Company Valuation: Packages Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 53,352 44,446 33,085 47,379 53,229 68,366
Change - -16.69% -25.56% 43.21% 12.35% 28.44%
Enterprise Value (EV) 1 81,584 81,316 102,592 137,497 165,679 193,691
Change - -0.33% 26.16% 34.02% 20.5% 16.91%
P/E 12.6x 6.96x 5.13x 5.51x -18.3x -37.2x
PBR 0.96x 0.79x 0.54x 0.61x 0.76x 1.04x
PEG - 0.1x 5.15x 0.2x 0x 1x
Capitalization / Revenue 0.82x 0.55x 0.27x 0.3x 0.3x 0.35x
EV / Revenue 1.26x 1.01x 0.84x 0.88x 0.94x 1x
EV / EBITDA 7.13x 5.6x 4.41x 4.4x 6.49x 6.72x
EV / EBIT 10.7x 7.75x 5.88x 5.65x 9.57x 9.91x
EV / FCF 33.9x -11x -3.62x -7.36x -10.9x -27.4x
FCF Yield 2.95% -9.09% -27.6% -13.6% -9.14% -3.65%
Dividend per Share 2 22.5 27.5 27.5 27.5 15 16
Rate of return 3.77% 5.53% 7.43% 5.19% 2.52% 2.09%
EPS 2 47.44 71.41 72.12 96.22 -32.55 -20.55
Distribution rate 47.4% 38.5% 38.1% 28.6% -46.1% -77.9%
Net sales 1 64,981 80,322 121,894 156,972 176,761 193,228
EBITDA 1 11,445 14,517 23,250 31,253 25,517 28,833
EBIT 1 7,645 10,495 17,445 24,330 17,307 19,552
Net income 1 4,518 6,856 6,926 9,277 -2,846 -1,836
Net Debt 1 28,232 36,870 69,507 90,118 112,450 125,324
Reference price 2 596.92 497.27 370.16 530.09 595.54 764.90
Nbr of stocks (in thousands) 89,380 89,380 89,380 89,380 89,380 89,380
Announcement Date 4/8/21 4/12/22 4/6/23 4/5/24 4/9/25 4/9/26
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 253M
25.73x1.21x7.77x3.74% 25.8B
25.73x2.57x12.36x2.1% 22.62B
32.5x1.24x9.42x4.41% 21.57B
23.28x2.54x10.41x1.6% 7.28B
14.73x1.26x7.29x3.68% 5.76B
-184.13x0.89x8.19x2.09% 5.27B
18.91x2.29x13.59x3.6% 5.17B
8.97x1.37x9.82x1.06% 4.83B
19.36x1.34x8.74x2.53% 3.95B
Average -1.66x 1.64x 9.73x 2.76% 10.25B
Weighted average by Cap. 14.17x 1.67x 9.74x 3.1%

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. PKGS Stock
  4. Valuation Packages Limited