Stock INDU INDUS MOTOR COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Indus Motor Company Limited

Equities

INDU

PK0054501017

Auto & Truck Manufacturers

End-of-day quote Pakistan S.E.
Other stock markets
 03:30:00 30/04/2024 am IST 		5-day change 1st Jan Change
1,610 PKR -0.62% Intraday chart for Indus Motor Company Limited +1.45% +34.18%
30/04 Indus Motor Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024 CI
29/02 Indus Motor Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 94,628 78,206 98,575 89,951 74,139 1,26,546 - -
Enterprise Value (EV) 1 68,024 36,320 15,073 -57,175 74,139 1,26,546 1,26,546 1,26,546
P/E ratio 6.9 x 15.4 x 7.68 x 5.69 x 7.67 x 13 x 9.29 x -
Yield 9.55% 3.02% 8.25% 8.19% 7.61% 4.66% 6.04% 5.59%
Capitalization / Revenue 0.6 x 0.91 x 0.55 x 0.33 x 0.42 x 0.97 x 0.6 x -
EV / Revenue 0.6 x 0.91 x 0.55 x 0.33 x 0.42 x 0.97 x 0.6 x -
EV / EBITDA 51,15,284 x 1,05,17,124 x 59,05,158 x 51,57,179 x - - - -
EV / FCF -39,47,804 x 48,28,387 x - 13,71,282 x -6,35,068 x - - -
FCF Yield -0% 0% - 0% -0% - - -
Price to Book 2.36 x 1.9 x 2.04 x 1.67 x - - - -
Nbr of stocks (in thousands) 78,600 78,600 78,600 78,600 78,600 78,600 - -
Reference price 2 1,204 995.0 1,254 1,144 943.2 1,610 1,610 1,610
Announcement Date 27/08/19 10/08/20 27/08/21 09/09/22 28/08/23 - - -
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,57,996 86,167 1,79,162 2,75,506 1,77,711 1,31,126 2,10,965 -
EBITDA 18,499 7,436 16,693 17,442 - - - -
EBIT 16,378 4,597 13,570 14,062 - - - -
Operating Margin 10.37% 5.33% 7.57% 5.1% - - - -
Earnings before Tax (EBT) 1 18,976 7,287 18,199 25,453 16,797 17,140 21,903 -
Net income 1 13,715 5,082 12,829 15,802 9,664 10,666 13,311 -
Net margin 8.68% 5.9% 7.16% 5.74% 5.44% 8.13% 6.31% -
EPS 2 174.5 64.66 163.2 201.0 123.0 124.0 173.3 -
Free Cash Flow -23,970 16,197 - 65,596 -1,16,741 - - -
FCF margin -15.17% 18.8% - 23.81% -65.69% - - -
FCF Conversion (EBITDA) - 217.82% - 376.08% - - - -
FCF Conversion (Net income) - 318.71% - 415.12% - - - -
Dividend per Share 2 115.0 30.00 103.5 93.75 71.80 75.10 97.30 90.00
Announcement Date 27/08/19 10/08/20 27/08/21 09/09/22 28/08/23 - - -
1PKR in Million2PKR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3
Net sales 1 42,775 79,646 69,633 1,35,185 68,223 - 37,249 49,585 86,834 48,199 42,678 32,671 18,240 50,910 47,322
EBITDA - - - - - - - - - - - - - - -
EBIT 2,338 6,849 4,383 10,533 - -741.1 - - - 2,012 - 2,381 83.48 2,465 -
Operating Margin 5.47% 8.6% 6.29% 7.79% - - - - - 4.17% - 7.29% 0.46% 4.84% -
Earnings before Tax (EBT) 3,195 6,791 6,444 14,127 - 4,261 - 1,921 3,760 4,838 8,199 4,926 - - -
Net income 1 2,304 4,801 4,750 10,175 - 509.3 - 1,331 2,628 3,216 3,820 3,216 1,741 4,957 4,449
Net margin 5.39% 6.03% 6.82% 7.53% - - - 2.68% 3.03% 6.67% 8.95% 9.84% 9.55% 9.74% 9.4%
EPS 2 29.32 61.08 60.43 129.4 65.11 6.480 16.50 16.93 33.43 40.92 48.61 40.91 22.15 63.07 56.61
Dividend per Share 13.00 37.00 30.00 64.50 26.00 3.250 8.200 2.000 10.20 24.40 29.00 24.50 13.20 37.70 -
Announcement Date 19/02/20 26/02/21 28/02/22 28/02/22 29/04/22 09/09/22 28/10/22 13/02/23 13/02/23 28/04/23 28/08/23 30/10/23 29/02/24 29/02/24 30/04/24
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position 26,604 41,887 83,502 1,47,126 - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow -23,970 16,197 - 65,596 -1,16,741 - -
ROE (net income / shareholders' equity) 34.2% 12.3% 26.6% 29.3% 16.1% 17% 19%
ROA (Net income/ Total Assets) 18.7% 7.01% - 9.09% 5.74% - -
Assets 1 73,355 72,531 - 1,73,933 1,68,365 - -
Book Value Per Share 510.0 524.0 613.0 687.0 - - -
Cash Flow per Share - - - - - - -
Capex 8,681 5,444 2,329 2,639 - - -
Capex / Sales 5.49% 6.32% 1.3% 0.96% - - -
Announcement Date 27/08/19 10/08/20 27/08/21 09/09/22 28/08/23 - -
1PKR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Indus Motor Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
1,610 PKR
Average target price
1,568 PKR
Spread / Average Target
-2.60%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Automobiles & Multi Utility Vehicles

1st Jan change Capi.
INDUS MOTOR COMPANY LIMITED Stock Indus Motor Company Limited
+34.18% 454M
STELLANTIS N.V. Stock Stellantis N.V.
-1.28% 86.02B
PORSCHE AG Stock Porsche AG
+4.76% 81.53B
FERRARI N.V. Stock Ferrari N.V.
+23.15% 74.86B
MARUTI SUZUKI INDIA LTD Stock Maruti Suzuki India Ltd
+24.41% 48.28B
KIA CORPORATION Stock Kia Corporation
+18.00% 33.78B
SAIC MOTOR CORPORATION LIMITED Stock SAIC Motor Corporation Limited
+9.83% 23.55B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED Stock Chongqing Changan Automobile Company Limited
-12.54% 17.64B
FORD OTOMOTIV SANAYI Stock Ford Otomotiv Sanayi
+50.64% 12.07B
GUANGZHOU AUTOMOBILE GROUP CO., LTD. Stock Guangzhou Automobile Group Co., Ltd.
-10.47% 10.25B
Automobiles & Multi Utility Vehicles
  1. Stock Market
  2. Equities
  3. INDU Stock
  4. Financials Indus Motor Company Limited