NATIONAL DEVELOPMENT BANK PLC |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78 LKR | -0.38% |
|
+0.78% | +25.01% |
| Apr. 18 | National Development Bank PLC Announces Board Changes | CI |
| Apr. 08 | Brazil's Lula scraps meeting on future of Petrobras CEO, sources say | RE |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 22,462 | 22,180 | 18,169 | 24,606 | 12,163 | 25,925 |
| Enterprise Value (EV) 1 | 70,352 | 77,841 | 68,165 | 75,087 | 26,002 | 13,366 |
| P/E ratio | 4.06 x | 4.64 x | 3.55 x | 3.07 x | 4.04 x | 4.5 x |
| Yield | 1.4% | 2% | 1.92% | 1.45% | - | 3.08% |
| Capitalization / Revenue | 1.21 x | 1.1 x | 0.93 x | 1.09 x | 0.81 x | 1.01 x |
| EV / Revenue | 3.79 x | 3.85 x | 3.5 x | 3.32 x | 1.73 x | 0.52 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 0.58 x | 0.51 x | 0.38 x | 0.39 x | 0.18 x | 0.35 x |
| Nbr of stocks (in thousands) | 270,673 | 270,673 | 270,673 | 415,513 | 415,513 | 415,513 |
| Reference price 2 | 82.99 | 81.94 | 67.13 | 59.22 | 29.27 | 62.39 |
| Announcement Date | 3/5/19 | 3/3/20 | 3/14/21 | 3/6/22 | 3/6/23 | 3/4/24 |
1LKR in Million2LKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 18,573 | 20,239 | 19,502 | 22,590 | 15,003 | 25,775 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 7,248 | 6,921 | 7,390 | 9,214 | 1,469 | 8,154 |
| Net income 1 | 5,136 | 4,776 | 5,117 | 6,904 | 3,009 | 5,759 |
| Net margin | 27.65% | 23.6% | 26.24% | 30.56% | 20.05% | 22.34% |
| EPS 2 | 20.46 | 17.64 | 18.90 | 19.29 | 7.241 | 13.86 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 1.166 | 1.639 | 1.289 | 0.8595 | - | 1.923 |
| Announcement Date | 3/5/19 | 3/3/20 | 3/14/21 | 3/6/22 | 3/6/23 | 3/4/24 |
1LKR in Million2LKR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 47,890 | 55,662 | 49,996 | 50,481 | 13,839 | - |
| Net Cash position 1 | - | - | - | - | - | 12,559 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 14.2% | 11.5% | 11.1% | 12.5% | 4.63% | 8.09% |
| ROA (Net income/ Total Assets) | 1.22% | 0.96% | 0.89% | 1.05% | 0.4% | 0.72% |
| Assets 1 | 422,070 | 495,737 | 572,670 | 655,427 | 758,250 | 799,478 |
| Book Value Per Share 2 | 144.0 | 160.0 | 177.0 | 151.0 | 162.0 | 179.0 |
| Cash Flow per Share 2 | 82.40 | 45.70 | 85.60 | 53.10 | 95.90 | 150.0 |
| Capex 1 | 763 | 698 | 485 | 669 | 346 | 398 |
| Capex / Sales | 4.11% | 3.45% | 2.49% | 2.96% | 2.31% | 1.55% |
| Announcement Date | 3/5/19 | 3/3/20 | 3/14/21 | 3/6/22 | 3/6/23 | 3/4/24 |
1LKR in Million2LKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +25.01% | 109M | |
| +16.94% | 206B | |
| +3.19% | 75.39B | |
| +11.07% | 57.21B | |
| +18.85% | 48.9B | |
| +3.76% | 48.48B | |
| +25.00% | 45.39B | |
| +8.64% | 37.24B | |
| -15.79% | 35.49B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- NDB.N0000 Stock
- Financials National Development Bank PLC