End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
315.7
PKR
|
+5.29%
|
|
+23.05%
|
+47.72%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,266
|
18,922
|
38,953
|
29,592
|
16,826
|
45,083
|
-
|
-
|
Enterprise Value (EV)
1 |
28,106
|
10,105
|
26,101
|
13,337
|
16,826
|
45,083
|
45,083
|
45,083
|
P/E ratio
|
8.9
x
|
27.8
x
|
21.7
x
|
11.8
x
|
64.7
x
|
25
x
|
12.8
x
|
9.23
x
|
Yield
|
5.06%
|
0.75%
|
1.66%
|
3.38%
|
-
|
1.11%
|
2.15%
|
3.8%
|
Capitalization / Revenue
|
0.36
x
|
0.34
x
|
0.58
x
|
0.27
x
|
0.18
x
|
0.82
x
|
-
|
-
|
EV / Revenue
|
0.36
x
|
0.34
x
|
0.58
x
|
0.27
x
|
0.18
x
|
0.82
x
|
-
|
-
|
EV / EBITDA
|
5,207,634
x
|
5,844,393
x
|
10,518,488
x
|
6,710,181
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-1,496,009
x
|
-16,379,884
x
|
4,737,203
x
|
10,586,688
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.94
x
|
1.14
x
|
2.14
x
|
1.48
x
|
-
|
2.18
x
|
1.97
x
|
1.68
x
|
Nbr of stocks (in thousands)
|
142,800
|
142,800
|
142,800
|
142,800
|
142,800
|
142,800
|
-
|
-
|
Reference price
2 |
240.0
|
132.5
|
272.8
|
207.2
|
117.8
|
315.7
|
315.7
|
315.7
|
Announcement Date
|
5/20/19
|
6/2/20
|
5/25/21
|
5/26/22
|
5/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
95,128
|
55,046
|
67,362
|
108,048
|
95,087
|
54,849
|
-
|
-
|
EBITDA
|
6,580
|
3,238
|
3,703
|
4,410
|
-
|
-
|
-
|
-
|
EBIT
|
5,605
|
2,275
|
2,897
|
3,370
|
-
|
-
|
-
|
-
|
Operating Margin
|
5.89%
|
4.13%
|
4.3%
|
3.12%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
5,594
|
1,547
|
2,781
|
4,275
|
1,983
|
-
|
-
|
-
|
Net income
1 |
3,851
|
681.8
|
1,793
|
2,510
|
260.1
|
1,590
|
-
|
-
|
Net margin
|
4.05%
|
1.24%
|
2.66%
|
2.32%
|
0.27%
|
2.9%
|
-
|
-
|
EPS
2 |
26.97
|
4.770
|
12.56
|
17.58
|
1.820
|
12.63
|
24.70
|
34.20
|
Free Cash Flow
|
-22,905
|
-1,155
|
8,223
|
2,795
|
-
|
-
|
-
|
-
|
FCF margin
|
-24.08%
|
-2.1%
|
12.21%
|
2.59%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
222.04%
|
63.38%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
458.55%
|
111.37%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
12.15
|
1.000
|
4.520
|
7.000
|
-
|
3.500
|
6.800
|
12.00
|
Announcement Date
|
5/20/19
|
6/2/20
|
5/25/21
|
5/26/22
|
5/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
29,526
|
26,938
|
25,976
|
29,539
|
30,768
|
30,246
|
19,549
|
49,795
|
22,949
|
22,344
|
3,771
|
13,956
|
17,727
|
12,426
|
24,696
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,357
|
-
|
1,476
|
657.1
|
463
|
-
|
128.7
|
1,469
|
1,250
|
2,218
|
-
|
-
|
-
|
445
|
-
|
Operating Margin
|
4.6%
|
-
|
5.68%
|
2.22%
|
1.5%
|
-
|
0.66%
|
2.95%
|
5.45%
|
9.92%
|
-
|
-
|
-
|
3.58%
|
-
|
Earnings before Tax (EBT)
|
1,103
|
673.4
|
1,448
|
641
|
823.4
|
1,094
|
-
|
-
|
1,180
|
-450.8
|
-
|
1,505
|
1,773
|
227.4
|
-
|
Net income
1 |
751.4
|
145.9
|
939.2
|
445.9
|
196.5
|
658.2
|
-385.3
|
272.9
|
810.8
|
-823.6
|
-
|
675.3
|
820.3
|
143.3
|
626
|
Net margin
|
2.54%
|
0.54%
|
3.62%
|
1.51%
|
0.64%
|
2.18%
|
-1.97%
|
0.55%
|
3.53%
|
-3.69%
|
-
|
4.84%
|
4.63%
|
1.15%
|
2.53%
|
EPS
2 |
5.260
|
1.020
|
6.580
|
3.120
|
1.380
|
4.610
|
-2.700
|
1.910
|
5.680
|
-5.770
|
-
|
4.730
|
5.740
|
1.000
|
4.400
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.000
|
Announcement Date
|
11/14/19
|
11/26/20
|
11/17/21
|
1/25/22
|
5/26/22
|
7/26/22
|
11/16/22
|
11/16/22
|
1/26/23
|
5/26/23
|
7/25/23
|
11/28/23
|
11/28/23
|
1/24/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
6,160
|
8,817
|
12,852
|
16,255
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-22,905
|
-1,155
|
8,223
|
2,795
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22.2%
|
4%
|
10.3%
|
13.2%
|
1.33%
|
11%
|
17%
|
-
|
ROA (Net income/ Total Assets)
|
8.47%
|
-
|
-
|
3.57%
|
-
|
-
|
-
|
-
|
Assets
1 |
45,455
|
-
|
-
|
70,263
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
123.0
|
116.0
|
127.0
|
140.0
|
-
|
145.0
|
161.0
|
188.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
844
|
620
|
3,872
|
3,713
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.89%
|
1.13%
|
5.75%
|
3.44%
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/20/19
|
6/2/20
|
5/25/21
|
5/26/22
|
5/26/23
|
-
|
-
|
-
|
Last Close Price
315.7
PKR Average target price
227.4
PKR Spread / Average Target -27.99% Consensus |
1st Jan change
|
Capi.
|
---|
| +47.72% | 162M | | +12.39% | 87.34B | | -0.75% | 84.51B | | +24.83% | 76.07B | | +23.31% | 47.89B | | +18.20% | 34.02B | | +12.34% | 23.85B | | -1.54% | 19.82B | | +49.97% | 11.99B | | -10.47% | 10.13B |
Automobiles & Multi Utility Vehicles
|