Valuation Pakgen Power Limited

Equities

End-of-day quote Pakistan S.E. Other stock markets 09/03/2026			5-day change	1st Jan Change
38.83 ^PKR	-8.70%		-13.71%	-36.30%

27/02	Pakgen Power Limited Announces Change of Director, Effective February 25, 2026	CI
24/25/24	Pakgen Power Limited Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	6,817	7,330	8,930	11,162	18,958	36,873
Change	-	7.53%	21.83%	25%	69.83%	94.5%
Enterprise Value (EV) ¹	18,200	13,261	2,015	11,849	13,849	30,147
Change	-	-27.14%	-84.8%	487.93%	16.88%	117.68%
P/E ratio	2.34x	1.66x	8.51x	3.56x	3.23x	8.25x
PBR	0.36x	0.32x	0.4x	0.44x	0.77x	1.39x
PEG	-	0x	-0.1x	0x	0x	-0.3x
Capitalization / Revenue	0.56x	0.69x	0.45x	0.24x	0.91x	3.26x
EV / Revenue	1.49x	1.25x	0.1x	0.26x	0.66x	2.66x
EV / EBITDA	3.47x	2.13x	0.9x	2.86x	2.19x	6.61x
EV / EBIT	4.2x	2.47x	1.53x	3.69x	2.59x	8.26x
EV / FCF	-30.2x	2.87x	0.15x	-1.44x	1.44x	15.2x
FCF Yield	-3.31%	34.8%	682%	-69.2%	69.3%	6.58%
Dividend per Share ²	-	3.25	2	3.5	15	7
Rate of return	-	16.5%	8.33%	11.7%	29.4%	7.06%
EPS ²	7.824	11.86	2.82	8.429	15.76	12.01
Distribution rate	-	27.4%	70.9%	41.5%	95.2%	58.3%
Net sales ¹	12,185	10,646	19,901	45,833	20,837	11,316
EBITDA ¹	5,243	6,230	2,242	4,142	6,311	4,559
EBIT ¹	4,337	5,362	1,318	3,212	5,356	3,650
Net income ¹	2,911	4,411	1,049	3,136	5,863	4,470
Net Debt ¹	11,384	5,931	-6,915	686.2	-5,108	-6,726
Reference price ²	18.32	19.70	24.00	30.00	50.95	99.10
Nbr of stocks (in thousands)	3,72,082	3,72,082	3,72,082	3,72,082	3,72,082	3,72,082
Announcement Date	28/04/20	01/04/21	30/03/22	04/04/23	28/03/24	03/04/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PAKGEN POWER LIMITED	-	-	-	-	5.67Cr
TENAGA NASIONAL	19.06x	2.03x	6.4x	3.38%	2.1TCr
GD POWER DEVELOPMENT CO.,LTD	12.46x	-	-	4.92%	1.31TCr
SHANGHAI ELECTRIC POWER CO., LTD.	19.95x	-	-	1.52%	889.75Cr
ENEVA S.A.	48.24x	4.41x	9.99x	0.51%	730.26Cr
INNER MONGOLIA MENGDIAN HUANENG THERMAL POWER CORPORATION LIMITED	14.59x	-	-	4.67%	607.82Cr
CHINA POWER INTERNATIONAL DEVELOPMENT LIMITED	10.57x	4.31x	8.25x	5.84%	525.08Cr
GEK TERNA S.A.	21.55x	2.11x	12.88x	1.29%	399.81Cr
Average	20.92x	3.21x	9.38x	3.16%	821.23Cr
Weighted average by Cap.	20.17x	2.82x	8.05x	3.31%