End-of-day quote
Pakistan S.E.
18:00:00 2024-05-08 EDT
|
5-day change
|
1st Jan Change
|
72.04
PKR
|
-0.10%
|
|
-2.96%
|
-12.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
60,791
|
63,068
|
64,954
|
50,365
|
62,761
|
55,548
|
-
|
Enterprise Value (EV)
1 |
66,541
|
68,898
|
64,954
|
49,566
|
62,761
|
55,004
|
44,614
|
P/E ratio
|
-63.4
x
|
358
x
|
36.1
x
|
20.4
x
|
41.6
x
|
13.8
x
|
9.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
5.43%
|
7.9%
|
Capitalization / Revenue
|
1.56
x
|
1.43
x
|
-
|
0.69
x
|
0.63
x
|
0.48
x
|
0.41
x
|
EV / Revenue
|
1.71
x
|
1.56
x
|
-
|
0.67
x
|
0.63
x
|
0.48
x
|
0.33
x
|
EV / EBITDA
|
34.5
x
|
19.5
x
|
-
|
7.99
x
|
-
|
6.44
x
|
3.97
x
|
EV / FCF
|
177
x
|
203
x
|
-
|
10.5
x
|
-
|
9.44
x
|
3.34
x
|
FCF Yield
|
0.57%
|
0.49%
|
-
|
9.52%
|
-
|
10.6%
|
30%
|
Price to Book
|
7.25
x
|
7.38
x
|
-
|
3.97
x
|
-
|
3.21
x
|
2.77
x
|
Nbr of stocks (in thousands)
|
766,596
|
766,596
|
766,596
|
766,596
|
766,596
|
766,596
|
-
|
Reference price
2 |
79.30
|
82.27
|
84.73
|
65.70
|
81.87
|
72.46
|
72.46
|
Announcement Date
|
20-02-07
|
21-02-09
|
22-02-07
|
23-02-09
|
24-02-16
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
38,857
|
44,155
|
-
|
73,474
|
100,235
|
115,651
|
136,181
|
EBITDA
1 |
1,929
|
3,527
|
-
|
6,200
|
-
|
8,536
|
11,242
|
EBIT
1 |
121.2
|
1,507
|
-
|
4,456
|
4,759
|
6,656
|
9,331
|
Operating Margin
|
0.31%
|
3.41%
|
-
|
6.06%
|
4.75%
|
5.76%
|
6.85%
|
Earnings before Tax (EBT)
1 |
-1,100
|
267.7
|
-
|
3,951
|
2,990
|
6,599
|
9,588
|
Net income
1 |
-954.9
|
176.9
|
-
|
2,466
|
1,509
|
4,025
|
5,848
|
Net margin
|
-2.46%
|
0.4%
|
-
|
3.36%
|
1.51%
|
3.48%
|
4.29%
|
EPS
2 |
-1.250
|
0.2300
|
2.350
|
3.220
|
1.970
|
5.250
|
7.630
|
Free Cash Flow
1 |
376.2
|
339.6
|
-
|
4,718
|
-
|
5,827
|
13,367
|
FCF margin
|
0.97%
|
0.77%
|
-
|
6.42%
|
-
|
5.04%
|
9.82%
|
FCF Conversion (EBITDA)
|
19.5%
|
9.63%
|
-
|
76.11%
|
-
|
68.26%
|
118.9%
|
FCF Conversion (Net income)
|
-
|
191.95%
|
-
|
191.37%
|
-
|
144.77%
|
228.57%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
3.938
|
5.722
|
Announcement Date
|
20-02-07
|
21-02-09
|
22-02-07
|
23-02-09
|
24-02-16
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2022 Q1
|
---|
Net sales
1 |
14,081
|
13,971
|
EBITDA
|
-
|
-
|
EBIT
1 |
984.7
|
1,184
|
Operating Margin
|
6.99%
|
8.47%
|
Earnings before Tax (EBT)
1 |
750.4
|
934
|
Net income
1 |
544.9
|
663.7
|
Net margin
|
3.87%
|
4.75%
|
EPS
2 |
0.7100
|
0.8700
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
21-10-20
|
22-04-28
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,750
|
5,830
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
799
|
-
|
544
|
10,934
|
-
|
Leverage (Debt/EBITDA)
|
2.981
x
|
1.653
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
376
|
340
|
-
|
4,718
|
-
|
5,827
|
13,367
|
-
|
ROE (net income / shareholders' equity)
|
-11.4%
|
2.1%
|
19.1%
|
21.4%
|
-
|
24.9%
|
31.3%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
10.90
|
11.20
|
-
|
16.60
|
-
|
22.60
|
26.20
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,146
|
1,594
|
-
|
1,505
|
-
|
1,594
|
1,680
|
1,771
|
Capex / Sales
|
2.95%
|
3.61%
|
-
|
2.05%
|
-
|
1.38%
|
1.23%
|
-
|
Announcement Date
|
20-02-07
|
21-02-09
|
22-02-07
|
23-02-09
|
24-02-16
|
-
|
-
|
-
|
Last Close Price
72.46
PKR Average target price
94
PKR Spread / Average Target +29.73% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.01% | 200M | | +4.49% | 24.54B | | -20.19% | 8.54B | | -1.06% | 6.94B | | +9.69% | 6.38B | | +2.63% | 5.52B | | -1.63% | 5.46B | | +4.92% | 5.22B | | +22.54% | 5.13B | | +26.62% | 4.71B |
Dairy Products
|