Company Valuation: Olympic Accessories Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1,153 2,526 1,967 2,221 2,017 1,238
Change - 119.12% -22.15% 12.93% -9.16% -38.66%
Enterprise Value (EV) 1 1,270 2,623 2,066 2,519 2,341 1,577
Change - 106.55% -21.23% 21.92% -7.06% -32.64%
P/E -13.2x -45x -62x -5.63x -14.7x -9.78x
PBR 0.49x 1.09x 0.87x 1.19x 1.16x 0.77x
PEG - 1.3x 1.4x -0x 0.2x 1.29x
Capitalization / Revenue 2.86x 5.86x 4.31x 30.3x 101x 55.1x
EV / Revenue 3.15x 6.08x 4.52x 34.4x 118x 70.2x
EV / EBITDA 24.8x 46.8x 35x -8.84x -148x -100x
EV / EBIT -49.7x -103x -102x -7x -24.7x -17.7x
EV / FCF -100x 62.8x 87.7x -43.6x 107x 57.6x
FCF Yield -1% 1.59% 1.14% -2.3% 0.94% 1.74%
Dividend per Share 2 - 0.1 - - - -
Rate of return - 0.67% - - - -
EPS 2 -0.5163 -0.3313 -0.1871 -2.327 -0.8076 -0.7466
Distribution rate - -30.2% - - - -
Net sales 1 403.4 431.4 456.8 73.28 19.88 22.47
EBITDA 1 51.23 56.03 59.01 -284.8 -15.86 -15.7
EBIT 1 -25.56 -25.41 -20.26 -360 -94.93 -88.97
Net income 1 -87.52 -56.17 -31.72 -394.5 -136.9 -126.6
Net Debt 1 117.2 97.29 99.7 298.4 324 339.7
Reference price 2 6.800 14.900 11.600 13.100 11.900 7.300
Nbr of stocks (in thousands) 169,527 169,527 169,527 169,527 169,527 169,527
Announcement Date 28/10/20 09/11/21 08/12/22 31/10/23 07/11/24 30/11/25
1BDT in Million2BDT
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.14M
13.48x1.33x8.09x6.25% 19.34B
17.84x2.87x8.07x3.44% 17.65B
16.08x1.38x9.55x1.42% 14.92B
17.84x1.74x10.64x2.34% 12.87B
14.27x1.21x7.86x1.32% 11.4B
18.27x2.18x10.34x1.53% 11.28B
30.22x1.12x8.28x2.73% 8.89B
22.49x2.01x9.66x1.62% 7.62B
Average 18.81x 1.73x 9.06x 2.58% 11.55B
Weighted average by Cap. 17.83x 1.76x 8.96x 2.9%

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. OAL Stock
  4. Valuation Olympic Accessories Limited