FRIESLANDCAMPINA ENGRO PAKISTAN LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 72.04 PKR | -0.10% |
|
-2.96% | -12.01% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 60,791 | 63,068 | 64,954 | 50,365 | 62,761 | 55,548 | - |
| Enterprise Value (EV) 1 | 66,541 | 68,898 | 64,954 | 49,566 | 62,761 | 55,004 | 44,614 |
| P/E ratio | -63.4 x | 358 x | 36.1 x | 20.4 x | 41.6 x | 13.8 x | 9.5 x |
| Yield | - | - | - | - | - | 5.43% | 7.9% |
| Capitalization / Revenue | 1.56 x | 1.43 x | - | 0.69 x | 0.63 x | 0.48 x | 0.41 x |
| EV / Revenue | 1.71 x | 1.56 x | - | 0.67 x | 0.63 x | 0.48 x | 0.33 x |
| EV / EBITDA | 34.5 x | 19.5 x | - | 7.99 x | - | 6.44 x | 3.97 x |
| EV / FCF | 177 x | 203 x | - | 10.5 x | - | 9.44 x | 3.34 x |
| FCF Yield | 0.57% | 0.49% | - | 9.52% | - | 10.6% | 30% |
| Price to Book | 7.25 x | 7.38 x | - | 3.97 x | - | 3.21 x | 2.77 x |
| Nbr of stocks (in thousands) | 7,66,596 | 7,66,596 | 7,66,596 | 7,66,596 | 7,66,596 | 7,66,596 | - |
| Reference price 2 | 79.30 | 82.27 | 84.73 | 65.70 | 81.87 | 72.46 | 72.46 |
| Announcement Date | 07/02/20 | 09/02/21 | 07/02/22 | 09/02/23 | 16/02/24 | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 38,857 | 44,155 | - | 73,474 | 1,00,235 | 1,15,651 | 1,36,181 |
| EBITDA 1 | 1,929 | 3,527 | - | 6,200 | - | 8,536 | 11,242 |
| EBIT 1 | 121.2 | 1,507 | - | 4,456 | 4,759 | 6,656 | 9,331 |
| Operating Margin | 0.31% | 3.41% | - | 6.06% | 4.75% | 5.76% | 6.85% |
| Earnings before Tax (EBT) 1 | -1,100 | 267.7 | - | 3,951 | 2,990 | 6,599 | 9,588 |
| Net income 1 | -954.9 | 176.9 | - | 2,466 | 1,509 | 4,025 | 5,848 |
| Net margin | -2.46% | 0.4% | - | 3.36% | 1.51% | 3.48% | 4.29% |
| EPS 2 | -1.250 | 0.2300 | 2.350 | 3.220 | 1.970 | 5.250 | 7.630 |
| Free Cash Flow 1 | 376.2 | 339.6 | - | 4,718 | - | 5,827 | 13,367 |
| FCF margin | 0.97% | 0.77% | - | 6.42% | - | 5.04% | 9.82% |
| FCF Conversion (EBITDA) | 19.5% | 9.63% | - | 76.11% | - | 68.26% | 118.9% |
| FCF Conversion (Net income) | - | 191.95% | - | 191.37% | - | 144.77% | 228.57% |
| Dividend per Share 2 | - | - | - | - | - | 3.938 | 5.722 |
| Announcement Date | 07/02/20 | 09/02/21 | 07/02/22 | 09/02/23 | 16/02/24 | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2022 Q1 |
|---|---|---|
| Net sales 1 | 14,081 | 13,971 |
| EBITDA | - | - |
| EBIT 1 | 984.7 | 1,184 |
| Operating Margin | 6.99% | 8.47% |
| Earnings before Tax (EBT) 1 | 750.4 | 934 |
| Net income 1 | 544.9 | 663.7 |
| Net margin | 3.87% | 4.75% |
| EPS 2 | 0.7100 | 0.8700 |
| Dividend per Share | - | - |
| Announcement Date | 20/10/21 | 28/04/22 |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 5,750 | 5,830 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 799 | - | 544 | 10,934 | - |
| Leverage (Debt/EBITDA) | 2.981 x | 1.653 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 376 | 340 | - | 4,718 | - | 5,827 | 13,367 | - |
| ROE (net income / shareholders' equity) | -11.4% | 2.1% | 19.1% | 21.4% | - | 24.9% | 31.3% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 10.90 | 11.20 | - | 16.60 | - | 22.60 | 26.20 | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 1,146 | 1,594 | - | 1,505 | - | 1,594 | 1,680 | 1,771 |
| Capex / Sales | 2.95% | 3.61% | - | 2.05% | - | 1.38% | 1.23% | - |
| Announcement Date | 07/02/20 | 09/02/21 | 07/02/22 | 09/02/23 | 16/02/24 | - | - | - |
1PKR in Million2PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
72.46
PKR
Average target price
94
PKR
Spread / Average Target
+29.73%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.01% | 200M | |
| +4.49% | 24.54B | |
| -20.19% | 8.54B | |
| -1.06% | 6.94B | |
| +9.69% | 6.38B | |
| +2.63% | 5.52B | |
| -1.63% | 5.46B | |
| +4.92% | 5.22B | |
| +22.54% | 5.13B | |
| +26.62% | 4.71B |
- Stock Market
- Equities
- FCEPL Stock
- Financials FrieslandCampina Engro Pakistan Limited