Company Valuation: Nishat Power Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027
Market Cap 1 6,905 6,002 13,997 12,843 26,029 18,965
Change - -13.08% 133.22% -8.25% 102.67% -27.14%
Enterprise Value (EV) 6,905 6,002 13,997 12,843 26,029 18,965
Change - -13.08% 133.22% -8.25% 102.67% -27.14%
P/E 2.08x 1.47x 2.6x -17.2x 10.5x 14.5x
PBR 0.25x - 0.43x - - -
PEG - 0.1x 0.1x 0x -0x -0.3x
Capitalization / Revenue 291,531x 260,168x 621,942x 1,819,681x 2,362,475x -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 4.5 9 9.5 6 2.5 3
Rate of return 23.1% 53.1% 24% 16.5% 3.4% 5.6%
EPS 2 9.384 11.55 15.22 -2.11 7.01 3.7
Distribution rate 48% 77.9% 62.4% -284% 35.7% 81.1%
Net sales 23,684 23,069 22,505 7,058 11,018 -
EBITDA - - - - - -
EBIT 3,541 4,188 5,728 - - -
Net income 3,323 4,091 5,390 - 2,483 -
Net Debt - - - - - -
Reference price 2 19.50 16.95 39.53 36.27 73.51 53.56
Nbr of stocks (in thousands) 354,089 354,089 354,089 354,089 354,089 354,088
Announcement Date 9/20/22 10/4/23 9/3/24 9/29/25 9/28/26 -
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.48x - - 5.6% 68.56M
27.12x6.48x17.62x-.--% 36.98B
13.38x6.41x13.39x3.33% 31.55B
12.97x2.62x9.75x3.21% 30.44B
21.66x10.75x15.5x2.09% 28.35B
23.02x7.72x12.68x1.83% 28.04B
65.29x17.94x21.04x-.--% 20.56B
16.59x4.92x9.74x3.35% 18.82B
Average 24.31x 8.12x 14.25x 2.43% 24.35B
Weighted average by Cap. 24.31x 7.73x 14.28x 1.93%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nishat Power Limited

Historical PBR trend

Valuation ratios - PBR - Nishat Power Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nishat Power Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nishat Power Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Nishat Power Limited
  1. Stock Market
  2. Stocks
  3. NPL Stock
  4. Valuation Nishat Power Limited