Valuation Orient Rental Modaraba

Stocks

End-of-day quote Pakistan S.E. 08/09/2026			5-day change	1st Jan Change
11.00 ^PKR	+1.10%		-2.57%	-10.57%

28/04	Orient Rental Modaraba Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
17/02	Orient Rental Modaraba Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	487.5	525	551.2	451.5	522.8	768.8
Change	-	7.69%	5%	-18.1%	15.78%	47.06%
Enterprise Value (EV) ¹	976.1	1,074	923.8	801.4	689.9	1,212
Change	-	10.05%	-13.99%	-13.26%	-13.92%	75.64%
P/E	16.1x	3.36x	3.24x	2.41x	2.39x	3.59x
PBR	0.59x	0.54x	0.52x	0.36x	0.37x	0.51x
PEG	-	0x	0.37x	0.2x	0.1x	-1.79x
Capitalization / Revenue	0.42x	0.39x	0.33x	0.26x	0.25x	0.31x
EV / Revenue	0.84x	0.79x	0.55x	0.45x	0.33x	0.49x
EV / EBITDA	3.15x	2.37x	1.66x	1.48x	1.18x	1.72x
EV / EBIT	6.64x	4.06x	2.78x	2.16x	1.61x	2.67x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.18	1	-	1	1.2	1.2
Rate of return	2.77%	14.3%	-	16.6%	17.2%	11.7%
EPS ²	0.4041	2.086	2.268	2.5	2.912	2.853
Distribution rate	44.5%	47.9%	-	40%	41.2%	42.1%
Net sales ¹	1,161	1,351	1,689	1,762	2,122	2,457
EBITDA ¹	310.3	452.5	555.7	540.1	586.1	703.9
EBIT ¹	146.9	264.4	332.1	370.3	427.7	453.7
Net income ¹	30.3	156.5	170.1	187.5	218.4	214
Net Debt ¹	488.6	549.1	372.6	349.9	167.1	442.9
Reference price ²	6.50	7.00	7.35	6.02	6.97	10.25
Nbr of stocks (in thousands)	75,000	75,000	75,000	75,000	75,000	75,000
Announcement Date	05/10/20	06/10/21	05/10/22	04/10/23	03/10/24	06/10/25

¹PKR in Million²PKR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORIENT RENTAL MODARABA	-	-	-	-	29.74L
AERCAP HOLDINGS N.V.	8.5x	7.26x	8.37x	1.12%	2.22TCr
TOKYO CENTURY CORPORATION	9.37x	3.17x	28.37x	3.64%	845.35Cr
BOC AVIATION LIMITED	8.12x	9.15x	9.78x	4.81%	659.36Cr
GATX CORPORATION	17.28x	7.45x	12.02x	1.5%	622.5Cr
WILLSCOT HOLDINGS CORPORATION	18.94x	3.03x	7.59x	1.41%	360.03Cr
FUYO GENERAL LEASE CO., LTD.	8.72x	-	-	3.71%	260.21Cr
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	3x	-	-	-	242.64Cr
Average	10.56x	6.01x	13.22x	2.7%	650.89Cr
Weighted average by Cap.	10.12x	6.49x	12.58x	2.24%