ULEVER - Unilever Pakistan - Analysis - 19/12/2012

Company	ULEVER	Symbol
Company Name	Unilever Pakistan	Company Name
Avg EPS	Rs 197.33	Average of past year end EPS's
Avg EPS FV	Rs 2,077.19	Fair Value based on average of past year end EPS's
EPS	Rs 402.35	Last four quarters EPS
EPS FV	Rs 4,235.26	Fair Value based on last four quarters EPS
Current Price	Rs 10,075.56	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 332.00	Total dividend paid during last four quarters
Div FV	Rs 3,494.74	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 170.56	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 1,795.32	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 2,301.13	Fair value (averaged of other fair value)
Upside	-77.16%	Upside potential (in percentage) based on the above Average.
Div Yield	3.30%	Dividend yield
Book Value	Rs 275.39	Book Value
Sector	Food Producers	Sector
FV CF/S	Rs 4,535.53	Fair Value based on cash flow per share
Outstanding Shares	13,293,869	Number of  Outstanding Shares
Current Assets	Rs 10,692.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 14,754.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -305.55	Net Current Asset Value / Share
Total Assets	Rs 18,415.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 5,728.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 430.88	Cash Flow per Share
Symbol	ULEVER
Current Price	Rs 10,020.00
Previous Day Price	Rs 10,000.48
Daily Return	0.20%
Price Week Ago	Rs 9,802.47
Weekly Return	2.22%
Price Month Ago	Rs 9,501.00
Monthly Return	5.46%
Price Quarter Ago	Rs 9,700.00
Quarterly Return	3.30%
Price Year Ago	Rs 5,406.67
Yearly Return	85.33%

ULEVER - Unilever Pakistan - Analysis - 19/12/2012