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

Financials United Distributors Pakistan Limited

Equities

UDPL

PK0039301012

Agricultural Chemicals

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-07-10 pm EDT 		5-day change 1st Jan Change
36.52 PKR -3.89% Intraday chart for United Distributors Pakistan Limited -8.59% -3.72%
May. 08 United Distributors Pakistan Limited Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2024 CI
Mar. 01 United Distributors Pakistan Limited Reports Earnings Results for the Second Quarter and Six Months Ended December 31, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 1,294 918.3 1,173 1,772 1,129 1,043
Enterprise Value (EV) 1 1,291 1,016 1,280 1,890 1,304 1,221
P/E ratio 7.77 x 18.2 x -5.26 x -22.6 x -3.2 x -2.8 x
Yield 0.52% 0.84% - - - -
Capitalization / Revenue 2.87 x 1.7 x 1.82 x 2.74 x 1.71 x 1.33 x
EV / Revenue 2.86 x 1.88 x 1.99 x 2.92 x 1.98 x 1.55 x
EV / EBITDA 37.8 x 20.6 x 23.8 x 31 x 16.9 x -16.3 x
EV / FCF -215 x -15.3 x 133 x -77.2 x -32.5 x -2.97 x
FCF Yield -0.47% -6.53% 0.75% -1.3% -3.08% -33.6%
Price to Book 1.02 x 0.4 x 0.53 x 0.79 x 0.81 x 1.53 x
Nbr of stocks (in thousands) 35,271 35,271 35,271 35,271 35,271 35,271
Reference price 2 36.68 26.03 33.25 50.25 32.00 29.56
Announcement Date 10/4/18 10/8/19 10/5/20 11/5/21 10/7/22 10/9/23
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 451 540.6 644.3 646.6 659.4 785.5
EBITDA 1 34.12 49.23 53.75 60.93 77.16 -75.06
EBIT 1 23.27 39.02 51.4 57.47 72.82 -90.1
Operating Margin 5.16% 7.22% 7.98% 8.89% 11.04% -11.47%
Earnings before Tax (EBT) 1 224 72.86 -276.8 -89.5 -399.3 -259.7
Net income 1 166.4 50.37 -223 -78.48 -352.4 -372.5
Net margin 36.9% 9.32% -34.62% -12.14% -53.44% -47.43%
EPS 2 4.719 1.428 -6.324 -2.225 -9.991 -10.56
Free Cash Flow 1 -6.009 -66.33 9.615 -24.5 -40.17 -410.7
FCF margin -1.33% -12.27% 1.49% -3.79% -6.09% -52.29%
FCF Conversion (EBITDA) - - 17.89% - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 0.1890 0.2174 - - - -
Announcement Date 10/4/18 10/8/19 10/5/20 11/5/21 10/7/22 10/9/23
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - 98.1 107 118 176 178
Net Cash position 1 3.23 - - - - -
Leverage (Debt/EBITDA) - 1.994 x 1.995 x 1.933 x 2.279 x -2.376 x
Free Cash Flow 1 -6.01 -66.3 9.61 -24.5 -40.2 -411
ROE (net income / shareholders' equity) 13.7% 2.81% -9.81% -3.51% -19.4% -35.9%
ROA (Net income/ Total Assets) 0.96% 1.12% 1.18% 1.38% 2.08% -3.66%
Assets 1 17,260 4,495 -18,863 -5,693 -16,982 10,178
Book Value Per Share 2 35.90 65.90 63.10 63.70 39.40 19.40
Cash Flow per Share 2 0.3700 0.1800 0.1000 0.2600 0.2500 0.3300
Capex 1 4.65 19.4 1.8 2.77 5.02 17.5
Capex / Sales 1.03% 3.58% 0.28% 0.43% 0.76% 2.23%
Announcement Date 10/4/18 10/8/19 10/5/20 11/5/21 10/7/22 10/9/23
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Agricultural Chemicals

1st Jan change Capi.
UNITED DISTRIBUTORS PAKISTAN LIMITED Stock United Distributors Pakistan Limited
-3.72% 4.62M
CORTEVA, INC. Stock Corteva, Inc.
+10.81% 37.01B
PHOSAGRO Stock PhosAgro
-.--% 11.68B
THE FERTILISERS AND CHEMICALS TRAVANCORE LIMITED Stock The Fertilisers and Chemicals Travancore Limited
+35.24% 8.44B
FMC CORPORATION Stock FMC Corporation
-8.95% 7.17B
PI INDUSTRIES LIMITED Stock PI Industries Limited
+11.03% 7.08B
ICL GROUP LTD Stock ICL Group Ltd
-10.34% 5.74B
OCI N.V. Stock OCI N.V.
-9.79% 5.44B
YUNNAN YUNTIANHUA CO., LTD. Stock Yunnan Yuntianhua Co., Ltd.
+33.21% 5.26B
UPL LIMITED Stock UPL Limited
-4.09% 5.06B
Other Agricultural Chemicals
  1. Stock Market
  2. Equities
  3. UDPL Stock
  4. Financials United Distributors Pakistan Limited