ADAMS - Adam Sugar Mills Ltd. - Analysis - 26/12/2012

Company	ADAMS	Symbol
Company Name	Adam Sugar Mills Ltd.	Company Name
Sector	Food Producers
Avg EPS	Rs 4.08	Average of past year end EPS's
Avg EPS FV	Rs 42.93	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 5.81	Last four quarters EPS
EPS FV	Rs 61.16	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 27.79	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 2.50	Total dividend paid during last four quarters
Div FV	Rs 26.32	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.22	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 12.87	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 35.82	Fair value (averaged of other fair value)
Upside	28.89%	Upside potential (in percentage) based on the above Average.
Div Yield	9.00%	Dividend yield
Book Value	Error	Book Value
FV CF/S	Error	Fair Value based on cash flow per share
Outstanding Shares	5,763,700	Number of  Outstanding Shares
Current Assets	NA	Currency in Millions of Pakistan Rupees
Total Liabilities	NA	Currency in Millions of Pakistan Rupees
NCAV/S	#VALUE!	Net Current Asset Value / Share
Total Assets	NA	Currency in Millions of Pakistan Rupees
Quarter	NA	Data Quarter
CfO	NA	CASH FROM OPERATIONS (Millions of Rs)
CF/S	#VALUE!	Cash Flow per Share
P/E	4.78	Price over earnings ratio
P/E Sector Avg	-19.53	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	6.90	Sector Average P/B
Symbol	ADAMS
Current Price	Rs 29.15
Previous Day Price	Rs 27.80
Daily Return	4.86%
Price Week Ago	Rs 31.00
Weekly Return	-5.97%
Price Month Ago	Rs 24.50
Monthly Return	18.98%
Price Quarter Ago	Rs 22.71
Quarterly Return	28.36%
Price Year Ago	Rs 16.77
Yearly Return	73.82%

ADAMS - Adam Sugar Mills Ltd. - Analysis - 26/12/2012