Company Valuation: United Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 167,198 123,336 217,708 467,918 1,063,279 1,156,912 - -
Change - -26.23% 76.52% 114.93% 127.24% 8.81% - -
Enterprise Value (EV) 167,198 123,336 217,708 467,918 1,063,279 1,156,912 1,156,912 1,156,912
Change - -26.23% 76.52% 114.93% 127.24% 8.81% 0% 0%
P/E 5.5x 3.91x 3.95x 6.23x - - - -
PBR 0.76x - 0.8x 1.46x - - - -
PEG - 1.06x 0.1x 0.2x - - - -
Capitalization / Revenue 2,237,193x 1,144,723x - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 9 11 22 22 29.5 32 52 52
Rate of return 13.2% 21.8% 24.7% 11.5% 6.95% 6.93% 11.3% 11.3%
EPS 2 12.42 12.88 22.52 30.7 - - - -
Distribution rate 72.5% 85.4% 97.7% 71.7% - - - -
Net sales 74,736 107,743 - - - - - -
EBITDA - - - - - - - -
EBIT 50,376 - - - - - - -
Net income 30,409 31,535 55,145 - - - - -
Net Debt - - - - - - - -
Reference price 2 68.29 50.38 88.92 191.12 424.59 461.98 461.98 461.98
Nbr of stocks (in thousands) 2,448,359 2,448,359 2,448,359 2,448,359 2,504,248 2,504,248 - -
Announcement Date 2/23/22 2/22/23 2/21/24 2/19/25 2/25/26 - - -
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 6.93% 4.17B
6.37x - - 4.95% 336B
17.49x - - 0.97% 106B
15.23x - - 4.41% 80.54B
8.39x - - 5.99% 68.92B
4.94x - - 6.1% 56.02B
18.67x - - 2.84% 51.96B
12.85x - - 5.41% 43.33B
9.37x - - 4.59% 41.99B
11.04x - - 3.65% 37.27B
Average 11.59x 4.58% 82.63B
Weighted average by Cap. 10.22x 4.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. UBL Stock
  4. Valuation United Bank Limited