Company Valuation: Saif Powertec Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2019 2020 2021 2022 2023 2024
Market Cap 1 6,238 4,431 8,124 12,329 11,266 8,839
Change - -28.97% 83.35% 51.76% -8.62% -21.55%
Enterprise Value (EV) 1 10,765 10,586 18,268 26,756 29,423 28,406
Change - -1.66% 72.56% 46.47% 9.97% -3.46%
P/E 12.2x 11.5x 13.1x 23.4x 41.8x 35.2x
PBR 1.15x 0.78x 1.33x 1.81x 1.68x 1.27x
PEG - -0.5x 0.2x -1.5x -0.9x -5.1x
Capitalization / Revenue 1.57x 1.15x 1.69x 2.92x 2.07x 1.83x
EV / Revenue 2.71x 2.75x 3.81x 6.33x 5.41x 5.88x
EV / EBITDA 6.3x 6.91x 10.4x 16x 20.9x 17.7x
EV / EBIT 7.45x 8.47x 13.1x 21.7x 25.9x 21x
EV / FCF -25.4x -6.58x -4.36x -5.44x -8.98x -17.4x
FCF Yield -3.94% -15.2% -22.9% -18.4% -11.1% -5.74%
Dividend per Share 2 0.3391 0.4717 0.9434 1 - 0.1
Rate of return 2.06% 4.04% 4.41% 3.08% - 0.43%
EPS 2 1.345 1.016 1.639 1.388 0.7108 0.6617
Distribution rate 25.2% 46.4% 57.6% 72.1% - 15.1%
Net sales 1 3,969 3,849 4,795 4,226 5,438 4,835
EBITDA 1 1,709 1,532 1,758 1,670 1,410 1,606
EBIT 1 1,445 1,249 1,397 1,234 1,135 1,355
Net income 1 510.3 385.4 621.8 526.5 269.6 251
Net Debt 1 4,527 6,156 10,144 14,428 18,157 19,567
Reference price 2 16.444 11.680 21.415 32.500 29.700 23.300
Nbr of stocks (in thousands) 379,339 379,339 379,339 379,339 379,339 379,339
Announcement Date 12/14/19 12/8/20 12/29/21 12/27/22 12/27/24 12/29/24
1BDT in Million2BDT
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 30.44M
59.91x2.7x25.86x0.06% 102B
13.78x1.15x6.31x4.24% 79.76B
36.54x4.61x25.02x0.18% 62.23B
26.62x2.05x20.16x1.15% 57.73B
54.38x4.65x29.24x1.54% 47.53B
31.14x0.76x12.65x1.99% 38.66B
24.95x1.71x15.75x0.18% 36.06B
25.88x0.53x8.38x2.28% 35.14B
4.76x0.3x5.83x5.99% 29.11B
Average 30.89x 2.05x 16.58x 1.96% 48.85B
Weighted average by Cap. 34.34x 2.28x 17.97x 1.71%

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. SAIFPOWER Stock
  4. Valuation Saif Powertec Limited