Stock MUREB MURREE BREWERY COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Murree Brewery Company Limited

Equities

MUREB

PK0000601010

Brewers

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
408.6 PKR +1.27% Intraday chart for Murree Brewery Company Limited +1.51% +21.80%
Apr. 26 Murree Brewery Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024 CI
Feb. 28 Murree Brewery Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 16,713 21,125 16,045 16,095 11,203 8,022
Enterprise Value (EV) 1 13,479 18,276 13,099 12,210 6,859 4,131
P/E ratio 12.9 x 17.3 x 23.5 x 12.5 x 8.66 x 6.3 x
Yield 4.14% 3.82% 3.45% 5.16% 8.64% 3.45%
Capitalization / Revenue 1.89 x 2.12 x 1.78 x 1.38 x 0.74 x 0.43 x
EV / Revenue 1.52 x 1.83 x 1.46 x 1.04 x 0.45 x 0.22 x
EV / EBITDA 7.15 x 10.6 x 10.3 x 6.35 x 3.32 x 2.02 x
EV / FCF 14.8 x -817 x 14.9 x 9.03 x 5.48 x -19.2 x
FCF Yield 6.77% -0.12% 6.72% 11.1% 18.2% -5.2%
Price to Book 1.77 x 2.11 x 1.61 x 1.4 x 0.92 x 0.6 x
Nbr of stocks (in thousands) 27,664 27,664 27,664 27,664 27,664 27,664
Reference price 2 604.2 763.6 580.0 581.8 405.0 290.0
Announcement Date 10/3/18 10/1/19 10/1/20 9/30/21 9/30/22 9/15/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 8,862 9,983 8,997 11,687 15,234 18,591
EBITDA 1 1,886 1,728 1,278 1,923 2,066 2,044
EBIT 1 1,624 1,373 899.2 1,534 1,697 1,647
Operating Margin 18.33% 13.75% 9.99% 13.12% 11.14% 8.86%
Earnings before Tax (EBT) 1 1,828 1,663 1,038 1,668 2,193 2,125
Net income 1 1,296 1,223 681.7 1,291 1,294 1,274
Net margin 14.63% 12.25% 7.58% 11.05% 8.49% 6.85%
EPS 2 46.86 44.21 24.64 46.68 46.78 46.04
Free Cash Flow 1 912.3 -22.37 880.2 1,352 1,251 -214.7
FCF margin 10.3% -0.22% 9.78% 11.57% 8.21% -1.15%
FCF Conversion (EBITDA) 48.37% - 68.9% 70.34% 60.54% -
FCF Conversion (Net income) 70.38% - 129.12% 104.72% 96.65% -
Dividend per Share 2 25.00 29.17 20.00 30.00 35.00 10.00
Announcement Date 10/3/18 10/1/19 10/1/20 9/30/21 9/30/22 9/15/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,234 2,849 2,946 3,885 4,345 3,892
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 912 -22.4 880 1,352 1,251 -215
ROE (net income / shareholders' equity) 14% 12.5% 6.81% 12% 10.9% 9.98%
ROA (Net income/ Total Assets) 9.55% 7.58% 4.72% 7.35% 7.28% 6.48%
Assets 1 13,578 16,143 14,430 17,570 17,783 19,645
Book Value Per Share 2 342.0 362.0 361.0 416.0 440.0 482.0
Cash Flow per Share 2 72.30 61.30 48.30 79.40 90.70 89.70
Capex 1 664 617 353 156 227 500
Capex / Sales 7.49% 6.18% 3.92% 1.34% 1.49% 2.69%
Announcement Date 10/3/18 10/1/19 10/1/20 9/30/21 9/30/22 9/15/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Brewers

1st Jan change Capi.
MURREE BREWERY COMPANY LIMITED Stock Murree Brewery Company Limited
+21.80% 40.59M
DELTA CORPORATION LIMITED Stock Delta Corporation Limited
+384.45% 67.41B
HEINEKEN N.V. Stock Heineken N.V.
-0.59% 55.17B
CONSTELLATION BRANDS, INC. Stock Constellation Brands, Inc.
+7.57% 47.58B
AMBEV S.A. Stock Ambev S.A.
-12.53% 36.89B
HEINEKEN HOLDING N.V. Stock Heineken Holding N.V.
0.00% 23.13B
CARLSBERG A/S Stock Carlsberg A/S
+12.68% 19.06B
BUDWEISER BREWING COMPANY APAC LIMITED Stock Budweiser Brewing Company APAC Limited
-25.17% 18.42B
ASAHI GROUP HOLDINGS, LTD. Stock Asahi Group Holdings, Ltd.
+3.94% 17.59B
CHINA RESOURCES BEER (HOLDINGS) COMPANY LIMITED Stock China Resources Beer (Holdings) Company Limited
+6.29% 15.06B
Other Brewers
  1. Stock Market
  2. Equities
  3. MUREB Stock
  4. Financials Murree Brewery Company Limited