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 Ps Multiple | 25.4x - 28.0x | 26.7x |
| Selected Fwd Ps Multiple | 5.5x - 6.1x | 5.8x |
| Fair Value | ₨3.62 - ₨4 | ₨3.81 |
| Upside | -45.8% - -40.1% | -43.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SME Leasing Limited | - | KASE:SLL |
| First Paramount Modaraba | - | KASE:FPRM |
| Bangladesh Finance PLC. | - | DSE:BDFINANCE |
| Butn Limited | - | ASX:BTN |
| Bangladesh Industrial Finance Company Limited | - | DSE:BIFC |
| First Dawood Properties Limited | - | KASE:FDPL |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| SLL | FPRM | BDFINANCE | BTN | BIFC | FDPL | |||
| KASE:SLL | KASE:FPRM | DSE:BDFINANCE | ASX:BTN | DSE:BIFC | KASE:FDPL | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | -16.6% | NM- | NM- | NM- | 2.1% | ||
| 3Y CAGR | NM- | -4.7% | NM- | 74.2% | NM- | 31.7% | ||
| Latest Twelve Months | -34416.2% | -77.6% | -380.5% | 8.8% | NM | -79.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1809.9% | 11.5% | -46.9% | -220.1% | NA | -34.1% | ||
| Prior Fiscal Year | 2.4% | 14.7% | -331.9% | -100.7% | 110.7% | 21.7% | ||
| Latest Fiscal Year | 251.9% | 34.0% | 1080.9% | -175.3% | 101.7% | 7.9% | ||
| Latest Twelve Months | 129.2% | 35.2% | 629.1% | -119.7% | 101.3% | -22.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | -0.3x | 2.6x | -1.6x | 4.6x | -0.8x | 49.3x | ||
| LTM P/E Ratio | -0.3x | 7.5x | -0.3x | -3.8x | -0.8x | -223.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | -1.6x | -0.3x | 4.6x | |||||
| Historical LTM P/S Ratio | 2.6x | 3.9x | 11.1x | |||||
| Selected Price / Sales Multiple | 25.4x | 26.7x | 28.0x | |||||
| (x) LTM Sales | 20 | 20 | 20 | |||||
| (=) Equity Value | 511 | 538 | 565 | |||||
| (/) Shares Outstanding | 148.4 | 148.4 | 148.4 | |||||
| Implied Value Range | 3.45 | 3.63 | 3.81 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.45 | 3.63 | 3.81 | 6.69 | ||||
| Upside / (Downside) | -48.5% | -45.8% | -43.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SLL | FPRM | BDFINANCE | BTN | BIFC | FDPL | |
| Value of Common Equity | 54 | 143 | 1,958 | 33 | 574 | 993 | |
| (/) Shares Outstanding | 32.0 | 13.8 | 188.2 | 379.6 | 100.7 | 148.4 | |
| Implied Stock Price | 1.70 | 10.40 | 10.40 | 0.09 | 5.70 | 6.69 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.70 | 10.40 | 10.40 | 0.09 | 5.70 | 6.69 | |
| Trading Currency | PKR | PKR | BDT | AUD | BDT | PKR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |