Company Valuation: Progressive Life Insurance Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 838.8 1,718 1,718 1,626 1,232 1,287
Change - 104.85% -0.05% -5.33% -24.26% 4.46%
Enterprise Value (EV) 1 -166.3 509.3 513.4 511.1 542.7 714.3
Change - 406.27% 0.81% -0.45% 6.17% 31.63%
P/E 17.2x 126x -44.6x -3.23x -1.65x -3.24x
PBR 6.52x 12.7x 11.4x 9.77x 7.4x 7.73x
PEG - -1.7x 0x -0x -0x 0.1x
Capitalization / Revenue 0.93x 2.04x 2.68x 2.32x 1.86x 2.35x
EV / Revenue -0.19x 0.6x 0.8x 0.73x 0.82x 1.3x
EV / EBITDA -2.34x 14.5x 235x -1.08x -0.75x -1.86x
EV / EBIT -2.76x 20.3x -29.9x -1.05x -0.73x -1.79x
EV / FCF 9.41x 9.5x -22.3x 5.05x -9.92x 18.4x
FCF Yield 10.6% 10.5% -4.48% 19.8% -10.1% 5.42%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.934 0.8188 -2.315 -30.26 -44.85 -23.84
Distribution rate - - - - - -
Net sales 1 898.8 842.3 640 700.4 662.8 547.4
EBITDA 1 71.14 35.01 2.187 -471.4 -722.5 -384.5
EBIT 1 60.36 25.05 -17.17 -486.6 -739 -400
Net income 1 48.84 13.63 -38.53 -503.6 -746.5 -396.8
Net Debt 1 -1,005 -1,209 -1,204 -1,115 -688.9 -572.2
Reference price 2 50.40 103.25 103.20 97.70 74.00 77.30
Nbr of stocks (in thousands) 16,643 16,643 16,643 16,643 16,643 16,643
Announcement Date 1/14/20 10/29/20 6/3/25 6/3/25 6/3/25 6/3/25
1BDT in Million2BDT
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.44M
6.75x4.91x - 5.26% 142B
10.88x0.89x - 5.55% 105B
13.84x - - 2.67% 104B
14.08x1.04x - 4.11% 75.7B
14.98x - - 3.11% 74.07B
17.73x3.48x - 1.92% 64.89B
11.39x - - 2.44% 61.85B
17.69x - - 2.89% 59.26B
17.17x - - 3.29% 46.21B
Average 13.83x 2.58x 3.47% 73.32B
Weighted average by Cap. 12.84x 2.83x 3.75%

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. PROGRESLIF Stock
  4. Valuation Progressive Life Insurance Company Limited