Company Valuation: Saif Power Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,612 7,289 7,177 7,440 5,326 4,309
Change - 29.89% -1.54% 3.66% -28.42% -19.09%
Enterprise Value (EV) 1 13,590 14,856 16,344 15,898 13,346 8,359
Change - 9.31% 10.02% -2.73% -16.06% -37.36%
P/E 2.37x 4.18x 3.32x 12.6x 39.9x -112x
PBR 0.35x 0.46x 0.51x 0.59x 0.47x 0.41x
PEG - -0.2x 0.1x -0.2x -0.5x 1x
Capitalization / Revenue 0.63x 0.44x 0.31x 0.39x 0.55x 0.47x
EV / Revenue 1.52x 0.91x 0.71x 0.83x 1.38x 0.91x
EV / EBITDA 3.59x 4.65x 4.17x 4.93x 4.22x 14.9x
EV / EBIT 4.28x 5.75x 4.95x 6.14x 5.29x -111x
EV / FCF -40.4x 17.3x 6.43x 5.07x 5.89x 1.53x
FCF Yield -2.48% 5.78% 15.5% 19.7% 17% 65.2%
Dividend per Share 2 3.75 8 8.5 4.29 1.25 1.75
Rate of return 25.8% 42.4% 45.8% 22.3% 9.07% 15.7%
EPS 2 6.127 4.512 5.589 1.525 0.345 -0.0995
Distribution rate 61.2% 177% 152% 281% 362% -1,759%
Net sales 1 8,925 16,394 22,870 19,044 9,671 9,189
EBITDA 1 3,782 3,192 3,920 3,225 3,162 560.9
EBIT 1 3,172 2,584 3,301 2,590 2,522 -75.25
Net income 1 2,368 1,744 2,160 589.2 133.3 -38.45
Net Debt 1 7,979 7,567 9,168 8,458 8,020 4,050
Reference price 2 14.520 18.860 18.570 19.250 13.780 11.150
Nbr of stocks (in thousands) 3,86,472 3,86,472 3,86,472 3,86,472 3,86,472 3,86,472
Announcement Date 05/04/21 07/04/22 07/04/23 08/04/24 09/04/25 03/04/26
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.27Cr
32.66x7.33x19.63x-.--% 4.2TCr
16.05x2.86x10.88x2.6% 3.49TCr
16.31x4.97x8.99x3.38% 1.79TCr
13.96x5.16x11.07x0.02% 1.56TCr
7.91x2.92x7.84x5.16% 1.27TCr
29.55x4.32x10.39x4.08% 759.04Cr
10.31x1.59x8.21x4.56% 768.93Cr
5.56x0.61x3.69x4.04% 565.32Cr
Average 16.54x 3.72x 10.09x 2.98% 1.6TCr
Weighted average by Cap. 19.98x 4.60x 12.50x 2.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SPWL Stock
  4. Valuation Saif Power Limited