UPFL - Unilever Pakistan Foods Limited - Analysis - 18/12/2012

Company	UPFL	Symbol
Company Name	Unilever Pakistan Foods Limited	Company Name
Avg EPS	Rs 53.92	Average of past year end EPS's
Avg EPS FV	Rs 567.53	Fair Value based on average of past year end EPS's
EPS	Rs 112.24	Last four quarters EPS
EPS FV	Rs 1,181.47	Fair Value based on last four quarters EPS
Current Price	Rs 4,300.00	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 100.00	Total dividend paid during last four quarters
Div FV	Rs 1,052.63	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 49.44	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 520.47	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 687.79	Fair value (averaged of other fair value)
Upside	-84.00%	Upside potential (in percentage) based on the above Average.
Div Yield	2.33%	Dividend yield
Book Value	Rs 68.70	Book Value
Sector	Food Producers	Sector
FV CF/S	Rs 1,473.57	Fair Value based on cash flow per share
Outstanding Shares	6,157,600	Number of  Outstanding Shares
Current Assets	Rs 1,088.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,395.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -49.86	Net Current Asset Value / Share
Total Assets	Rs 1,818.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 862.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 139.99	Cash Flow per Share
Symbol	UPFL
Current Price	#N/A
Previous Day Price	#N/A
Daily Return	#N/A
Price Week Ago	#N/A
Weekly Return	#N/A
Price Month Ago	#N/A
Monthly Return	#N/A
Price Quarter Ago	#N/A
Quarterly Return	#N/A
Price Year Ago	#N/A
Yearly Return	#N/A

UPFL - Unilever Pakistan Foods Limited - Analysis - 18/12/2012