Valuation Indus Motor Company Limited

Equities

End-of-day quote Pakistan S.E. Other stock markets 17/04/2026			5-day change	1st Jan Change
1,998.89 ^PKR	+0.33%		+2.92%	-0.23%

02-20	Indus Motor Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2025	CI
02-20	Indus Motor Company Limited Approves Second Interim Cash Dividend for the Quarter Ended December 31, 2025, Payable on March 17, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	98,575	89,951	74,139	124,188	136,414	157,113	-	-
Change	-	-8.75%	-17.58%	67.51%	9.84%	15.17%	-	-
Enterprise Value (EV)	15,073	-57,175	74,139	124,188	136,414	157,113	157,113	157,113
Change	-	-479.32%	229.67%	67.51%	9.84%	15.17%	0%	0%
P/E ratio	7.68x	5.69x	7.67x	8.24x	5.93x	6.43x	6.05x	5.66x
PBR	2.04x	1.67x	-	-	-	1.81x	1.56x	1.4x
PEG	-	0.2x	-0.2x	0.1x	0.1x	1.03x	0.96x	0.83x
Capitalization / Revenue	0.55x	0.33x	0.42x	0.81x	0.63x	0.69x	0.55x	0.43x
EV / Revenue	0x	-0x	0x	0x	0x	0.69x	0.55x	0.43x
EV / EBITDA	0x	-0x	-	-	-	4.11x	3.99x	3.72x
EV / EBIT	0x	-0x	-	0x	0x	3.77x	3.73x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	103.5	93.75	71.8	114.7	176	187.5	198.8	212.5
Rate of return	8.25%	8.19%	7.61%	7.26%	10.1%	9.38%	9.94%	10.6%
EPS ²	163.2	201	123	191.8	292.7	311	330.6	353
Distribution rate	63.4%	46.6%	58.4%	59.8%	60.1%	60.3%	60.1%	60.2%
Net sales ¹	179,162	275,506	177,711	152,481	215,137	228,957	287,940	367,625
EBITDA ¹	16,693	17,442	-	-	-	38,206	39,411	42,222
EBIT ¹	13,570	14,062	-	11,197	25,331	41,722	42,177	-
Net income ¹	12,829	15,802	9,664	15,072	23,010	23,707	25,774	28,285
Net Debt	-83,502	-147,126	-	-	-	-	-	-
Reference price ²	1,254.14	1,144.41	943.24	1,580.00	1,735.55	1,998.89	1,998.89	1,998.89
Nbr of stocks (in thousands)	78,600	78,600	78,600	78,600	78,600	78,600	-	-
Announcement Date	27/08/21	09/09/22	28/08/23	02/09/24	29/08/25	-	-	-

¹PKR in Million²PKR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDUS MOTOR COMPANY LIMITED	6.43x	-	-	9.38%	564M
FERRARI N.V.	33.4x	7.64x	19.53x	1.16%	66.88B
PORSCHE AG	25.04x	1.31x	7.55x	2.42%	46.73B
MARUTI SUZUKI INDIA LTD	27.43x	1.92x	16.27x	1.13%	45.71B
KIA CORPORATION	7.25x	0.34x	3.08x	4.25%	42.35B
STELLANTIS N.V.	12.78x	0.1x	1.45x	2.2%	25.45B
CHERY AUTOMOBILE CO., LTD.	7.11x	0.34x	4.45x	4.42%	23.18B
SAIC MOTOR CORPORATION LIMITED	13.5x	0.07x	1.32x	2.01%	23.33B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	21.82x	0.17x	3.35x	1.51%	13.04B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-37.68x	0.6x	19.92x	-.--%	10.3B
Average	11.71x	1.39x	8.55x	2.85%	29.75B
Weighted average by Cap.	19.06x	2.34x	9.94x	2.2%