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 | 0.3x - 0.3x | 0.3x |
| Historical Pb Multiple | 0.3x - 0.6x | 0.4x |
| Fair Value | ₨141.65 - ₨156.56 | ₨149.11 |
| Upside | 24.0% - 37.1% | 30.6% |
| Benchmarks | - | Full Ticker |
| Interloop Limited | - | KASE:ILP |
| Nishat (Chunian) Limited | - | KASE:NCL |
| Artistic Denim Mills Limited | - | KASE:ADMM |
| Nishat Mills Limited | - | KASE:NML |
| Suraj Cotton Mills Limited | - | KASE:SURC |
| Towellers Limited | - | KASE:TOWL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ILP | NCL | ADMM | NML | SURC | TOWL | |||
| KASE:ILP | KASE:NCL | KASE:ADMM | KASE:NML | KASE:SURC | KASE:TOWL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 26.7% | -28.9% | -17.5% | 0.2% | 3.2% | 6.8% | ||
| 3Y CAGR | 37.9% | -53.0% | -2.1% | -7.4% | -26.7% | 0.2% | ||
| Latest Twelve Months | -68.2% | 226.8% | -91.4% | -73.0% | 17.2% | -91.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.1% | 6.1% | 3.5% | 7.5% | 6.9% | 11.2% | ||
| Prior Fiscal Year | 16.9% | -1.2% | 6.2% | 5.8% | -2.2% | 21.5% | ||
| Latest Fiscal Year | 10.4% | 0.8% | 1.6% | 3.7% | 3.4% | 4.5% | ||
| Latest Twelve Months | 4.7% | NA | 0.4% | 0.8% | 3.3% | 1.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 35.3% | 12.6% | 7.1% | 8.1% | 15.1% | 19.7% | ||
| Prior Fiscal Year | 54.7% | -3.1% | 13.8% | 9.6% | 0.5% | 36.9% | ||
| Latest Twelve Months | 15.7% | 6.8% | 0.9% | 1.1% | 7.7% | 1.9% | ||
| Next Fiscal Year | 12.0% | 6.3% | 6.4% | 7.2% | 24.0% | 21.3% | ||
| Two Fiscal Years Forward | 27.3% | 7.6% | 7.1% | 1.6% | 29.9% | 18.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.5x | 0.1x | 0.2x | 0.2x | 0.2x | 0.2x | ||
| Price / LTM EPS | 9.6x | 5.9x | 44.8x | 23.3x | 6.4x | 12.5x | ||
| Price / Book | 1.5x | 0.4x | 0.4x | 0.3x | 0.5x | 0.2x | ||
| Price / Fwd Book | 1.4x | 0.4x | 0.4x | 0.3x | 0.4x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.4x | 1.5x | |||||
| Historical P/B Ratio | 0.3x | 0.4x | 0.6x | |||||
| Selected P/B Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) Book Value | 8,805 | 8,805 | 8,805 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ILP | NCL | ADMM | NML | SURC | TOWL | |
| Value of Common Equity | 77,683 | 8,731 | 3,335 | 38,690 | 6,010 | 1,942 | |
| (/) Shares Outstanding | 1,401.7 | 240.1 | 84.0 | 351.6 | 48.8 | 17.0 | |
| Implied Stock Price | 55.42 | 36.36 | 39.70 | 110.04 | 123.14 | 114.21 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 55.42 | 36.36 | 39.70 | 110.04 | 123.14 | 114.21 | |
| 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 | |