LAFARGEHOLCIM BANGLADESH LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.4 BDT | -1.86% |
|
-2.91% | -8.51% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 50,520 | 39,022 | 55,514 | 82,574 | 75,257 | 80,483 |
| Enterprise Value (EV) 1 | 53,051 | 40,077 | 54,244 | 77,357 | 70,451 | 71,301 |
| P/E ratio | 45.3 x | 22.5 x | 23.5 x | 21.3 x | 16.9 x | 13.5 x |
| Yield | 2.3% | 2.98% | 2.09% | 3.52% | 7.41% | 7.22% |
| Capitalization / Revenue | 3.04 x | 2.19 x | 3.42 x | 4.02 x | 3.19 x | 2.84 x |
| EV / Revenue | 3.19 x | 2.25 x | 3.34 x | 3.77 x | 2.99 x | 2.51 x |
| EV / EBITDA | 15.2 x | 10.2 x | 13.7 x | 12.7 x | 9.65 x | 7.91 x |
| EV / FCF | 30.7 x | 15.7 x | 15.4 x | 16.5 x | 11.8 x | 13.2 x |
| FCF Yield | 3.26% | 6.35% | 6.49% | 6.07% | 8.47% | 7.59% |
| Price to Book | 3.24 x | 2.41 x | 3.21 x | 4.17 x | 4.25 x | 3.62 x |
| Nbr of stocks (in thousands) | 1,161,374 | 1,161,374 | 1,161,374 | 1,161,374 | 1,161,374 | 1,161,374 |
| Reference price 2 | 43.50 | 33.60 | 47.80 | 71.10 | 64.80 | 69.30 |
| Announcement Date | 18/04/19 | 04/03/20 | 01/04/21 | 26/02/22 | 19/03/23 | 29/02/24 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 16,632 | 17,840 | 16,222 | 20,534 | 23,594 | 28,388 |
| EBITDA 1 | 3,487 | 3,943 | 3,967 | 6,075 | 7,299 | 9,012 |
| EBIT 1 | 2,552 | 2,960 | 2,948 | 4,818 | 5,967 | 7,756 |
| Operating Margin | 15.34% | 16.59% | 18.17% | 23.46% | 25.29% | 27.32% |
| Earnings before Tax (EBT) 1 | 1,883 | 2,681 | 2,849 | 4,828 | 5,744 | 7,716 |
| Net income 1 | 1,115 | 1,738 | 2,361 | 3,882 | 4,445 | 5,942 |
| Net margin | 6.7% | 9.74% | 14.56% | 18.9% | 18.84% | 20.93% |
| EPS 2 | 0.9598 | 1.496 | 2.030 | 3.340 | 3.827 | 5.116 |
| Free Cash Flow 1 | 1,727 | 2,545 | 3,522 | 4,695 | 5,970 | 5,414 |
| FCF margin | 10.38% | 14.27% | 21.71% | 22.87% | 25.3% | 19.07% |
| FCF Conversion (EBITDA) | 49.52% | 64.55% | 88.77% | 77.28% | 81.8% | 60.08% |
| FCF Conversion (Net income) | 154.94% | 146.49% | 149.13% | 120.95% | 134.33% | 91.12% |
| Dividend per Share 2 | 1.000 | 1.000 | 1.000 | 2.500 | 4.800 | 5.000 |
| Announcement Date | 18/04/19 | 04/03/20 | 01/04/21 | 26/02/22 | 19/03/23 | 29/02/24 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2,531 | 1,055 | - | - | - | - |
| Net Cash position 1 | - | - | 1,270 | 5,216 | 4,806 | 9,182 |
| Leverage (Debt/EBITDA) | 0.7257 x | 0.2676 x | - | - | - | - |
| Free Cash Flow 1 | 1,727 | 2,545 | 3,522 | 4,695 | 5,970 | 5,414 |
| ROE (net income / shareholders' equity) | 7.23% | 10.9% | 14.1% | 20.9% | 23.7% | 29.8% |
| ROA (Net income/ Total Assets) | 6.58% | 6.88% | 6.93% | 10.8% | 12.7% | 14.9% |
| Assets 1 | 16,929 | 25,267 | 34,060 | 35,992 | 34,915 | 39,943 |
| Book Value Per Share 2 | 13.40 | 13.90 | 14.90 | 17.00 | 15.20 | 19.10 |
| Cash Flow per Share 2 | 0.3800 | 0.2600 | 1.180 | 4.540 | 4.170 | 8.050 |
| Capex 1 | 803 | 972 | 775 | 946 | 701 | 377 |
| Capex / Sales | 4.83% | 5.45% | 4.78% | 4.61% | 2.97% | 1.33% |
| Announcement Date | 18/04/19 | 04/03/20 | 01/04/21 | 26/02/22 | 19/03/23 | 29/02/24 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
63.4
BDT
Average target price
79.25
BDT
Spread / Average Target
+25.00%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -8.51% | 671M | |
| +20.93% | 48.58B | |
| -3.74% | 15.52B | |
| +3.66% | 15.46B | |
| -15.89% | 10.44B | |
| +26.55% | 8.84B | |
| +105.28% | 8.27B | |
| -0.30% | 7.96B | |
| -8.75% | 7.34B | |
| +23.60% | 6.73B |
- Stock Market
- Equities
- LHBL Stock
- Financials LafargeHolcim Bangladesh Limited
