Company Valuation: International Leasing and Financial Services Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 1,331 1,331 1,464 1,375 1,242 820.7
Change - -0% 10% -6.06% -9.68% -33.93%
Enterprise Value (EV) 1 12,720 13,656 14,154 14,621 15,269 16,311
Change - 7.36% 3.64% 3.3% 4.43% 6.82%
P/E -0.05x -0.19x -0.71x -0.77x -0.51x -0.09x
PBR -0.05x -0.04x -0.04x -0.04x -0.03x -0.02x
PEG - 0x 0x 0.1x -0x -0x
Capitalization / Revenue -0.05x -0.26x -0.98x -1.22x -0.63x -0.12x
EV / Revenue -0.46x -2.67x -9.47x -12.9x -7.72x -2.36x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -126.4 -31.3 -9.262 -8.048 -11.07 -39.01
Distribution rate - - - - - -
Net sales 1 -27,666 -5,121 -1,494 -1,132 -1,979 -6,904
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 -28,027 -6,942 -2,054 -1,785 -2,455 -8,653
Net Debt 1 11,390 12,325 12,690 13,246 14,027 15,490
Reference price 2 6.000 6.000 6.600 6.200 5.600 3.700
Nbr of stocks (in thousands) 221,810 221,810 221,810 221,810 221,810 221,810
Announcement Date 12/8/20 A 12/16/21 A 8/25/22 A 7/6/23 A 9/25/24 A 6/17/25 A
1BDT in Million2BDT
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.59M
7.58x - - 3.98% 14.67B
12.6x4.31x15.21x3.6% 13.27B
15.11x - - 3.25% 12.2B
5.94x - - 5.16% 10.29B
17.79x - - 2.28% 8.84B
19.87x15.09x - 1.19% 8.14B
9.31x8.84x18.9x5% 6.03B
7.05x8.04x22.33x8.85% 4.23B
Average 11.91x 9.07x 18.81x 4.16% 8.63B
Weighted average by Cap. 11.96x 8.44x 17.43x 3.81%

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. ILFSL Stock
  4. Valuation International Leasing and Financial Services Limited