End-of-day quote
Pakistan S.E.
03:30:00 15/07/2024 am IST
|
5-day change
|
1st Jan Change
|
99.44
PKR
|
+0.17%
|
|
-0.46%
|
+3.35%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,814
|
17,128
|
24,712
|
9,139
|
11,389
|
13,666
|
-
|
-
|
Enterprise Value (EV)
1 |
9,814
|
17,128
|
24,712
|
9,139
|
11,389
|
13,666
|
13,666
|
13,666
|
P/E ratio
|
4.73
x
|
8.64
x
|
13.2
x
|
8.16
x
|
6.09
x
|
4.65
x
|
2.04
x
|
1.67
x
|
Yield
|
5.6%
|
2.81%
|
2.22%
|
5.26%
|
7.24%
|
6.54%
|
11.6%
|
12.9%
|
Capitalization / Revenue
|
0.47
x
|
0.72
x
|
0.86
x
|
0.33
x
|
0.45
x
|
0.47
x
|
0.34
x
|
-
|
EV / Revenue
|
0.47
x
|
0.72
x
|
0.86
x
|
0.33
x
|
0.45
x
|
0.47
x
|
0.34
x
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
55,38,281
x
|
1,54,61,916
x
|
-11,02,542
x
|
-17,18,860
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0.58
x
|
-
|
1.26
x
|
-
|
0.45
x
|
0.58
x
|
0.42
x
|
0.42
x
|
Nbr of stocks (in thousands)
|
1,37,427
|
1,37,427
|
1,37,427
|
1,37,427
|
1,37,427
|
1,37,427
|
-
|
-
|
Reference price
2 |
71.41
|
124.6
|
179.8
|
66.50
|
82.87
|
99.44
|
99.44
|
99.44
|
Announcement Date
|
29/07/19
|
26/08/20
|
11/08/21
|
17/08/22
|
25/09/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,781
|
23,948
|
28,602
|
28,087
|
25,477
|
29,088
|
39,704
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
2,733
|
3,458
|
3,506
|
2,411
|
4,338
|
-
|
-
|
-
|
Operating Margin
|
13.15%
|
14.44%
|
12.26%
|
8.58%
|
17.03%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,403
|
2,992
|
2,811
|
2,545
|
2,879
|
4,437
|
6,880
|
-
|
Net income
1 |
2,073
|
2,567
|
2,379
|
1,355
|
1,870
|
2,944
|
4,698
|
-
|
Net margin
|
9.98%
|
10.72%
|
8.32%
|
4.82%
|
7.34%
|
10.12%
|
11.83%
|
-
|
EPS
2 |
15.09
|
14.43
|
13.61
|
8.150
|
13.60
|
21.40
|
48.70
|
59.50
|
Free Cash Flow
|
-
|
3,093
|
1,598
|
-8,289
|
-6,626
|
-
|
-
|
-
|
FCF margin
|
-
|
12.91%
|
5.59%
|
-29.51%
|
-26.01%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
120.47%
|
67.19%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
4.000
|
3.500
|
4.000
|
3.500
|
6.000
|
6.500
|
11.55
|
12.80
|
Announcement Date
|
29/07/19
|
26/08/20
|
11/08/21
|
17/08/22
|
25/09/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
12,460
|
-
|
-
|
-
|
8,057
|
6,900
|
6,610
|
8,859
|
15,469
|
10,387
|
-378.9
|
6,660
|
7,978
|
14,638
|
7,056
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
1,189
|
-
|
-
|
-
|
-
|
583.1
|
-
|
1,042
|
1,373
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,154
|
-
|
-
|
-
|
445
|
100.7
|
211.4
|
675.6
|
950.9
|
547.9
|
370.8
|
1,544
|
1,799
|
3,343
|
178.2
|
Net margin
|
9.27%
|
-
|
-
|
-
|
5.52%
|
1.46%
|
3.2%
|
7.63%
|
6.15%
|
5.27%
|
-97.86%
|
23.18%
|
22.55%
|
22.83%
|
2.53%
|
EPS
2 |
8.400
|
7.020
|
2.270
|
4.690
|
3.190
|
0.2700
|
1.540
|
4.240
|
5.780
|
3.970
|
3.850
|
11.23
|
3.620
|
14.85
|
1.300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
1.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/20
|
27/01/21
|
11/02/22
|
11/02/22
|
30/04/22
|
17/08/22
|
31/10/22
|
01/03/23
|
01/03/23
|
29/04/23
|
25/09/23
|
16/10/23
|
13/02/24
|
13/02/24
|
30/04/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
3,093
|
1,598
|
-8,289
|
-6,626
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.9%
|
13.1%
|
12.5%
|
6%
|
8%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
7.19%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
28,855
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
123.0
|
-
|
142.0
|
-
|
185.0
|
171.0
|
235.0
|
236.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/07/19
|
26/08/20
|
11/08/21
|
17/08/22
|
25/09/23
|
-
|
-
|
-
|
Last Close Price
99.44
PKR Average target price
152.5
PKR Spread / Average Target +53.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.35% | 49.12M | | +27.29% | 52.63B | | +10.31% | 16.98B | | -10.71% | 14.69B | | -2.61% | 11.92B | | +21.13% | 7.89B | | -2.01% | 7.88B | | +37.40% | 7.53B | | +105.28% | 7.02B | | +22.82% | 6.06B |
Cement & Concrete Manufacturing
|