Financials Paramount Textile PLC

Equities

PTL

BD0458PTL002

Textiles & Leather Goods

End-of-day quote Dhaka S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
76.9 BDT -0.13% Intraday chart for Paramount Textile PLC +0.13% -0.13%

Valuation

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Capitalization 1 6,852 8,022 7,222 8,405 12,945 12,538
Enterprise Value (EV) 1 11,229 12,826 11,913 14,635 24,754 30,816
P/E ratio 24.7 x 19.5 x 11 x 12.7 x 17 x 10.2 x
Yield 1.32% 1.18% 3.07% 3.69% 1.26% 1.3%
Capitalization / Revenue 1.66 x 1.41 x 1.4 x 1.67 x 1.96 x 1.32 x
EV / Revenue 2.73 x 2.26 x 2.31 x 2.91 x 3.74 x 3.26 x
EV / EBITDA 10.1 x 10.4 x 10.6 x 13.5 x 16.6 x 13.4 x
EV / FCF -4.57 x 44.6 x 2,225 x -12.6 x -4.93 x -10.2 x
FCF Yield -21.9% 2.24% 0.04% -7.91% -20.3% -9.81%
Price to Book 2.56 x 2.67 x 2.02 x 1.99 x 2.69 x 2.13 x
Nbr of stocks (in thousands) 162,834 162,834 162,834 162,834 162,834 162,834
Reference price 2 42.08 49.26 44.35 51.62 79.50 77.00
Announcement Date 10/21/18 11/11/19 10/28/20 11/26/21 10/27/22 11/27/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Junio 2018 2019 2020 2021 2022 2023
Net sales 1 4,120 5,674 5,154 5,021 6,616 9,464
EBITDA 1 1,117 1,234 1,119 1,082 1,491 2,294
EBIT 1 485.7 583.6 550.2 533.1 713.5 1,541
Operating Margin 11.79% 10.29% 10.68% 10.62% 10.79% 16.28%
Earnings before Tax (EBT) 1 328.7 465.4 712.6 754.1 825.3 1,439
Net income 1 277.5 411.5 658.8 661.9 760 1,224
Net margin 6.74% 7.25% 12.78% 13.18% 11.49% 12.93%
EPS 2 1.704 2.527 4.046 4.065 4.667 7.514
Free Cash Flow 1 -2,455 287.8 5.354 -1,158 -5,017 -3,022
FCF margin -59.59% 5.07% 0.1% -23.06% -75.83% -31.94%
FCF Conversion (EBITDA) - 23.32% 0.48% - - -
FCF Conversion (Net income) - 69.93% 0.81% - - -
Dividend per Share 2 0.5548 0.5825 1.360 1.905 1.000 1.000
Announcement Date 10/21/18 11/11/19 10/28/20 11/26/21 10/27/22 11/27/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 4,376 4,804 4,691 6,230 11,808 18,278
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.918 x 3.893 x 4.19 x 5.76 x 7.918 x 7.966 x
Free Cash Flow 1 -2,455 288 5.35 -1,158 -5,017 -3,022
ROE (net income / shareholders' equity) 10.8% 14.5% 20% 17% 16.8% 24.3%
ROA (Net income/ Total Assets) 4.97% 4.68% 4.01% 3.35% 3.18% 4.5%
Assets 1 5,579 8,797 16,420 19,730 23,930 27,218
Book Value Per Share 2 16.50 18.40 22.00 25.90 29.60 36.10
Cash Flow per Share 2 0.0700 0.1500 0.3000 0.4200 0.8200 6.230
Capex 1 2,362 325 471 829 3,641 3,378
Capex / Sales 57.34% 5.73% 9.14% 16.5% 55.03% 35.69%
Announcement Date 10/21/18 11/11/19 10/28/20 11/26/21 10/27/22 11/27/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. PTL Stock
  4. Financials Paramount Textile PLC