Company Valuation: First Paramount Modaraba

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 68.94 75.84 124.1 55.15 114.4 133.7
Change - 10% 63.64% -55.56% 107.5% 16.87%
Enterprise Value (EV) 1 168.8 158.3 222.6 176.2 235.7 288.1
Change - -6.24% 40.66% -20.83% 33.75% 22.23%
P/E 10.6x 9.84x 12.5x 8.43x 4.03x 5.68x
PBR 0.33x 0.36x 0.58x 0.25x 0.46x 0.49x
PEG - 0.5x 0.4x -0.2x 0x -0.3x
Capitalization / Revenue 0.41x 0.79x 0.43x 0.18x 1.37x 1.79x
EV / Revenue 0.99x 1.64x 0.77x 0.58x 2.82x 3.86x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.35 0.45 - - - -
Rate of return 7% 8.18% - - - -
EPS 2 0.4712 0.5587 0.7221 0.4743 2.058 1.708
Distribution rate 74.3% 80.5% - - - -
Net sales 1 169.8 96.5 290.2 304.1 83.49 74.67
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 6.497 7.703 9.957 6.54 28.37 23.55
Net Debt 1 99.84 82.42 98.51 121.1 121.3 154.4
Reference price 2 5.00 5.50 9.00 4.00 8.30 9.70
Nbr of stocks (in thousands) 13,788 13,788 13,788 13,788 13,788 13,788
Announcement Date 10/6/20 10/6/21 10/10/22 10/9/23 10/8/24 10/8/25
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 673K
13.21x - - 2.32% 3.05B
22.77x - - - 523M
12.46x - - 4.04% 324M
Average 16.15x 3.18% 973.12M
Weighted average by Cap. 14.43x 2.49%

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. FPRM Stock
  4. Valuation First Paramount Modaraba