Company Valuation: Aramit Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1,247 1,834 1,656 1,619 1,422 952.2
Change - 47.06% -9.69% -2.21% -12.19% -33.04%
Enterprise Value (EV) 1 1,136 1,727 1,555 1,511 1,379 802.2
Change - 52.12% -9.98% -2.82% -8.77% -41.81%
P/E 61.9x 39.7x 33.4x 67.3x 114x 90.9x
PBR 1.51x 1.68x 1.81x 1.86x 1.74x 1.23x
PEG - 0x 4.55x -1.3x -2.4x -5.6x
Capitalization / Revenue 2.72x 3.4x 3.59x 6.37x 5.79x 4.21x
EV / Revenue 2.48x 3.2x 3.37x 5.94x 5.62x 3.55x
EV / EBITDA 21.2x 31.1x 27.8x 121x -868x -69.5x
EV / EBIT 44.9x 54.1x 43.1x 2,890x -108x -30.3x
EV / FCF 25.9x -215x -184x 96.3x -21.1x 7.76x
FCF Yield 3.86% -0.47% -0.54% 1.04% -4.74% 12.9%
Dividend per Share 2 5 5 5 2.5 2 1
Rate of return 2.41% 1.64% 1.81% 0.93% 0.84% 0.63%
EPS 2 3.359 7.69 8.254 4.012 2.086 1.745
Distribution rate 149% 65% 60.6% 62.3% 95.9% 57.3%
Net sales 1 457.6 539.3 461.3 254.4 245.5 226.2
EBITDA 1 53.49 55.59 56.01 12.51 -1.589 -11.54
EBIT 1 25.29 31.92 36.06 0.5228 -12.76 -26.5
Net income 1 20.15 46.14 49.52 24.07 12.51 10.47
Net Debt 1 -111.3 -106.2 -101.1 -108.3 -43.43 -150
Reference price 2 207.80 305.60 276.00 269.90 237.00 158.70
Nbr of stocks (in thousands) 6,000 6,000 6,000 6,000 6,000 6,000
Announcement Date 11/9/20 12/6/21 11/28/22 12/10/23 12/12/24 1/8/26
1BDT in Million2BDT
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.98M
16.08x1.9x9.12x1.66% 62.71B
30.34x5.76x17.26x0.67% 36.56B
34.18x3.53x18.12x0.9% 35.54B
29.14x4.61x15.36x0.8% 34.03B
13.19x1.56x7.19x2.33% 33.96B
20.6x6.44x12.65x2.3% 23.75B
75.99x4.73x73.24x0.3% 23.86B
18.33x2.21x8.81x1.19% 23.96B
11.45x1.22x5.96x0.9% 16.03B
Average 27.70x 3.55x 18.64x 1.23% 29.04B
Weighted average by Cap. 26.51x 3.46x 17.11x 1.28%

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. ARAMIT Stock
  4. Valuation Aramit Limited