Financials The Bank of Khyber

Equities

BOK

PK0085401013

Banks

End-of-day quote Pakistan S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
11.58 PKR -1.61% Intraday chart for The Bank of Khyber -3.58% -0.09%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 12,953 13,563 14,984 16,279 14,336 13,421
Enterprise Value (EV) 1 35,751 85,997 50,657 105,387 69,704 52,646
P/E ratio 27.8 x 10.4 x 6.96 x 14.8 x 31.5 x 3.86 x
Yield - 3.69% 10% - - 12.3%
Capitalization / Revenue 2.71 x 2.24 x 1.87 x 2.33 x 1.88 x 0.88 x
EV / Revenue 7.47 x 14.2 x 6.31 x 15.1 x 9.12 x 3.44 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.11 x 0.96 x 0.84 x 0.98 x 0.87 x 0.66 x
Nbr of stocks (in thousands) 1,157,917 1,157,917 1,157,917 1,157,924 1,157,930 1,157,930
Reference price 2 11.19 11.71 12.94 14.06 12.38 11.59
Announcement Date 3/8/19 3/6/20 3/9/21 3/8/22 3/8/23 3/7/24
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,784 6,051 8,025 6,978 7,643 15,291
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 706.6 2,261 3,806 1,680 919.9 6,702
Net income 1 466.1 1,306 2,152 1,104 454.9 3,481
Net margin 9.74% 21.58% 26.81% 15.81% 5.95% 22.77%
EPS 2 0.4025 1.128 1.858 0.9531 0.3928 3.006
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - 0.4319 1.296 - - 1.429
Announcement Date 3/8/19 3/6/20 3/9/21 3/8/22 3/8/23 3/7/24
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 22,798 72,433 35,673 89,108 55,367 39,225
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 3.44% 10.1% 13.5% 6.43% 2.76% 19%
ROA (Net income/ Total Assets) 0.2% 0.49% 0.72% 0.34% 0.13% 0.96%
Assets 1 234,221 264,702 297,331 323,455 352,062 364,112
Book Value Per Share 2 10.10 12.30 15.30 14.30 14.20 17.50
Cash Flow per Share 2 5.910 12.40 12.00 15.60 7.250 11.80
Capex 1 258 615 581 1,501 982 768
Capex / Sales 5.39% 10.16% 7.24% 21.51% 12.85% 5.02%
Announcement Date 3/8/19 3/6/20 3/9/21 3/8/22 3/8/23 3/7/24
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. BOK Stock
  4. Financials The Bank of Khyber