Company Valuation: First Dawood Properties Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 434.8 298.3 237.4 339.8 749.4 716.7
Change - -31.4% -20.4% 43.13% 120.52% -4.36%
Enterprise Value (EV) 1 784.8 623.9 531.4 625.4 1,010 989.1
Change - -20.5% -14.83% 17.69% 61.57% -2.11%
P/E 71.5x 40.2x 15.8x 50.9x 118x 112x
PBR 0.85x 0.56x 0.41x 0.52x 1.12x 1.05x
PEG - 1.8x 0x -0.9x -25.84x 858.88x
Capitalization / Revenue 11.7x 2.68x 3.43x 3.99x 344x 15.8x
EV / Revenue 21.1x 5.61x 7.68x 7.35x 463x 21.9x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.041 0.05 0.101 0.045 0.0429 0.043
Distribution rate - - - - - -
Net sales 1 37.28 111.1 69.23 85.08 2.18 45.25
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 6.084 7.461 15.04 6.701 6.372 6.422
Net Debt 1 350 325.6 294 285.6 261 272.4
Reference price 2 2.930 2.010 1.600 2.290 5.050 4.830
Nbr of stocks (in thousands) 148,390 148,390 148,390 148,390 148,390 148,390
Announcement Date 27/09/21 06/10/22 27/09/23 30/09/24 01/10/25 05/10/26
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.34M
14.8x6.46x - 2.26% 298B
12.94x10.06x - 2.06% 280B
10.89x - - 2.05% 205B
14.38x5.17x8.57x1.44% 153B
9.89x0.13x - 3.84% 54.39B
10.86x7.72x12.51x3.11% 50.44B
18.92x10.61x11.73x0.69% 42.74B
8.47x3.91x - 3.92% 39.24B
30.7x4.29x5.42x0.5% 37.85B
Average 14.65x 6.04x 9.56x 2.21% 116.13B
Weighted average by Cap. 13.66x 7.01x 9.32x 2.12%

Y-o-Y evolution of P/E

Valuation ratios - P/E - First Dawood Properties Limited

Historical PBR trend

Valuation ratios - PBR - First Dawood Properties Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - First Dawood Properties Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - First Dawood Properties Limited

  1. Stock Market
  2. Stocks
  3. FDPL Stock
  4. Valuation First Dawood Properties Limited