SINGER BANGLADESH LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 129.5 BDT | +0.54% |
|
-2.70% | -14.75% |
| May. 21 | Singer Bangladesh Limited Announces Relocation of Corporate Office | CI |
| Apr. 24 | Singer Bangladesh Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,986 | 17,508 | 16,940 | 15,145 | 15,145 | 12,912 | - | - |
| Enterprise Value (EV) 1 | 20,833 | 20,377 | 21,410 | 21,936 | 24,146 | 12,912 | 12,912 | 12,912 |
| P/E ratio | 17.4 x | 22.4 x | 32.7 x | 208 x | 29 x | 27 x | 23.1 x | 20.2 x |
| Yield | 4.27% | 1.71% | 3.53% | - | 2.3% | 0.77% | 0.85% | 1% |
| Capitalization / Revenue | 1.16 x | 1.16 x | 1.07 x | 0.89 x | 0.89 x | 0.71 x | 0.65 x | 0.59 x |
| EV / Revenue | 1.16 x | 1.16 x | 1.07 x | 0.89 x | 0.89 x | 0.71 x | 0.65 x | 0.59 x |
| EV / EBITDA | 7.77 x | 9.62 x | 9.84 x | 10.1 x | - | 7.63 x | 6.69 x | 6.12 x |
| EV / FCF | 14.7 x | 21.9 x | -6.71 x | 10.2 x | -15.8 x | 10.7 x | 17.2 x | 31 x |
| FCF Yield | 6.82% | 4.56% | -14.9% | 9.79% | -6.32% | 9.33% | 5.82% | 3.22% |
| Price to Book | 5.63 x | 5.46 x | 4.99 x | 5.07 x | 4.46 x | 3.42 x | 3.05 x | 2.73 x |
| Nbr of stocks (in thousands) | 99,703 | 99,703 | 99,703 | 99,703 | 99,703 | 99,703 | - | - |
| Reference price 2 | 180.4 | 175.6 | 169.9 | 151.9 | 151.9 | 129.5 | 129.5 | 129.5 |
| Announcement Date | 4/28/20 | 1/25/21 | 3/30/22 | 3/29/23 | 4/2/24 | - | - | - |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,485 | 15,046 | 15,813 | 17,097 | 17,033 | 18,146 | 19,862 | 21,849 |
| EBITDA 1 | 2,314 | 1,820 | 1,722 | 1,502 | - | 1,693 | 1,931 | 2,109 |
| EBIT 1 | 1,951 | 1,594 | 1,298 | 942.6 | 1,478 | 1,547 | 1,772 | 1,935 |
| Operating Margin | 12.6% | 10.6% | 8.21% | 5.51% | 8.68% | 8.53% | 8.92% | 8.86% |
| Earnings before Tax (EBT) 1 | 1,470 | 1,092 | 875.9 | 378.1 | 832 | 664 | 766 | 875 |
| Net income 1 | 1,032 | 782.4 | 518.5 | 73.11 | 522.1 | 482 | 555 | 634 |
| Net margin | 6.66% | 5.2% | 3.28% | 0.43% | 3.07% | 2.66% | 2.79% | 2.9% |
| EPS 2 | 10.35 | 7.850 | 5.200 | 0.7300 | 5.240 | 4.800 | 5.600 | 6.400 |
| Free Cash Flow 1 | 1,226 | 798.5 | -2,525 | 1,482 | -957.5 | 1,205 | 751 | 416 |
| FCF margin | 7.92% | 5.31% | -15.97% | 8.67% | -5.62% | 6.64% | 3.78% | 1.9% |
| FCF Conversion (EBITDA) | 52.98% | 43.88% | - | 98.68% | - | 71.18% | 38.89% | 19.72% |
| FCF Conversion (Net income) | 118.83% | 102.06% | - | 2,027.18% | - | 250% | 135.32% | 65.62% |
| Dividend per Share 2 | 7.700 | 3.000 | 6.000 | - | 3.500 | 1.000 | 1.100 | 1.300 |
| Announcement Date | 4/28/20 | 1/25/21 | 3/30/22 | 3/29/23 | 4/2/24 | - | - | - |
1BDT in Million2BDT
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 |
|---|---|
| Net sales 1 | 3,362 |
| EBITDA | - |
| EBIT 1 | 251.2 |
| Operating Margin | 7.47% |
| Earnings before Tax (EBT) 1 | 93.37 |
| Net income 1 | 87.67 |
| Net margin | 2.61% |
| EPS | - |
| Dividend per Share | - |
| Announcement Date | 10/31/23 |
1BDT in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 2,846 | 2,869 | 4,471 | 6,791 | 9,002 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.23 x | 1.577 x | 2.596 x | 4.522 x | - | - | - | - |
| Free Cash Flow 1 | 1,226 | 798 | -2,525 | 1,482 | -957 | 1,205 | 751 | 416 |
| ROE (net income / shareholders' equity) | 37.5% | 24.4% | 15.1% | 2.3% | 16.4% | - | - | - |
| ROA (Net income/ Total Assets) | 11% | 7.54% | 4.57% | 0.52% | 3.01% | 2% | 3% | 3% |
| Assets 1 | 9,409 | 10,378 | 11,355 | 14,016 | 17,350 | 24,100 | 18,500 | 21,133 |
| Book Value Per Share 2 | 32.00 | 32.20 | 34.10 | 30.00 | 34.00 | 37.90 | 42.40 | 47.40 |
| Cash Flow per Share | - | - | - | - | 22.80 | - | - | - |
| Capex 1 | 129 | 107 | 394 | 331 | 3,226 | 544 | 397 | 437 |
| Capex / Sales | 0.83% | 0.71% | 2.49% | 1.94% | 18.94% | 3% | 2% | 2% |
| Announcement Date | 4/28/20 | 1/25/21 | 3/30/22 | 3/29/23 | 4/2/24 | - | - | - |
1BDT in Million2BDT
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
3
Last Close Price
129.5
BDT
Average target price
119
BDT
Spread / Average Target
-8.11%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -14.75% | 110M | |
| +20.83% | 29.61B | |
| +33.10% | 6.83B | |
| -9.79% | 6B | |
| +2.97% | 3.37B | |
| +13.89% | 3.35B | |
| +13.64% | 3.43B | |
| +32.76% | 3.13B | |
| -2.16% | 2.76B | |
| -28.50% | 2.17B |
- Stock Market
- Equities
- SINGERBD Stock
- Financials Singer Bangladesh Limited
