MUGHAL IRON & STEEL INDUSTRIES LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 71.06 PKR | +0.55% |
|
+10.36% | +7.37% |
| 27/02 | Mughal Iron & Steel Industries Limited Announces New Internal Auditor and Audit Committee Reconstitution | CI |
| 2023 | Mughal Iron & Steel Industries Limited acquired Mughal Energy Ltd. | CI |
Valuation
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,330 | 10,034 | 30,470 | 19,346 | 25,582 | - | - |
| Enterprise Value (EV) 1 | 6,330 | 22,757 | 30,470 | 19,346 | 25,582 | 25,582 | 25,582 |
| P/E ratio | 4.61 x | 16.9 x | 8.12 x | 3.58 x | - | - | - |
| Yield | 4.77% | - | 2.87% | 5.2% | 3.28% | 3.94% | 5.58% |
| Capitalization / Revenue | 0.21 x | 0.37 x | 0.68 x | 0.29 x | 0.34 x | - | - |
| EV / Revenue | 0.21 x | 0.37 x | 0.68 x | 0.29 x | 0.34 x | - | - |
| EV / EBITDA | 23,64,075 x | 44,52,348 x | 52,31,752 x | 21,92,391 x | - | - | - |
| EV / FCF | -44,45,747 x | - | - | - | - | - | - |
| FCF Yield | -0% | - | - | - | - | - | - |
| Price to Book | 0.84 x | 1.23 x | 1.85 x | 0.93 x | 0.89 x | 0.73 x | 0.6 x |
| Nbr of stocks (in thousands) | 2,89,340 | 2,89,340 | 3,35,634 | 3,35,634 | 3,35,634 | - | - |
| Reference price 2 | 21.88 | 34.68 | 90.78 | 57.64 | 76.22 | 76.22 | 76.22 |
| Announcement Date | 20/09/19 | 17/09/20 | 17/09/21 | 20/09/22 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 30,828 | 27,305 | 44,972 | 66,153 | 74,400 | - | - |
| EBITDA | 2,678 | 2,254 | 5,824 | 8,824 | - | - | - |
| EBIT | - | 2,069 | 5,587 | - | - | - | - |
| Operating Margin | - | 7.58% | 12.42% | - | - | - | - |
| Earnings before Tax (EBT) | 1,737 | 553.7 | 4,161 | - | - | - | - |
| Net income | 1,373 | 592.9 | 3,429 | 5,411 | - | - | - |
| Net margin | 4.45% | 2.17% | 7.63% | 8.18% | - | - | - |
| EPS | 4.748 | 2.052 | 11.17 | 16.12 | - | - | - |
| Free Cash Flow | -1,424 | - | - | - | - | - | - |
| FCF margin | -4.62% | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.043 | - | 2.609 | 3.000 | 2.500 | 3.000 | 4.250 |
| Announcement Date | 20/09/19 | 17/09/20 | 17/09/21 | 20/09/22 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Juni | 2020 S1 | 2021 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,079 | - | 15,154 | 14,023 | 18,059 | 32,082 | 15,139 | 18,931 | 14,073 | 17,167 | 17,239 | 21,032 | 22,825 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | 2,655 | 5,107 | 1,489 | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | 14.7% | 15.92% | 9.83% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | 342.3 | - | - | 2,006 | 1,994 | 4,001 | - | - | 1,031 | - | - | - | - |
| Net income | 366.5 | - | 920.8 | 1,688 | 1,843 | 3,531 | - | - | 871.5 | 471.1 | - | - | - |
| Net margin | 2.6% | - | 6.08% | 12.04% | 10.2% | 11.01% | - | - | 6.19% | 2.74% | - | - | - |
| EPS | 1.270 | 4.835 | 2.504 | 5.780 | 5.490 | 10.52 | 2.500 | - | 2.600 | 1.400 | 3.890 | - | - |
| Dividend per Share 2 | - | - | - | - | 3.000 | - | - | - | - | - | - | - | - |
| Announcement Date | 21/02/20 | 19/02/21 | 17/09/21 | 29/10/21 | 17/02/22 | 17/02/22 | 28/04/22 | 20/09/22 | 28/10/22 | 20/02/23 | 28/04/23 | 28/10/23 | - |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | 12,723 | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 5.646 x | - | - | - | - | - |
| Free Cash Flow | -1,424 | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 18.3% | 7.57% | 20.8% | 26% | 13% | 19% | 21% |
| ROA (Net income/ Total Assets) | 6.84% | 2.46% | 10.2% | 11.4% | 6% | 10% | 13% |
| Assets | 20,058 | 24,124 | 33,718 | 47,423 | - | - | - |
| Book Value Per Share 1 | 25.90 | 28.20 | 49.20 | 62.10 | 86.00 | 104.0 | 127.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 20/09/19 | 17/09/20 | 17/09/21 | 20/09/22 | - | - | - |
1PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
76.22
PKR
Average target price
86.67
PKR
Spread / Average Target
+13.71%
| 1st Jan change | Capi. | |
|---|---|---|
| +7.37% | 91.98M | |
| -3.02% | 24.86B | |
| +18.55% | 21.11B | |
| -8.15% | 11.66B | |
| +14.03% | 11.18B | |
| +24.39% | 11.17B | |
| +10.27% | 10.12B | |
| -0.68% | 8.28B | |
| +12.78% | 7.79B | |
| +20.20% | 6.78B |
- Stock Market
- Equities
- MUGHAL Stock
- Financials Mughal Iron & Steel Industries Limited