Financials Redco Textiles Limited

Equities

REDCO

PK0061401011

Textiles & Leather Goods

End-of-day quote Pakistan S.E. 06:00:00 2024-06-25 pm EDT 5-day change 1st Jan Change
8 PKR 0.00% Intraday chart for Redco Textiles Limited 0.00% +26.98%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 177.5 134.6 298.2 345 382 305.1
Enterprise Value (EV) 1 1,136 1,084 1,262 1,624 2,056 2,707
P/E ratio -0.34 x 143 x 14.2 x 6.22 x 21.8 x 3.92 x
Yield - - - - - -
Capitalization / Revenue 0.4 x 0.54 x 0.84 x 0.7 x 0.52 x 0.35 x
EV / Revenue 2.57 x 4.31 x 3.55 x 3.28 x 2.82 x 3.11 x
EV / EBITDA -7 x 19.8 x 18.1 x 26.6 x 17.8 x 28.6 x
EV / FCF 7.24 x 414 x -11.7 x -5.14 x -4.53 x -3.4 x
FCF Yield 13.8% 0.24% -8.55% -19.5% -22.1% -29.4%
Price to Book -7.39 x -5.92 x 4.09 x 1.6 x 1.69 x 1 x
Nbr of stocks (in thousands) 49,293 49,293 49,293 49,293 49,293 49,293
Reference price 2 3.600 2.730 6.050 7.000 7.750 6.190
Announcement Date 10/15/18 10/4/19 10/5/20 10/8/21 10/6/22 10/6/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 441.3 251.4 355.5 495.5 728.6 871
EBITDA 1 -162.4 54.84 69.75 61.15 115.6 94.78
EBIT 1 -216.5 21.87 29.71 12.51 34.5 14.41
Operating Margin -49.06% 8.7% 8.36% 2.53% 4.74% 1.66%
Earnings before Tax (EBT) 1 -503.4 3.908 25.55 48.39 26.9 94.11
Net income 1 -520.4 0.942 20.95 55.44 17.49 77.85
Net margin -117.94% 0.37% 5.89% 11.19% 2.4% 8.94%
EPS 2 -10.56 0.0191 0.4251 1.125 0.3548 1.579
Free Cash Flow 1 156.9 2.622 -108 -316.2 -453.8 -797.1
FCF margin 35.55% 1.04% -30.37% -63.81% -62.29% -91.52%
FCF Conversion (EBITDA) - 4.78% - - - -
FCF Conversion (Net income) - 278.31% - - - -
Dividend per Share - - - - - -
Announcement Date 10/15/18 10/4/19 10/5/20 10/8/21 10/6/22 10/6/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 958 950 964 1,279 1,674 2,402
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -5.902 x 17.31 x 13.82 x 20.91 x 14.48 x 25.34 x
Free Cash Flow 1 157 2.62 -108 -316 -454 -797
ROE (net income / shareholders' equity) -301% -4.03% 83.5% 38.5% 7.91% 29.3%
ROA (Net income/ Total Assets) -10.1% 1.31% 1.59% 0.52% 1.1% 0.34%
Assets 1 5,175 71.8 1,316 10,701 1,586 23,086
Book Value Per Share 2 -0.4900 -0.4600 1.480 4.370 4.600 6.170
Cash Flow per Share 2 0.0100 0.8800 0.6800 0.3100 0.1200 0.9800
Capex 1 0.1 24 216 376 436 116
Capex / Sales 0.02% 9.54% 60.85% 75.89% 59.79% 13.31%
Announcement Date 10/15/18 10/4/19 10/5/20 10/8/21 10/6/22 10/6/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. REDCO Stock
  4. Financials Redco Textiles Limited