Company Valuation: First Dawood Properties Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 434.8 298.3 237.4 339.8 749.4 716.7
Change - -31.4% -20.4% 43.13% 120.52% -4.36%
Enterprise Value (EV) 1 784.8 623.9 531.4 625.4 1,010 989.1
Change - -20.5% -14.83% 17.69% 61.57% -2.11%
P/E 71.5x 40.2x 15.8x 50.9x 118x 112x
PBR 0.85x 0.56x 0.41x 0.52x 1.12x 1.05x
PEG - 1.8x 0x -0.9x -25.84x 858.88x
Capitalization / Revenue 11.7x 2.68x 3.43x 3.99x 344x 15.8x
EV / Revenue 21.1x 5.61x 7.68x 7.35x 463x 21.9x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.041 0.05 0.101 0.045 0.0429 0.043
Distribution rate - - - - - -
Net sales 1 37.28 111.1 69.23 85.08 2.18 45.25
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 6.084 7.461 15.04 6.701 6.372 6.422
Net Debt 1 350 325.6 294 285.6 261 272.4
Reference price 2 2.930 2.010 1.600 2.290 5.050 4.830
Nbr of stocks (in thousands) 148,390 148,390 148,390 148,390 148,390 148,390
Announcement Date 9/27/21 10/6/22 9/27/23 9/30/24 10/1/25 10/5/26
1PKR in Million2PKR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.53M
14.21x6.39x - 2.36% 283B
12.5x10.01x - 2.14% 267B
10.83x - - 2.05% 206B
15.15x5.94x9.82x1.36% 159B
14.86x10.07x16.32x2.27% 72.63B
9.7x1.38x - 3.8% 57.76B
18.92x10.71x12.04x0.66% 42.82B
9.01x4.06x - 3.67% 41.28B
32.1x4.14x5.29x0.4% 37.47B
Average 15.26x 6.59x 10.87x 2.08% 116.61B
Weighted average by Cap. 13.74x 7.30x 11.09x 2.11%

Y-o-Y evolution of P/E

Valuation ratios - P/E - First Dawood Properties Limited

Historical PBR trend

Valuation ratios - PBR - First Dawood Properties Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - First Dawood Properties Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - First Dawood Properties Limited

  1. Stock Market
  2. Stocks
  3. FDPL Stock
  4. Valuation First Dawood Properties Limited