JSCL - Jahangir Siddiqui Co.Ltd. - Analysis - 04/04/2013

Company	JSCL	Symbol
Company Name	Jahangir Siddiqui Co.Ltd.	Company Name
Sector	Financial Services	Sector
Avg EPS	Rs 19.78	Average of past year end EPS's
Avg EPS FV	Rs 208.24	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 3.48	Last four quarters EPS
EPS FV	Rs 36.63	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 12.71	Last closing stock price
Updated	March 2013	Data Month/Year
Div	Rs 0.75	Total dividend paid during last four quarters
Div FV	Rs 7.89	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.08	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 11.32	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 34.78	Fair value (averaged of other fair value)
Upside	173.63%	Upside potential (in percentage) based on the above Average.
Div Yield	5.90%	Dividend yield
Book Value	Rs 19.29	Book Value
FV FCF/S	Rs -44.65	Fair Value based on free cash flow per share
Outstanding Shares	763,285,323	Number of  Outstanding Shares
Current Assets	Rs 82,490.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 78,878.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 4.73	Net Current Asset Value / Share
Total Assets	Rs 93,603.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Data Quarter
CfO	Rs -2,725.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs -4.24	Free Cash Flow per Share
P/E	3.65	Price over earnings ratio
P/E Sector Avg	5.63	Sector Average P/E
P/B	0.66	Price over book value ratio
P/B Sector Avg	0.42	Sector Average P/B
PR	21.55	Payout Ratio (in %)
PR Sector Avg	21.93	Sector average Payout Ratio (in %)
D/E Ratio	21.55	Debt / Equite ratio (%)
Sector D/E Ratio	73.72	Sector Debt / Equity ratio (%)

JSCL - Jahangir Siddiqui Co.Ltd. - Analysis - 04/04/2013