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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.68M
19.84x2.15x10.7x1.59% 64.43B
20.83x2.78x11.01x2.5% 50.45B
37.78x3.71x19.74x1.03% 38.51B
42.17x6.38x19.96x0.64% 37.57B
33.21x5.09x17.03x0.71% 36.87B
14.2x1.68x7.8x2.14% 35.63B
73.12x4.52x70.01x0.32% 22.93B
18.41x2.1x8.66x1.15% 22.19B
17.55x4.73x9.3x4.27% 18.26B
Average 30.79x 3.68x 19.36x 1.59% 33B
Weighted average by Cap. 29.08x 3.50x 17.22x 1.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Aramit Limited

Historical PBR trend

Valuation ratios - PBR - Aramit Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Aramit Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Aramit Limited

  1. Stock Market
  2. Stocks
  3. ARAMIT Stock
  4. Valuation Aramit Limited