Financials The Bank of Punjab

Equities

BOP

PK0045001010

Banks

End-of-day quote Pakistan S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
5.18 PKR -1.71% Intraday chart for The Bank of Punjab -4.78% -20.06%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 31,645 29,953 24,507 22,392 13,592 21,200
Enterprise Value (EV) 1 23,200 72,749 129,948 37,825 70,138 424,316
P/E ratio 4.2 x 3.67 x 3.59 x 1.82 x 1.28 x 1.91 x
Yield 6.27% 6.62% 10.8% - - 15.4%
Capitalization / Revenue 1.27 x 1.03 x 0.83 x 0.57 x 0.29 x 0.36 x
EV / Revenue 0.93 x 2.5 x 4.39 x 0.96 x 1.51 x 7.24 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 0.84 x 0.65 x 0.47 x 0.41 x 0.21 x 0.27 x
Nbr of stocks (in thousands) 3,271,573 3,271,573 3,271,573 3,271,573 3,271,573 3,271,569
Reference price 2 9.673 9.156 7.491 6.844 4.155 6.480
Announcement Date 3/8/19 3/10/20 3/8/21 3/8/22 3/8/23 3/7/24
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 25,006 29,089 29,633 39,580 46,363 58,573
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 12,272 14,072 11,926 18,371 18,377 21,129
Net income 1 7,537 8,160 6,819 12,316 10,628 11,081
Net margin 30.14% 28.05% 23.01% 31.12% 22.92% 18.92%
EPS 2 2.303 2.494 2.084 3.764 3.245 3.387
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.6061 0.6061 0.8081 - - 1.000
Announcement Date 3/8/19 3/10/20 3/8/21 3/8/22 3/8/23 3/7/24
1PKR in Million2PKR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2022 S1 2023 Q1 2023 Q2
Net sales 11,527 - - - -
EBITDA - - - - -
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - - - - -
Net income 1 - - 5,362 - 2,193
Net margin - - - - -
EPS - - 1.636 - -
Dividend per Share - 1.010 - - -
Announcement Date 8/27/20 3/8/22 8/27/22 5/1/23 8/25/23
1PKR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 42,796 105,441 15,433 56,546 403,117
Net Cash position 1 8,445 - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 22.5% 19.5% 13.9% 23.1% 17.8% 15.5%
ROA (Net income/ Total Assets) 1.11% 1.04% 0.7% 1.08% 0.8% 0.61%
Assets 1 678,791 781,037 973,985 1,139,193 1,334,724 1,820,692
Book Value Per Share 2 11.50 14.20 15.90 16.60 19.70 24.40
Cash Flow per Share 2 8.700 11.30 11.20 11.10 10.30 14.20
Capex 1 1,531 1,063 1,069 1,843 3,839 4,478
Capex / Sales 6.12% 3.66% 3.61% 4.66% 8.28% 7.64%
Announcement Date 3/8/19 3/10/20 3/8/21 3/8/22 3/8/23 3/7/24
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.18 PKR
Average target price
6.2 PKR
Spread / Average Target
+19.69%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BOP Stock
  4. Financials The Bank of Punjab