ENGRO CORPORATION LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 369.1 PKR | +1.76% |
|
+1.04% | +25.16% |
| Apr. 23 | EnGro Enters Sale and Purchase Agreement to Dispose of Shares | MT |
| Apr. 19 | Singapore Shares Slide to End Week in Red; Vibrant Group Shares Slip 5% | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 198,920 | 177,090 | 156,958 | 150,961 | 158,257 | 198,069 | - | - |
| Enterprise Value (EV) 1 | 198,920 | 177,090 | 156,958 | 150,961 | 158,257 | 198,069 | 198,069 | 198,069 |
| P/E ratio | 12 x | 7.05 x | 5.62 x | - | - | - | - | - |
| Yield | 6.95% | 8.46% | 9.18% | 12.6% | 16.3% | 16.3% | 24.7% | 16% |
| Capitalization / Revenue | 0.88 x | 0.71 x | 0.5 x | - | 0.33 x | 0.37 x | 0.42 x | 0.36 x |
| EV / Revenue | 0.88 x | 0.71 x | 0.5 x | - | 0.33 x | 0.37 x | 0.42 x | 0.36 x |
| EV / EBITDA | 2,805,607 x | 2,077,394 x | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 1.31 x | 1.19 x | 0.98 x | 0.9 x | - | - | - | - |
| Nbr of stocks (in thousands) | 576,163 | 576,163 | 576,163 | 576,163 | 536,626 | 536,626 | - | - |
| Reference price 2 | 345.2 | 307.4 | 272.4 | 262.0 | 294.9 | 369.1 | 369.1 | 369.1 |
| Announcement Date | 2/21/20 | 2/18/21 | 2/17/22 | 2/16/23 | 2/26/24 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 225,920 | 248,818 | 311,587 | - | 482,489 | 535,339 | 470,037 | 543,957 |
| EBITDA | 70,901 | 85,246 | - | - | - | - | - | - |
| EBIT | 54,426 | 61,014 | 83,977 | - | - | - | - | - |
| Operating Margin | 24.09% | 24.52% | 26.95% | - | - | - | - | - |
| Earnings before Tax (EBT) | 46,010 | 53,421 | 71,240 | - | - | - | - | - |
| Net income | 16,533 | 25,100 | - | - | - | - | - | - |
| Net margin | 7.32% | 10.09% | - | - | - | - | - | - |
| EPS | 28.69 | 43.57 | 48.50 | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 24.00 | 26.00 | 25.00 | 33.00 | 48.00 | 60.00 | 91.00 | 59.00 |
| Announcement Date | 2/21/20 | 2/18/21 | 2/17/22 | 2/16/23 | 2/26/24 | - | - | - |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2023 Q1 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 107,172 | 139,319 | - | 172,268 | - | - | - | - | 136,817 | 143,190 |
| EBITDA | - | 51,583 | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | 42,620 | - | - | - | - | - | - |
| Operating Margin | - | - | - | 24.74% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | 37,961 | - | - | - | - | - | - | - | - |
| Net income | - | 17,053 | - | - | - | - | - | 4,647 | - | - |
| Net margin | - | 12.24% | - | - | - | - | - | - | - | - |
| EPS | - | 29.60 | - | - | 3.900 | - | - | 8.180 | - | - |
| Dividend per Share 2 | 8.000 | 19.00 | 5.000 | - | 5.000 | 11.00 | 23.00 | - | 4.000 | 2.000 |
| Announcement Date | 8/19/20 | 8/24/21 | 10/22/21 | 2/17/22 | 4/21/22 | 8/17/22 | 8/17/22 | 4/20/23 | 10/30/23 | 2/26/24 |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 12% | 18% | 23% | - | 13.5% | 16% | 24% | 16% |
| ROA (Net income/ Total Assets) | - | 4.44% | - | - | 8.51% | 9% | 12% | 12% |
| Assets | - | 565,361 | - | - | - | - | - | - |
| Book Value Per Share | 263.0 | 258.0 | 277.0 | 290.0 | - | - | - | - |
| Cash Flow per Share | - | 110.0 | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - | - |
| Announcement Date | 2/21/20 | 2/18/21 | 2/17/22 | 2/16/23 | 2/26/24 | - | - | - |
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
369.1
PKR
Average target price
417
PKR
Spread / Average Target
+12.99%
| 1st Jan change | Capi. | |
|---|---|---|
| +25.16% | 711M | |
| +0.63% | 15.02B | |
| -21.27% | 13.81B | |
| +3.13% | 12.19B | |
| -15.34% | 9.72B | |
| -11.77% | 7.35B | |
| -.--% | 7.31B | |
| -5.39% | 6.35B | |
| -5.36% | 4.18B | |
| -28.77% | 2.37B |
- Stock Market
- Equities
- ENGRO Stock
- Financials Engro Corporation Limited
