Company Valuation: Lub-rref (Bangladesh) PLC.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 7,001 6,086 5,098 2,542 2,048
Change - -13.07% -16.23% -50.14% -19.43%
Enterprise Value (EV) 1 6,944 6,342 7,121 5,721 5,760
Change - -8.66% 12.27% -19.66% 0.68%
P/E Ratio 14.1x 19.6x 24.9x -23.7x -3.09x
PBR 1.32x 1.1x 0.92x 0.47x 0.43x
PEG 0.4x -0.5x -0.7x 0x -0x
Capitalization / Revenue 4.06x 3.38x 3.52x 4.08x 3.17x
EV / Revenue 4.03x 3.53x 4.92x 9.18x 8.91x
EV / EBITDA 9.93x 8.75x 12.4x 20.1x -274x
EV / EBIT 14.8x 13x 20.7x 77.3x -26.2x
EV / FCF -31.7x -23.7x -3.57x -5.25x -35.7x
FCF Yield -3.16% -4.23% -28% -19% -2.8%
Dividend per Share 2 1 1 0.2 0.1 -
Rate of return 2.07% 2.39% 0.57% 0.57% -
EPS 2 3.407 2.135 1.409 -0.7398 -4.562
Distribution rate 29.3% 46.8% 14.2% -13.5% -
Net sales 1 1,724 1,799 1,448 623.5 646.1
EBITDA 1 699.5 725.1 575.5 284.6 -21.05
EBIT 1 468 486.6 343.2 74.05 -219.6
Net income 1 394.4 310.1 204.7 -107.5 -662.7
Net Debt 1 -57.07 256.6 2,023 3,179 3,712
Reference price 2 48.20 41.90 35.10 17.50 14.10
Nbr of stocks (in thousands) 145,243 145,243 145,243 145,243 145,243
Announcement Date 31/10/21 06/11/22 26/12/23 22/12/24 15/12/25
1BDT in Million2BDT
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.21M
12.38x1.57x7.02x2.82% 609B
20.19x1.68x9.62x0.5% 184B
8.03x0.57x2.8x4.77% 111B
10.4x0.29x4.66x6.85% 83.72B
7.57x0.69x5.9x1.55% 76.95B
8.31x0.6x5.58x1.86% 76.81B
9.08x1.75x4.66x2.82% 72.74B
8.84x0.58x6.69x2.82% 71.95B
11.78x1.38x7.59x2.03% 58.8B
Average 10.73x 1.01x 6.06x 2.89% 134.52B
Weighted average by Cap. 12.07x 1.26x 6.61x 2.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. LRBDL Stock
  4. Valuation Lub-rref (Bangladesh) PLC.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!