NML - Nishat Mills Ltd. - Analysis - 07/12/2012

Company	NML	Symbol
Company Name	Nishat Mills Ltd.	Company Name
Avg EPS	Rs 19.44	Average of past year end EPS's
Avg EPS FV	Rs 194.44	Fair Value based on average of past year end EPS's
EPS	Rs 16.32	Last four quarters EPS
EPS FV	Rs 163.20	Fair Value based on last four quarters EPS
Current Price	Rs 65.10	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 3.50	Total dividend paid during last four quarters
Div FV	Rs 35.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 2.48	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 24.78	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 86.82	Fair value (averaged of other fair value)
Upside	33.37%	Upside potential (in percentage) based on the above Average.
Div Yield	5.38%	Dividend yield
Book Value	Rs 152.76	Book Value
Sector	Personal Goods (Textile)	Sector
FV CF/S	Rs 61.80	Fair Value based on cash flow per share
Outstanding Shares	351,599,848	Number of  Outstanding Shares
Current Assets	Rs 33,726.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 42,244.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -24.23	Net Current Asset Value / Share
Total Assets	Rs 95,956.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 2,173.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 6.18	Cash Flow per Share
Symbol	NML
Current Price	Rs 64.02
Previous Day Price	Rs 64.18
Daily Return	-0.25%
Price Week Ago	Rs 63.32
Weekly Return	1.11%
Price Month Ago	Rs 58.98
Monthly Return	8.55%
Price Quarter Ago	Rs 57.46
Quarterly Return	11.42%
Price Year Ago	Rs 57.46
Yearly Return	11.42%

NML - Nishat Mills Ltd. - Analysis - 07/12/2012