Company Valuation: Hum Network Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 7,579 6,728 6,623 11,635 14,447 12,667
Change - -11.22% -1.57% 75.68% 24.17% -12.32%
Enterprise Value (EV) 1 7,383 6,728 4,128 8,462 10,303 8,575
Change - -8.87% -38.65% 105.01% 21.76% -16.78%
P/E 7.62x 4.75x 3.39x 3.94x 11.7x 47.4x
PBR 1.87x - 0.89x 1.12x 1.24x 1.11x
PEG - 0.1x 0.1x 0.1x -0.2x -0.6x
Capitalization / Revenue 1.52x 1.03x 0.88x 0.94x 1.26x 1.45x
EV / Revenue 1.48x 1.03x 0.55x 0.69x 0.9x 0.98x
EV / EBITDA 9.34x 3.73x 2.14x 2.6x 10.2x -18.1x
EV / EBIT 12.6x 4.15x 2.26x 2.73x 12.6x -12.6x
EV / FCF 32.2x - 95.2x 74.3x 57.9x 25.6x
FCF Yield 3.11% - 1.05% 1.35% 1.73% 3.9%
Dividend per Share 2 - 0.5833 - - - 1
Rate of return - 9.83% - - - 8.95%
EPS 2 0.8772 1.25 1.722 2.602 1.09 0.2356
Distribution rate - 46.7% - - - 424%
Net sales 1 4,994 6,545 7,568 12,348 11,479 8,723
EBITDA 1 790.8 1,802 1,933 3,255 1,006 -473.7
EBIT 1 585.2 1,622 1,828 3,101 816.8 -682.4
Net income 1 994.8 1,416 1,953 2,950 1,236 267.2
Net Debt 1 -195.7 - -2,495 -3,173 -4,144 -4,092
Reference price 2 6.683 5.933 5.840 10.260 12.740 11.170
Nbr of stocks (in thousands) 11,34,000 11,34,000 11,34,000 11,34,000 11,34,000 11,34,000
Announcement Date 01/11/21 19/09/22 28/09/23 07/10/24 06/10/25 07/10/26
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.51Cr
19.48x2.27x10.16x1.36% 19TCr
10.6x1.46x6.29x0.92% 2.51TCr
18.61x1.99x21.23x1.63% 601.05Cr
5.36x2.03x5.69x4.32% 528.18Cr
16.28x0.76x6.09x7.32% 523.95Cr
13.62x1.13x8.62x1.46% 480.03Cr
7.54x0.97x3.12x4.06% 437.27Cr
38.05x - - 2.35% 365.19Cr
12.02x1.76x17.11x5% 361.55Cr
Average 15.73x 1.55x 9.79x 3.16% 2.5TCr
Weighted average by Cap. 18.04x 2.09x 9.80x 1.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hum Network Limited

Historical PBR trend

Valuation ratios - PBR - Hum Network Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hum Network Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hum Network Limited

  1. Stock Market
  2. Stocks
  3. HUMNL Stock
  4. Valuation Hum Network Limited