Company Valuation: Attock Petroleum Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 31,953 31,981 37,356 48,054 59,672 70,151 -
Change - 0.09% 16.81% 28.64% 24.18% 17.56% -
Enterprise Value (EV) 31,953 31,981 37,356 48,054 59,672 70,151 70,151
Change - 0.09% 16.81% 28.64% 24.18% 17.56% 0%
P/E 6.49x 1.73x 3x 3.48x 5.74x 3.95x 7.31x
PBR 1.41x - 0.83x 0.86x - - -
PEG - 0x -0.1x 0.3x -0.2x 0.1x -0.2x
Capitalization / Revenue 0.17x 0.09x 0.08x 0.09x - 0.13x 0.13x
EV / Revenue 0x 0x 0x 0x - 0.14x 0.13x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x - 2.86x -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 21.6 36 27.5 27.5 25.5 45 32.75
Rate of return 8.41% 14% 9.16% 7.12% 5.32% 7.98% 5.81%
EPS 2 39.54 149 100.2 111.1 83.53 136.3 77.09
Distribution rate 54.6% 24.2% 27.5% 24.8% 30.5% 36.8% 42.5%
Net sales 1 188,645 370,075 473,938 526,317 - 533,097 532,145
EBITDA - - - - - - -
EBIT 1 7,091 32,411 18,407 16,506 - 25,639 -
Net income 1 4,920 18,536 12,461 13,822 - 16,959 9,363
Net Debt - - - - - - -
Reference price 2 256.82 257.05 300.25 386.24 479.62 563.84 563.84
Nbr of stocks (in thousands) 124,416 124,416 124,416 124,416 124,416 124,416 -
Announcement Date 8/11/21 8/16/22 9/18/23 9/2/24 8/11/25 8/27/26 -
1PKR in Million2PKR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.61x - - 7.98% 253M
13.81x1.65x7.12x2.62% 650B
20.22x1.67x9.7x0.45% 184B
7.24x0.57x2.65x4.8% 110B
7.17x0.76x5.11x1.13% 102B
8.51x0.69x5.3x1.39% 100B
9.19x0.66x6.77x2.1% 96.65B
11.41x0.33x5.26x6.22% 91.18B
9.21x1.8x4.64x2.66% 76.76B
12.26x1.45x8.05x1.88% 63.48B
Average 10.36x 1.07x 6.07x 3.12% 147.47B
Weighted average by Cap. 12.55x 1.30x 6.62x 2.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. APL Stock
  4. Valuation Attock Petroleum Limited