Financials Ittefaq Iron Industries Limited

Equities

ITTEFAQ

PK0115101013

Iron & Steel

End-of-day quote Pakistan S.E. 18:00:00 2024-06-06 EDT 5-day change 1st Jan Change
6.24 PKR +2.30% Intraday chart for Ittefaq Iron Industries Limited -6.02% -19.90%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,825 936.8 997.4 2,735 1,013 659.6
Enterprise Value (EV) 1 3,164 2,323 2,557 4,292 1,649 2,003
P/E ratio 6.76 x 4.73 x -4.17 x 10.3 x 4.33 x -6.98 x
Yield 3.59% - - - - -
Capitalization / Revenue 0.29 x 0.14 x 0.29 x 0.44 x 0.09 x 0.08 x
EV / Revenue 0.51 x 0.34 x 0.76 x 0.69 x 0.15 x 0.24 x
EV / EBITDA 4.92 x 3.71 x -163 x 7.14 x 4.11 x 42.4 x
EV / FCF -2.56 x -102 x -21.6 x -14.1 x 2 x -3.32 x
FCF Yield -39% -0.98% -4.64% -7.08% 49.9% -30.1%
Price to Book 0.46 x 0.23 x 0.25 x 0.62 x 0.22 x 0.14 x
Nbr of stocks (in thousands) 144,343 144,343 144,343 144,343 144,343 144,343
Reference price 2 12.65 6.490 6.910 18.95 7.020 4.570
Announcement Date 18-09-26 19-11-19 20-10-13 21-10-01 22-10-06 23-09-22
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 6,198 6,810 3,385 6,201 11,225 8,284
EBITDA 1 643.2 625.7 -15.73 601.4 401.3 47.24
EBIT 1 511.8 503.2 -131.8 470.6 265.1 -86.2
Operating Margin 8.26% 7.39% -3.89% 7.59% 2.36% -1.04%
Earnings before Tax (EBT) 1 415.1 322.6 -191.1 439.2 222.2 -145.4
Net income 1 269.8 198.2 -238.9 266.8 234.1 -94.46
Net margin 4.35% 2.91% -7.06% 4.3% 2.09% -1.14%
EPS 2 1.869 1.373 -1.655 1.848 1.621 -0.6544
Free Cash Flow 1 -1,235 -22.68 -118.7 -303.9 822.7 -602.9
FCF margin -19.93% -0.33% -3.51% -4.9% 7.33% -7.28%
FCF Conversion (EBITDA) - - - - 205.03% -
FCF Conversion (Net income) - - - - 351.52% -
Dividend per Share 2 0.4545 - - - - -
Announcement Date 18-09-26 19-11-19 20-10-13 21-10-01 22-10-06 23-09-22
1PKR in Million2PKR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 Q2 2022 Q3 2023 Q1
Net sales 1 - 2,939 2,365
EBITDA - - -
EBIT - - -
Operating Margin - - -
Earnings before Tax (EBT) - - -
Net income 108.9 - -
Net margin - - -
EPS 0.7500 - -
Dividend per Share - - -
Announcement Date 22-01-30 22-04-25 22-11-08
1PKR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 1,339 1,386 1,560 1,557 636 1,343
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.082 x 2.216 x -99.15 x 2.589 x 1.585 x 28.43 x
Free Cash Flow 1 -1,235 -22.7 -119 -304 823 -603
ROE (net income / shareholders' equity) 7.59% 4.92% -5.92% 6.19% 5.14% -2.04%
ROA (Net income/ Total Assets) 5.77% 5.05% -1.28% 4.24% 1.95% -0.64%
Assets 1 4,672 3,922 18,598 6,287 11,989 14,727
Book Value Per Share 2 27.30 28.40 27.60 30.80 32.40 31.70
Cash Flow per Share 2 1.060 0.9400 0.5300 0.2400 5.660 0.1400
Capex 1 70.1 44.4 281 243 120 104
Capex / Sales 1.13% 0.65% 8.3% 3.91% 1.07% 1.25%
Announcement Date 18-09-26 19-11-19 20-10-13 21-10-01 22-10-06 23-09-22
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. ITTEFAQ Stock
  4. Financials Ittefaq Iron Industries Limited