End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
114
PKR
|
+0.27%
|
|
+0.59%
|
-0.85%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
327,491
|
236,126
|
236,262
|
183,693
|
160,918
|
310,327
|
-
|
-
|
Enterprise Value (EV)
1 |
327,491
|
236,126
|
236,262
|
110,065
|
160,918
|
310,327
|
310,327
|
310,327
|
P/E ratio
|
5.51
x
|
4.78
x
|
4.52
x
|
3.38
x
|
1.66
x
|
2.49
x
|
2.56
x
|
2.33
x
|
Yield
|
1.38%
|
1.15%
|
4.03%
|
2.96%
|
4.23%
|
8.55%
|
9.43%
|
12.7%
|
Capitalization / Revenue
|
1.99
x
|
1.49
x
|
1.58
x
|
0.9
x
|
0.56
x
|
0.99
x
|
0.98
x
|
1.01
x
|
EV / Revenue
|
1.99
x
|
1.49
x
|
1.58
x
|
0.9
x
|
0.56
x
|
0.99
x
|
0.98
x
|
1.01
x
|
EV / EBITDA
|
3,594,573
x
|
-
|
-
|
1,538,908
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
6.02
x
|
9.77
x
|
-25.8
x
|
3.65
x
|
3.96
x
|
-
|
FCF Yield
|
-
|
-
|
16.6%
|
10.2%
|
-3.88%
|
27.4%
|
25.3%
|
-
|
Price to Book
|
1.36
x
|
-
|
0.61
x
|
0.42
x
|
-
|
0.49
x
|
0.42
x
|
-
|
Nbr of stocks (in thousands)
|
2,720,968
|
2,720,968
|
2,720,972
|
2,720,972
|
2,720,972
|
2,720,973
|
-
|
-
|
Reference price
2 |
120.4
|
86.78
|
86.83
|
67.51
|
59.14
|
114.0
|
114.0
|
114.0
|
Announcement Date
|
9/25/19
|
9/11/20
|
9/17/21
|
9/20/22
|
9/19/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
164,366
|
157,999
|
149,279
|
203,811
|
288,053
|
314,944
|
315,269
|
308,363
|
EBITDA
|
91,107
|
-
|
-
|
119,366
|
-
|
-
|
-
|
-
|
EBIT
1 |
78,614
|
70,039
|
71,856
|
102,538
|
165,519
|
190,251
|
191,958
|
181,340
|
Operating Margin
|
47.83%
|
44.33%
|
48.14%
|
50.31%
|
57.46%
|
60.41%
|
60.89%
|
58.81%
|
Earnings before Tax (EBT)
1 |
77,837
|
69,643
|
68,438
|
98,937
|
164,912
|
187,325
|
189,427
|
181,507
|
Net income
1 |
59,459
|
49,425
|
52,283
|
54,353
|
97,222
|
116,299
|
118,117
|
113,292
|
Net margin
|
36.17%
|
31.28%
|
35.02%
|
26.67%
|
33.75%
|
36.93%
|
37.47%
|
36.74%
|
EPS
2 |
21.85
|
18.16
|
19.21
|
19.98
|
35.73
|
45.72
|
44.52
|
48.90
|
Free Cash Flow
1 |
-
|
-
|
39,250
|
18,795
|
-6,239
|
85,038
|
78,445
|
-
|
FCF margin
|
-
|
-
|
26.29%
|
9.22%
|
-2.17%
|
27%
|
24.88%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
15.75%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
75.07%
|
34.58%
|
-
|
73.12%
|
66.41%
|
-
|
Dividend per Share
2 |
1.667
|
1.000
|
3.500
|
2.000
|
2.500
|
9.750
|
10.75
|
14.50
|
Announcement Date
|
9/25/19
|
9/11/20
|
9/17/21
|
9/20/22
|
9/19/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
85,631
|
75,812
|
43,596
|
46,823
|
90,419
|
51,090
|
62,301
|
72,820
|
65,377
|
138,197
|
76,919
|
72,936
|
149,856
|
78,011
|
73,007
|
151,017
|
77,730
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
33,348
|
35,156
|
-
|
-
|
-
|
-
|
-
|
-
|
34,305
|
-
|
47,082
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
38.94%
|
46.37%
|
-
|
-
|
-
|
-
|
-
|
-
|
52.47%
|
-
|
61.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
32,807
|
34,552
|
23,166
|
21,614
|
44,780
|
-
|
-
|
-
|
32,261
|
77,848
|
50,454
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
24,445
|
26,105
|
16,860
|
14,279
|
31,139
|
-
|
-
|
26,330
|
22,169
|
48,499
|
32,849
|
15,874
|
48,723
|
29,761
|
40,028
|
-
|
27,528
|
Net margin
|
28.55%
|
34.43%
|
38.67%
|
30.5%
|
34.44%
|
-
|
-
|
36.16%
|
33.91%
|
35.09%
|
42.71%
|
21.76%
|
32.51%
|
38.15%
|
54.83%
|
-
|
35.41%
|
EPS
2 |
8.980
|
9.590
|
6.200
|
5.250
|
11.44
|
-
|
-
|
9.680
|
8.150
|
17.82
|
12.07
|
5.830
|
17.91
|
10.94
|
-
|
-
|
10.24
|
Dividend per Share
|
-
|
1.500
|
-
|
1.500
|
1.500
|
-
|
0.5000
|
-
|
1.000
|
1.000
|
-
|
0.5000
|
1.500
|
-
|
2.500
|
2.500
|
-
|
Announcement Date
|
2/25/20
|
2/26/21
|
10/25/21
|
2/25/22
|
2/25/22
|
4/27/22
|
9/20/22
|
10/27/22
|
2/27/23
|
2/27/23
|
4/27/23
|
9/19/23
|
9/19/23
|
10/30/23
|
2/26/24
|
2/26/24
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
73,627
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
39,250
|
18,795
|
-6,239
|
85,038
|
78,445
|
-
|
ROE (net income / shareholders' equity)
|
22.1%
|
15.4%
|
14.3%
|
13.2%
|
19.9%
|
18.4%
|
17.1%
|
16.8%
|
ROA (Net income/ Total Assets)
|
14.3%
|
-
|
-
|
9.32%
|
-
|
-
|
-
|
-
|
Assets
1 |
416,289
|
-
|
-
|
583,096
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
88.40
|
-
|
143.0
|
160.0
|
-
|
235.0
|
273.0
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
22,967
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
11.27%
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/25/19
|
9/11/20
|
9/17/21
|
9/20/22
|
9/19/23
|
-
|
-
|
-
|
Average target price
146.4
PKR Spread / Average Target +28.35% Consensus |