End-of-day quote
Pakistan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
2,818
PKR
|
-0.38%
|
|
+7.48%
|
+34.46%
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
122,406
|
164,972
|
203,357
|
232,086
|
202,057
|
375,987
|
-
|
-
|
Enterprise Value (EV)
1 |
122,406
|
164,972
|
203,357
|
232,086
|
202,057
|
375,987
|
375,987
|
375,987
|
P/E ratio
|
5.03
x
|
5.44
x
|
6.47
x
|
7.02
x
|
3.6
x
|
5.14
x
|
4.57
x
|
3.78
x
|
Yield
|
0.59%
|
0.49%
|
9.25%
|
7.13%
|
9.71%
|
6.68%
|
8.57%
|
8.39%
|
Capitalization / Revenue
|
2.06
x
|
2.29
x
|
2.79
x
|
2.44
x
|
1.39
x
|
1.94
x
|
1.6
x
|
1.3
x
|
EV / Revenue
|
2.06
x
|
2.29
x
|
2.79
x
|
2.44
x
|
1.39
x
|
1.94
x
|
1.6
x
|
1.3
x
|
EV / EBITDA
|
3,341,549
x
|
-
|
-
|
4,114,931
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
23.3
x
|
-
|
12.2
x
|
37.9
x
|
9.64
x
|
FCF Yield
|
-
|
-
|
-
|
4.28%
|
-
|
8.2%
|
2.64%
|
10.4%
|
Price to Book
|
1.92
x
|
-
|
-
|
1.77
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
133,403
|
133,403
|
133,403
|
133,403
|
133,403
|
133,402
|
-
|
-
|
Reference price
2 |
917.6
|
1,237
|
1,524
|
1,740
|
1,515
|
2,818
|
2,818
|
2,818
|
Announcement Date
|
7/30/19
|
8/20/20
|
8/26/21
|
9/7/22
|
8/9/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
59,448
|
72,015
|
73,018
|
95,134
|
145,770
|
193,462
|
234,866
|
289,361
|
EBITDA
|
36,632
|
-
|
-
|
56,401
|
-
|
-
|
-
|
-
|
EBIT
1 |
33,417
|
36,951
|
-
|
51,226
|
85,093
|
112,791
|
137,067
|
164,674
|
Operating Margin
|
56.21%
|
51.31%
|
-
|
53.85%
|
58.37%
|
58.3%
|
58.36%
|
56.91%
|
Earnings before Tax (EBT)
1 |
34,708
|
41,279
|
43,931
|
52,116
|
85,847
|
116,563
|
151,163
|
162,884
|
Net income
1 |
24,327
|
30,313
|
31,445
|
33,063
|
56,129
|
70,903
|
82,504
|
99,359
|
Net margin
|
40.92%
|
42.09%
|
43.06%
|
34.75%
|
38.51%
|
36.65%
|
35.13%
|
34.34%
|
EPS
2 |
182.4
|
227.2
|
235.7
|
247.8
|
420.8
|
547.9
|
616.4
|
744.8
|
Free Cash Flow
1 |
-
|
-
|
-
|
9,942
|
-
|
30,837
|
9,933
|
39,006
|
FCF margin
|
-
|
-
|
-
|
10.45%
|
-
|
15.94%
|
4.23%
|
13.48%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
17.63%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
30.07%
|
-
|
43.49%
|
12.04%
|
39.26%
|
Dividend per Share
2 |
5.455
|
6.100
|
141.0
|
124.0
|
147.0
|
188.2
|
241.4
|
236.5
|
Announcement Date
|
7/30/19
|
8/20/20
|
8/26/21
|
9/7/22
|
8/9/23
|
-
|
-
|
-
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
34,551
|
39,210
|
20,726
|
21,692
|
42,418
|
25,199
|
27,517
|
31,825
|
29,177
|
61,002
|
37,838
|
46,930
|
48,206
|
45,539
|
93,745
|
48,410
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
18,916
|
21,966
|
12,195
|
-
|
-
|
15,623
|
-
|
20,588
|
17,472
|
-
|
22,707
|
24,326
|
32,807
|
31,295
|
64,102
|
34,349
|
Operating Margin
|
54.75%
|
56.02%
|
58.84%
|
-
|
-
|
62%
|
-
|
64.69%
|
59.88%
|
-
|
60.01%
|
51.83%
|
68.06%
|
68.72%
|
68.38%
|
70.95%
|
Earnings before Tax (EBT)
1 |
20,987
|
23,266
|
13,047
|
11,481
|
24,528
|
15,003
|
12,585
|
19,325
|
16,827
|
36,152
|
24,651
|
-
|
-
|
-
|
-
|
27,041
|
Net income
1 |
14,748
|
16,401
|
9,099
|
7,471
|
16,570
|
10,889
|
5,604
|
12,715
|
11,147
|
23,862
|
16,430
|
15,837
|
19,143
|
18,361
|
37,505
|
18,458
|
Net margin
|
42.68%
|
41.83%
|
43.9%
|
34.44%
|
39.06%
|
43.21%
|
20.36%
|
39.95%
|
38.21%
|
39.12%
|
43.42%
|
33.75%
|
39.71%
|
40.32%
|
40.01%
|
38.13%
|
EPS
2 |
110.6
|
122.9
|
68.21
|
56.00
|
124.2
|
81.63
|
42.00
|
95.31
|
83.56
|
178.9
|
123.2
|
118.7
|
-
|
137.6
|
281.1
|
136.1
|
Dividend per Share
|
4.100
|
6.000
|
-
|
62.00
|
62.00
|
-
|
62.00
|
-
|
89.00
|
89.00
|
-
|
58.00
|
-
|
98.00
|
98.00
|
-
|
Announcement Date
|
1/24/20
|
2/26/21
|
10/26/21
|
1/24/22
|
1/24/22
|
5/6/22
|
9/7/22
|
10/28/22
|
1/26/23
|
1/26/23
|
4/29/23
|
8/9/23
|
10/30/23
|
1/29/24
|
1/29/24
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
9,942
|
-
|
30,837
|
9,933
|
39,006
|
ROE (net income / shareholders' equity)
|
38.2%
|
38.7%
|
30.2%
|
26.8%
|
-
|
36.9%
|
33.9%
|
31.2%
|
ROA (Net income/ Total Assets)
|
13.4%
|
-
|
18.2%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
182,114
|
-
|
173,059
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
477.0
|
-
|
-
|
981.0
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/30/19
|
8/20/20
|
8/26/21
|
9/7/22
|
8/9/23
|
-
|
-
|
-
|
Last Close Price
2,818
PKR Average target price
2,812
PKR Spread / Average Target -0.22% Consensus |