Stock NPL NISHAT POWER LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nishat Power Limited

Equities

NPL

PK0094301014

Independent Power Producers

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
33.52 PKR +3.52% Intraday chart for Nishat Power Limited +3.91% +8.30%
Feb. 29 Nishat Power Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI
2023 Nishat Power Limited Reports Earnings Results for the First Quarter Ended September 30, 2023 CI

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,752 8,020 6,958 6,905 6,002 11,869 - -
Enterprise Value (EV) 1 9,752 8,020 6,958 6,905 6,002 11,869 11,869 11,869
P/E ratio 2.59 x 1.62 x 2.6 x 2.08 x 1.47 x 2.41 x 2.65 x 2.82 x
Yield 5.45% 8.83% 7.63% 23.1% 53.1% 22.4% 20.9% 25.4%
Capitalization / Revenue - 683,231 x 608,598 x 291,531 x 260,168 x - - -
EV / Revenue - 683,231 x 608,598 x 291,531 x 260,168 x - - -
EV / EBITDA - - 1,799,856 x - - - - -
EV / FCF - 1,608,341 x 3,940,741 x - 1,129,342 x - - -
FCF Yield - 0% 0% - 0% - - -
Price to Book 0.51 x - 0.27 x 0.25 x - 0.36 x 0.34 x 0.32 x
Nbr of stocks (in thousands) 354,089 354,089 354,089 354,089 354,089 354,088 - -
Reference price 2 27.54 22.65 19.65 19.50 16.95 33.52 33.52 33.52
Announcement Date 9/18/19 7/28/20 9/16/21 9/20/22 10/4/23 - - -
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales - 11,738 11,433 23,684 23,069 - - -
EBITDA - - 3,866 - - - - -
EBIT - 6,086 3,141 3,541 4,188 - - -
Operating Margin - 51.84% 27.47% 14.95% 18.15% - - -
Earnings before Tax (EBT) - 4,943 2,681 - 4,099 - - -
Net income - 4,943 2,680 3,323 4,091 - - -
Net margin - 42.11% 23.44% 14.03% 17.73% - - -
EPS 1 10.65 13.96 7.570 9.384 11.55 13.90 12.65 11.90
Free Cash Flow - 4,987 1,766 - 5,314 - - -
FCF margin - 42.48% 15.44% - 23.04% - - -
FCF Conversion (EBITDA) - - 45.67% - - - - -
FCF Conversion (Net income) - 100.88% 65.87% - 129.9% - - -
Dividend per Share 1 1.500 2.000 1.500 4.500 9.000 7.500 7.000 8.500
Announcement Date 9/18/19 7/28/20 9/16/21 9/20/22 10/4/23 - - -
1PKR
Estimates

Income Statement Evolution (Quarterly data)

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 Q3
Net sales 1 7,262 5,407 5,729 4,142 9,871 4,433 9,381 - 2,242 13,690 3,469 5,910 4,401
EBITDA - - - - - - - - - - - - -
EBIT - - 933.7 832 - 1,166 609.2 - 1,103 2,125 861.5 1,229 -
Operating Margin - - 16.3% 20.09% - 26.3% 6.49% - 49.2% 15.52% 24.83% 20.8% -
Earnings before Tax (EBT) - 1,467 - 746.4 1,661 - - - - - - - -
Net income 1 2,497 1,467 915.1 746.4 1,661 1,141 520.6 943.1 1,100 2,043 - 1,216 1,133
Net margin 34.38% 27.12% 15.97% 18.02% 16.83% 25.73% 5.55% - 49.07% 14.93% - 20.57% 25.74%
EPS 2 7.051 4.142 2.584 2.108 4.692 - 1.471 2.664 3.110 5.770 - 3.430 3.200
Dividend per Share - - - 2.000 2.000 - 2.500 - - 2.000 - 7.000 -
Announcement Date 2/20/20 2/12/21 10/22/21 2/23/22 2/23/22 4/26/22 9/20/22 10/21/22 2/13/23 2/13/23 4/28/23 10/4/23 -
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - 4,987 1,766 - 5,314 - - -
ROE (net income / shareholders' equity) 21.2% 23.1% 10.8% 12.3% 14.1% 15% 13% 12%
ROA (Net income/ Total Assets) 13.5% - - - - 15% 12% 11%
Assets - - - - - - - -
Book Value Per Share 1 54.00 - 73.50 79.30 - 92.60 98.80 103.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 9/18/19 7/28/20 9/16/21 9/20/22 10/4/23 - - -
1PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
33.52 PKR
Average target price
34.43 PKR
Spread / Average Target
+2.72%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Fossil Fuel IPPs

1st Jan change Capi.
NISHAT POWER LIMITED Stock Nishat Power Limited
+8.30% 42.62M
HUANENG POWER INTERNATIONAL, INC. Stock Huaneng Power International, Inc.
+18.36% 17.24B
GULF ENERGY DEVELOPMENT Stock Gulf Energy Development
-10.11% 12.67B
JSW ENERGY LIMITED Stock JSW Energy Limited
+46.81% 12.56B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD. Stock Zhejiang Zheneng Electric Power Co., Ltd.
+36.88% 11.68B
SHAANXI ENERGY INVESTMENT CO., LTD. Stock Shaanxi Energy Investment Co., Ltd.
+20.23% 5.32B
ABOITIZ POWER CORPORATION Stock Aboitiz Power Corporation
-1.85% 4.63B
JIANGSU GUOXIN CORP. LTD. Stock Jiangsu Guoxin Corp. Ltd.
+26.33% 4.33B
GLOBAL POWER SYNERGY Stock Global Power Synergy
-1.55% 3.64B
GUANGDONG ELECTRIC POWER DEVELOPMENT CO., LTD. Stock Guangdong Electric Power Development Co., Ltd.
+9.41% 3.5B
Fossil Fuel IPPs
  1. Stock Market
  2. Equities
  3. NPL Stock
  4. Financials Nishat Power Limited