Valuation Pakgen Power Limited

Equities

End-of-day quote Pakistan S.E. Other stock markets 06/09/2024			5-day change	1st Jan Change
89.49 ^PKR	-0.94%		+0.51%	+75.64%

30/08	Pakgen Power Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
29/04	Pakgen Power Limited Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,330	8,930	11,162	18,958	33,298	-	-
Change	-	21.83%	25%	69.83%	75.64%	-	-
Enterprise Value (EV)	7,330	8,930	11,162	18,958	33,298	33,298	33,298
Change	-	21.83%	25%	69.83%	75.64%	0%	0%
P/E ratio	1.66x	8.51x	3.56x	-	4.43x	4.07x	3.5x
PBR	-	0.4x	0.44x	0.77x	1.1x	0.91x	0.76x
PEG	-	-0.1x	0x	-	-	0.46x	0.2x
Capitalization / Revenue	-	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	2	3.5	15	5	5	6
Rate of return	-	8.33%	11.7%	29.4%	5.59%	5.59%	6.7%
EPS ²	11.86	2.82	8.43	-	20.2	22	25.6
Distribution rate	-	70.9%	41.5%	-	24.8%	22.7%	23.4%
Net sales	-	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-
Net income	4,411	-	-	-	-	-	-
Net Debt	-	-	-	-	-	-	-
Reference price ²	19.70	24.00	30.00	50.95	89.49	89.49	89.49
Nbr of stocks (in thousands)	3,72,082	3,72,082	3,72,082	3,72,082	3,72,082	-	-
Announcement Date	24/02/21	30/03/22	24/02/23	28/03/24	-	-	-

¹PKR in Million²PKR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TENAGA NASIONAL	20.44x	2.52x	7.62x	+3.11%	19.75B
CHINA POWER INTERNATIONAL DEVELOPMENT LIMITED	7.61x	3.92x	7.93x	+6.87%	5.48B
ENEVA S.A.	52.63x	5.19x	9.68x	+0.47%	3.93B
SHANGHAI ELECTRIC POWER CO., LTD.	9.88x	-	-	+3.10%	3.34B
SHIKOKU ELECTRIC POWER COMPANY, INCORPORATED	7.17x	1.31x	9.19x	+3.05%	1.9B
GCL ENERGY TECHNOLOGY CO.,LTD.	10.36x	-	-	-	1.53B
GUANGDONG BAOLIHUA NEW ENERGY STOCK CO., LTD.	9.36x	-	-	-	1.21B
Average	16.78x	3.23x	8.60x	+3.32%	5.3B
Weighted average by Cap.	19.55x	3.03x	8.03x	+3.40%