Financials Sunlife Insurance Company Limited

Equities

SUNLIFEINS

BD0746SLIC00

End-of-day quote Dhaka S.E. 03:30:00 19/06/2024 am IST 5-day change 1st Jan Change
46.9 BDT -2.09% Intraday chart for Sunlife Insurance Company Limited +0.21% -11.34%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 866 990.6 725.9 833.2 1,219 2,035
Enterprise Value (EV) 1 377.6 576.5 383.6 376.9 1,046 1,963
P/E ratio - -1.58 x -1.49 x -8.58 x -2.18 x -2.95 x
Yield - - - 0.43% - -
Capitalization / Revenue 0.69 x 1.15 x 0.84 x 0.75 x 1.12 x 2.14 x
EV / Revenue 0.3 x 0.67 x 0.44 x 0.34 x 0.96 x 2.06 x
EV / EBITDA -4.93 x -0.98 x -0.89 x -17.2 x -2.14 x -3.16 x
EV / FCF - -18,62,817 x -21,88,630 x -9,62,641 x -23,68,961 x 2,32,64,056 x
FCF Yield - -0% -0% -0% -0% 0%
Price to Book - 2.77 x 2.03 x 2.33 x 3.41 x 5.69 x
Nbr of stocks (in thousands) 35,761 35,761 35,761 35,761 35,761 35,761
Reference price 2 24.22 27.70 20.30 23.30 34.10 56.90
Announcement Date 09/09/19 09/09/19 07/09/20 09/12/21 10/08/22 02/08/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,255 865.1 866.8 1,116 1,090 950.9
EBITDA 1 -76.6 -588.6 -432.9 -21.93 -488.6 -620.4
EBIT 1 -121.2 -631.7 -474.8 -78.49 -552.8 -670.7
Operating Margin -9.65% -73.02% -54.78% -7.04% -50.72% -70.53%
Earnings before Tax (EBT) 1 -119 -627.4 -487.1 -97.1 -560.3 -674.8
Net income 1 -119 -627.4 -487.1 -97.1 -560.3 -690.4
Net margin -9.48% -72.52% -56.2% -8.7% -51.4% -72.61%
EPS - -17.54 -13.62 -2.715 -15.67 -19.31
Free Cash Flow - -309.5 -175.3 -391.6 -441.7 84.37
FCF margin - -35.77% -20.22% -35.1% -40.52% 8.87%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - 0.1000 - -
Announcement Date 09/09/19 09/09/19 07/09/20 09/12/21 10/08/22 02/08/23
1BDT in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 488 414 342 456 173 72
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - -309 -175 -392 -442 84.4
ROE (net income / shareholders' equity) - -177% -136% -27.2% -157% -193%
ROA (Net income/ Total Assets) - -12.2% -10.8% -1.96% -15% -21.2%
Assets 1 - 5,142 4,503 4,953 3,735 3,252
Book Value Per Share - 10.00 10.00 10.00 10.00 10.00
Cash Flow per Share - 12.00 12.30 13.00 5.490 2.560
Capex 1 175 22.2 18.8 147 - 5.07
Capex / Sales 13.97% 2.57% 2.17% 13.16% - 0.53%
Announcement Date 09/09/19 09/09/19 07/09/20 09/12/21 10/08/22 02/08/23
1BDT in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SUNLIFEINS Stock
  4. Financials Sunlife Insurance Company Limited