EMCO INDUSTRIES LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.56 PKR | -5.78% |
|
-5.78% | -25.53% |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 603.7 | 753.5 | 744.8 | 1,570 | 903 | 1,050 |
| Enterprise Value (EV) 1 | 1,517 | 1,667 | 1,532 | 2,391 | 1,927 | 2,602 |
| P/E ratio | 16.8 x | 5.21 x | 6.32 x | 7.78 x | 4.16 x | 3.58 x |
| Yield | - | - | - | 2.23% | 1.94% | 1.67% |
| Capitalization / Revenue | 0.52 x | 0.54 x | 0.47 x | 0.77 x | 0.35 x | 0.3 x |
| EV / Revenue | 1.31 x | 1.2 x | 0.96 x | 1.17 x | 0.75 x | 0.73 x |
| EV / EBITDA | 18.2 x | 5.55 x | 4.64 x | 5.54 x | 4.29 x | 3.3 x |
| EV / FCF | -5.3 x | 60 x | 18.9 x | -53 x | -9.91 x | -4.39 x |
| FCF Yield | -18.9% | 1.67% | 5.28% | -1.89% | -10.1% | -22.8% |
| Price to Book | 0.59 x | 0.65 x | 0.51 x | 0.76 x | 0.36 x | 0.38 x |
| Nbr of stocks (in thousands) | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
| Reference price 2 | 17.25 | 21.53 | 21.28 | 44.86 | 25.80 | 30.00 |
| Announcement Date | 18-09-19 | 19-08-23 | 20-08-28 | 21-09-03 | 22-09-16 | 23-09-19 |
1PKR in Million2PKR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,159 | 1,386 | 1,598 | 2,035 | 2,586 | 3,546 |
| EBITDA 1 | 83.19 | 300.3 | 329.9 | 432 | 449.7 | 788 |
| EBIT 1 | 1.031 | 228.3 | 255 | 334.7 | 350.8 | 644.4 |
| Operating Margin | 0.09% | 16.47% | 15.96% | 16.44% | 13.56% | 18.18% |
| Earnings before Tax (EBT) 1 | -24.93 | 138.7 | 163.1 | 279.8 | 277.9 | 419.9 |
| Net income 1 | 35.95 | 144.5 | 117.9 | 201.9 | 216.9 | 292.9 |
| Net margin | 3.1% | 10.43% | 7.38% | 9.92% | 8.39% | 8.26% |
| EPS 2 | 1.027 | 4.130 | 3.369 | 5.769 | 6.197 | 8.369 |
| Free Cash Flow 1 | -286.5 | 27.77 | 80.86 | -45.08 | -194.4 | -592.3 |
| FCF margin | -24.71% | 2% | 5.06% | -2.21% | -7.52% | -16.71% |
| FCF Conversion (EBITDA) | - | 9.25% | 24.51% | - | - | - |
| FCF Conversion (Net income) | - | 19.21% | 68.59% | - | - | - |
| Dividend per Share | - | - | - | 1.000 | 0.5000 | 0.5000 |
| Announcement Date | 18-09-19 | 19-08-23 | 20-08-28 | 21-09-03 | 22-09-16 | 23-09-19 |
1PKR in Million2PKR
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 914 | 913 | 787 | 821 | 1,024 | 1,552 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 10.98 x | 3.041 x | 2.385 x | 1.901 x | 2.277 x | 1.97 x |
| Free Cash Flow 1 | -286 | 27.8 | 80.9 | -45.1 | -194 | -592 |
| ROE (net income / shareholders' equity) | 3.58% | 13.2% | 8.93% | 11.4% | 9.48% | 11.1% |
| ROA (Net income/ Total Assets) | 0.03% | 5.94% | 6.19% | 6.78% | 5.68% | 8.41% |
| Assets 1 | 135,660 | 2,434 | 1,904 | 2,977 | 3,819 | 3,485 |
| Book Value Per Share 2 | 29.00 | 33.30 | 42.10 | 59.20 | 71.60 | 79.60 |
| Cash Flow per Share 2 | 0.2900 | 0.1500 | 1.260 | 1.160 | 0.4500 | 0.5300 |
| Capex 1 | 59.7 | 75 | 77.5 | 176 | 214 | 554 |
| Capex / Sales | 5.15% | 5.41% | 4.85% | 8.62% | 8.26% | 15.64% |
| Announcement Date | 18-09-19 | 19-08-23 | 20-08-28 | 21-09-03 | 22-09-16 | 23-09-19 |
1PKR in Million2PKR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -25.53% | 3.68M | |
| -40.15% | 922M | |
| 0.00% | 617M | |
| -15.30% | 600M | |
| -11.65% | 419M | |
| -33.66% | 167M | |
| -5.28% | 86.52M | |
| +24.60% | 86.4M | |
| -4.48% | 83.41M |
- Stock Market
- Equities
- EMCO Stock
- Financials EMCO Industries Limited
