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 | -0.7x - -0.7x | -0.7x |
| Selected Fwd P/E Multiple | -0.9x - -1.0x | -1.0x |
| Fair Value | ₨3.17 - ₨3.50 | ₨3.33 |
| Upside | -5.2% - 4.8% | -0.2% |
| Benchmarks | - | Full Ticker |
| AN Textile Mills Limited | - | KASE:ANTM |
| Asim Textile Mills Limited | - | KASE:ASTM |
| D.S. Industries Limited | - | KASE:DSIL |
| Crescent Fibres Limited | - | KASE:CFL |
| Image Pakistan Limited | - | KASE:IMAGE |
| Dewan Farooque Spinning Mills Limited | - | KASE:DFSM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ANTM | ASTM | DSIL | CFL | IMAGE | DFSM | |||
| KASE:ANTM | KASE:ASTM | KASE:DSIL | KASE:CFL | KASE:IMAGE | KASE:DFSM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 49.9% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 51.3% | NM- | ||
| Latest Twelve Months | 106.4% | 164.7% | 115.3% | -486.8% | 95.8% | -45.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.0% | -1.1% | 86.4% | 2.0% | 11.1% | -51.4% | ||
| Prior Fiscal Year | -11.7% | -8.3% | -38.8% | 5.5% | 10.7% | -58.7% | ||
| Latest Fiscal Year | -3.2% | -1.5% | -11.9% | -11.7% | 10.0% | -85.8% | ||
| Latest Twelve Months | 0.4% | 2.5% | 14.4% | -18.7% | 16.0% | -109.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.9x | 6.4x | -20.4x | -2.3x | 4.9x | -3.2x | ||
| Price / LTM Sales | 0.0x | 0.1x | 29.8x | 0.1x | 1.3x | 0.9x | ||
| LTM P/E Ratio | 5.7x | 3.7x | 206.4x | -0.6x | 7.9x | -0.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -0.6x | 5.7x | 206.4x | |||||
| Historical LTM P/E Ratio | -2.1x | -0.9x | -0.6x | |||||
| Selected P/E Multiple | -0.7x | -0.7x | -0.7x | |||||
| (x) LTM Net Income | (397) | (397) | (397) | |||||
| (=) Equity Value | 263 | 277 | 291 | |||||
| (/) Shares Outstanding | 97.8 | 97.8 | 97.8 | |||||
| Implied Value Range | 2.69 | 2.83 | 2.97 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.69 | 2.83 | 2.97 | 3.34 | ||||
| Upside / (Downside) | -19.5% | -15.2% | -11.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ANTM | ASTM | DSIL | CFL | IMAGE | DFSM | |
| Value of Common Equity | 101 | 204 | 476 | 624 | 5,623 | 326 | |
| (/) Shares Outstanding | 9.7 | 15.2 | 83.7 | 12.4 | 230.4 | 97.8 | |
| Implied Stock Price | 10.50 | 13.41 | 5.69 | 50.25 | 24.41 | 3.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.50 | 13.41 | 5.69 | 50.25 | 24.41 | 3.34 | |
| Trading Currency | PKR | PKR | PKR | PKR | PKR | PKR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |