Company Valuation: Ghandhara Tyre and Rubber Company Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 10,709 4,147 2,489 5,007 4,913 3,836
Change - -61.28% -39.99% 101.18% -1.88% -21.92%
Enterprise Value (EV) 1 17,725 11,193 9,429 12,048 13,858 11,795
Change - -36.85% -15.76% 27.78% 15.02% -14.88%
P/E 18.7x 11.6x -14.9x 21.9x -13.4x -3.81x
PBR 3.05x 1.08x 0.43x 0.84x 0.73x 0.66x
PEG - -0.3x 0x -0x 0x -0x
Capitalization / Revenue 0.77x 0.22x 0.17x 0.24x 0.28x 0.23x
EV / Revenue 1.27x 0.6x 0.63x 0.59x 0.78x 0.7x
EV / EBITDA 10.4x 5.68x 4.8x 4.55x 8.17x 13.7x
EV / EBIT 14.4x 7.53x 6.51x 5.68x 11.7x 35x
EV / FCF -16.7x -54.1x 9.16x -229x -12.6x 7.06x
FCF Yield -6% -1.85% 10.9% -0.44% -7.93% 14.2%
Dividend per Share 2 - 3 - 1.87 - -
Rate of return - 8.82% - 4.55% - -
EPS 2 4.696 2.92 -1.373 1.879 -3.002 -8.257
Distribution rate - 103% - 99.5% - -
Net sales 1 13,924 18,588 15,019 20,539 17,800 16,852
EBITDA 1 1,698 1,970 1,963 2,647 1,697 860.7
EBIT 1 1,233 1,487 1,449 2,122 1,181 337.4
Net income 1 572.7 356.1 -167.4 229.1 -366.1 -1,007
Net Debt 1 7,016 7,046 6,940 7,042 8,945 7,959
Reference price 2 87.83 34.01 20.41 41.06 40.29 31.46
Nbr of stocks (in thousands) 121,933 121,933 121,933 121,933 121,933 121,933
Announcement Date 5/10/21 5/10/22 6/10/23 4/10/24 4/10/25 5/10/26
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.45M
14.14x1.08x5.77x3.25% 32.27B
14.07x0.98x5.54x4% 25.08B
14.94x1.26x5.47x3.89% 8.23B
8.42x1.1x5.3x3.44% 6.75B
10.21x0.96x6.01x2.4% 5.91B
25x1.58x12.2x0.18% 5.65B
5.82x0.49x3.16x4.72% 5.54B
9x - - 2.88% 5.18B
30.29x3.62x17.92x0.76% 4.95B
Average 14.66x 1.38x 7.67x 2.83% 9.96B
Weighted average by Cap. 14.26x 1.19x 6.53x 3.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ghandhara Tyre and Rubber Company Limited

Historical PBR trend

Valuation ratios - PBR - Ghandhara Tyre and Rubber Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ghandhara Tyre and Rubber Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ghandhara Tyre and Rubber Company Limited

  1. Stock Market
  2. Stocks
  3. GTYR Stock
  4. Valuation Ghandhara Tyre and Rubber Company Limited