Company Valuation: IFAD Autos PLC.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 9,548 12,774 12,774 11,713 7,384 5,902
Change - 33.79% 0% -8.31% -36.96% -20.07%
Enterprise Value (EV) 1 30,266 33,912 34,442 37,447 34,771 33,212
Change - 12.05% 1.56% 8.72% -7.15% -4.48%
P/E 41.5x 23.2x 30.9x -76.2x -44.9x -80.6x
PBR 0.97x 1.24x 1.22x 1.16x 0.77x 0.62x
PEG - 0x -1.2x 1x -6.39x 1.5x
Capitalization / Revenue 1.23x 1.47x 1.35x 1.3x 0.99x 0.66x
EV / Revenue 3.89x 3.91x 3.63x 4.14x 4.65x 3.72x
EV / EBITDA 35x 32.1x 30.4x 41.3x 62.5x 58.7x
EV / EBIT 37.9x 34.6x 33.1x 46.5x 75.2x 69.6x
EV / FCF -12.5x -71.3x 46.2x -59x -49.6x 116x
FCF Yield -8.01% -1.4% 2.16% -1.7% -2.02% 0.86%
Dividend per Share 2 0.832 1.037 0.4715 0.9901 0.099 0.2
Rate of return 2.34% 2.18% 0.99% 2.27% 0.36% 0.91%
EPS 2 0.8571 2.055 1.543 -0.5732 -0.6134 -0.2729
Distribution rate 97.1% 50.5% 30.6% -173% -16.1% -73.3%
Net sales 1 7,773 8,663 9,489 9,037 7,482 8,922
EBITDA 1 865.6 1,058 1,135 907 556.2 565.6
EBIT 1 799 981 1,041 805.4 462.2 477.5
Net income 1 229.9 551.2 414 -153.8 -164.5 -73.2
Net Debt 1 20,719 21,138 21,668 25,734 27,387 27,310
Reference price 2 35.59 47.62 47.62 43.66 27.52 22.00
Nbr of stocks (in thousands) 268,254 268,254 268,254 268,254 268,254 268,254
Announcement Date 28/10/20 16/11/21 03/11/22 16/11/23 13/11/24 18/11/25
1BDT in Million2BDT
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 51.45M
10.1x1.25x11.38x3.26% 234B
7.95x0.37x3.01x0.85% 74.47B
9.01x1.25x14.08x2.93% 64.21B
17.72x0.31x4.06x4.26% 56.38B
8.66x0.11x1.08x6.78% 49.72B
23.65x1.32x7.38x2.39% 46.48B
4.11x0x0.02x7.25% 43.18B
9.04x-0.06x-0.54x4.07% 42.12B
11.7x0.64x8.41x4.21% 41.52B
Average 11.33x 0.58x 5.43x 4% 65.2B
Weighted average by Cap. 10.90x 0.78x 7.27x 3.62%

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. IFADAUTOS Stock
  4. Valuation IFAD Autos PLC.