10-Year Financial Model
All figures in NPR '000 (thousands) unless otherwise stated.
| Indicator | Asadh 83 | Asadh 84 | Asadh 85 | Asadh 86 | Asadh 87 | Asadh 88 | Asadh 89 | Asadh 90 | Asadh 91 | Asadh 92 |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance Sheet Items | ||||||||||
| Investments | 104,562 | 259,212 | 412,978 | 636,950 | 710,203 | 885,293 | 1,122,610 | 1,408,238 | 1,799,149 | 2,267,248 |
| Share Capital | 100,000 | 250,000 | 400,000 | 625,000 | 634,262 | 663,374 | 742,841 | 881,427 | 1,073,092 | 1,336,898 |
| Retained Earnings | 7,312 | 13,672 | 18,077 | 18,524 | 72,781 | 198,667 | 346,465 | 479,161 | 659,515 | 857,514 |
| Revenue Items | ||||||||||
| Investment Income | 12,530 | 12,170 | 11,325 | 6,600 | 107,638 | 254,810 | 381,209 | 469,256 | 638,922 | 799,982 |
| Expenses | 1,550 | 2,747 | 4,799 | 5,938 | 13,535 | 14,400 | 15,089 | 16,028 | 16,797 | 18,121 |
| Profitability Metrics | ||||||||||
| PAT | 7,412 | 6,361 | 4,405 | 447 | 63,519 | 162,277 | 247,131 | 305,929 | 419,935 | 527,756 |
| EPS | 7.41 | 2.54 | 1.1 | 0.07 | 10.01 | 24.46 | 33.27 | 34.71 | 39.13 | 39.48 |
| Dividend Information | ||||||||||
| Div % | - | - | - | - | 1.46% | 5.49% | 13.37% | 19.65% | 22.33% | 24.67% |
| Cumulative Div % | - | - | - | - | 1.46% | 7.03% | 21.13% | 43.41% | 70.13% | 100.30% |
| Net Worth Per Share | ||||||||||
| NWPS | 107.31 | 105.47 | 104.52 | 102.96 | 111.47 | 129.95 | 146.64 | 154.36 | 161.46 | 164.14 |