Company Valuation: aamra networks limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1,867 2,283 2,308 4,345 3,106 1,571
Change - 22.29% 1.12% 88.25% -28.53% -49.4%
Enterprise Value (EV) 1 2,204 2,917 3,047 4,996 3,552 2,028
Change - 32.35% 4.43% 64% -28.9% -42.91%
P/E 10.4x 19x 21.1x 19.3x 13.6x 130x
PBR 0.92x 1.09x 1.07x 1.84x 0.9x 0.47x
PEG - -0.6x -2.29x 0x -0.4x -1.4x
Capitalization / Revenue 1.92x 2.28x 2.24x 3.41x 2.56x 1.71x
EV / Revenue 2.27x 2.92x 2.96x 3.92x 2.93x 2.2x
EV / EBITDA 5.52x 7.81x 6.99x 9.45x 7.1x 6.38x
EV / EBIT 10.2x 16.2x 16.1x 18.1x 11.1x 25.1x
EV / FCF -6.47x -10.2x -26.5x -73.9x -4.88x 24.6x
FCF Yield -15.5% -9.79% -3.77% -1.35% -20.5% 4.06%
Dividend per Share 2 0.907 0.4535 0.4762 1.1 1 0.01
Rate of return 3.01% 1.23% 1.28% 1.57% 2.99% 0.06%
EPS 2 2.895 1.942 1.763 3.641 2.46 0.1298
Distribution rate 31.3% 23.3% 27% 30.2% 40.6% 7.7%
Net sales 1 972.1 999.5 1,029 1,274 1,214 921.5
EBITDA 1 399.6 373.6 435.8 528.7 500.5 318.1
EBIT 1 217.1 179.8 189.5 275.4 318.9 80.72
Net income 1 179.4 120.4 109.3 225.7 228.7 12.07
Net Debt 1 337.6 634.6 738.4 651.1 446.9 456.9
Reference price 2 30.11 36.83 37.24 70.10 33.40 16.90
Nbr of stocks (in thousands) 61,987 61,987 61,987 61,987 92,980 92,980
Announcement Date 27/10/20 25/11/21 28/11/22 27/8/23 10/11/24 8/9/26
1BDT in Million2BDT
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 14.72M
11.08x1.31x4.14x7.01% 223B
10.16x2.47x6.52x6.14% 191B
12.71x2.09x5.41x4.27% 142B
13.45x1.84x8.04x3.12% 88.91B
11.81x0.9x3.36x6.54% 80.63B
11.7x1.79x4.53x2.8% 63.98B
14.8x2.64x8.24x5.16% 56.83B
23.03x5.24x19.11x4.74% 54.33B
14.93x2.76x6.17x4.35% 51.28B
Average 13.74x 2.34x 7.28x 4.9% 95.21B
Weighted average by Cap. 12.58x 2.09x 6.34x 5.36%

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. AAMRANET Stock
  4. Valuation aamra networks limited