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 | 5.5x - 6.0x | 5.7x |
| Selected Fwd P/E Multiple | 2.5x - 2.7x | 2.6x |
| Fair Value | ₨71.83 - ₨79.39 | ₨75.61 |
| Upside | -16.3% - -7.5% | -11.9% |
| Benchmarks | - | Full Ticker |
| Askari Bank Limited | - | KASE:AKBL |
| Soneri Bank Limited | - | KASE:SNBL |
| Allied Bank Limited | - | KASE:ABL |
| United Bank Limited | - | KASE:UBL |
| The Bank of Khyber | - | KASE:BOK |
| National Bank of Pakistan | - | KASE:NBP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AKBL | SNBL | ABL | UBL | BOK | NBP | |||
| KASE:AKBL | KASE:SNBL | KASE:ABL | KASE:UBL | KASE:BOK | KASE:NBP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.6% | 25.4% | 25.1% | 29.6% | 22.6% | 9.4% | ||
| 3Y CAGR | 29.6% | 27.4% | 36.4% | 34.5% | 48.5% | -3.1% | ||
| Latest Twelve Months | -1.6% | -16.7% | 7.5% | 65.8% | 3.8% | -51.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 27.7% | 17.9% | 28.4% | 28.7% | 19.2% | 21.9% | ||
| Prior Fiscal Year | 30.0% | 21.8% | 30.5% | 30.0% | 22.8% | 26.9% | ||
| Latest Fiscal Year | 25.9% | 18.3% | 29.9% | 30.4% | 19.3% | 11.0% | ||
| Latest Twelve Months | 25.9% | 18.3% | 29.9% | 31.9% | 19.3% | 11.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 0.6x | 0.5x | 1.0x | 2.2x | 0.9x | 0.8x | ||
| LTM P/E Ratio | 2.5x | 3.3x | 3.4x | 6.9x | 4.7x | 7.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 2.5x | 3.4x | 6.9x | |||||
| Historical LTM P/E Ratio | 1.3x | 2.5x | 7.1x | |||||
| Selected P/E Multiple | 5.5x | 5.7x | 6.0x | |||||
| (x) LTM Net Income | 25,985 | 25,985 | 25,985 | |||||
| (=) Equity Value | 141,917 | 149,386 | 156,855 | |||||
| (/) Shares Outstanding | 2,127.5 | 2,127.5 | 2,127.5 | |||||
| Implied Value Range | 66.71 | 70.22 | 73.73 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 66.71 | 70.22 | 73.73 | 85.86 | ||||
| Upside / (Downside) | -22.3% | -18.2% | -14.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AKBL | SNBL | ABL | UBL | BOK | NBP | |
| Value of Common Equity | 50,783 | 17,529 | 149,237 | 635,031 | 16,640 | 182,668 | |
| (/) Shares Outstanding | 1,449.3 | 1,102.5 | 1,145.1 | 1,224.2 | 1,157.9 | 2,127.5 | |
| Implied Stock Price | 35.04 | 15.90 | 130.33 | 518.74 | 14.37 | 85.86 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35.04 | 15.90 | 130.33 | 518.74 | 14.37 | 85.86 | |
| 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 | |