End-of-day quote
Pakistan S.E.
03:30:00 07/05/2024 am IST
|
5-day change
|
1st Jan Change
|
122.1
PKR
|
-2.55%
|
|
+6.27%
|
+6.16%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,27,491
|
2,36,126
|
2,36,262
|
1,83,693
|
1,60,918
|
3,32,285
|
-
|
-
|
Enterprise Value (EV)
1 |
3,27,491
|
2,36,126
|
2,36,262
|
1,10,065
|
1,60,918
|
3,32,285
|
3,32,285
|
3,32,285
|
P/E ratio
|
5.51
x
|
4.78
x
|
4.52
x
|
3.38
x
|
1.66
x
|
2.66
x
|
2.82
x
|
2.84
x
|
Yield
|
1.38%
|
1.15%
|
4.03%
|
2.96%
|
4.23%
|
6.84%
|
8.87%
|
12.6%
|
Capitalization / Revenue
|
1.99
x
|
1.49
x
|
1.58
x
|
0.9
x
|
0.56
x
|
1.09
x
|
1.03
x
|
1
x
|
EV / Revenue
|
1.99
x
|
1.49
x
|
1.58
x
|
0.9
x
|
0.56
x
|
1.09
x
|
1.03
x
|
1
x
|
EV / EBITDA
|
35,94,573
x
|
-
|
-
|
15,38,908
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
6.02
x
|
9.77
x
|
-25.8
x
|
5.3
x
|
3.22
x
|
3.88
x
|
FCF Yield
|
-
|
-
|
16.6%
|
10.2%
|
-3.88%
|
18.9%
|
31%
|
25.7%
|
Price to Book
|
1.36
x
|
-
|
0.61
x
|
0.42
x
|
-
|
0.52
x
|
0.47
x
|
0.43
x
|
Nbr of stocks (in thousands)
|
27,20,968
|
27,20,968
|
27,20,972
|
27,20,972
|
27,20,972
|
27,20,973
|
-
|
-
|
Reference price
2 |
120.4
|
86.78
|
86.83
|
67.51
|
59.14
|
122.1
|
122.1
|
122.1
|
Announcement Date
|
25/09/19
|
11/09/20
|
17/09/21
|
20/09/22
|
19/09/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,64,366
|
1,57,999
|
1,49,279
|
2,03,811
|
2,88,053
|
3,04,245
|
3,21,762
|
3,32,751
|
EBITDA
|
91,107
|
-
|
-
|
1,19,366
|
-
|
-
|
-
|
-
|
EBIT
1 |
78,614
|
70,039
|
71,856
|
1,02,538
|
1,65,519
|
1,80,027
|
1,97,034
|
1,97,892
|
Operating Margin
|
47.83%
|
44.33%
|
48.14%
|
50.31%
|
57.46%
|
59.17%
|
61.24%
|
59.47%
|
Earnings before Tax (EBT)
1 |
77,837
|
69,643
|
68,438
|
98,937
|
1,64,912
|
1,77,529
|
1,97,204
|
1,98,535
|
Net income
1 |
59,459
|
49,425
|
52,283
|
54,353
|
97,222
|
1,25,603
|
1,23,079
|
1,23,839
|
Net margin
|
36.17%
|
31.28%
|
35.02%
|
26.67%
|
33.75%
|
41.28%
|
38.25%
|
37.22%
|
EPS
2 |
21.85
|
18.16
|
19.21
|
19.98
|
35.73
|
45.83
|
43.33
|
43.05
|
Free Cash Flow
1 |
-
|
-
|
39,250
|
18,795
|
-6,239
|
62,686
|
1,03,145
|
85,560
|
FCF margin
|
-
|
-
|
26.29%
|
9.22%
|
-2.17%
|
20.6%
|
32.06%
|
25.71%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
15.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
75.07%
|
34.58%
|
-
|
49.91%
|
83.8%
|
69.09%
|
Dividend per Share
2 |
1.667
|
1.000
|
3.500
|
2.000
|
2.500
|
8.350
|
10.83
|
15.35
|
Announcement Date
|
25/09/19
|
11/09/20
|
17/09/21
|
20/09/22
|
19/09/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
85,631
|
75,812
|
43,596
|
46,823
|
90,419
|
51,090
|
62,301
|
72,820
|
65,377
|
1,38,197
|
76,919
|
72,936
|
1,49,856
|
78,011
|
73,007
|
1,51,017
|
75,506
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
33,348
|
35,156
|
-
|
-
|
-
|
-
|
-
|
-
|
34,305
|
-
|
47,082
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
38.94%
|
46.37%
|
-
|
-
|
-
|
-
|
-
|
-
|
52.47%
|
-
|
61.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
32,807
|
34,552
|
23,166
|
21,614
|
44,780
|
-
|
-
|
-
|
32,261
|
77,848
|
50,454
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
24,445
|
26,105
|
16,860
|
14,279
|
31,139
|
-
|
-
|
26,330
|
22,169
|
48,499
|
32,849
|
15,874
|
48,723
|
29,761
|
40,028
|
-
|
27,837
|
Net margin
|
28.55%
|
34.43%
|
38.67%
|
30.5%
|
34.44%
|
-
|
-
|
36.16%
|
33.91%
|
35.09%
|
42.71%
|
21.76%
|
32.51%
|
38.15%
|
54.83%
|
-
|
36.87%
|
EPS
2 |
8.980
|
9.590
|
6.200
|
5.250
|
11.44
|
-
|
-
|
9.680
|
8.150
|
17.82
|
12.07
|
5.830
|
17.91
|
10.94
|
-
|
-
|
10.23
|
Dividend per Share
|
-
|
1.500
|
-
|
1.500
|
1.500
|
-
|
0.5000
|
-
|
1.000
|
1.000
|
-
|
0.5000
|
1.500
|
-
|
2.500
|
2.500
|
-
|
Announcement Date
|
25/02/20
|
26/02/21
|
25/10/21
|
25/02/22
|
25/02/22
|
27/04/22
|
20/09/22
|
27/10/22
|
27/02/23
|
27/02/23
|
27/04/23
|
19/09/23
|
19/09/23
|
30/10/23
|
26/02/24
|
26/02/24
|
29/04/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
73,627
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
39,250
|
18,795
|
-6,239
|
62,686
|
1,03,145
|
85,560
|
ROE (net income / shareholders' equity)
|
22.1%
|
15.4%
|
14.3%
|
13.2%
|
19.9%
|
21.1%
|
16.4%
|
15.8%
|
ROA (Net income/ Total Assets)
|
14.3%
|
-
|
-
|
9.32%
|
-
|
-
|
-
|
-
|
Assets
1 |
4,16,289
|
-
|
-
|
5,83,096
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
88.40
|
-
|
143.0
|
160.0
|
-
|
235.0
|
260.0
|
285.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
22,967
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
11.27%
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/09/19
|
11/09/20
|
17/09/21
|
20/09/22
|
19/09/23
|
-
|
-
|
-
|
Last Close Price
122.1
PKR Average target price
147.8
PKR Spread / Average Target +21.04% Consensus |