Company Valuation: Attock Petroleum Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,953 31,981 37,356 48,054 59,672 71,527 - -
Change - 0.09% 16.81% 28.64% 24.18% 19.87% - -
Enterprise Value (EV) 31,953 31,981 37,356 48,054 59,672 71,527 71,527 71,527
Change - 0.09% 16.81% 28.64% 24.18% 19.87% 0% 0%
P/E 6.49x 1.73x 3x 3.48x 5.74x 3.95x 8.68x 7.57x
PBR 1.41x - 0.83x 0.86x - - 0.92x 0.87x
PEG - 0x -0.1x 0.3x -0.2x 0.1x -0.2x 0.5x
Capitalization / Revenue 0.17x 0.09x 0.08x 0.09x - 0.13x 0.13x -
EV / Revenue 0x 0x 0x 0x - 0.14x 0.13x -
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x - 2.91x - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 21.6 36 27.5 27.5 25.5 40 30 34
Rate of return 8.41% 14% 9.16% 7.12% 5.32% 7.43% 5.22% 5.92%
EPS 2 39.54 149 100.2 111.1 83.53 136.3 66.2 75.9
Distribution rate 54.6% 24.2% 27.5% 24.8% 30.5% 29.3% 45.3% 44.8%
Net sales 1 188,645 370,075 473,938 526,317 - 533,097 532,145 -
EBITDA - - - - - - - -
EBIT 1 7,091 32,411 18,407 16,506 - 25,639 - -
Net income 1 4,920 18,536 12,461 13,822 - 16,959 9,363 -
Net Debt - - - - - - - -
Reference price 2 256.82 257.05 300.25 386.24 479.62 574.47 574.47 574.47
Nbr of stocks (in thousands) 124,416 124,416 124,416 124,416 124,416 124,416 - -
Announcement Date 8/11/21 A 8/16/22 A 9/18/23 A 9/2/24 A 8/11/25 A 8/27/26 A - -
1PKR in Million2PKR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.34x - - 7.88% 256M
14.26x1.7x7.27x2.54% 671B
19.38x1.6x9.35x0.47% 176B
8.78x0.8x5.61x1.17% 119B
7.53x0.85x5.31x0.97% 118B
7.44x0.59x2.7x4.53% 116B
9.45x0.74x6.78x1.85% 109B
10.7x0.37x5.79x6.59% 87.99B
9.81x1.92x4.93x2.49% 81.34B
12.28x1.52x8.08x1.88% 63.07B
Average 10.40x 1.12x 6.20x 3.04% 154.28B
Weighted average by Cap. 12.53x 1.33x 6.67x 2.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. APL Stock
  4. Valuation Attock Petroleum Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!