Company Valuation: Shasha Denims PLC.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 2,901 3,611 4,048 3,808 3,075 2,454
Change - 24.44% 12.11% -5.92% -19.26% -20.18%
Enterprise Value (EV) 1 7,877 9,450 11,690 7,553 7,023 6,942
Change - 19.96% 23.71% -35.39% -7.01% -1.15%
P/E 10x 25.2x -4.99x 19.3x 12.3x 11.1x
PBR 0.5x 0.61x 0.71x 0.67x 0.53x 0.42x
PEG - -0.5x 0x -0x 0.5x -1x
Capitalization / Revenue 0.4x 0.4x 0.43x 0.44x 0.27x 0.22x
EV / Revenue 1.07x 1.05x 1.25x 0.86x 0.62x 0.62x
EV / EBITDA 7.13x 9.03x 9.87x 5.06x 6x 5.68x
EV / EBIT 9.93x 13x 13.2x 6.24x 7.96x 7.23x
EV / FCF -7.82x -27.3x -14.8x 1.89x 52.3x -108x
FCF Yield -12.8% -3.66% -6.75% 53% 1.91% -0.92%
Dividend per Share 2 0.4762 1 1 1 1 0.5
Rate of return 2.31% 3.91% 3.48% 3.7% 4.59% 2.87%
EPS 2 2.048 1.016 -5.754 1.4 1.772 1.573
Distribution rate 23.3% 98.5% -17.4% 71.4% 56.4% 31.8%
Net sales 1 7,333 9,010 9,374 8,749 11,392 11,287
EBITDA 1 1,105 1,047 1,185 1,492 1,171 1,222
EBIT 1 793.4 728.1 888.6 1,210 882.7 960.3
Net income 1 289.3 143.2 -811.5 197.9 249.9 221.9
Net Debt 1 4,976 5,839 7,642 3,745 3,949 4,488
Reference price 2 20.57 25.60 28.70 27.00 21.80 17.40
Nbr of stocks (in thousands) 141,036 141,036 141,036 141,036 141,036 141,036
Announcement Date 08/11/20 29/11/21 24/11/22 22/11/23 15/11/24 27/11/25
1BDT in Million2BDT
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.1M
35.2x4.89x23.46x0.53% 3.97B
14.25x1.69x7.16x3.22% 2.11B
102.92x2.11x26.44x - 1.91B
23.1x1.4x12.12x0.72% 1.45B
25.72x - - 1.23% 1.28B
6.42x0.7x6.85x3.78% 1.14B
Average 34.60x 2.16x 15.20x 1.9% 1.7B
Weighted average by Cap. 37.10x 2.82x 17.40x 1.59%

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. SHASHADNIM Stock
  4. Valuation Shasha Denims PLC.