Company Valuation: Supernet Technologies Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 28.23 63.69 92.5 50 207.7 457.6
Change - 125.63% 45.23% -45.95% 315.38% 120.35%
Enterprise Value (EV) 1 28.01 64.15 92.33 49.91 206.5 457.4
Change - 129.02% 43.94% -45.95% 313.87% 121.47%
P/E 73.7x 266x -26.5x -17.6x 5.96x 9.85x
PBR 4.21x 9.16x 26.7x 80.6x 5.86x 5.59x
PEG - -7.1x 0x 0.9x -0x 0.3x
Capitalization / Revenue 1.78x 7.33x 15.6x 27.7x 3.74x -
EV / Revenue 1.76x 7.38x 15.6x 27.6x 3.72x -
EV / EBITDA 54.7x 59.1x -31.9x -14.5x 17.8x -30.9x
EV / EBIT 72.1x 66.1x -30.2x -14x 18.6x -28.3x
EV / FCF -349x -201x 269x 88.8x 0.36x 5.29x
FCF Yield -0.29% -0.5% 0.37% 1.13% 280% 18.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0638 0.0399 -0.582 -0.4733 5.808 7.741
Distribution rate - - - - - -
Net sales 1 15.87 8.689 5.93 1.806 55.57 -
EBITDA 1 0.5118 1.085 -2.893 -3.45 11.62 -14.81
EBIT 1 0.3887 0.9704 -3.056 -3.568 11.08 -16.17
Net income 1 0.3828 0.2394 -3.492 -2.84 34.85 46.45
Net Debt 1 -0.2215 0.4504 -0.1759 -0.0939 -1.145 -0.217
Reference price 2 4.70 10.62 15.42 8.33 34.61 76.27
Nbr of stocks (in thousands) 6,000 6,000 6,000 6,000 6,000 6,000
Announcement Date 05/11/20 16/07/21 07/11/22 05/10/23 18/10/24 13/10/25
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.13M
27.03x4.36x15.22x2.43% 261B
-88.14x13.91x80.54x-.--% 87.22B
13.47x2.45x9.05x6.14% 80.28B
9.27x1.01x5.32x5.2% 76.33B
18.68x4.88x12.07x3.07% 55.09B
13.44x1.96x8.21x5.78% 44.38B
13.02x1.49x10.22x1.24% 35.17B
15.02x1.91x8.88x5.76% 31.55B
18.76x1.37x8.78x1.11% 33.15B
Average 4.51x 3.71x 17.59x 3.41% 70.45B
Weighted average by Cap. 6.16x 4.46x 20.01x 3.14%

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. STL Stock
  4. Valuation Supernet Technologies Limited