|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 74.51 PKR | +4.86% |
|
+4.04% | +207.77% |
Company Valuation: Ideal Dynamics Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 158.7 | 396.9 | 377 | 158.1 | 138.9 | 171.3 |
| Change | - | 150.06% | -5.02% | -58.05% | -12.17% | 23.36% |
| Enterprise Value (EV) 1 | 1,012 | 1,371 | 1,397 | 1,715 | 1,815 | 1,918 |
| Change | - | 35.45% | 1.85% | 22.8% | 5.83% | 5.66% |
| P/E | 1.48x | 1.96x | 1.17x | -0.29x | -0.43x | -0.4x |
| PBR | 0.23x | 0.39x | 0.28x | 0.2x | 0.23x | 0.94x |
| PEG | - | 0x | 0x | 0x | 0x | -0x |
| Capitalization / Revenue | 0.04x | 0.08x | 0.06x | 0.02x | 0.02x | 0.05x |
| EV / Revenue | 0.26x | 0.29x | 0.23x | 0.25x | 0.33x | 0.54x |
| EV / EBITDA | 2.86x | 2.79x | 1.87x | -8.32x | -12.9x | -11.7x |
| EV / EBIT | 3.9x | 3.49x | 2.23x | -4.85x | -6.55x | -6.67x |
| EV / FCF | 7.03x | -8.68x | -9.56x | -6.13x | 14x | -50.1x |
| FCF Yield | 14.2% | -11.5% | -10.5% | -16.3% | 7.15% | -2% |
| Dividend per Share 2 | 1.3 | 1.8 | 2 | - | - | - |
| Rate of return | 8.13% | 4.5% | 5.26% | - | - | - |
| EPS 2 | 10.78 | 20.39 | 32.56 | -55.85 | -32.48 | -42.7 |
| Distribution rate | 12.1% | 8.83% | 6.14% | - | - | - |
| Net sales 1 | 3,924 | 4,793 | 6,095 | 6,860 | 5,559 | 3,584 |
| EBITDA 1 | 354 | 491.9 | 745.8 | -206.1 | -141.2 | -163.2 |
| EBIT 1 | 259.4 | 393.2 | 626.4 | -353.7 | -277.3 | -287.6 |
| Net income 1 | 106.9 | 202.3 | 323 | -554.1 | -322.2 | -423.6 |
| Net Debt 1 | 853.6 | 974.2 | 1,020 | 1,557 | 1,676 | 1,746 |
| Reference price 2 | 16.00 | 40.01 | 38.00 | 15.94 | 14.00 | 17.27 |
| Nbr of stocks (in thousands) | 9,920 | 9,920 | 9,920 | 9,920 | 9,920 | 9,920 |
| Announcement Date | 30/09/20 | 30/09/21 | 05/10/22 | 06/10/23 | 04/10/24 | 07/10/25 |
1PKR in Million2PKR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 2.66M | |
| 23.92x | 2.01x | 15.81x | 0.72% | 1.95B | |
| 11.25x | - | - | 7.21% | 1.53B | |
| 9.53x | - | - | 3.15% | 1.04B | |
| 24.14x | - | - | - | 821M | |
| 8.92x | - | - | 5.27% | 754M | |
| Average | 15.55x | 2.01x | 15.81x | 4.09% | 1.01B | |
| Weighted average by Cap. | 16.46x | 2.01x | 15.81x | 3.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- IDSM Stock
- Valuation Ideal Dynamics Limited
Select your edition
All financial news and data tailored to specific country editions
