Financials Sitara Peroxide Limited

Equities

SPL

PK0090401016

Commodity Chemicals

End-of-day quote Pakistan S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
13.88 PKR -2.94% Intraday chart for Sitara Peroxide Limited +5.95% -7.47%

Valuation

Fiscal Period: June 2017 2018 2019 2020 2021 2022
Capitalization 1 1,708 950.5 1,057 1,125 1,559 785.7
Enterprise Value (EV) 1 2,627 1,788 1,706 1,594 1,975 1,192
P/E ratio -19.6 x -14.5 x 5.1 x 15.1 x 44.9 x -2.3 x
Yield - - - - - -
Capitalization / Revenue 1.61 x 0.73 x 0.52 x 0.64 x 0.84 x 0.45 x
EV / Revenue 2.48 x 1.38 x 0.84 x 0.91 x 1.06 x 0.68 x
EV / EBITDA 21 x 9.38 x 3.33 x 5.2 x 16.8 x -10.7 x
EV / FCF 48.1 x 9.91 x 8.77 x 41.5 x -40.1 x 3.08 x
FCF Yield 2.08% 10.1% 11.4% 2.41% -2.49% 32.5%
Price to Book 1.48 x 0.54 x 0.54 x 0.55 x 0.63 x 0.37 x
Nbr of stocks (in thousands) 55,100 55,100 55,100 55,100 55,100 55,100
Reference price 2 31.00 17.25 19.18 20.41 28.29 14.26
Announcement Date 10/6/17 10/3/18 9/28/19 10/2/20 10/11/21 10/20/22
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2017 2018 2019 2020 2021 2022
Net sales 1 1,060 1,296 2,036 1,745 1,865 1,743
EBITDA 1 124.9 190.7 512 306.4 117.9 -111.8
EBIT 1 -55.62 10.34 328.4 123.2 -66.15 -342
Operating Margin -5.25% 0.8% 16.13% 7.06% -3.55% -19.62%
Earnings before Tax (EBT) 1 -128.1 -32.8 279.5 88.96 13.65 -387
Net income 1 -87.19 -65.4 207.4 74.24 34.71 -341.2
Net margin -8.23% -5.05% 10.18% 4.25% 1.86% -19.58%
EPS 2 -1.582 -1.187 3.764 1.347 0.6299 -6.193
Free Cash Flow 1 54.59 180.4 194.6 38.44 -49.19 387.6
FCF margin 5.15% 13.92% 9.56% 2.2% -2.64% 22.24%
FCF Conversion (EBITDA) 43.7% 94.63% 38.01% 12.55% - -
FCF Conversion (Net income) - - 93.84% 51.78% - -
Dividend per Share - - - - - -
Announcement Date 10/6/17 10/3/18 9/28/19 10/2/20 10/11/21 10/20/22
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2017 2018 2019 2020 2021 2022
Net Debt 1 919 837 649 470 416 407
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.358 x 4.391 x 1.268 x 1.533 x 3.528 x -3.636 x
Free Cash Flow 1 54.6 180 195 38.4 -49.2 388
ROE (net income / shareholders' equity) -7.26% -4.5% 11.2% 3.73% 1.54% -14.8%
ROA (Net income/ Total Assets) -1.13% 0.19% 5.43% 2.08% -1.07% -5.34%
Assets 1 7,684 -33,993 3,817 3,573 -3,231 6,384
Book Value Per Share 2 21.00 31.80 35.40 36.80 44.90 38.80
Cash Flow per Share 2 0.0900 0.0300 0.0500 0.7700 0.5500 0.0300
Capex 1 32.5 7.61 5.5 12.7 51.3 3.58
Capex / Sales 3.07% 0.59% 0.27% 0.73% 2.75% 0.21%
Announcement Date 10/6/17 10/3/18 9/28/19 10/2/20 10/11/21 10/20/22
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. SPL Stock
  4. Financials Sitara Peroxide Limited