Company Valuation: Fecto Cement Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1,044 1,665 984.1 1,003 1,491 4,660
Change - 59.46% -40.9% 1.89% 48.67% 212.62%
Enterprise Value (EV) 1 1,535 3,025 2,395 2,933 2,925 5,515
Change - 97.12% -20.82% 22.46% -0.28% 88.55%
P/E -1.36x -24.7x 3.43x -7.53x 4.7x 7.66x
PBR 0.3x 0.48x 0.26x 0.28x 0.39x 1.02x
PEG - 0.3x -0x 0x -0x 0.1x
Capitalization / Revenue 0.3x 0.34x 0.15x 0.12x 0.14x 0.42x
EV / Revenue 0.44x 0.61x 0.35x 0.34x 0.27x 0.5x
EV / EBITDA -1.63x 34.4x 3.44x 17.6x 3.06x 4.26x
EV / EBIT -1.46x -104x 4.53x -30.8x 3.42x 4.68x
EV / FCF -4.34x -3.73x -11.8x -7.51x 7.65x 19.1x
FCF Yield -23% -26.8% -8.46% -13.3% 13.1% 5.24%
Dividend per Share 2 - - - - - 2
Rate of return - - - - - 2.15%
EPS 2 -15.35 -1.341 5.716 -2.656 6.326 12.14
Distribution rate - - - - - 16.5%
Net sales 1 3,464 4,961 6,775 8,682 10,908 11,097
EBITDA 1 -939.1 87.98 697 167 957 1,295
EBIT 1 -1,052 -29.22 528.3 -95.2 855 1,179
Net income 1 -770.1 -67.29 286.7 -133.2 317.3 608.7
Net Debt 1 490.4 1,360 1,411 1,931 1,434 855
Reference price 2 20.82 33.20 19.62 19.99 29.72 92.91
Nbr of stocks (in thousands) 50,160 50,160 50,160 50,160 50,160 50,160
Announcement Date 10/7/20 10/7/21 10/7/22 10/6/23 10/30/24 10/6/25
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.13M
20.33x2.73x10.82x2.55% 50.14B
24.5x3.43x12.3x-.--% 15.16B
11.63x0.46x2.07x4.4% 13.93B
12.35x3.36x6.87x6.03% 12.69B
49.45x3.88x18.67x0.59% 9.85B
8.74x1.31x4.94x1.86% 8.45B
23.41x7.68x14.26x4.11% 7.84B
16.07x3.39x10.84x0.47% 6.29B
13.31x1.29x4.86x2.91% 5.8B
Average 19.98x 3.06x 9.51x 2.55% 13.02B
Weighted average by Cap. 20.22x 2.89x 9.82x 2.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. FECTC Stock
  4. Valuation Fecto Cement Limited