End-of-day quote
Pakistan S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
60.02
PKR
|
+0.08%
|
|
-2.41%
|
+8.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
38,089
|
40,855
|
44,879
|
35,574
|
57,966
|
62,964
|
-
|
-
|
Enterprise Value (EV)
1 |
38,089
|
40,855
|
44,879
|
35,574
|
57,966
|
62,964
|
62,964
|
62,964
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
6.88%
|
11.5%
|
11.7%
|
15.5%
|
19%
|
18.3%
|
19.1%
|
19.1%
|
Capitalization / Revenue
|
15,00,873
x
|
13,88,500
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / Revenue
|
15,00,873
x
|
13,88,500
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
0.7
x
|
0.71
x
|
-
|
0.62
x
|
0.61
x
|
0.54
x
|
0.48
x
|
Nbr of stocks (in thousands)
|
10,47,831
|
10,47,831
|
10,47,831
|
10,47,831
|
10,47,831
|
10,47,831
|
-
|
-
|
Reference price
2 |
36.35
|
38.99
|
42.83
|
33.95
|
55.32
|
60.09
|
60.09
|
60.09
|
Announcement Date
|
28/02/20
|
23/02/21
|
07/03/22
|
27/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
|
25,378
|
29,424
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
24,007
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
81.59%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
2.500
|
4.500
|
5.000
|
5.250
|
10.50
|
11.00
|
11.50
|
11.50
|
Announcement Date
|
28/02/20
|
23/02/21
|
07/03/22
|
27/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
15,771
|
19,648
|
10,801
|
17,061
|
11,302
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
8,630
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
54.72%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
3.000
|
-
|
2.000
|
2.000
|
3.250
|
-
|
5.000
|
5.000
|
5.500
|
-
|
Announcement Date
|
19/08/20
|
25/08/21
|
25/10/21
|
07/03/22
|
28/08/22
|
19/08/22
|
19/08/22
|
27/02/23
|
25/05/23
|
25/08/23
|
25/08/23
|
15/02/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.3%
|
23.5%
|
22.3%
|
29.1%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
0.86%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
1 |
42.50
|
55.40
|
60.50
|
89.70
|
98.90
|
111.0
|
124.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/02/20
|
23/02/21
|
07/03/22
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
60.09
PKR Average target price
75
PKR Spread / Average Target +24.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.50% | 226M | | +13.62% | 207B | | +4.26% | 73.01B | | +9.88% | 55.46B | | +3.95% | 48.36B | | +22.83% | 45.02B | | +10.41% | 37.28B | | -16.09% | 35.24B | | -96.60% | 32.24B | | +8.73% | 25.23B |
Commercial Banks
|