Financials MCB investment management Limited

Equities

MCBIM

PK0082101012

Investment Management & Fund Operators

End-of-day quote Pakistan S.E. 06:00:00 2024-05-01 pm EDT 5-day change 1st Jan Change
30.6 PKR -0.84% Intraday chart for MCB investment management Limited -0.91% +8.13%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,440 1,655 1,644 2,646 1,570 1,665
Enterprise Value (EV) 1 800.2 1,127 1,024 1,967 1,054 1,687
P/E ratio 11.6 x 68.3 x 6.38 x 7.03 x 9.05 x 4.4 x
Yield 8.75% 5.87% 14.2% 13.6% 13.8% 23.8%
Capitalization / Revenue 2.05 x 2.31 x 1.97 x 2.66 x 1.78 x 1.39 x
EV / Revenue 1.14 x 1.58 x 1.23 x 1.98 x 1.2 x 1.4 x
EV / EBITDA 4.58 x 8.59 x 2.65 x 3.84 x 3.36 x 3.35 x
EV / FCF 25.7 x -91.7 x 3.07 x 4.73 x 5.6 x 6.5 x
FCF Yield 3.89% -1.09% 32.6% 21.2% 17.9% 15.4%
Price to Book 0.92 x 1.13 x 1.06 x 1.65 x 1.09 x 0.96 x
Nbr of stocks (in thousands) 72,000 72,000 72,000 72,000 72,000 72,000
Reference price 2 20.00 22.99 22.84 36.75 21.80 23.12
Announcement Date 10/4/18 10/2/19 9/29/20 9/30/21 9/29/22 9/28/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 703 715.1 835.5 993.7 881.9 1,201
EBITDA 1 174.7 131.1 387 512.6 313.4 502.8
EBIT 1 157 110.9 352.8 493.5 297.9 483.1
Operating Margin 22.33% 15.51% 42.22% 49.66% 33.78% 40.23%
Earnings before Tax (EBT) 1 196.6 85.17 345.1 484.7 293.6 613.9
Net income 1 124.2 24.24 257.7 376.4 173.4 378.2
Net margin 17.67% 3.39% 30.84% 37.88% 19.66% 31.5%
EPS 2 1.725 0.3366 3.579 5.228 2.408 5.253
Free Cash Flow 1 31.15 -12.28 334 416 188.2 259.5
FCF margin 4.43% -1.72% 39.97% 41.86% 21.34% 21.61%
FCF Conversion (EBITDA) 17.83% - 86.3% 81.15% 60.05% 51.6%
FCF Conversion (Net income) 25.08% - 129.62% 110.5% 108.56% 68.6%
Dividend per Share 2 1.750 1.350 3.250 5.000 3.000 5.500
Announcement Date 10/4/18 10/2/19 9/29/20 9/30/21 9/29/22 9/28/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 22.1
Net Cash position 1 640 529 621 679 516 -
Leverage (Debt/EBITDA) - - - - - 0.0439 x
Free Cash Flow 1 31.2 -12.3 334 416 188 259
ROE (net income / shareholders' equity) 7.89% 1.6% 17.1% 23.9% 11.4% 23.8%
ROA (Net income/ Total Assets) 4.35% 3.23% 10.2% 13.3% 8.08% 12.2%
Assets 1 2,856 749.4 2,518 2,832 2,145 3,097
Book Value Per Share 2 21.80 20.30 21.50 22.30 19.90 24.20
Cash Flow per Share 2 0.2700 0.3200 0.2800 0.6100 0.7200 0.9100
Capex 1 52.3 50.6 9.36 13.7 20.2 33.8
Capex / Sales 7.44% 7.08% 1.12% 1.38% 2.29% 2.81%
Announcement Date 10/4/18 10/2/19 9/29/20 9/30/21 9/29/22 9/28/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MCBIM Stock
  4. Financials MCB investment management Limited