Company Valuation: TPL Properties Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1,702 9,858 10,296 7,100 4,904 5,594
Change - 479.04% 4.45% -31.05% -30.93% 14.07%
Enterprise Value (EV) 1 4,693 9,141 9,506 8,498 6,908 7,688
Change - 94.79% 3.99% -10.61% -18.71% 11.3%
P/E 15x 140x 1.95x 2.44x -1.22x -2.91x
PBR 0.27x 1.6x 0.88x 0.52x 0.52x 0.73x
PEG - -3.7x 0x -0.1x 0x 0.1x
Capitalization / Revenue 2.51x 22.5x 1.61x 1.29x -2.26x 12.3x
EV / Revenue 6.92x 20.9x 1.49x 1.54x -3.19x 16.9x
EV / EBITDA 14.3x -36.1x 1.85x 2.48x -1.92x -5.2x
EV / EBIT 14.5x -35x 1.87x 2.53x -1.89x -5x
EV / FCF -0.64x 1.4x 4.9x 1.93x -2.63x -11.7x
FCF Yield -155% 71.3% 20.4% 51.8% -38% -8.55%
Dividend per Share 2 - 0.5828 - 2 - -
Rate of return - 3.32% - 16.1% - -
EPS 2 0.2023 0.1253 9.42 5.105 -7.166 -3.423
Distribution rate - 465% - 39.2% - -
Net sales 1 678.4 438.4 6,397 5,508 -2,167 455.2
EBITDA 1 327 -253.4 5,149 3,430 -3,597 -1,480
EBIT 1 323.4 -261.1 5,095 3,362 -3,663 -1,536
Net income 1 113.6 70.41 5,292 2,909 -4,021 -1,921
Net Debt 1 2,991 -716.4 -790.4 1,398 2,004 2,094
Reference price 2 3.03 17.55 18.33 12.46 8.74 9.97
Nbr of stocks (in thousands) 561,807 561,807 561,807 569,807 561,087 561,087
Announcement Date 10/6/20 A 9/30/21 A 10/5/22 A 10/2/23 A 11/14/24 A 12/8/25 A
1PKR in Million2PKR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 25.56M
65.15x - - - 70.03B
12.7x4.44x11.39x3.79% 40.22B
18.87x4.07x16.38x1.3% 29.17B
8.31x1.49x8.38x4.26% 27.69B
5.63x0.73x1.53x8.79% 27.38B
14.61x3.17x15.15x2.39% 27.01B
10.24x2.01x7.75x4.1% 20.59B
8.02x2.91x6.53x-.--% 20.05B
13.28x6.44x16.94x1.64% 19.06B
Average 17.42x 3.16x 10.51x 3.28% 28.12B
Weighted average by Cap. 24.99x 3.16x 10.57x 3.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TPL Properties Limited

Historical PBR trend

Valuation ratios - PBR - TPL Properties Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TPL Properties Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TPL Properties Limited

  1. Stock Market
  2. Stocks
  3. TPLP Stock
  4. Valuation TPL Properties Limited