End-of-day quote
Pakistan S.E.
03:30:00 09/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,726
PKR
|
+0.72%
|
|
+1.12%
|
+30.05%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,22,406
|
1,64,972
|
2,03,357
|
2,32,086
|
2,02,057
|
3,57,728
|
-
|
-
|
Enterprise Value (EV)
1 |
1,22,406
|
1,64,972
|
2,03,357
|
2,32,086
|
2,02,057
|
3,57,728
|
3,57,728
|
3,57,728
|
P/E ratio
|
5.03
x
|
5.44
x
|
6.47
x
|
7.02
x
|
3.6
x
|
4.98
x
|
4.49
x
|
4.37
x
|
Yield
|
0.59%
|
0.49%
|
9.25%
|
7.13%
|
9.71%
|
6.87%
|
9.31%
|
9.25%
|
Capitalization / Revenue
|
2.06
x
|
2.29
x
|
2.79
x
|
2.44
x
|
1.39
x
|
1.85
x
|
1.52
x
|
1.24
x
|
EV / Revenue
|
2.06
x
|
2.29
x
|
2.79
x
|
2.44
x
|
1.39
x
|
1.85
x
|
1.52
x
|
1.24
x
|
EV / EBITDA
|
33,41,549
x
|
-
|
-
|
41,14,931
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
23.3
x
|
-
|
11.8
x
|
35.8
x
|
9.02
x
|
FCF Yield
|
-
|
-
|
-
|
4.28%
|
-
|
8.49%
|
2.79%
|
11.1%
|
Price to Book
|
1.92
x
|
-
|
-
|
1.77
x
|
-
|
1.65
x
|
1.4
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
1,33,403
|
1,33,403
|
1,33,403
|
1,33,403
|
1,33,403
|
1,33,402
|
-
|
-
|
Reference price
2 |
917.6
|
1,237
|
1,524
|
1,740
|
1,515
|
2,682
|
2,682
|
2,682
|
Announcement Date
|
30/07/19
|
20/08/20
|
26/08/21
|
07/09/22
|
09/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
59,448
|
72,015
|
73,018
|
95,134
|
1,45,770
|
1,93,659
|
2,34,866
|
2,89,361
|
EBITDA
|
36,632
|
-
|
-
|
56,401
|
-
|
-
|
-
|
-
|
EBIT
1 |
33,417
|
36,951
|
-
|
51,226
|
85,093
|
1,00,894
|
1,36,020
|
1,62,508
|
Operating Margin
|
56.21%
|
51.31%
|
-
|
53.85%
|
58.37%
|
52.1%
|
57.91%
|
56.16%
|
Earnings before Tax (EBT)
1 |
34,708
|
41,279
|
43,931
|
52,116
|
85,847
|
1,05,160
|
1,49,613
|
1,61,280
|
Net income
1 |
24,327
|
30,313
|
31,445
|
33,063
|
56,129
|
68,139
|
82,189
|
98,381
|
Net margin
|
40.92%
|
42.09%
|
43.06%
|
34.75%
|
38.51%
|
35.19%
|
34.99%
|
34%
|
EPS
2 |
182.4
|
227.2
|
235.7
|
247.8
|
420.8
|
538.5
|
597.1
|
614.2
|
Free Cash Flow
1 |
-
|
-
|
-
|
9,942
|
-
|
30,386
|
9,989
|
39,641
|
FCF margin
|
-
|
-
|
-
|
10.45%
|
-
|
15.69%
|
4.25%
|
13.7%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
17.63%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
30.07%
|
-
|
44.59%
|
12.15%
|
40.29%
|
Dividend per Share
2 |
5.455
|
6.100
|
141.0
|
124.0
|
147.0
|
184.2
|
249.8
|
248.0
|
Announcement Date
|
30/07/19
|
20/08/20
|
26/08/21
|
07/09/22
|
09/08/23
|
-
|
-
|
-
|
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 |
34,551
|
39,210
|
21,692
|
42,418
|
25,199
|
27,517
|
31,825
|
29,177
|
61,002
|
37,838
|
46,930
|
48,206
|
45,539
|
93,745
|
48,247
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
18,916
|
21,966
|
-
|
-
|
15,623
|
-
|
20,588
|
17,472
|
-
|
22,707
|
24,326
|
32,807
|
31,295
|
64,102
|
15,422
|
Operating Margin
|
54.75%
|
56.02%
|
-
|
-
|
62%
|
-
|
64.69%
|
59.88%
|
-
|
60.01%
|
51.83%
|
68.06%
|
68.72%
|
68.38%
|
31.96%
|
Earnings before Tax (EBT)
|
20,987
|
23,266
|
11,481
|
24,528
|
15,003
|
12,585
|
19,325
|
16,827
|
36,152
|
24,651
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
14,748
|
16,401
|
7,471
|
16,570
|
10,889
|
5,604
|
12,715
|
11,147
|
23,862
|
16,430
|
15,837
|
19,143
|
18,361
|
37,505
|
14,124
|
Net margin
|
42.68%
|
41.83%
|
34.44%
|
39.06%
|
43.21%
|
20.36%
|
39.95%
|
38.21%
|
39.12%
|
43.42%
|
33.75%
|
39.71%
|
40.32%
|
40.01%
|
29.27%
|
EPS
2 |
110.6
|
122.9
|
56.00
|
124.2
|
81.63
|
42.00
|
95.31
|
83.56
|
178.9
|
123.2
|
118.7
|
-
|
137.6
|
281.1
|
105.9
|
Dividend per Share
|
4.100
|
6.000
|
62.00
|
62.00
|
-
|
62.00
|
-
|
89.00
|
89.00
|
-
|
58.00
|
-
|
98.00
|
98.00
|
-
|
Announcement Date
|
24/01/20
|
26/02/21
|
24/01/22
|
24/01/22
|
06/05/22
|
07/09/22
|
28/10/22
|
26/01/23
|
26/01/23
|
29/04/23
|
09/08/23
|
30/10/23
|
29/01/24
|
29/01/24
|
01/05/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
9,942
|
-
|
30,386
|
9,989
|
39,641
|
ROE (net income / shareholders' equity)
|
38.2%
|
38.7%
|
30.2%
|
26.8%
|
-
|
36.6%
|
33.9%
|
31.1%
|
ROA (Net income/ Total Assets)
|
13.4%
|
-
|
18.2%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
1,82,114
|
-
|
1,73,059
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
477.0
|
-
|
-
|
981.0
|
-
|
1,629
|
1,910
|
2,153
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/07/19
|
20/08/20
|
26/08/21
|
07/09/22
|
09/08/23
|
-
|
-
|
-
|
Last Close Price
2,682
PKR Average target price
2,800
PKR Spread / Average Target +4.43% Consensus |