Company Valuation: Information Services Network Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 369.1 413.9 589.7 621.3 457.5 447.7
Change - 12.13% 42.48% 5.37% -26.36% -2.15%
Enterprise Value (EV) 1 430.6 476 650.3 682.4 517.5 511.1
Change - 10.53% 36.62% 4.94% -24.16% -1.25%
P/E 188x -4.48x 91.8x 133x 341x -95.5x
PBR 2.65x 15.3x 17.3x 19.4x 14.1x 16.9x
PEG - 0x -1x -4.9x -4.8x 0x
Capitalization / Revenue 4.25x 3.99x 5.41x 5.55x 3.79x 3.52x
EV / Revenue 4.96x 4.59x 5.96x 6.1x 4.29x 4.02x
EV / EBITDA 22x -6.82x 28.2x 30.6x 27x 34.1x
EV / EBIT 49.1x -5.88x 55.8x 56.9x 59.4x 110x
EV / FCF 554x 9.31x 377x 124x 157x 197x
FCF Yield 0.18% 10.7% 0.27% 0.8% 0.64% 0.51%
Dividend per Share 2 0.1 - 0.3 0.1 0.05 -
Rate of return 0.3% - 0.56% 0.18% 0.12% -
EPS 2 0.1796 -8.451 0.5884 0.4292 0.1229 -0.4292
Distribution rate 55.7% - 51% 23.3% 40.7% -
Net sales 1 86.76 103.8 109 111.9 120.7 127
EBITDA 1 19.6 -69.81 23.09 22.34 19.18 14.99
EBIT 1 8.767 -80.93 11.65 12 8.715 4.662
Net income 1 1.961 -92.29 6.425 4.687 1.342 -4.687
Net Debt 1 61.55 62.12 60.62 61.1 59.99 63.37
Reference price 2 33.80 37.90 54.00 56.90 41.90 41.00
Nbr of stocks (in thousands) 10,920 10,920 10,920 10,920 10,920 10,920
Announcement Date 12/13/20 A 11/28/22 A 11/28/22 A 12/26/23 A 11/13/24 A 11/9/25 A
1BDT in Million2BDT
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.24M
11.52x1.36x4.21x6.86% 231B
10.35x2.5x6.6x6.01% 195B
14.13x2.21x5.46x3.87% 161B
11.74x0.86x3.23x6.77% 80.49B
12.34x1.81x7.85x3.49% 79.41B
11.87x1.9x4.81x2.67% 71.87B
15.33x2.72x8.54x5.09% 57.69B
23.36x5.25x18.65x4.61% 55.2B
15.4x2.74x6.25x4.48% 49.68B
Average 14.00x 2.37x 7.29x 4.87% 98.19B
Weighted average by Cap. 12.91x 2.13x 6.32x 5.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ISNLTD Stock
  4. Valuation Information Services Network Limited