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 1,053,838 - -
Change - -26.23% 76.52% 114.93% 127.24% -0.89% - -
Enterprise Value (EV) 167,198 123,336 217,708 467,918 1,063,279 1,053,838 1,053,838 1,053,838
Change - -26.23% 76.52% 114.93% 127.24% -0.89% 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 32 50
Rate of return 13.2% 21.8% 24.7% 11.5% 6.95% 7.6% 7.6% 11.9%
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 88.92 191.12 424.59 420.82 420.82 420.82
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.($)
- - - 7.6% 3.81B
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.69x - - 2.22% 376B
6.58x - - 4.81% 357B
6.14x - - 5.02% 328B
11.67x - - 4.46% 327B
6.7x - - 4.75% 303B
17.18x - - 2.45% 271B
13.93x - - 2.82% 253B
Average 10.35x 4.11% 351.64B
Weighted average by Cap. 10.51x 3.49%

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