INDU - Indus Motor Company Limited - Analysis - 18/12/2012

Company	INDU	Symbol
Company Name	Indus Motor Company Limited	Company Name
Avg EPS	Rs 33.92	Average of past year end EPS's
Avg EPS FV	Rs 357.01	Fair Value based on average of past year end EPS's
EPS	Rs 51.60	Last four quarters EPS
EPS FV	Rs 543.16	Fair Value based on last four quarters EPS
Current Price	Rs 272.00	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 32.00	Total dividend paid during last four quarters
Div FV	Rs 336.84	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 13.61	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 143.27	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 123.94	Fair value (averaged of other fair value)
Upside	-54.43%	Upside potential (in percentage) based on the above Average.
Div Yield	11.76%	Dividend yield
Book Value	Rs 201.17	Book Value
Sector	Automobile and Parts	Sector
FV CF/S	Rs -873.18	Fair Value based on cash flow per share
Outstanding Shares	78,600,000	Number of  Outstanding Shares
Current Assets	Rs 21,381.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 8,861.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 159.29	Net Current Asset Value / Share
Total Assets	Rs 24,673.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -6,520.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -82.95	Cash Flow per Share
Symbol	INDU
Current Price	Rs 272.00
Previous Day Price	Rs 271.04
Daily Return	0.35%
Price Week Ago	Rs 263.00
Weekly Return	3.42%
Price Month Ago	Rs 244.00
Monthly Return	11.48%
Price Quarter Ago	Rs 305.01
Quarterly Return	-10.82%
Price Year Ago	Rs 200.47
Yearly Return	35.68%

INDU - Indus Motor Company Limited - Analysis - 18/12/2012