Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 6.2x - 6.8x | 6.5x |
| Selected Fwd P/E Multiple | 6.8x - 7.5x | 7.2x |
| Fair Value | ৳4.91 - ৳5.42 | ৳5.16 |
| Upside | -19.6% - -11.1% | -15.3% |
| Benchmarks | - | Full Ticker |
| Al-Arafah Islami Bank PLC. | - | DSE:ALARABANK |
| First Security Islami Bank PLC | - | DSE:FIRSTSBANK |
| Global Islami Bank PLC. | - | DSE:GIB |
| ICB Islamic Bank Limited | - | DSE:ICBIBANK |
| NRBC Bank PLC. | - | DSE:NRBCBANK |
| Standard Bank PLC. | - | DSE:STANDBANKL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ALARABANK | FIRSTSBANK | GIB | ICBIBANK | NRBCBANK | STANDBANKL | |||
| DSE:ALARABANK | DSE:FIRSTSBANK | DSE:GIB | DSE:ICBIBANK | DSE:NRBCBANK | DSE:STANDBANKL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -20.8% | NM- | NM- | NM- | -42.7% | -11.2% | ||
| 3Y CAGR | -28.8% | NM- | NM- | NM- | -68.4% | 2.1% | ||
| Latest Twelve Months | -78.1% | -834.7% | -40.1% | -62.6% | -129.4% | -45.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.7% | 16.4% | 21.3% | -931.7% | 21.9% | 16.2% | ||
| Prior Fiscal Year | 15.5% | 20.3% | 125.6% | 1000.7% | 25.2% | 20.1% | ||
| Latest Fiscal Year | 4.7% | -59.7% | 177.3% | 443.4% | 1.3% | 13.0% | ||
| Latest Twelve Months | 4.0% | 165.9% | 118.6% | 399.3% | -9.3% | 13.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 1.4x | -0.2x | -0.1x | -6.4x | 1.0x | 1.0x | ||
| LTM P/E Ratio | 33.9x | -0.1x | -0.1x | -1.6x | -11.2x | 7.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -11.2x | -0.1x | 33.9x | |||||
| Historical LTM P/E Ratio | 4.2x | 8.1x | 12.2x | |||||
| Selected P/E Multiple | 6.2x | 6.5x | 6.8x | |||||
| (x) LTM Net Income | 859 | 859 | 859 | |||||
| (=) Equity Value | 5,316 | 5,596 | 5,876 | |||||
| (/) Shares Outstanding | 1,115.8 | 1,115.8 | 1,115.8 | |||||
| Implied Value Range | 4.76 | 5.02 | 5.27 | |||||
| FX Rate: BDT/BDT | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.76 | 5.02 | 5.27 | 6.10 | ||||
| Upside / (Downside) | -21.9% | -17.8% | -13.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ALARABANK | FIRSTSBANK | GIB | ICBIBANK | NRBCBANK | STANDBANKL | |
| Value of Common Equity | 19,464 | 3,141 | 1,777 | 1,662 | 5,386 | 6,807 | |
| (/) Shares Outstanding | 1,151.7 | 1,208.1 | 987.4 | 664.7 | 828.6 | 1,115.8 | |
| Implied Stock Price | 16.90 | 2.60 | 1.80 | 2.50 | 6.50 | 6.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.90 | 2.60 | 1.80 | 2.50 | 6.50 | 6.10 | |
| Trading Currency | BDT | BDT | BDT | BDT | BDT | BDT | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |