PADMA ISLAMI LIFE INSURANCE LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.2 BDT | +2.86% |
|
+4.13% | -38.83% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,952 | 970 | 522 | 797 | 1,862 | 1,757 |
| Enterprise Value (EV) 1 | 1,525 | 948.5 | 1,077 | 1,725 | 2,745 | 3,066 |
| P/E ratio | -1.35 x | -1.17 x | -2.74 x | -10.2 x | -275 x | -4.9 x |
| Yield | - | - | - | - | 0.84% | - |
| Capitalization / Revenue | 1.68 x | 1.47 x | 0.72 x | 1.48 x | 3.68 x | 4.56 x |
| EV / Revenue | 1.32 x | 1.44 x | 1.49 x | 3.2 x | 5.43 x | 7.96 x |
| EV / EBITDA | -1.1 x | -1.19 x | -4.87 x | -35.8 x | 110 x | -9.3 x |
| EV / FCF | -4.45 x | -2.78 x | -2.92 x | -5.81 x | 38.1 x | 1.7 x |
| FCF Yield | -22.5% | -35.9% | -34.2% | -17.2% | 2.62% | 58.7% |
| Price to Book | 5.02 x | 2.5 x | 1.74 x | 2.05 x | 4.79 x | 4.52 x |
| Nbr of stocks (in thousands) | 38,880 | 38,800 | 30,000 | 38,880 | 38,880 | 38,880 |
| Reference price 2 | 50.20 | 25.00 | 17.40 | 20.50 | 47.90 | 45.20 |
| Announcement Date | 28/08/18 | 31/10/19 | 30/07/20 | 19/04/21 | 22/05/22 | 17/07/23 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,158 | 659.1 | 722.9 | 539.9 | 505.4 | 385.3 |
| EBITDA 1 | -1,392 | -795.3 | -221 | -48.16 | 25 | -329.7 |
| EBIT 1 | -1,433 | -832.8 | -257.4 | -81.23 | -6.648 | -359.5 |
| Operating Margin | -123.68% | -126.35% | -35.61% | -15.05% | -1.32% | -93.29% |
| Earnings before Tax (EBT) 1 | -1,442 | -834.3 | -246.6 | -78.38 | -6.772 | -359 |
| Net income 1 | -1,442 | -834.3 | -246.6 | -78.38 | -6.772 | -359 |
| Net margin | -124.49% | -126.58% | -34.11% | -14.52% | -1.34% | -93.18% |
| EPS 2 | -37.09 | -21.46 | -6.342 | -2.016 | -0.1742 | -9.234 |
| Free Cash Flow 1 | -342.4 | -340.6 | -368.7 | -297.1 | 72.06 | 1,800 |
| FCF margin | -29.56% | -51.68% | -51% | -55.02% | 14.26% | 467.07% |
| FCF Conversion (EBITDA) | - | - | - | - | 288.25% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | 0.4000 | - |
| Announcement Date | 28/08/18 | 31/10/19 | 30/07/20 | 19/04/21 | 22/05/22 | 17/07/23 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 555 | 928 | 883 | 1,309 |
| Net Cash position 1 | 427 | 21.5 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | -2.511 x | -19.28 x | 35.32 x | -3.97 x |
| Free Cash Flow 1 | -342 | -341 | -369 | -297 | 72.1 | 1,800 |
| ROE (net income / shareholders' equity) | -405% | -215% | -63.4% | -20.2% | -1.74% | -92.3% |
| ROA (Net income/ Total Assets) | -31.4% | -22.5% | -7.16% | -2.26% | -0.15% | -7.51% |
| Assets 1 | 4,592 | 3,709 | 3,443 | 3,463 | 4,397 | 4,780 |
| Book Value Per Share 2 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Cash Flow per Share 2 | 11.00 | 13.40 | 8.870 | 8.010 | 9.180 | 4.650 |
| Capex 1 | 6.87 | 11.4 | 2.73 | 0.6 | 3.78 | 4.46 |
| Capex / Sales | 0.59% | 1.73% | 0.38% | 0.11% | 0.75% | 1.16% |
| Announcement Date | 28/08/18 | 31/10/19 | 30/07/20 | 19/04/21 | 22/05/22 | 17/07/23 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- PADMALIFE Stock
- Financials Padma Islami Life Insurance Limited
