EASTLAND INSURANCE COMPANY LIMITED Financials Eastland Insurance Company Limited
Equities
EASTLAND
BD0708ELND12
Multiline Insurance & Brokers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.6 BDT | -2.16% |
|
-1.74% | -7.38% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,492 | 1,908 | 2,761 | 3,246 | 2,047 | 2,047 |
| Enterprise Value (EV) 1 | 1,116 | 1,677 | 2,627 | 2,768 | 1,797 | 1,768 |
| P/E ratio | 13.7 x | 17 x | 30.1 x | 25.6 x | 15 x | 21.3 x |
| Yield | 3.47% | 2.03% | 2.06% | 2.58% | 4.1% | 4.1% |
| Capitalization / Revenue | 2.4 x | 3.17 x | 6.49 x | 4.69 x | 3.05 x | 5.39 x |
| EV / Revenue | 1.79 x | 2.79 x | 6.17 x | 4 x | 2.68 x | 4.66 x |
| EV / EBITDA | 7.96 x | 10.3 x | 16 x | 14.5 x | 11.5 x | 14.7 x |
| EV / FCF | -22.2 x | -11.5 x | -237 x | 6.95 x | -8.76 x | 55.7 x |
| FCF Yield | -4.5% | -8.68% | -0.42% | 14.4% | -11.4% | 1.79% |
| Price to Book | 0.91 x | 1.17 x | 1.59 x | 1.85 x | 1.15 x | 1.13 x |
| Nbr of stocks (in thousands) | 83,881 | 83,881 | 83,881 | 83,881 | 83,881 | 83,881 |
| Reference price 2 | 17.79 | 22.75 | 32.91 | 38.70 | 24.40 | 24.40 |
| Announcement Date | 12/06/19 | 18/08/20 | 11/04/21 | 28/06/22 | 07/06/23 | 08/04/24 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 621.9 | 601.8 | 425.5 | 692.6 | 671.9 | 379.4 |
| EBITDA 1 | 140.1 | 162.3 | 163.9 | 190.6 | 156.5 | 120.3 |
| EBIT 1 | 136.2 | 158.9 | 161 | 187.5 | 153.6 | 117.1 |
| Operating Margin | 21.9% | 26.41% | 37.83% | 27.07% | 22.85% | 30.86% |
| Earnings before Tax (EBT) 1 | 113.4 | 129 | 122.9 | 149.4 | 140.1 | 100 |
| Net income 1 | 109 | 112.5 | 91.58 | 126.8 | 136.8 | 95.97 |
| Net margin | 17.53% | 18.69% | 21.52% | 18.31% | 20.36% | 25.29% |
| EPS 2 | 1.299 | 1.341 | 1.092 | 1.512 | 1.631 | 1.144 |
| Free Cash Flow 1 | -50.23 | -145.6 | -11.08 | 398.6 | -205.2 | 31.73 |
| FCF margin | -8.08% | -24.19% | -2.6% | 57.55% | -30.54% | 8.36% |
| FCF Conversion (EBITDA) | - | - | - | 209.11% | - | 26.38% |
| FCF Conversion (Net income) | - | - | - | 314.34% | - | 33.06% |
| Dividend per Share 2 | 0.6164 | 0.4623 | 0.6796 | 1.000 | 1.000 | 1.000 |
| Announcement Date | 12/06/19 | 18/08/20 | 11/04/21 | 28/06/22 | 07/06/23 | 08/04/24 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 376 | 231 | 134 | 478 | 249 | 278 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -50.2 | -146 | -11.1 | 399 | -205 | 31.7 |
| ROE (net income / shareholders' equity) | 6.74% | 6.89% | 5.45% | 7.27% | 7.75% | 5.34% |
| ROA (Net income/ Total Assets) | 3.53% | 3.96% | 3.81% | 4.39% | 3.58% | 2.78% |
| Assets 1 | 3,090 | 2,841 | 2,405 | 2,890 | 3,819 | 3,458 |
| Book Value Per Share 2 | 19.50 | 19.40 | 20.70 | 20.90 | 21.20 | 21.70 |
| Cash Flow per Share 2 | 6.880 | 6.620 | 5.490 | 5.920 | 5.200 | 4.770 |
| Capex 1 | 0.94 | 1.21 | 19.5 | 9.1 | 53.3 | 2.4 |
| Capex / Sales | 0.15% | 0.2% | 4.57% | 1.31% | 7.93% | 0.63% |
| Announcement Date | 12/06/19 | 18/08/20 | 11/04/21 | 28/06/22 | 07/06/23 | 08/04/24 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -7.38% | 16.23M | |
| +9.73% | 111B | |
| +8.49% | 101B | |
| +4.05% | 72.63B | |
| +26.76% | 30.13B | |
| +7.89% | 19.39B | |
| -1.55% | 12.65B | |
| +10.85% | 11.33B | |
| +14.00% | 11.05B | |
| +17.00% | 9.8B |
- Stock Market
- Equities
- EASTLAND Stock
- Financials Eastland Insurance Company Limited