Financials Sinobangla Industries Limited

Equities

SINOBANGLA

BD0635SBIL05

Non-Paper Containers & Packaging

End-of-day quote Dhaka S.E. 03:30:00 16/05/2024 am IST 5-day change 1st Jan Change
43.8 BDT +1.62% Intraday chart for Sinobangla Industries Limited -4.78% -30.37%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,036 1,202 963.8 999.8 1,098 1,470
Enterprise Value (EV) 1 1,354 1,886 1,639 1,247 1,376 1,752
P/E ratio 30.4 x 34.7 x 36.8 x 27.9 x 30.4 x 42 x
Yield 1.93% 1.66% 1.04% 2% 1.82% 1.37%
Capitalization / Revenue 0.63 x 0.63 x 0.57 x 0.48 x 0.46 x 0.72 x
EV / Revenue 0.82 x 0.99 x 0.97 x 0.59 x 0.58 x 0.86 x
EV / EBITDA 9.98 x 13 x 10.8 x 8.48 x 7.71 x 8.87 x
EV / FCF 29.2 x -5.33 x 44.7 x 2.83 x 36.6 x 26.5 x
FCF Yield 3.42% -18.8% 2.24% 35.3% 2.73% 3.78%
Price to Book 1.92 x 2.37 x 1.88 x 1.85 x 1.97 x 2.57 x
Nbr of stocks (in thousands) 20,197 20,197 20,197 20,197 20,197 20,197
Reference price 2 51.29 59.50 47.72 49.50 54.36 72.80
Announcement Date 12/01/19 19/01/20 06/01/21 26/12/21 09/11/22 25/10/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 1,647 1,905 1,694 2,102 2,382 2,033
EBITDA 1 135.7 144.6 151.1 147.1 178.6 197.6
EBIT 1 90.19 93.1 95.88 93.14 118 134
Operating Margin 5.48% 4.89% 5.66% 4.43% 4.95% 6.59%
Earnings before Tax (EBT) 1 51.39 52.39 42.14 53.39 17.17 47.76
Net income 1 34.12 34.59 26.21 35.86 36.11 35.01
Net margin 2.07% 1.82% 1.55% 1.71% 1.52% 1.72%
EPS 2 1.690 1.713 1.298 1.776 1.788 1.733
Free Cash Flow 1 46.36 -353.8 36.68 440.8 37.63 66.18
FCF margin 2.81% -18.57% 2.17% 20.97% 1.58% 3.26%
FCF Conversion (EBITDA) 34.17% - 24.28% 299.56% 21.06% 33.49%
FCF Conversion (Net income) 135.85% - 139.91% 1,228.93% 104.19% 189.06%
Dividend per Share 2 0.9901 0.9901 0.4951 0.9901 0.9901 1.000
Announcement Date 12/01/19 19/01/20 06/01/21 26/12/21 09/11/22 25/10/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 318 684 675 247 279 282
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.342 x 4.73 x 4.469 x 1.682 x 1.56 x 1.427 x
Free Cash Flow 1 46.4 -354 36.7 441 37.6 66.2
ROE (net income / shareholders' equity) 6.42% 6.91% 5.13% 6.81% 6.59% 6.2%
ROA (Net income/ Total Assets) 3.58% 3.31% 3.1% 2.67% 3.01% 3.38%
Assets 1 953 1,045 845.2 1,344 1,201 1,036
Book Value Per Share 2 26.70 25.10 25.40 26.70 27.60 28.30
Cash Flow per Share 2 2.440 0.6400 3.260 3.460 2.550 4.600
Capex 1 108 131 26.4 48.7 189 4.03
Capex / Sales 6.58% 6.87% 1.56% 2.32% 7.94% 0.2%
Announcement Date 12/01/19 19/01/20 06/01/21 26/12/21 09/11/22 25/10/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SINOBANGLA Stock
  4. Financials Sinobangla Industries Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW