Stock SPCL SHAHJIBAZAR POWER COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shahjibazar Power Company Limited

Equities

SPCL

BD0317SBPCL4

Electric Utilities

End-of-day quote Dhaka S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
65.5 BDT -.--% Intraday chart for Shahjibazar Power Company Limited -.--% -.--%
Jan. 30 Shahjibazar Power Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
2023 Shahjibazar Power Company Limited Reports Earnings Results for the First Quarter Ended September 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 13,236 13,931 12,180 12,665 13,495 12,224
Enterprise Value (EV) 1 16,767 17,799 16,794 15,614 16,784 15,711
P/E ratio 20 x 19.5 x 16.1 x 11.2 x 17.5 x 43.1 x
Yield 3.04% 3.33% 3.89% 3.81% 2.13% 1.68%
Capitalization / Revenue 1.79 x 1.95 x 1.92 x 1.38 x 1.86 x 1.3 x
EV / Revenue 2.27 x 2.49 x 2.65 x 1.71 x 2.32 x 1.67 x
EV / EBITDA 9.24 x 11 x 10.5 x 7.73 x 9.45 x 10.3 x
EV / FCF 166 x 24.3 x 78.1 x 7.63 x -354 x 193 x
FCF Yield 0.6% 4.12% 1.28% 13.1% -0.28% 0.52%
Price to Book 2.49 x 2.48 x 2.06 x 1.93 x 1.97 x 1.78 x
Nbr of stocks (in thousands) 186,632 186,632 186,632 186,632 186,632 186,632
Reference price 2 70.92 74.65 65.26 67.86 72.31 65.50
Announcement Date 11/7/18 11/11/19 11/10/20 1/9/22 11/13/22 11/13/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 7,385 7,140 6,332 9,153 7,249 9,386
EBITDA 1 1,814 1,612 1,593 2,019 1,776 1,519
EBIT 1 1,296 1,080 985 1,363 1,116 1,018
Operating Margin 17.55% 15.13% 15.55% 14.9% 15.4% 10.84%
Earnings before Tax (EBT) 1 949.3 1,004 1,016 1,541 1,051 452.3
Net income 1 660.4 716 755.6 1,127 772.5 283.5
Net margin 8.94% 10.03% 11.93% 12.32% 10.66% 3.02%
EPS 2 3.539 3.836 4.049 6.041 4.139 1.519
Free Cash Flow 1 101.1 732.8 215.1 2,045 -47.37 81.55
FCF margin 1.37% 10.26% 3.4% 22.35% -0.65% 0.87%
FCF Conversion (EBITDA) 5.57% 45.45% 13.5% 101.32% - 5.37%
FCF Conversion (Net income) 15.31% 102.34% 28.47% 181.43% - 28.76%
Dividend per Share 2 2.157 2.488 2.538 2.589 1.538 1.100
Announcement Date 11/7/18 11/11/19 11/10/20 1/9/22 11/13/22 11/13/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 3,531 3,867 4,614 2,948 3,289 3,487
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.946 x 2.399 x 2.897 x 1.46 x 1.852 x 2.296 x
Free Cash Flow 1 101 733 215 2,045 -47.4 81.5
ROE (net income / shareholders' equity) 13.1% 12.7% 12.6% 17.8% 11.4% 3.97%
ROA (Net income/ Total Assets) 8.34% 6.66% 5.63% 7.5% 6.18% 5.29%
Assets 1 7,914 10,755 13,431 15,041 12,504 5,360
Book Value Per Share 2 28.40 30.10 31.70 35.20 36.70 36.70
Cash Flow per Share 2 2.840 0.6100 0.3900 3.500 1.520 1.840
Capex 1 132 40.7 367 260 238 210
Capex / Sales 1.78% 0.57% 5.8% 2.84% 3.28% 2.24%
Announcement Date 11/7/18 11/11/19 11/10/20 1/9/22 11/13/22 11/13/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Fossil Fuel Electric Utilities

1st Jan change Capi.
SHAHJIBAZAR POWER COMPANY LIMITED Stock Shahjibazar Power Company Limited
-.--% 111M
TENAGA NASIONAL Stock Tenaga Nasional
+19.12% 14.47B
CHINA POWER INTERNATIONAL DEVELOPMENT LIMITED Stock China Power International Development Limited
+10.10% 4.95B
SHENZHEN ENERGY GROUP CO., LTD. Stock Shenzhen Energy Group Co., Ltd.
+12.09% 4.73B
ENEVA S.A. Stock Eneva S.A.
-9.04% 3.91B
SHANGHAI ELECTRIC POWER CO., LTD. Stock Shanghai Electric Power Co., Ltd.
+8.63% 3.59B
HUADIAN ENERGY COMPANY LIMITED Stock Huadian Energy Company Limited
+1.83% 2.29B
GCL ENERGY TECHNOLOGY CO.,LTD. Stock GCL Energy Technology Co.,Ltd.
-23.42% 2.12B
JOINTO ENERGY INVESTMENT CO., LTD. HEBEI Stock Jointo Energy Investment Co., Ltd. Hebei
+38.72% 1.79B
GUANGDONG BAOLIHUA NEW ENERGY STOCK CO., LTD. Stock Guangdong Baolihua New Energy Stock Co., Ltd.
+26.86% 1.7B
Fossil Fuel Electric Utilities
  1. Stock Market
  2. Equities
  3. SPCL Stock
  4. Financials Shahjibazar Power Company Limited