SAPL - Sanofi-Aventis Pakistan Limited - Analysis - 14/12/2012

Company	SAPL	Symbol
Company Name	Sanofi-Aventis Pakistan Limited	Company Name
Avg EPS	Rs 15.44	Average of past year end EPS's
Avg EPS FV	Rs 154.42	Fair Value based on average of past year end EPS's
EPS	Rs 35.30	Last four quarters EPS
EPS FV	Rs 353.00	Fair Value based on last four quarters EPS
Current Price	Rs 375.00	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 10.00	Total dividend paid during last four quarters
Div FV	Rs 100.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 5.44	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 54.44	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 127.12	Fair value (averaged of other fair value)
Upside	-66.10%	Upside potential (in percentage) based on the above Average.
Div Yield	2.67%	Dividend yield
Book Value	Rs 181.55	Book Value
Sector	Pharma and Bio Tech	Sector
FV CF/S	Rs 21.77	Fair Value based on cash flow per share
Outstanding Shares	9,644,800	Number of  Outstanding Shares
Current Assets	Rs 3,920.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,682.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 24.68	Net Current Asset Value / Share
Total Assets	Rs 5,433.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 21.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 2.18	Cash Flow per Share
Symbol	SAPL
Current Price	Rs 352.00
Previous Day Price	Rs 357.00
Daily Return	-1.40%
Price Week Ago	Rs 366.03
Weekly Return	-3.83%
Price Month Ago	Rs 340.00
Monthly Return	3.53%
Price Quarter Ago	Rs 221.67
Quarterly Return	58.79%
Price Year Ago	Rs 141.10
Yearly Return	149.47%

SAPL - Sanofi-Aventis Pakistan Limited - Analysis - 14/12/2012