Financials First Credit and Investment Bank Limited

Equities

FCIBL

PK0094101018

Diversified Investment Services

End-of-day quote Pakistan S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
8 PKR +3.76% Intraday chart for First Credit and Investment Bank Limited +3.36% +25.98%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 295.8 162.5 258 585 293.2 325.6
Enterprise Value (EV) 1 132.2 209.7 901.6 -239.1 394.4 1,232
P/E ratio 32.2 x 17.1 x 8.99 x 28.5 x 35.8 x 25.1 x
Yield - 12% - - - -
Capitalization / Revenue 2.89 x 1.39 x 1.67 x 4.04 x 2.19 x 1.17 x
EV / Revenue 1.29 x 1.79 x 5.83 x -1.65 x 2.94 x 4.41 x
EV / EBITDA 2.12 x 2.86 x 9.57 x -2.69 x 5.39 x 6.18 x
EV / FCF -17.9 x -6.5 x 9.23 x -0.28 x -0.44 x -14.2 x
FCF Yield -5.59% -15.4% 10.8% -361% -230% -7.06%
Price to Book 0.41 x 0.23 x 0.35 x 0.78 x 0.41 x 0.45 x
Nbr of stocks (in thousands) 65,000 65,000 65,000 65,000 65,000 65,000
Reference price 2 4.550 2.500 3.970 9.000 4.510 5.010
Announcement Date 10/4/18 10/3/19 10/2/20 10/4/21 10/5/22 9/8/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 102.3 116.8 154.7 144.8 133.9 279.3
EBITDA 1 62.46 73.33 94.21 88.96 73.22 199.4
EBIT 1 60.84 71.56 92.15 81.35 65.43 192.2
Operating Margin 59.46% 61.24% 59.55% 56.16% 48.85% 68.83%
Earnings before Tax (EBT) 1 15.8 15.2 37.81 28.85 13.31 29.83
Net income 1 9.19 9.517 28.7 20.53 8.189 12.99
Net margin 8.98% 8.15% 18.55% 14.18% 6.11% 4.65%
EPS 2 0.1414 0.1464 0.4416 0.3159 0.1260 0.1999
Free Cash Flow 1 -7.399 -32.26 97.68 863.9 -906.3 -86.96
FCF margin -7.23% -27.61% 63.13% 596.47% -676.65% -31.14%
FCF Conversion (EBITDA) - - 103.69% 971.08% - -
FCF Conversion (Net income) - - 340.32% 4,207.04% - -
Dividend per Share - 0.3000 - - - -
Announcement Date 10/4/18 10/3/19 10/2/20 10/4/21 10/5/22 9/8/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - 47.2 644 - 101 906
Net Cash position 1 164 - - 824 - -
Leverage (Debt/EBITDA) - 0.6435 x 6.832 x - 1.383 x 4.545 x
Free Cash Flow 1 -7.4 -32.3 97.7 864 -906 -87
ROE (net income / shareholders' equity) 1.28% 1.32% 3.94% 2.76% 1.11% 1.8%
ROA (Net income/ Total Assets) 3.06% 3.3% 3.77% 2.58% 1.89% 6.16%
Assets 1 300 288.6 760.7 795.6 433 211.1
Book Value Per Share 2 11.10 11.10 11.40 11.50 11.10 11.10
Cash Flow per Share 2 3.220 0.5600 0.4200 2.140 1.160 1.880
Capex 1 5.34 0.41 8.19 0.79 2.05 0.24
Capex / Sales 5.22% 0.35% 5.3% 0.55% 1.53% 0.08%
Announcement Date 10/4/18 10/3/19 10/2/20 10/4/21 10/5/22 9/8/23
1PKR in Million2PKR
Estimates
  1. Stock Market
  2. Equities
  3. FCIBL Stock
  4. Financials First Credit and Investment Bank Limited