Stock IMAGE IMAGE PAKISTAN LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Image Pakistan Limited

Equities

IMAGE

PK0058201010

Textiles & Leather Goods

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-07-02 pm EDT 		5-day change 1st Jan Change
13.07 PKR +0.08% Intraday chart for Image Pakistan Limited +0.08% -22.94%
Apr. 30 Image Pakistan Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024 CI
Jan. 25 Image Pakistan Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI

Valuation

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Capitalization 1 392.2 523.3 398.7 1,522 1,371 1,272
Enterprise Value (EV) 1 679.6 673.3 615.6 1,796 1,476 1,466
P/E ratio 7.1 x 9.05 x 17.8 x 13.2 x 5.81 x 3.65 x
Yield 6.02% - - 3.74% - 15.5%
Capitalization / Revenue 1.22 x 1.35 x 0.99 x 1.52 x 0.8 x 0.47 x
EV / Revenue 2.11 x 1.74 x 1.53 x 1.79 x 0.86 x 0.54 x
EV / EBITDA 5.21 x 5.89 x 6.02 x 7.6 x 4.75 x 3.15 x
EV / FCF -1.84 x 15.6 x -8.88 x -21.9 x -3.11 x -9.01 x
FCF Yield -54.3% 6.42% -11.3% -4.56% -32.1% -11.1%
Price to Book 0.79 x 0.51 x 0.38 x 1.25 x 0.74 x 0.5 x
Nbr of stocks (in thousands) 31,227 75,223 75,223 75,223 131,640 131,640
Reference price 2 12.56 6.957 5.301 20.23 10.41 9.660
Announcement Date 10/11/18 10/9/19 10/7/20 10/6/21 10/7/22 8/29/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Net sales 1 322 386.8 403.2 1,002 1,718 2,696
EBITDA 1 130.5 114.3 102.3 236.5 310.9 465.3
EBIT 1 101.5 74.44 65.17 191 245.3 384.7
Operating Margin 31.53% 19.24% 16.16% 19.07% 14.28% 14.27%
Earnings before Tax (EBT) 1 78.72 58.98 38.55 155.4 172 334.1
Net income 1 77.8 52.67 22.4 115.1 208.1 288.6
Net margin 24.16% 13.62% 5.56% 11.49% 12.11% 10.7%
EPS 2 1.768 0.7683 0.2978 1.530 1.792 2.650
Free Cash Flow 1 -369.2 43.24 -69.33 -81.88 -474.1 -162.7
FCF margin -114.65% 11.18% -17.2% -8.17% -27.59% -6.03%
FCF Conversion (EBITDA) - 37.85% - - - -
FCF Conversion (Net income) - 82.1% - - - -
Dividend per Share 2 0.7561 - - 0.7561 - 1.500
Announcement Date 10/11/18 10/9/19 10/7/20 10/6/21 10/7/22 8/29/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Net Debt 1 287 150 217 275 105 195
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.202 x 1.313 x 2.12 x 1.163 x 0.3373 x 0.4185 x
Free Cash Flow 1 -369 43.2 -69.3 -81.9 -474 -163
ROE (net income / shareholders' equity) 10.8% 5.32% 2.15% 10.1% 13.5% 13.1%
ROA (Net income/ Total Assets) 5.94% 3.3% 2.7% 6.5% 6.68% 7.84%
Assets 1 1,309 1,598 830.1 1,771 3,114 3,682
Book Value Per Share 2 15.90 13.70 14.00 16.20 14.10 19.50
Cash Flow per Share 2 0.1400 0.3700 0.0300 0.1500 0.3200 0.3700
Capex 1 81.2 17.4 14 121 227 213
Capex / Sales 25.22% 4.49% 3.48% 12.04% 13.18% 7.9%
Announcement Date 10/11/18 10/9/19 10/7/20 10/6/21 10/7/22 8/29/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Other Textiles & Leather Goods

1st Jan change Capi.
IMAGE PAKISTAN LIMITED Stock Image Pakistan Limited
-22.94% 6.18M
SASA POLYESTER SANAYI Stock Sasa Polyester Sanayi
+17.45% 6.87B
K.P.R. MILL LIMITED Stock K.P.R. Mill Limited
+7.20% 3.64B
RAYMOND LIMITED Stock Raymond Limited
+71.91% 2.38B
RUENTEX INDUSTRIES LTD. Stock Ruentex Industries Ltd.
+11.98% 2.35B
SWAN ENERGY LIMITED Stock Swan Energy Limited
+21.08% 2.33B
TRIDENT LIMITED Stock Trident Limited
+5.73% 2.31B
WELSPUN LIVING LIMITED Stock Welspun Living Limited
+5.54% 1.76B
ALOK INDUSTRIES LIMITED Stock Alok Industries Limited
+33.77% 1.71B
TEIJIN LIMITED Stock Teijin Limited
-0.90% 1.58B
Other Textiles & Leather Goods
  1. Stock Market
  2. Equities
  3. IMAGE Stock
  4. Financials Image Pakistan Limited