| Company | KAPCO | Symbol |
| Company Name | Kot Addu Power | Company Name |
| Sector | Electricity | Sector |
| Avg EPS | Rs 6.76 | Average of past year end EPS's |
| Sector Average | Rs 0.88 | Sector average of the above |
| Avg EPS FV | Rs 71.11 | Fair Value (DCF) based on average of past year end EPS's |
| EPS | Rs 8.37 | Last four quarters EPS |
| Sector Average | Rs 2.32 | Sector average of the above |
| EPS FV | Rs 88.11 | Fair Value (DCF) based on last four quarters EPS |
| Current Price | Rs 55.20 | Last closing stock price |
| Updated | April 2013 | Data Month/Year |
| Div | Rs 6.15 | Total dividend paid during last four quarters |
| Sector Average | Rs 1.78 | Sector average of the above |
| Div FV | Rs 64.74 | Fair value (DD) based on total dividend paid during last four quarters |
| Avg Div | Rs 6.16 | Average of yearly dividends paid (including currently paid ones) |
| Sector Average | Rs 1.27 | Sector average of the above |
| Avg Div FV | Rs 64.80 | Fair value (DD) based on Average of yearly dividends paid (including current) |
| Avg | Rs 43.14 | Fair value (averaged of other fair values) |
| Upside | -21.85% | Upside potential (in percentage) based on the above Average. |
| Div Yield | 11.14% | Dividend yield |
| Sector Average | 5.06% | Sector average of the above |
| Book Value | Rs 27.90 | Book Value |
| Sector Average | Rs 22.04 | Sector average of the above |
| FV FCF/S | Rs -22.29 | Fair Value based on free cash flow per share |
| Outstanding Shares | 880,253,228 | Number of Outstanding Shares |
| Current Assets | Rs 67,070.00 | Currency in Millions of Pakistan Rupees |
| Total Liabilities | Rs 60,362.00 | Currency in Millions of Pakistan Rupees |
| NCAV/S | Rs 7.62 | Net Current Asset Value / Share |
| Total Assets | Rs 84,922.00 | Currency in Millions of Pakistan Rupees |
| Quarter | December 2012 | Data Quarter |
| CfO | Rs -1,516.00 | CASH FROM OPERATIONS (Millions of Rs) |
| FCF/S | Rs -2.12 | Free Cash Flow per Share |
| FCF/S Sector Avg | 0.07 | Sector Average FCF/S |
| P/E | 6.59 | Price over earnings ratio |
| P/E Sector Avg | 2.78 | Sector Average P/E |
| P/B | 1.98 | Price over book value ratio |
| P/B Sector Avg | 0.80 | Sector Average P/B |
| PR | 73.48 | Payout Ratio (in %) |
| PR Sector Avg | 27.52 | Sector average Payout Ratio (in %) |
| D/E Ratio | 245.77 | Debt / Equite ratio (%) |
| Sector D/E Ratio | 157.27 | Sector Debt / Equity ratio (%) |
| Price Performance | ||
| Last Trade Date | 24/04/2013 | |
| Last Trade Price | Rs 55.20 | |
| 3 Months Avg | Rs 53.47 | |
| 6 Months Avg | Rs 50.97 | |
| 9 Months Avg | Rs 49.59 | |
| 12 Months Avg | Rs 48.20 | |
| Score | 0 | cumulative +ve's, -ve's from above all |
No comments:
Post a Comment