End-of-day quote
Pakistan S.E.
23:00:00 29/04/2024 BST
|
5-day change
|
1st Jan Change
|
1,610
PKR
|
-0.62%
|
|
+1.45%
|
+34.18%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
94,628
|
78,206
|
98,575
|
89,951
|
74,139
|
126,546
|
-
|
-
|
Enterprise Value (EV)
1 |
68,024
|
36,320
|
15,073
|
-57,175
|
74,139
|
126,546
|
126,546
|
126,546
|
P/E ratio
|
6.9
x
|
15.4
x
|
7.68
x
|
5.69
x
|
7.67
x
|
13
x
|
9.29
x
|
-
|
Yield
|
9.55%
|
3.02%
|
8.25%
|
8.19%
|
7.61%
|
4.66%
|
6.04%
|
5.59%
|
Capitalization / Revenue
|
0.6
x
|
0.91
x
|
0.55
x
|
0.33
x
|
0.42
x
|
0.97
x
|
0.6
x
|
-
|
EV / Revenue
|
0.6
x
|
0.91
x
|
0.55
x
|
0.33
x
|
0.42
x
|
0.97
x
|
0.6
x
|
-
|
EV / EBITDA
|
5,115,284
x
|
10,517,124
x
|
5,905,158
x
|
5,157,179
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-3,947,804
x
|
4,828,387
x
|
-
|
1,371,282
x
|
-635,068
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
2.36
x
|
1.9
x
|
2.04
x
|
1.67
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
78,600
|
78,600
|
78,600
|
78,600
|
78,600
|
78,600
|
-
|
-
|
Reference price
2 |
1,204
|
995.0
|
1,254
|
1,144
|
943.2
|
1,610
|
1,610
|
1,610
|
Announcement Date
|
27/08/19
|
10/08/20
|
27/08/21
|
09/09/22
|
28/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
157,996
|
86,167
|
179,162
|
275,506
|
177,711
|
131,126
|
210,965
|
-
|
EBITDA
|
18,499
|
7,436
|
16,693
|
17,442
|
-
|
-
|
-
|
-
|
EBIT
|
16,378
|
4,597
|
13,570
|
14,062
|
-
|
-
|
-
|
-
|
Operating Margin
|
10.37%
|
5.33%
|
7.57%
|
5.1%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
18,976
|
7,287
|
18,199
|
25,453
|
16,797
|
17,140
|
21,903
|
-
|
Net income
1 |
13,715
|
5,082
|
12,829
|
15,802
|
9,664
|
10,666
|
13,311
|
-
|
Net margin
|
8.68%
|
5.9%
|
7.16%
|
5.74%
|
5.44%
|
8.13%
|
6.31%
|
-
|
EPS
2 |
174.5
|
64.66
|
163.2
|
201.0
|
123.0
|
124.0
|
173.3
|
-
|
Free Cash Flow
|
-23,970
|
16,197
|
-
|
65,596
|
-116,741
|
-
|
-
|
-
|
FCF margin
|
-15.17%
|
18.8%
|
-
|
23.81%
|
-65.69%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
217.82%
|
-
|
376.08%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
318.71%
|
-
|
415.12%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
115.0
|
30.00
|
103.5
|
93.75
|
71.80
|
75.10
|
97.30
|
90.00
|
Announcement Date
|
27/08/19
|
10/08/20
|
27/08/21
|
09/09/22
|
28/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
42,775
|
79,646
|
69,633
|
135,185
|
68,223
|
-
|
37,249
|
49,585
|
86,834
|
48,199
|
42,678
|
32,671
|
18,240
|
50,910
|
47,322
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
2,338
|
6,849
|
4,383
|
10,533
|
-
|
-741.1
|
-
|
-
|
-
|
2,012
|
-
|
2,381
|
83.48
|
2,465
|
-
|
Operating Margin
|
5.47%
|
8.6%
|
6.29%
|
7.79%
|
-
|
-
|
-
|
-
|
-
|
4.17%
|
-
|
7.29%
|
0.46%
|
4.84%
|
-
|
Earnings before Tax (EBT)
|
3,195
|
6,791
|
6,444
|
14,127
|
-
|
4,261
|
-
|
1,921
|
3,760
|
4,838
|
8,199
|
4,926
|
-
|
-
|
-
|
Net income
1 |
2,304
|
4,801
|
4,750
|
10,175
|
-
|
509.3
|
-
|
1,331
|
2,628
|
3,216
|
3,820
|
3,216
|
1,741
|
4,957
|
4,449
|
Net margin
|
5.39%
|
6.03%
|
6.82%
|
7.53%
|
-
|
-
|
-
|
2.68%
|
3.03%
|
6.67%
|
8.95%
|
9.84%
|
9.55%
|
9.74%
|
9.4%
|
EPS
2 |
29.32
|
61.08
|
60.43
|
129.4
|
65.11
|
6.480
|
16.50
|
16.93
|
33.43
|
40.92
|
48.61
|
40.91
|
22.15
|
63.07
|
56.61
|
Dividend per Share
|
13.00
|
37.00
|
30.00
|
64.50
|
26.00
|
3.250
|
8.200
|
2.000
|
10.20
|
24.40
|
29.00
|
24.50
|
13.20
|
37.70
|
-
|
Announcement Date
|
19/02/20
|
26/02/21
|
28/02/22
|
28/02/22
|
29/04/22
|
09/09/22
|
28/10/22
|
13/02/23
|
13/02/23
|
28/04/23
|
28/08/23
|
30/10/23
|
29/02/24
|
29/02/24
|
30/04/24
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
26,604
|
41,887
|
83,502
|
147,126
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-23,970
|
16,197
|
-
|
65,596
|
-116,741
|
-
|
-
|
ROE (net income / shareholders' equity)
|
34.2%
|
12.3%
|
26.6%
|
29.3%
|
16.1%
|
17%
|
19%
|
ROA (Net income/ Total Assets)
|
18.7%
|
7.01%
|
-
|
9.09%
|
5.74%
|
-
|
-
|
Assets
1 |
73,355
|
72,531
|
-
|
173,933
|
168,365
|
-
|
-
|
Book Value Per Share
|
510.0
|
524.0
|
613.0
|
687.0
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
8,681
|
5,444
|
2,329
|
2,639
|
-
|
-
|
-
|
Capex / Sales
|
5.49%
|
6.32%
|
1.3%
|
0.96%
|
-
|
-
|
-
|
Announcement Date
|
27/08/19
|
10/08/20
|
27/08/21
|
09/09/22
|
28/08/23
|
-
|
-
|
Last Close Price
1,610
PKR Average target price
1,568
PKR Spread / Average Target -2.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.18% | 454M | | -1.28% | 86.02B | | +4.76% | 81.53B | | +22.86% | 74.86B | | +24.41% | 48.28B | | +18.00% | 33.78B | | +9.83% | 23.55B | | -12.54% | 17.64B | | +50.64% | 12.07B | | -10.47% | 10.25B |
Automobiles & Multi Utility Vehicles
|