Stock MARICO MARICO BANGLADESH LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Marico Bangladesh Limited

Equities

MARICO

BD0481MRICO6

Personal Products

End-of-day quote Dhaka S.E.
Other stock markets
 06:00:00 2024-04-24 pm EDT 		5-day change 1st Jan Change
2,413 BDT -0.75% Intraday chart for Marico Bangladesh Limited -0.70% -1.93%
Jan. 30 Marico Bangladesh Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
2023 Marico Bangladesh Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2023 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 45,259 49,219 65,426 74,189 76,277 76,013 - -
Enterprise Value (EV) 1 45,259 49,219 65,426 73,812 74,152 76,013 76,013 76,013
P/E ratio - - - 20.9 x 19.7 x 16.7 x 14.9 x 13.3 x
Yield 4.52% 6.08% 4.33% 3.4% 3.1% 3.33% 5.52% 7.48%
Capitalization / Revenue 5.16 x 5.02 x 5.79 x 5.69 x 5.4 x 5.19 x 4.56 x 4.08 x
EV / Revenue 5.16 x 5.02 x 5.79 x 5.69 x 5.4 x 5.19 x 4.56 x 4.08 x
EV / EBITDA 16.9 x 14 x 14.9 x 15.3 x 14.3 x 12.5 x 11.4 x 10.2 x
EV / FCF 17.1 x 18.3 x 21.4 x 22.5 x 15.6 x 25.8 x 16.8 x 14.3 x
FCF Yield 5.83% 5.47% 4.68% 4.44% 6.39% 3.88% 5.96% 6.99%
Price to Book 34.8 x 35.5 x 40 x 27.6 x 21.3 x 13 x 9.56 x 8.21 x
Nbr of stocks (in thousands) 31,500 31,500 31,500 31,500 31,500 31,500 - -
Reference price 2 1,437 1,562 2,077 2,355 2,422 2,413 2,413 2,413
Announcement Date 7/23/19 5/15/20 4/28/21 4/28/22 5/17/23 - - -
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,768 9,796 11,307 13,032 14,136 14,642 16,685 18,647
EBITDA 1 2,685 3,512 4,394 4,845 5,342 6,099 6,689 7,463
EBIT 1 2,592 3,380 4,232 4,627 5,138 5,776 6,372 7,274
Operating Margin 29.56% 34.5% 37.43% 35.51% 36.35% 39.45% 38.19% 39.01%
Earnings before Tax (EBT) 1 - - - 4,497 5,032 5,904 6,533 7,426
Net income 1 - - - 3,554 3,872 4,562 5,086 5,784
Net margin - - - 27.27% 27.39% 31.15% 30.48% 31.02%
EPS 2 - - - 112.8 122.9 144.8 161.5 182.0
Free Cash Flow 1 2,640 2,693 3,063 3,292 4,877 2,952 4,530 5,313
FCF margin 30.11% 27.49% 27.09% 25.26% 34.5% 20.16% 27.15% 28.49%
FCF Conversion (EBITDA) 98.32% 76.67% 69.71% 67.94% 91.29% 48.39% 67.72% 71.19%
FCF Conversion (Net income) - - - 92.62% 125.93% 64.7% 89.06% 91.85%
Dividend per Share 2 65.00 95.00 90.00 80.00 75.00 80.30 133.2 180.4
Announcement Date 7/23/19 5/15/20 4/28/21 4/28/22 5/17/23 - - -
1BDT in Million2BDT
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2024 Q2 2024 S1
Net sales - 7,718
EBITDA - -
EBIT 1 1,572 -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1 1,169 -
Net margin - -
EPS - -
Dividend per Share - -
Announcement Date 11/8/23 11/8/23
1BDT in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - 377 2,125 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,640 2,693 3,063 3,292 4,877 2,952 4,530 5,313
ROE (net income / shareholders' equity) 145% 197% 206% 164% 123% 99% 79.7% 89.3%
ROA (Net income/ Total Assets) 44.7% 55.2% 57.6% 55.3% 41.5% 36.7% 35.4% 40%
Assets 1 - - - 6,421 9,342 12,429 14,355 14,460
Book Value Per Share 2 41.30 44.10 52.00 85.40 114.0 186.0 252.0 294.0
Cash Flow per Share 2 - - - - - 185.0 187.0 224.0
Capex 1 88.8 320 - 314 518 401 438 493
Capex / Sales 1.01% 3.27% - 2.41% 3.67% 2.74% 2.63% 2.64%
Announcement Date 7/23/19 5/15/20 4/28/21 4/28/22 5/17/23 - - -
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Marico Bangladesh Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
2,413 BDT
Average target price
3,041 BDT
Spread / Average Target
+26.01%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Personal Products

1st Jan change Capi.
MARICO BANGLADESH LIMITED Stock Marico Bangladesh Limited
-1.93% 692M
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+10.07% 381B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+14.18% 74.67B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.59% 62.59B
ESTEE LAUDER Stock Estee Lauder
+0.82% 52.86B
KENVUE INC. Stock Kenvue Inc.
-12.40% 36.11B
BEIERSDORF Stock Beiersdorf
+3.54% 33.57B
ESSITY AB Stock Essity AB
+7.92% 17.29B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+6.30% 14.75B
DABUR INDIA LIMITED Stock Dabur India Limited
-8.65% 10.82B
Other Personal Products
  1. Stock Market
  2. Equities
  3. MARICO Stock
  4. Financials Marico Bangladesh Limited