Company Valuation: Hum Network Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 11,860 7,579 6,728 6,623 11,635 14,447
Change - -36.1% -11.22% -1.57% 75.68% 24.17%
Enterprise Value (EV) 1 12,713 7,383 6,728 4,128 8,462 10,303
Change - -41.92% -8.87% -38.65% 105.01% 21.76%
P/E -61.4x 7.62x 4.75x 3.39x 3.94x 11.7x
PBR 3.9x 1.87x - 0.89x 1.12x 1.24x
PEG - -0x 0.1x 0.1x 0.1x -0.2x
Capitalization / Revenue 2.55x 1.52x 1.03x 0.88x 0.94x 1.26x
EV / Revenue 2.74x 1.48x 1.03x 0.55x 0.69x 0.9x
EV / EBITDA 104x 9.34x 3.73x 2.14x 2.6x 10.2x
EV / EBIT -120x 12.6x 4.15x 2.26x 2.73x 12.6x
EV / FCF -134x 32.2x - 95.2x 74.3x 57.9x
FCF Yield -0.74% 3.11% - 1.05% 1.35% 1.73%
Dividend per Share 2 - - 0.5833 - - -
Rate of return - - 9.83% - - -
EPS 2 -0.1703 0.8772 1.25 1.722 2.602 1.09
Distribution rate - - 46.7% - - -
Net sales 1 4,645 4,994 6,545 7,568 12,348 11,479
EBITDA 1 122 790.8 1,802 1,933 3,255 1,006
EBIT 1 -105.9 585.2 1,622 1,828 3,101 816.8
Net income 1 -193.1 994.8 1,416 1,953 2,950 1,236
Net Debt 1 853 -195.7 - -2,495 -3,173 -4,144
Reference price 2 10.46 6.68 5.93 5.84 10.26 12.74
Nbr of stocks (in thousands) 1,134,000 1,134,000 1,134,000 1,134,000 1,134,000 1,134,000
Announcement Date 6/16/21 11/1/21 9/19/22 9/28/23 10/7/24 10/6/25
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 43.9M
-22.09x2.55x11.32x-.--% 66.18B
17.22x1.6x7.16x0.97% 24.53B
5.82x2.08x5.91x3.96% 5.74B
16.09x0.9x5.98x7.3% 5.74B
9.27x1.12x3.59x3.19% 5.41B
12.63x0.89x6.16x1.61% 4.43B
11.38x2.4x4.64x3.24% 2.02B
12.04x0.65x6.91x3.52% 1.94B
47.82x1.12x23.17x - 1.89B
Average 12.24x 1.48x 8.31x 2.97% 11.79B
Weighted average by Cap. -5.70x 2.07x 9.38x 1.09%

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. HUMNL Stock
  4. Valuation Hum Network Limited