FAS FINANCE & INVESTMENT LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.4 BDT | +3.03% |
|
-8.11% | -37.04% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,801 | 1,917 | 998.8 | 983.9 | 1,044 | 864.6 |
| Enterprise Value (EV) 1 | 6,677 | 6,951 | 7,096 | 7,591 | 8,073 | 8,263 |
| P/E ratio | 19.7 x | 16 x | -0.66 x | -0.45 x | -0.35 x | -0.12 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 8 x | 6.65 x | -0.76 x | -0.48 x | -0.36 x | -0.15 x |
| EV / Revenue | 19.1 x | 24.1 x | -5.38 x | -3.69 x | -2.82 x | -1.48 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.48 x | 0.95 x | 3.47 x | -0.49 x | -0.21 x | -0.07 x |
| Nbr of stocks (in thousands) | 149,077 | 149,077 | 149,077 | 149,077 | 149,077 | 149,077 |
| Reference price 2 | 18.79 | 12.86 | 6.700 | 6.600 | 7.000 | 5.800 |
| Announcement Date | 5/31/18 | 5/31/19 | 4/26/21 | 11/17/21 | 11/17/22 | 12/19/23 |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 350.2 | 288.4 | -1,318 | -2,055 | -2,863 | -5,596 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 212.7 | 197.7 | -1,501 | -2,179 | -2,982 | -7,149 |
| Net income 1 | 142.5 | 120.1 | -1,509 | -2,178 | -2,972 | -7,132 |
| Net margin | 40.69% | 41.64% | 114.47% | 105.99% | 103.81% | 127.45% |
| EPS 2 | 0.9559 | 0.8057 | -10.12 | -14.61 | -19.94 | -47.84 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/31/18 | 5/31/19 | 4/26/21 | 11/17/21 | 11/17/22 | 12/19/23 |
1BDT in Million2BDT
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 3,876 | 5,034 | 6,097 | 6,607 | 7,030 | 7,398 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 7.84% | 6.13% | -144% | 240% | 85.5% | 80.1% |
| ROA (Net income/ Total Assets) | 0.78% | 0.64% | -7.75% | -10.5% | -13.9% | -34.2% |
| Assets 1 | 18,249 | 18,855 | 19,457 | 20,648 | 21,405 | 20,855 |
| Book Value Per Share 2 | 12.70 | 13.50 | 1.930 | -13.40 | -33.30 | -86.10 |
| Cash Flow per Share 2 | 19.00 | 14.30 | 7.060 | 7.290 | 8.680 | 8.710 |
| Capex 1 | 9.16 | 11.2 | 134 | 0.97 | 2.21 | 38.2 |
| Capex / Sales | 2.62% | 3.89% | -10.16% | -0.05% | -0.08% | -0.68% |
| Announcement Date | 5/31/18 | 5/31/19 | 4/26/21 | 11/17/21 | 11/17/22 | 12/19/23 |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -37.04% | 4.19M | |
| -8.05% | 49.99B | |
| -5.83% | 30.63B | |
| +55.48% | 27.62B | |
| +28.84% | 25.14B | |
| +15.66% | 17.64B | |
| +1.63% | 12.92B | |
| +15.48% | 10.69B | |
| +15.38% | 8.21B | |
| -27.74% | 7.7B |
- Stock Market
- Equities
- FASFIN Stock
- Financials FAS Finance & Investment Limited