Company Valuation: United Bank Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 167,198 123,336 217,708 467,918 1,063,279 1,034,154 - -
Change - -26.23% 76.52% 114.93% 127.24% -2.74% - -
Enterprise Value (EV) 167,198 123,336 217,708 467,918 1,063,279 1,034,154 1,034,154 1,034,154
Change - -26.23% 76.52% 114.93% 127.24% -2.74% 0% 0%
P/E 5.5x 3.91x 3.95x 6.23x - - - -
PBR 0.76x - 0.8x 1.46x - 2.3x 2.04x 1.87x
PEG - 1.06x 0.1x 0.2x - - - -
Capitalization / Revenue 2,237,193x 1,144,723x - - - - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 9 11 22 22 29.5 32 32 48
Rate of return 13.2% 21.8% 24.7% 11.5% 6.95% 7.75% 7.75% 11.6%
EPS 2 12.42 12.88 22.52 30.7 - - - -
Distribution rate 72.5% 85.4% 97.7% 71.7% - - - -
Net sales 74,736 107,743 - - - - - -
EBITDA - - - - - - - -
EBIT 50,376 - - - - - - -
Net income 30,409 31,535 55,145 - - - - -
Net Debt - - - - - - - -
Reference price 2 68.29 50.38 88.92 191.12 424.59 412.96 412.96 412.96
Nbr of stocks (in thousands) 2,448,359 2,448,359 2,448,359 2,448,359 2,504,248 2,504,248 - -
Announcement Date 23/02/22 22/02/23 21/02/24 19/02/25 25/02/26 - - -
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 7.8% 3.71B
13.62x - - 1.88% 901B
6.25x - - 4.97% 430B
6.82x - - 4.66% 382B
11.58x - - 2.35% 352B
6.3x - - 4.93% 341B
6.76x - - 4.73% 316B
10.75x - - 4.91% 295B
17.65x - - 2.39% 283B
11.4x - - 2.27% 251B
Average 10.12x 4.09% 355.53B
Weighted average by Cap. 10.40x 3.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - United Bank Limited

Historical PBR trend

Valuation ratios - PBR - United Bank Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - United Bank Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - United Bank Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - United Bank Limited
  1. Stock Market
  2. Stocks
  3. UBL Stock
  4. Valuation United Bank Limited