share 2 | 12.70 | 14.10 | 15.20 | 15.80 | 14.50 | 16.20 |
| Cash Flow per Share 2 | 1.250 | 2.120 | 2.600 | 2.470 | 2.490 | 3.120 |
| Capex 1 | 147 | 214 | 190 | 1,423 | 293 | 240 |
| Capex / Sales | 4.32% | 5.55% | 4.06% | 30.27% | 9.36% | 3.42% |
| Announcement Date | 3/7/19 | 3/5/20 | 3/8/21 | 2/7/22 | 3/7/23 | 3/6/24 |
1PKR in Million2PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +3.49% | 39.68M | |
| +16.61% | 210B | |
| +2.39% | 73.14B | |
| +7.99% | 54.82B | |
| +13.25% | 47B | |
| +1.36% | 47.1B | |
| +19.29% | 44.81B | |
| +10.93% | 36.6B | |
| -16.21% | 35.14B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- SBL Stock
- Financials Samba Bank Limited
