Company Valuation: Trust Bank PLC.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 21,486 23,564 27,166 27,142 20,344 17,198
Change - 9.67% 15.29% -0.09% -25.05% -15.47%
Enterprise Value (EV) 1 -25,018 30,078 30,526 34,964 22,504 29,238
Change - 220.22% 1.49% 14.54% -35.64% 29.92%
P/E 11.9x 8.6x 9.3x 6.38x 5.46x 5.11x
PBR 1.24x 1.27x 1.35x 1.17x 0.8x 0.61x
PEG - 0.2x 1.41x 0.1x -0.4x -0.53x
Capitalization / Revenue 2.4x 1.97x 2.08x 2.14x 1.29x 1.29x
EV / Revenue -2.79x 2.52x 2.34x 2.75x 1.43x 2.2x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.6163 0.8474 0.7457 0.9844 0.6645 0.7619
Rate of return 2.99% 3.75% 2.87% 3.79% 3.41% 4.62%
EPS 2 1.726 2.625 2.798 4.075 3.567 3.222
Distribution rate 35.7% 32.3% 26.6% 24.2% 18.6% 23.6%
Net sales 1 8,956 11,957 13,068 12,712 15,740 13,293
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 1,802 2,740 2,921 4,253 3,723 3,363
Net Debt 1 -46,504 6,514 3,360 7,822 2,161 12,040
Reference price 2 20.58 22.58 26.03 26.00 19.49 16.48
Nbr of stocks (in thousands) 1,043,783 1,043,783 1,043,783 1,043,783 1,043,783 1,043,783
Announcement Date 6/29/21 5/5/22 5/3/23 5/7/24 5/6/25 5/3/26
1BDT in Million2BDT
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 112M
13.31x - - 1.92% 881B
5.99x - - 5.2% 416B
6.71x - - 4.77% 370B
11.51x - - 2.37% 350B
6.21x - - 5% 335B
6.67x - - 4.79% 311B
11.09x - - 4.68% 310B
17.36x - - 2.43% 279B
11.22x - - 2.3% 247B
Average 10.01x 3.72% 349.94B
Weighted average by Cap. 10.27x 3.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Trust Bank PLC.

Historical PBR trend

Valuation ratios - PBR - Trust Bank PLC.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Trust Bank PLC.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Trust Bank PLC.

  1. Stock Market
  2. Stocks
  3. TRUSTBANK Stock
  4. Valuation Trust Bank PLC.