Stock DAFODILCOM DAFFODIL COMPUTERS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daffodil Computers Limited

Equities

DAFODILCOM

BD0000DCL004

Computer Hardware

End-of-day quote Dhaka S.E.
Other stock markets
 23:00:00 29/05/2024 BST 		5-day change 1st Jan Change
76.8 BDT -0.78% Intraday chart for Daffodil Computers Limited +1.59% -9.22%
05-15 Daffodil Computers Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024 CI
2023 Daffodil Computers Limited Reports Earnings Results for the First Quarter Ended September 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,967 2,266 2,665 3,129 3,549 3,299
Enterprise Value (EV) 1 2,018 2,268 2,726 3,138 3,753 3,554
P/E ratio 18 x 31 x 58.6 x 90 x 106 x 122 x
Yield 3.05% 2.2% 1.5% 0.96% 0.7% 0.76%
Capitalization / Revenue 2.85 x 3.77 x 4.84 x 6.5 x 7.34 x 6.56 x
EV / Revenue 2.92 x 3.77 x 4.95 x 6.52 x 7.76 x 7.07 x
EV / EBITDA 14.7 x 29.5 x 51.3 x 71.7 x 91.4 x 58.2 x
EV / FCF 16.3 x 27.6 x -91.7 x 34.6 x -21 x -96.4 x
FCF Yield 6.14% 3.63% -1.09% 2.89% -4.77% -1.04%
Price to Book 2.9 x 3.28 x 3.88 x 4.67 x 5.27 x 4.89 x
Nbr of stocks (in thousands) 49,912 49,912 49,912 49,912 49,912 49,912
Reference price 2 39.40 45.40 53.40 62.70 71.10 66.10
Announcement Date 10/12/18 08/12/19 21/12/20 15/12/21 06/11/22 13/12/23
1BDT in Million2BDT
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 690.1 601.2 550.9 481.4 483.5 502.8
EBITDA 1 137.6 76.9 53.12 43.78 41.07 61.11
EBIT 1 129.1 68.2 45.28 36.48 33.16 47
Operating Margin 18.71% 11.34% 8.22% 7.58% 6.86% 9.35%
Earnings before Tax (EBT) 1 120.3 67.57 48.89 38.35 35.04 29.62
Net income 1 109.1 73.19 45.47 34.77 33.42 26.98
Net margin 15.8% 12.17% 8.25% 7.22% 6.91% 5.37%
EPS 2 2.185 1.466 0.9109 0.6967 0.6696 0.5405
Free Cash Flow 1 123.8 82.22 -29.73 90.63 -179.1 -36.87
FCF margin 17.95% 13.68% -5.4% 18.82% -37.05% -7.33%
FCF Conversion (EBITDA) 90.02% 106.91% - 207.02% - -
FCF Conversion (Net income) 113.56% 112.34% - 260.63% - -
Dividend per Share 2 1.200 1.000 0.8000 0.6000 0.5000 0.5000
Announcement Date 10/12/18 08/12/19 21/12/20 15/12/21 06/11/22 13/12/23
1BDT in Million2BDT
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 51.9 1.5 60.9 8.73 204 255
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.3771 x 0.0195 x 1.147 x 0.1994 x 4.964 x 4.173 x
Free Cash Flow 1 124 82.2 -29.7 90.6 -179 -36.9
ROE (net income / shareholders' equity) 16.3% 10.7% 6.59% 5.12% 4.97% 4%
ROA (Net income/ Total Assets) 9.34% 5.18% 3.51% 2.82% 2.04% 2.19%
Assets 1 1,168 1,413 1,297 1,235 1,637 1,231
Book Value Per Share 2 13.60 13.80 13.80 13.40 13.50 13.50
Cash Flow per Share 2 0.7200 0.3200 0.4200 0.8100 1.290 0.8400
Capex 1 1.61 9.98 4.36 2.2 442 7.15
Capex / Sales 0.23% 1.66% 0.79% 0.46% 91.49% 1.42%
Announcement Date 10/12/18 08/12/19 21/12/20 15/12/21 06/11/22 13/12/23
1BDT in Million2BDT
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DAFODILCOM Stock
  4. Financials Daffodil Computers Limited