Company Valuation: Packages Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 53,352 44,446 33,085 47,379 53,229 68,366
Change - -16.69% -25.56% 43.21% 12.35% 28.44%
Enterprise Value (EV) 1 81,584 81,316 102,592 137,497 165,679 193,691
Change - -0.33% 26.16% 34.02% 20.5% 16.91%
P/E 12.6x 6.96x 5.13x 5.51x -18.3x -37.2x
PBR 0.96x 0.79x 0.54x 0.61x 0.76x 1.04x
PEG - 0.1x 5.15x 0.2x 0x 1x
Capitalization / Revenue 0.82x 0.55x 0.27x 0.3x 0.3x 0.35x
EV / Revenue 1.26x 1.01x 0.84x 0.88x 0.94x 1x
EV / EBITDA 7.13x 5.6x 4.41x 4.4x 6.49x 6.72x
EV / EBIT 10.7x 7.75x 5.88x 5.65x 9.57x 9.91x
EV / FCF 33.9x -11x -3.62x -7.36x -10.9x -27.4x
FCF Yield 2.95% -9.09% -27.6% -13.6% -9.14% -3.65%
Dividend per Share 2 22.5 27.5 27.5 27.5 15 16
Rate of return 3.77% 5.53% 7.43% 5.19% 2.52% 2.09%
EPS 2 47.44 71.41 72.12 96.22 -32.55 -20.55
Distribution rate 47.4% 38.5% 38.1% 28.6% -46.1% -77.9%
Net sales 1 64,981 80,322 121,894 156,972 176,761 193,228
EBITDA 1 11,445 14,517 23,250 31,253 25,517 28,833
EBIT 1 7,645 10,495 17,445 24,330 17,307 19,552
Net income 1 4,518 6,856 6,926 9,277 -2,846 -1,836
Net Debt 1 28,232 36,870 69,507 90,118 112,450 125,324
Reference price 2 596.92 497.27 370.16 530.09 595.54 764.90
Nbr of stocks (in thousands) 89,380 89,380 89,380 89,380 89,380 89,380
Announcement Date 4/8/21 A 4/12/22 A 4/6/23 A 4/5/24 A 4/9/25 A 4/9/26 A
1PKR in Million2PKR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 259M
23.25x1.22x7.72x3.65% 26.24B
25.88x2.55x12.24x2.14% 22.35B
31.53x1.26x9.59x4.26% 22.46B
22.3x2.39x9.91x1.76% 6.6B
14.95x1.26x7.28x3.66% 5.8B
19.36x2.32x13.6x3.54% 5.23B
27.92x0.82x7.51x2.19% 4.42B
19.13x1.31x8.63x2.55% 3.8B
14.48x1.08x7.31x3.83% 3.64B
Average 22.09x 1.58x 9.31x 3.06% 10.08B
Weighted average by Cap. 24.67x 1.64x 9.58x 3.22%

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. PKGS Stock
  4. Valuation Packages Limited