Company Valuation: Bank PLC.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9,632 11,284 8,523 8,518 6,897 3,672
Change - 17.15% -24.47% -0.06% -19.03% -46.75%
Enterprise Value (EV) 1 23,185 30,943 17,949 4,655 22,668 41,328
Change - 33.46% -41.99% -74.06% 386.94% 82.32%
P/E 24.4x 15.7x 11.9x 9.53x -0.36x -0.09x
PBR 0.38x 0.44x 0.33x 0.33x 1.07x -0.11x
PEG - 0.2x -35.35x 0.4x 0x -0x
Capitalization / Revenue 1.32x 1.42x 0.94x 0.92x -0.57x -0.12x
EV / Revenue 3.19x 3.89x 1.97x 0.5x -1.88x -1.32x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.1866 - - - -
Rate of return - 1.48% - - - -
EPS 2 0.44 0.8001 0.7974 0.9976 -21.28 -43.42
Distribution rate - 23.3% - - - -
Net sales 1 7,274 7,963 9,114 9,249 -12,047 -31,193
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 394.1 716.6 714.2 893.5 -19,057 -38,892
Net Debt 1 13,553 19,659 9,426 -3,863 15,771 37,656
Reference price 2 10.754 12.598 9.516 9.510 7.700 4.100
Nbr of stocks (in thousands) 895,695 895,695 895,695 895,695 895,695 895,695
Announcement Date 3/1/21 4/26/22 5/4/23 5/7/24 6/5/25 6/1/26
1BDT in Million2BDT
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 36.2M
6.61x - - 4.77% 351B
17.76x - - 0.95% 108B
15.21x - - 4.47% 78.9B
8.36x - - 6.01% 67.07B
5.22x - - 5.76% 59.21B
18.54x - - 2.88% 51.22B
12.86x - - 5.39% 43.03B
9.24x - - 4.65% 41.42B
10.78x - - 3.73% 34.84B
Average 11.62x 4.29% 83.45B
Weighted average by Cap. 10.27x 4.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA