Model N Ratios and Metrics

Market cap in millions BDT. Fiscal year is January - December.

Millions BDT. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Jul '25 Jul 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Market Capitalization	2,451	2,507	2,956	2,956	3,948	3,312	Upgrade
Market Cap Growth	9.90%	-15.19%	-	-25.12%	19.21%	2.31%	Upgrade
PE Ratio	11.62	11.98	20.66	20.74	17.77	15.68	Upgrade
PS Ratio	2.26	2.36	3.59	3.65	5.00	4.44	Upgrade
PB Ratio	0.77	0.75	0.91	0.93	1.22	1.03	Upgrade
P/FCF Ratio	1.78	3.25	26.00	-	3.94	-	Upgrade
P/OCF Ratio	1.72	3.14	20.78	-	3.75	-	Upgrade
Debt / Equity Ratio	2.10	2.44	2.26	1.81	1.71	0.79	Upgrade
Debt / FCF Ratio	4.85	10.58	64.31	-	5.53	-	Upgrade
Quick Ratio	1.25	1.14	1.13	1.13	1.15	1.16	Upgrade
Current Ratio	1.38	1.25	1.23	1.22	1.25	1.27	Upgrade
Asset Turnover	0.04	0.04	0.03	0.03	0.03	0.03	Upgrade
Return on Equity (ROE)	6.65%	6.36%	4.45%	4.44%	6.91%	6.62%	Upgrade
Return on Assets (ROA)	0.76%	0.74%	0.51%	0.54%	0.94%	0.98%	Upgrade
Earnings Yield	8.61%	8.34%	4.84%	4.82%	5.63%	6.38%	Upgrade
Earnings Yield	8.61%	8.34%	4.84%	4.82%	5.63%	6.38%	Upgrade
FCF Yield	56.26%	30.76%	3.85%	-81.72%	25.41%	-43.54%	Upgrade
Dividend Yield	7.63%	8.08%	4.34%	3.73%	5.89%	7.51%	Upgrade
Payout Ratio	53.59%	54.04%	66.66%	131.90%	89.06%	103.36%	Upgrade
Total Shareholder Return	7.63%	8.08%	4.34%	3.73%	5.89%	7.51%	Upgrade

Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.