Company Valuation: United Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,67,198 1,23,336 2,17,708 4,67,918 10,63,279 11,58,415 -
Change - -26.23% 76.52% 114.93% 127.24% 8.95% -
Enterprise Value (EV) 1,67,198 1,23,336 2,17,708 4,67,918 10,63,279 11,58,415 11,58,415
Change - -26.23% 76.52% 114.93% 127.24% 8.95% 0%
P/E 5.5x 3.91x 3.95x 6.23x - - -
PBR 0.76x - 0.8x 1.46x - - -
PEG - 1.06x 0.1x 0.2x - - -
Capitalization / Revenue 22,37,193x 11,44,723x - - - - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 9 11 22 22 29.5 32 32
Rate of return 13.2% 21.8% 24.7% 11.5% 6.95% 6.92% 6.92%
EPS 2 12.42 12.88 22.52 30.7 - - -
Distribution rate 72.5% 85.4% 97.7% 71.7% - - -
Net sales 74,736 1,07,743 - - - - -
EBITDA - - - - - - -
EBIT 50,376 - - - - - -
Net income 30,409 31,535 55,145 - - - -
Net Debt - - - - - - -
Reference price 2 68.29 50.38 88.92 191.12 424.59 462.58 462.58
Nbr of stocks (in thousands) 24,48,359 24,48,359 24,48,359 24,48,359 25,04,248 25,04,248 -
Announcement Date 23/02/22 22/02/23 21/02/24 19/02/25 25/02/26 - -
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 7.05% 409.01Cr
20.22x - - 0.87% 11TCr
14.73x - - 4.61% 7.6TCr
7.8x - - 6.49% 6.17TCr
4.82x - - 6.25% 5.45TCr
18.58x - - 2.85% 5.17TCr
9.72x - - 4.48% 4.3TCr
12.54x - - 5.57% 4.16TCr
10.18x - - 3.95% 3.37TCr
9.83x - - 5.83% 3.2TCr
Average 12.04x 4.79% 5.03TCr
Weighted average by Cap. 13.11x 4.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. UBL Stock
  4. Valuation United Bank Limited