ENGRO POWERGEN QADIRPUR LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.15 PKR | +0.25% |
|
-0.07% | -11.81% |
| 06/05 | Pakistan's Engro Corp gets in-principle board approval for restructuring | RE |
| 06/05 | Pakistan's Engro Corp gets in-principle board approval for restructuring | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,480 | 6,444 | 6,259 | 8,024 | 10,336 | 9,092 | - | - |
| Enterprise Value (EV) 1 | 8,480 | 6,444 | 6,259 | 8,024 | 10,336 | 9,092 | 9,092 | 9,092 |
| P/E ratio | - | 3.1 x | 3.93 x | 5.46 x | 4.11 x | 3.35 x | 3.56 x | 3.7 x |
| Yield | 11.5% | - | 38.8% | 32.3% | 15.7% | 19.5% | 16% | 16% |
| Capitalization / Revenue | - | - | 6,13,406 x | - | - | - | - | - |
| EV / Revenue | - | - | 6,13,406 x | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | - | - | 0.39 x | 0.61 x | 0.71 x | 0.58 x | 0.55 x | 0.52 x |
| Nbr of stocks (in thousands) | 3,23,800 | 3,23,800 | 3,23,800 | 3,23,800 | 3,23,800 | 3,23,800 | - | - |
| Reference price 2 | 26.19 | 19.90 | 19.33 | 24.78 | 31.92 | 28.15 | 28.15 | 28.15 |
| Announcement Date | 07/02/20 | 11/02/21 | 08/02/22 | 08/02/23 | 07/03/24 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | 10,204 | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | 1,596 | - | - | - | - | - |
| Net income | - | 2,079 | 12,620 | - | - | - | - | - |
| Net margin | - | - | 123.68% | - | - | - | - | - |
| EPS 1 | - | 6.420 | 4.920 | 4.540 | 7.760 | 8.400 | 7.900 | 7.600 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | 3.000 | - | 7.500 | 8.000 | 5.000 | 5.500 | 4.500 | 4.500 |
| Announcement Date | 07/02/20 | 11/02/21 | 08/02/22 | 08/02/23 | 07/03/24 | - | - | - |
1PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 50.00 | 40.50 | 44.70 | 48.70 | 51.60 | 54.60 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 11/02/21 | 08/02/22 | 08/02/23 | 07/03/24 | - | - | - |
1PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
28.15
PKR
Average target price
30
PKR
Spread / Average Target
+6.57%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.81% | 3.27Cr | |
| +25.50% | 1.56TCr | |
| +21.95% | 554.89Cr | |
| +14.88% | 486.98Cr | |
| -7.42% | 392.21Cr | |
| +10.28% | 360.12Cr | |
| +3.67% | 237.17Cr | |
| -20.60% | 214.02Cr | |
| +36.95% | 182.07Cr | |
| +32.73% | 168.16Cr |
- Stock Market
- Equities
- EPQL Stock
- Financials Engro Powergen Qadirpur Limited
