End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
446.6
PKR
|
-0.98%
|
|
-2.38%
|
+5.84%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
115,214
|
99,528
|
111,799
|
115,191
|
114,044
|
126,761
|
-
|
-
|
Enterprise Value (EV)
1 |
115,214
|
99,528
|
111,799
|
115,191
|
114,044
|
126,761
|
126,761
|
126,761
|
P/E ratio
|
-
|
-
|
7.26
x
|
4.3
x
|
3.06
x
|
3.35
x
|
3.49
x
|
2.89
x
|
Yield
|
12.3%
|
14.3%
|
12.7%
|
17.2%
|
19.9%
|
17.9%
|
20.2%
|
24.2%
|
Capitalization / Revenue
|
2.57
x
|
-
|
3.03
x
|
2.22
x
|
1.87
x
|
1.87
x
|
1.71
x
|
1.58
x
|
EV / Revenue
|
2.57
x
|
-
|
3.03
x
|
2.22
x
|
1.87
x
|
1.87
x
|
1.71
x
|
1.58
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
6.3
x
|
4.94
x
|
4.88
x
|
3.28
x
|
3.75
x
|
4.38
x
|
FCF Yield
|
-
|
-
|
15.9%
|
20.2%
|
20.5%
|
30.5%
|
26.7%
|
22.8%
|
Price to Book
|
2.78
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
283,855
|
283,855
|
283,855
|
283,855
|
283,855
|
283,855
|
-
|
-
|
Reference price
2 |
405.9
|
350.6
|
393.9
|
405.8
|
401.8
|
446.6
|
446.6
|
446.6
|
Announcement Date
|
7/29/19
|
8/26/20
|
8/11/21
|
8/17/22
|
9/20/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,839
|
-
|
36,844
|
51,945
|
60,952
|
67,658
|
74,061
|
80,367
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
23,182
|
-
|
20,929
|
29,611
|
49,649
|
46,016
|
46,670
|
49,299
|
Operating Margin
|
51.7%
|
-
|
56.81%
|
57%
|
81.46%
|
68.01%
|
63.02%
|
61.34%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
23,060
|
36,987
|
49,659
|
55,440
|
58,416
|
62,113
|
Net income
1 |
-
|
-
|
15,395
|
26,763
|
37,269
|
39,161
|
43,841
|
43,877
|
Net margin
|
-
|
-
|
41.78%
|
51.52%
|
61.14%
|
57.88%
|
59.2%
|
54.6%
|
EPS
2 |
-
|
-
|
54.24
|
94.28
|
131.3
|
133.2
|
127.8
|
154.6
|
Free Cash Flow
1 |
-
|
-
|
17,747
|
23,296
|
23,383
|
38,659
|
33,842
|
28,913
|
FCF margin
|
-
|
-
|
48.17%
|
44.85%
|
38.36%
|
57.14%
|
45.69%
|
35.98%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
115.27%
|
87.04%
|
62.74%
|
98.72%
|
77.19%
|
65.9%
|
Dividend per Share
2 |
50.00
|
50.00
|
50.00
|
70.00
|
80.00
|
80.00
|
90.00
|
108.0
|
Announcement Date
|
7/29/19
|
8/26/20
|
8/11/21
|
8/17/22
|
9/20/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
22,182
|
-
|
17,964
|
-
|
11,363
|
12,956
|
24,320
|
13,663
|
13,962
|
16,360
|
14,309
|
30,669
|
16,291
|
13,992
|
17,023
|
17,759
|
34,781
|
16,445
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,423
|
11,266
|
22,408
|
9,021
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
61.23%
|
63.44%
|
64.43%
|
54.86%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
10,114
|
-
|
6,807
|
10,801
|
17,608
|
9,647
|
9,732
|
10,362
|
9,400
|
19,762
|
18,166
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
6,746
|
-
|
4,725
|
7,294
|
12,019
|
6,763
|
7,980
|
8,483
|
6,026
|
14,508
|
16,396
|
6,364
|
9,994
|
7,907
|
17,900
|
8,206
|
Net margin
|
-
|
-
|
-
|
37.55%
|
-
|
41.58%
|
56.3%
|
49.42%
|
49.5%
|
57.16%
|
51.85%
|
42.11%
|
47.31%
|
100.65%
|
45.48%
|
58.71%
|
44.52%
|
51.46%
|
49.9%
|
EPS
2 |
-
|
-
|
-
|
23.76
|
-
|
16.65
|
25.70
|
42.34
|
23.83
|
28.11
|
29.88
|
21.23
|
51.11
|
57.76
|
22.42
|
35.21
|
27.85
|
63.06
|
28.88
|
Dividend per Share
2 |
30.00
|
20.00
|
30.00
|
20.00
|
30.00
|
-
|
20.00
|
20.00
|
-
|
50.00
|
-
|
20.00
|
20.00
|
-
|
60.00
|
-
|
25.00
|
25.00
|
-
|
Announcement Date
|
7/29/19
|
1/21/20
|
8/26/20
|
1/27/21
|
8/11/21
|
10/22/21
|
2/4/22
|
2/4/22
|
4/22/22
|
8/17/22
|
10/25/22
|
3/1/23
|
3/1/23
|
4/27/23
|
9/20/23
|
10/10/23
|
2/6/24
|
2/6/24
|
-
|
Fiscal Period: June |
2019
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
17,747
|
23,296
|
23,383
|
38,659
|
33,842
|
28,913
|
ROE (net income / shareholders' equity)
|
32.7%
|
36.3%
|
54.3%
|
53.9%
|
51.6%
|
46%
|
40.2%
|
ROA (Net income/ Total Assets)
|
16.2%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
146.0
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/19
|
8/11/21
|
8/17/22
|
9/20/23
|
-
|
-
|
-
|
Last Close Price
446.6
PKR Average target price
588
PKR Spread / Average Target +31.67% Consensus |