Company Valuation: aamra networks limited

Data adjusted to current consolidation scope
Fiscal Period: June 2019 2020 2021 2022 2023 2024
Market Cap 1 2,976 1,867 2,283 2,308 4,345 3,106
Change - -37.27% 22.29% 1.12% 88.25% -28.53%
Enterprise Value (EV) 1 3,002 2,204 2,917 3,047 4,996 3,552
Change - -26.57% 32.35% 4.43% 64% -28.9%
P/E 14x 10.4x 19x 21.1x 19.3x 13.6x
PBR 1.59x 0.92x 1.09x 1.07x 1.84x 0.9x
PEG - -0.7x -0.6x -2.29x 0x -0.4x
Capitalization / Revenue 2.63x 1.92x 2.28x 2.24x 3.41x 2.56x
EV / Revenue 2.65x 2.27x 2.92x 2.96x 3.92x 2.93x
EV / EBITDA 7.38x 5.52x 7.81x 6.99x 9.45x 7.1x
EV / EBIT 12.4x 10.2x 16.2x 16.1x 18.1x 11.1x
EV / FCF -30.6x -6.47x -10.2x -26.5x -73.9x -4.88x
FCF Yield -3.27% -15.5% -9.79% -3.77% -1.35% -20.5%
Dividend per Share 2 0.5134 0.907 0.4535 0.4762 1.1 1
Rate of return 1.07% 3.01% 1.23% 1.28% 1.57% 2.99%
EPS 2 3.421 2.895 1.942 1.763 3.641 2.46
Distribution rate 15% 31.3% 23.3% 27% 30.2% 40.6%
Net sales 1 1,132 972.1 999.5 1,029 1,274 1,214
EBITDA 1 407 399.6 373.6 435.8 528.7 500.5
EBIT 1 242 217.1 179.8 189.5 275.4 318.9
Net income 1 212 179.4 120.4 109.3 225.7 228.7
Net Debt 1 26.3 337.6 634.6 738.4 651.1 446.9
Reference price 2 48.00 30.11 36.83 37.24 70.10 33.40
Nbr of stocks (in thousands) 61,987 61,987 61,987 61,987 61,987 92,980
Announcement Date 11/12/19 27/10/20 25/11/21 28/11/22 27/08/23 10/11/24
1BDT in Million2BDT
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.82M
11.44x1.35x4.34x6.76% 230B
10.36x2.5x6.61x6% 195B
14.01x2.18x5.65x3.88% 156B
12.66x1.83x7.95x3.4% 81.93B
11.6x0.87x3.24x6.77% 80.09B
11.76x1.89x4.78x2.7% 71.72B
15.4x2.73x8.58x5.06% 57.84B
23.14x5.21x18.5x4.65% 54.84B
12.64x1.78x5.46x4.79% 49.51B
Average 13.67x 2.26x 7.23x 4.89% 97.74B
Weighted average by Cap. 12.72x 2.07x 6.35x 5.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AAMRANET Stock
  4. Valuation aamra networks limited