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 Pb Multiple | 0.4x - 0.5x | 0.4x |
| Historical Pb Multiple | 0.3x - 0.6x | 0.4x |
| Fair Value | ₨218.03 - ₨240.98 | ₨229.50 |
| Upside | 20.2% - 32.9% | 26.5% |
| Benchmarks | - | Full Ticker |
| Artistic Denim Mills Limited | - | KASE:ADMM |
| Interloop Limited | - | KASE:ILP |
| Nishat (Chunian) Limited | - | KASE:NCL |
| Nishat Mills Limited | - | KASE:NML |
| Suraj Cotton Mills Limited | - | KASE:SURC |
| Towellers Limited | - | KASE:TOWL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADMM | ILP | NCL | NML | SURC | TOWL | |||
| KASE:ADMM | KASE:ILP | KASE:NCL | KASE:NML | KASE:SURC | KASE:TOWL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -17.5% | 26.7% | -28.9% | 0.2% | 3.2% | 6.8% | ||
| 3Y CAGR | -2.1% | 37.9% | -53.0% | -7.4% | -26.7% | 0.2% | ||
| Latest Twelve Months | -137.0% | -72.8% | 226.8% | -73.0% | 17.2% | -88.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | 10.9% | 6.1% | 7.5% | 6.7% | 10.7% | ||
| Prior Fiscal Year | 6.2% | 16.9% | -1.2% | 5.8% | -2.2% | 21.5% | ||
| Latest Fiscal Year | 1.6% | 10.4% | 0.8% | 3.7% | 3.4% | 4.5% | ||
| Latest Twelve Months | -1.1% | 3.1% | 1.6% | 0.8% | 3.1% | 1.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.4% | 34.7% | 12.6% | 8.1% | 14.6% | 18.7% | ||
| Prior Fiscal Year | 13.8% | 54.7% | -3.1% | 9.6% | -3.7% | 36.9% | ||
| Latest Twelve Months | -2.6% | 10.3% | 6.8% | 1.1% | 6.8% | 2.0% | ||
| Next Fiscal Year | 6.4% | 7.8% | 6.3% | 4.5% | 24.0% | 21.3% | ||
| Two Fiscal Years Forward | 7.1% | 21.9% | 7.8% | 4.6% | 29.9% | 18.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.6x | 0.1x | 0.2x | 0.3x | 0.2x | ||
| Price / LTM EPS | -29.4x | 18.6x | 7.7x | 30.9x | 8.7x | 18.3x | ||
| Price / Book | 0.8x | 1.9x | 0.5x | 0.3x | 0.6x | 0.3x | ||
| Price / Fwd Book | 0.7x | 1.9x | 0.5x | 0.3x | 0.5x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.6x | 1.9x | |||||
| Historical P/B Ratio | 0.3x | 0.4x | 0.6x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.5x | |||||
| (x) Book Value | 8,875 | 8,875 | 8,875 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADMM | ILP | NCL | NML | SURC | TOWL | |
| Value of Common Equity | 5,983 | 102,072 | 11,478 | 48,960 | 7,317 | 3,083 | |
| (/) Shares Outstanding | 84.0 | 1,401.7 | 240.1 | 351.6 | 48.8 | 17.0 | |
| Implied Stock Price | 71.23 | 72.82 | 47.80 | 139.25 | 149.91 | 181.37 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 71.23 | 72.82 | 47.80 | 139.25 | 149.91 | 181.37 | |
| 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 | |