Company Valuation: Hum Network Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 11,860 7,579 6,728 6,623 11,635 14,447
Change - -36.1% -11.22% -1.57% 75.68% 24.17%
Enterprise Value (EV) 1 12,713 7,383 6,728 4,128 8,462 10,303
Change - -41.92% -8.87% -38.65% 105.01% 21.76%
P/E -61.4x 7.62x 4.75x 3.39x 3.94x 11.7x
PBR 3.9x 1.87x - 0.89x 1.12x 1.24x
PEG - -0x 0.1x 0.1x 0.1x -0.2x
Capitalization / Revenue 2.55x 1.52x 1.03x 0.88x 0.94x 1.26x
EV / Revenue 2.74x 1.48x 1.03x 0.55x 0.69x 0.9x
EV / EBITDA 104x 9.34x 3.73x 2.14x 2.6x 10.2x
EV / EBIT -120x 12.6x 4.15x 2.26x 2.73x 12.6x
EV / FCF -134x 32.2x - 95.2x 74.3x 57.9x
FCF Yield -0.74% 3.11% - 1.05% 1.35% 1.73%
Dividend per Share 2 - - 0.5833 - - -
Rate of return - - 9.83% - - -
EPS 2 -0.1703 0.8772 1.25 1.722 2.602 1.09
Distribution rate - - 46.7% - - -
Net sales 1 4,645 4,994 6,545 7,568 12,348 11,479
EBITDA 1 122 790.8 1,802 1,933 3,255 1,006
EBIT 1 -105.9 585.2 1,622 1,828 3,101 816.8
Net income 1 -193.1 994.8 1,416 1,953 2,950 1,236
Net Debt 1 853 -195.7 - -2,495 -3,173 -4,144
Reference price 2 10.458 6.683 5.933 5.840 10.260 12.740
Nbr of stocks (in thousands) 1,134,000 1,134,000 1,134,000 1,134,000 1,134,000 1,134,000
Announcement Date 16/6/21 1/11/21 19/9/22 28/9/23 7/10/24 6/10/25
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 40.32M
18.38x2.16x9.66x1.44% 175B
10.54x1.46x6.27x0.92% 24.44B
41.69x6x25.8x-.--% 22.75B
17.22x1.83x19.61x1.76% 5.69B
5.06x2x5.59x4.58% 4.89B
14.45x0.72x5.72x8.1% 4.85B
7.59x0.98x3.13x3.85% 4.29B
45.74x - - 1.96% 4.35B
12.06x0.99x7.4x1.62% 4.38B
Average 19.19x 2.02x 10.40x 2.69% 25.06B
Weighted average by Cap. 19.55x 2.37x 10.74x 1.51%

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. HUMNL Stock
  4. Valuation Hum Network Limited