Financials Continental Insurance Limited

Equities

CONTININS

BD0735CONTI9

Property & Casualty Insurance

End-of-day quote Dhaka S.E. 03:30:00 23/05/2024 am IST 5-day change 1st Jan Change
29.6 BDT -1.99% Intraday chart for Continental Insurance Limited -6.33% -26.00%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 770.6 696.7 910.6 1,848 1,972 1,261
Enterprise Value (EV) 1 481.5 370.6 569.3 1,409 1,524 813.9
P/E ratio 15 x 12.4 x 13 x 35.9 x 31.4 x 19 x
Yield 2.24% 2.6% 2.09% 1.35% 2.53% 3.3%
Capitalization / Revenue 2.05 x 1.7 x 2.66 x 4.68 x 5.32 x 2.84 x
EV / Revenue 1.28 x 0.91 x 1.67 x 3.57 x 4.11 x 1.83 x
EV / EBITDA 4.18 x 3.3 x 8.56 x 14.3 x 14.5 x 6.92 x
EV / FCF 5.79 x 9.99 x 7.57 x 16.1 x 30.5 x 20.2 x
FCF Yield 17.3% 10% 13.2% 6.23% 3.28% 4.96%
Price to Book 1.17 x 0.98 x 1.22 x 2.33 x 2.32 x 1.38 x
Nbr of stocks (in thousands) 41,605 41,605 41,605 41,605 41,605 41,605
Reference price 2 18.52 16.75 21.89 44.42 47.40 30.30
Announcement Date 10/06/18 30/05/19 29/07/20 31/05/21 18/04/22 21/05/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 375.3 409.5 341.7 394.9 371 444.5
EBITDA 1 115.1 112.3 66.54 98.62 105.5 117.7
EBIT 1 104 102.5 58.02 90.71 98.67 110.4
Operating Margin 27.72% 25.03% 16.98% 22.97% 26.6% 24.83%
Earnings before Tax (EBT) 1 82.32 87.63 88.51 81.8 97.96 104.9
Net income 1 63.45 66.85 73.93 59.08 72.13 79.25
Net margin 16.91% 16.33% 21.63% 14.96% 19.44% 17.83%
EPS 2 1.238 1.350 1.687 1.237 1.508 1.594
Free Cash Flow 1 83.19 37.09 75.18 87.73 49.97 40.35
FCF margin 22.17% 9.06% 22% 22.21% 13.47% 9.08%
FCF Conversion (EBITDA) 72.29% 33.03% 112.98% 88.96% 47.38% 34.28%
FCF Conversion (Net income) 131.11% 55.48% 101.7% 148.51% 69.27% 50.91%
Dividend per Share 2 0.4153 0.4361 0.4579 0.6000 1.200 1.000
Announcement Date 10/06/18 30/05/19 29/07/20 31/05/21 18/04/22 21/05/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 289 326 341 439 448 447
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 83.2 37.1 75.2 87.7 50 40.3
ROE (net income / shareholders' equity) 9.99% 9.77% 10.1% 7.66% 8.78% 8.98%
ROA (Net income/ Total Assets) 6.17% 5.81% 3.27% 5.05% 4.99% 4.91%
Assets 1 1,028 1,151 2,264 1,169 1,447 1,616
Book Value Per Share 2 15.80 17.10 18.00 19.10 20.40 22.00
Cash Flow per Share 2 10.70 11.50 10.90 11.60 12.90 12.90
Capex 1 13.2 0.2 8.69 0.23 10.8 36.4
Capex / Sales 3.51% 0.05% 2.54% 0.06% 2.91% 8.18%
Announcement Date 10/06/18 30/05/19 29/07/20 31/05/21 18/04/22 21/05/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CONTININS Stock
  4. Financials Continental Insurance Limited