BANGLADESH SHIPPING CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 103.1 BDT | -1.90% |
|
-4.80% | -3.64% |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,590 | 7,856 | 5,827 | 6,879 | 17,892 | 19,280 |
| Enterprise Value (EV) 1 | 2,967 | 18,692 | 15,536 | 14,692 | 22,503 | 18,743 |
| P/E ratio | 52.6 x | 14.2 x | 14.1 x | 9.55 x | 7.92 x | 7.83 x |
| Yield | 1.39% | 1.94% | 2.62% | 2.66% | 1.71% | 1.98% |
| Capitalization / Revenue | 7.92 x | 4.24 x | 2.08 x | 2.51 x | 3.98 x | 3.74 x |
| EV / Revenue | 3.57 x | 10.1 x | 5.55 x | 5.36 x | 5.01 x | 3.64 x |
| EV / EBITDA | -12.9 x | 49.8 x | 13.3 x | 11.4 x | 7.84 x | 7.96 x |
| EV / FCF | -15.9 x | -1.26 x | 22.3 x | 10.9 x | 8.3 x | 9.8 x |
| FCF Yield | -6.3% | -79.3% | 4.49% | 9.14% | 12.1% | 10.2% |
| Price to Book | 0.81 x | 0.9 x | 0.68 x | 0.75 x | 1.62 x | 1.46 x |
| Nbr of stocks (in thousands) | 152,535 | 152,535 | 152,535 | 152,535 | 152,535 | 152,535 |
| Reference price 2 | 43.20 | 51.50 | 38.20 | 45.10 | 117.3 | 126.4 |
| Announcement Date | 10/21/18 | 11/8/19 | 2/14/21 | 1/2/22 | 11/15/22 | 11/6/23 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 831.9 | 1,851 | 2,799 | 2,743 | 4,496 | 5,154 |
| EBITDA 1 | -230 | 375.5 | 1,166 | 1,289 | 2,870 | 2,356 |
| EBIT 1 | -294.7 | 112.7 | 657.3 | 784 | 2,368 | 1,866 |
| Operating Margin | -35.43% | 6.09% | 23.48% | 28.59% | 52.68% | 36.2% |
| Earnings before Tax (EBT) 1 | 128 | 479 | 774.8 | 957 | 2,731 | 2,916 |
| Net income 1 | 125.2 | 552.3 | 414.7 | 720.2 | 2,258 | 2,463 |
| Net margin | 15.05% | 29.84% | 14.82% | 26.26% | 50.23% | 47.78% |
| EPS 2 | 0.8205 | 3.621 | 2.719 | 4.722 | 14.80 | 16.15 |
| Free Cash Flow 1 | -186.9 | -14,832 | 696.9 | 1,343 | 2,712 | 1,912 |
| FCF margin | -22.47% | -801.34% | 24.9% | 48.98% | 60.32% | 37.09% |
| FCF Conversion (EBITDA) | - | - | 59.75% | 104.25% | 94.48% | 81.15% |
| FCF Conversion (Net income) | - | - | 168.06% | 186.52% | 120.1% | 77.63% |
| Dividend per Share 2 | 0.6000 | 1.000 | 1.000 | 1.200 | 2.000 | 2.500 |
| Announcement Date | 10/21/18 | 11/8/19 | 2/14/21 | 1/2/22 | 11/15/22 | 11/6/23 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 10,836 | 9,709 | 7,813 | 4,611 | - |
| Net Cash position 1 | 3,622 | - | - | - | - | 537 |
| Leverage (Debt/EBITDA) | - | 28.86 x | 8.324 x | 6.063 x | 1.607 x | - |
| Free Cash Flow 1 | -187 | -14,832 | 697 | 1,343 | 2,712 | 1,912 |
| ROE (net income / shareholders' equity) | 1.54% | 6.55% | 4.95% | 8.12% | 22.3% | 20.3% |
| ROA (Net income/ Total Assets) | -1.83% | 0.39% | 1.55% | 1.77% | 4.98% | 3.57% |
| Assets 1 | -6,834 | 143,272 | 26,833 | 40,745 | 45,309 | 68,970 |
| Book Value Per Share 2 | 53.60 | 57.00 | 56.00 | 60.30 | 72.50 | 86.70 |
| Cash Flow per Share 2 | 0.8000 | 6.060 | 7.640 | 4.920 | 6.820 | 11.10 |
| Capex 1 | 71.7 | 15,146 | 41.6 | 13.5 | 22 | 226 |
| Capex / Sales | 8.61% | 818.28% | 1.48% | 0.49% | 0.49% | 4.39% |
| Announcement Date | 10/21/18 | 11/8/19 | 2/14/21 | 1/2/22 | 11/15/22 | 11/6/23 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -3.64% | 137M | |
| +18.74% | 30.59B | |
| +58.98% | 29.78B | |
| -5.15% | 25.43B | |
| +11.74% | 14.3B | |
| +12.33% | 11.68B | |
| +20.92% | 11.12B | |
| +54.76% | 10.2B | |
| +13.93% | 9.94B | |
| -15.22% | 8.47B |
- Stock Market
- Equities
- BSC Stock
- Financials Bangladesh Shipping Corporation
