NPL - Nishat Power Ltd. - Analysis - 05/04/2013

Company	NPL	Symbol
Company Name	Nishat Power Ltd.	Company Name
Sector	Electricity	Sector
Avg EPS	Rs 3.73	Average of past year end EPS's
Avg EPS FV	Rs 39.28	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 7.13	Last four quarters EPS
EPS FV	Rs 75.06	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 26.75	Last closing stock price
Updated	April 2013	Data Month/Year
Div	Rs 2.00	Total dividend paid during last four quarters
Div FV	Rs 21.05	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.60	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 6.32	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 32.63	Fair value (averaged of other fair value)
Upside	22.00%	Upside potential (in percentage) based on the above Average.
Div Yield	7.48%	Dividend yield
Book Value	Rs 21.71	Book Value
FV FCF/S	Rs 84.78	Fair Value based on free cash flow per share
Outstanding Shares	354,088,500	Number of  Outstanding Shares
Current Assets	Rs 11,716.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 18,714.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -19.76	Net Current Asset Value / Share
Total Assets	Rs 26,400.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 2,864.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 8.05	Free Cash Flow per Share
P/E	3.75	Price over earnings ratio
P/E Sector Avg	2.69	Sector Average P/E
P/B	1.23	Price over book value ratio
P/B Sector Avg	0.80	Sector Average P/B
PR	28.05	Payout Ratio (in %)
PR Sector Avg	23.76	Sector average Payout Ratio (in %)
D/E Ratio	28.05	Debt / Equite ratio (%)
Sector D/E Ratio	157.27	Sector Debt / Equity ratio (%)

NPL - Nishat Power Ltd. - Analysis - 05/04/2013