ADOS - Ados Pakistan Limited - Company Analysis -12/04/2013

Company	ADOS	Symbol
Company Name	Ados Pakistan Limited	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 3.07	Average of past year end EPS's
Avg EPS FV	Rs 32.35	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 9.74	Last four quarters EPS
EPS FV	Rs 102.53	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 26.57	Last closing stock price
Updated	March 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Div FV	Rs 0.00	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.55	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 5.79	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 35.17	Fair value (averaged of other fair value)
Upside	32.35%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Book Value	Error	Book Value
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	6,582,600	Number of  Outstanding Shares
Current Assets	NA	Currency in Millions of Pakistan Rupees
Total Liabilities	NA	Currency in Millions of Pakistan Rupees
NCAV/S	#VALUE!	Net Current Asset Value / Share
Total Assets	NA	Currency in Millions of Pakistan Rupees
Quarter	NA	Data Quarter
CfO	NA	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	#VALUE!	Free Cash Flow per Share
P/E	2.73	Price over earnings ratio
P/E Sector Avg	3.91	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	0.96	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	26.13	Sector average Payout Ratio (in %)
D/E Ratio	0.00	Debt / Equite ratio (%)
Sector D/E Ratio	75.49	Sector Debt / Equity ratio (%)

ADOS - Ados Pakistan Limited - Company Analysis -12/04/2013