POPULAR LIFE INSURANCE COMPANY LIMITED Financials Popular Life Insurance Company Limited
Equities
POPULARLIF
BD0724PLICL1
Life & Health Insurance
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54.7 BDT | -2.84% |
|
-12.90% | -17.74% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,321 | 6,877 | 5,348 | 4,635 | 4,750 | 3,928 |
| Enterprise Value (EV) 1 | -1,205 | 366.7 | -666.2 | -722.7 | -125.5 | 743.6 |
| P/E ratio | -2.22 x | -1.45 x | - | 6.48 x | 8.25 x | -3.91 x |
| Yield | 5.59% | 3.51% | - | 5.22% | 5.09% | 5.85% |
| Capitalization / Revenue | 0.63 x | 0.71 x | 0.58 x | 0.69 x | 0.62 x | 0.51 x |
| EV / Revenue | -0.17 x | 0.04 x | -0.07 x | -0.11 x | -0.02 x | 0.1 x |
| EV / EBITDA | 0.72 x | -0.08 x | 2.44 x | -0.79 x | -0.17 x | -1.09 x |
| EV / FCF | 3.49 x | - | -0.84 x | -0.84 x | 2.93 x | -0.89 x |
| FCF Yield | 28.7% | - | -119% | -119% | 34.1% | -112% |
| Price to Book | 3.15 x | 6.03 x | - | 1.18 x | 1.26 x | 1.12 x |
| Nbr of stocks (in thousands) | 60,428 | 60,428 | 60,428 | 60,428 | 60,428 | 60,428 |
| Reference price 2 | 71.50 | 113.8 | 88.50 | 76.70 | 78.60 | 65.00 |
| Announcement Date | 7/31/18 | 5/18/19 | 8/9/21 | 8/9/21 | 9/11/22 | 9/12/23 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,905 | 9,656 | 9,300 | 6,758 | 7,628 | 7,660 |
| EBITDA 1 | -1,685 | -4,560 | -273.3 | 916.5 | 751.8 | -681.7 |
| EBIT 1 | -1,729 | -4,605 | -352.4 | 841.7 | 684.1 | -761.4 |
| Operating Margin | -25.04% | -47.69% | -3.79% | 12.45% | 8.97% | -9.94% |
| Earnings before Tax (EBT) 1 | -1,786 | -4,621 | -383.2 | 821.8 | 662 | -922.9 |
| Net income 1 | -1,946 | -4,754 | -725.4 | 714.9 | 575.4 | -1,005 |
| Net margin | -28.18% | -49.23% | -7.8% | 10.58% | 7.54% | -13.12% |
| EPS 2 | -32.20 | -78.66 | - | 11.83 | 9.522 | -16.63 |
| Free Cash Flow 1 | -345.5 | - | 789.8 | 858.8 | -42.8 | -833.3 |
| FCF margin | -5% | - | 8.49% | 12.71% | -0.56% | -10.88% |
| FCF Conversion (EBITDA) | - | - | - | 93.71% | - | - |
| FCF Conversion (Net income) | - | - | - | 120.14% | - | - |
| Dividend per Share 2 | 4.000 | 4.000 | - | 4.000 | 4.000 | 3.800 |
| Announcement Date | 7/31/18 | 5/18/19 | 8/9/21 | 8/9/21 | 9/11/22 | 9/12/23 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 5,525 | 6,510 | 6,014 | 5,358 | 4,875 | 3,184 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -345 | - | 790 | 859 | -42.8 | -833 |
| ROE (net income / shareholders' equity) | -171% | -379% | -29.2% | 18.4% | 14.9% | -27.4% |
| ROA (Net income/ Total Assets) | -4.15% | -12.8% | -1.04% | 2.28% | 1.82% | -2.06% |
| Assets 1 | 46,864 | 37,145 | 69,649 | 31,350 | 31,688 | 48,737 |
| Book Value Per Share 2 | 22.70 | 18.90 | - | 65.10 | 62.60 | 57.80 |
| Cash Flow per Share 2 | 91.40 | 108.0 | - | 88.90 | 81.10 | 53.00 |
| Capex 1 | 10.8 | - | 8.27 | 5.57 | 49.1 | 31.9 |
| Capex / Sales | 0.16% | - | 0.09% | 0.08% | 0.64% | 0.42% |
| Announcement Date | 7/31/18 | 5/18/19 | 8/9/21 | 8/9/21 | 9/11/22 | 9/12/23 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -17.74% | 30.1M | |
| +3.05% | 95.15B | |
| +1.78% | 94.71B | |
| -20.65% | 77.24B | |
| +18.68% | 74.93B | |
| +6.69% | 30.04B | |
| +18.06% | 27.87B | |
| +4.32% | 26.97B | |
| -1.21% | 16.99B | |
| -9.10% | 15.16B |
- Stock Market
- Equities
- POPULARLIF Stock
- Financials Popular Life Insurance Company Limited
