AGTL - AL-Ghazi Tractors Ltd. - Company Analysis -09/04/2013

Company	AGTL	Symbol
Company Name	AL-Ghazi Tractors Ltd.	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 35.06	Average of past year end EPS's
Avg EPS FV	Rs 369.08	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 44.64	Last four quarters EPS
EPS FV	Rs 469.89	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 210.05	Last closing stock price
Updated	April 2013	Data Month/Year
Div	Rs 22.50	Total dividend paid during last four quarters
Div FV	Rs 236.84	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 16.25	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 171.05	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 253.71	Fair value (averaged of other fair value)
Upside	20.79%	Upside potential (in percentage) based on the above Average.
Div Yield	10.71%	Dividend yield
Book Value	Rs 171.14	Book Value
FV FCF/S	Rs 197.35	Fair Value based on free cash flow per share
Outstanding Shares	42,936,300	Number of  Outstanding Shares
Current Assets	Rs 8,879.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,983.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 160.61	Net Current Asset Value / Share
Total Assets	Rs 9,331.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 827.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 18.75	Free Cash Flow per Share
P/E	4.71	Price over earnings ratio
P/E Sector Avg	3.73	Sector Average P/E
P/B	1.23	Price over book value ratio
P/B Sector Avg	0.95	Sector Average P/B
PR	50.40	Payout Ratio (in %)
PR Sector Avg	26.13	Sector average Payout Ratio (in %)
D/E Ratio	50.40	Debt / Equite ratio (%)
Sector D/E Ratio	75.49	Sector Debt / Equity ratio (%)

AGTL - AL-Ghazi Tractors Ltd. - Company Analysis -09/04/2013