Stock INTECH INTECH LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Intech Limited

Equities

INTECH

BD0644IOL003

Integrated Telecommunications Services

End-of-day quote Dhaka S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
23.6 BDT +0.43% Intraday chart for Intech Limited -3.67% -7.09%
Feb. 04 Intech Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
2023 Intech Limited Reports Earnings Results for the First Quarter Ended September 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 479.7 1,015 613.9 1,056 905.2 826.9
Enterprise Value (EV) 1 487.4 1,038 641.4 1,099 971 916.9
P/E ratio 13.6 x 82.1 x 133 x -12.3 x -25.2 x -35.6 x
Yield - - 0.51% - - -
Capitalization / Revenue 3.51 x 8.52 x 6.72 x 464 x 157 x 64.5 x
EV / Revenue 3.57 x 8.71 x 7.02 x 483 x 168 x 71.6 x
EV / EBITDA 7.6 x 23.2 x 20.5 x -13.4 x -84 x -86.5 x
EV / FCF -14.6 x -84.2 x 8.91 x 51.4 x -79.1 x -59.8 x
FCF Yield -6.84% -1.19% 11.2% 1.94% -1.26% -1.67%
Price to Book 1.49 x 3.03 x 1.83 x 20.1 x 54.7 x -124 x
Nbr of stocks (in thousands) 31,321 31,321 31,321 31,321 31,321 31,321
Reference price 2 15.32 32.40 19.60 33.70 28.90 26.40
Announcement Date 12/6/18 12/10/19 3/8/21 1/25/23 10/1/23 11/15/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 136.5 119.1 91.36 2.276 5.764 12.81
EBITDA 1 64.16 44.66 31.31 -82.32 -11.56 -10.59
EBIT 1 33.78 16.76 11 -88.01 -16.76 -14
Operating Margin 24.75% 14.07% 12.04% -3,867.12% -290.72% -109.28%
Earnings before Tax (EBT) 1 32.6 12.94 5.954 -93.19 -24.84 -22.67
Net income 1 35.33 12.36 4.629 -86.11 -35.87 -23.21
Net margin 25.89% 10.38% 5.07% -3,783.37% -622.32% -181.18%
EPS 2 1.125 0.3946 0.1478 -2.749 -1.145 -0.7411
Free Cash Flow 1 -33.32 -12.32 71.99 21.38 -12.28 -15.34
FCF margin -24.42% -10.34% 78.8% 939.2% -213.01% -119.73%
FCF Conversion (EBITDA) - - 229.94% - - -
FCF Conversion (Net income) - - 1,555.25% - - -
Dividend per Share - - 0.1000 - - -
Announcement Date 12/6/18 12/10/19 3/8/21 1/25/23 10/1/23 11/15/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 7.66 22.7 27.5 43.8 65.8 90
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.1194 x 0.5085 x 0.877 x -0.5326 x -5.692 x -8.498 x
Free Cash Flow 1 -33.3 -12.3 72 21.4 -12.3 -15.3
ROE (net income / shareholders' equity) 11.6% 3.76% 1.38% -88.7% -104% -471%
ROA (Net income/ Total Assets) 6.46% 2.8% 1.76% -27.9% -6.6% -7.56%
Assets 1 547.1 440.8 262.6 309 543.7 307.1
Book Value Per Share 2 10.30 10.70 10.70 1.670 0.5300 -0.2100
Cash Flow per Share 2 0.1200 0.1500 0.1800 0.2700 0.3000 0.0300
Capex 1 18.7 22.8 9.18 0.04 15.4 5.76
Capex / Sales 13.71% 19.15% 10.05% 1.95% 267.57% 44.95%
Announcement Date 12/6/18 12/10/19 3/8/21 1/25/23 10/1/23 11/15/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Service Providers

1st Jan change Capi.
INTECH LIMITED Stock Intech Limited
-7.09% 6.9M
PT INDORITEL MAKMUR INTERNASIONAL TBK. Stock PT Indoritel Makmur Internasional Tbk.
-0.21% 4.14B
INTERNET INITIATIVE JAPAN INC. Stock Internet Initiative Japan Inc.
-6.57% 3.1B
RUIJIE NETWORKS CO., LTD. Stock Ruijie Networks Co., Ltd.
-8.23% 2.73B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC. Stock Converge Information and Communications Technology Solutions, Inc.
+12.17% 1.16B
LICT CORPORATION Stock LICT Corporation
-11.60% 272M
FREEBIT CO., LTD. Stock FreeBit Co., Ltd.
-1.65% 186M
BREDBAND2 I SKANDINAVIEN AB Stock Bredband2 i Skandinavien AB
+31.27% 175M
GIGA PRIZE CO.,LTD. Stock Giga Prize Co.,Ltd.
+16.62% 171M
UNIDATA S.P.A. Stock Unidata S.p.A.
-8.88% 116M
Internet Service Providers
  1. Stock Market
  2. Equities
  3. INTECH Stock
  4. Financials Intech Limited