End-of-day quote
Pakistan S.E.
03:30:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
124
PKR
|
+0.20%
|
|
+10.31%
|
+11.84%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,30,912
|
1,94,035
|
1,71,064
|
93,483
|
1,62,586
|
1,81,831
|
-
|
-
|
Enterprise Value (EV)
1 |
2,30,912
|
1,94,035
|
1,71,064
|
93,483
|
1,62,586
|
1,81,831
|
1,81,831
|
1,81,831
|
P/E ratio
|
15.1
x
|
6.28
x
|
4.88
x
|
2.74
x
|
2.82
x
|
2.67
x
|
2.92
x
|
2.71
x
|
Yield
|
3.18%
|
3.21%
|
6.43%
|
-
|
8.8%
|
12.1%
|
13.7%
|
16.7%
|
Capitalization / Revenue
|
1.84
x
|
1.21
x
|
1.02
x
|
0.44
x
|
-
|
0.52
x
|
0.46
x
|
0.42
x
|
EV / Revenue
|
1.84
x
|
1.21
x
|
1.02
x
|
0.44
x
|
-
|
0.52
x
|
0.46
x
|
0.42
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.05
x
|
0.74
x
|
0.61
x
|
-
|
0.45
x
|
0.45
x
|
0.4
x
|
0.38
x
|
Nbr of stocks (in thousands)
|
14,66,853
|
14,66,853
|
14,66,853
|
14,66,853
|
14,66,853
|
14,66,853
|
-
|
-
|
Reference price
2 |
157.4
|
132.3
|
116.6
|
63.73
|
110.8
|
124.0
|
124.0
|
124.0
|
Announcement Date
|
19/02/20
|
17/02/21
|
08/03/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,25,485
|
1,60,699
|
1,67,730
|
2,12,294
|
-
|
3,51,677
|
3,99,232
|
4,37,095
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
32,195
|
65,250
|
70,115
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
25.66%
|
40.6%
|
41.8%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
28,881
|
53,031
|
62,028
|
77,030
|
-
|
1,27,001
|
1,44,246
|
1,62,791
|
Net income
1 |
15,333
|
30,892
|
35,022
|
34,070
|
-
|
64,456
|
67,847
|
74,157
|
Net margin
|
12.22%
|
19.22%
|
20.88%
|
16.05%
|
-
|
18.33%
|
16.99%
|
16.97%
|
EPS
2 |
10.45
|
21.06
|
23.90
|
23.23
|
39.32
|
46.40
|
42.48
|
45.67
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.000
|
4.250
|
7.500
|
-
|
9.750
|
15.00
|
16.96
|
20.67
|
Announcement Date
|
19/02/20
|
17/02/21
|
08/03/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
-
|
82,472
|
44,856
|
46,627
|
50,944
|
-
|
54,075
|
-
|
64,419
|
73,616
|
1,38,035
|
78,017
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
25,829
|
31,197
|
15,651
|
14,581
|
20,011
|
-
|
21,007
|
21,431
|
21,502
|
-
|
-
|
32,019
|
-
|
-
|
Net income
|
15,143
|
18,030
|
8,315
|
8,479
|
3,628
|
-
|
11,514
|
10,670
|
13,200
|
-
|
-
|
16,636
|
-
|
-
|
Net margin
|
-
|
21.86%
|
18.54%
|
18.18%
|
7.12%
|
-
|
21.29%
|
-
|
20.49%
|
-
|
-
|
21.32%
|
-
|
-
|
EPS
1 |
10.32
|
12.04
|
5.690
|
5.780
|
2.320
|
8.100
|
7.850
|
7.280
|
9.000
|
8.860
|
-
|
11.34
|
10.12
|
10.37
|
Dividend per Share
1 |
1.250
|
3.500
|
2.250
|
2.250
|
1.500
|
3.750
|
1.500
|
-
|
1.500
|
2.000
|
3.500
|
2.250
|
4.000
|
4.000
|
Announcement Date
|
24/07/20
|
30/07/21
|
08/03/22
|
20/04/22
|
28/07/22
|
28/07/22
|
28/10/22
|
24/02/23
|
28/04/23
|
15/08/23
|
15/08/23
|
25/10/23
|
23/02/24
|
30/04/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.1%
|
14.4%
|
14.7%
|
-
|
-
|
18.1%
|
16.2%
|
16.1%
|
ROA (Net income/ Total Assets)
|
0.5%
|
0.9%
|
0.9%
|
-
|
-
|
1.1%
|
1.1%
|
1.1%
|
Assets
1 |
30,66,558
|
34,32,475
|
38,91,317
|
-
|
-
|
58,59,636
|
61,67,909
|
67,41,545
|
Book Value Per Share
2 |
150.0
|
178.0
|
191.0
|
-
|
248.0
|
273.0
|
307.0
|
330.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19/02/20
|
17/02/21
|
08/03/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Average target price
136.1
PKR Spread / Average Target +9.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.84% | 65Cr | | +10.30% | 20TCr | | +3.72% | 7.13TCr | | +9.14% | 5.68TCr | | +7.65% | 4.95TCr | | +35.33% | 4.45TCr | | +0.61% | 4.19TCr | | -11.62% | 3.69TCr | | +4.67% | 3.39TCr | | -96.60% | 3.22TCr |
Commercial Banks
|