| Company | NRL | Symbol |
| Company Name | National Refinery Ltd. | Company Name |
| Sector | Oil and Gas | Sector |
| Avg EPS | Rs 52.07 | Average of past year end EPS's |
| Sector Average | Rs 23.80 | Sector average of the above |
| Avg EPS FV | Rs 548.08 | Fair Value (DCF) based on average of past year end EPS's |
| EPS | Rs 29.90 | Last four quarters EPS |
| Sector Average | Rs 21.97 | Sector average of the above |
| EPS FV | Rs 314.74 | Fair Value (DCF) based on last four quarters EPS |
| Current Price | Rs 220.04 | Last closing stock price |
| Updated | April 2013 | Data Month/Year |
| Div | Rs 15.00 | Total dividend paid during last four quarters |
| Sector Average | Rs 12.02 | Sector average of the above |
| Div FV | Rs 157.89 | Fair value (DD) based on total dividend paid during last four quarters |
| Avg Div | Rs 15.10 | Average of yearly dividends paid (including currently paid ones) |
| Sector Average | Rs 9.80 | Sector average of the above |
| Avg Div FV | Rs 158.95 | Fair value (DD) based on Average of yearly dividends paid (including current) |
| Avg | Rs 256.01 | Fair value (averaged of other fair values) |
| Upside | 16.35% | Upside potential (in percentage) based on the above Average. |
| Div Yield | 6.82% | Dividend yield |
| Sector Average | 4.53% | Sector average of the above |
| Book Value | Rs 325.50 | Book Value |
| Sector Average | Rs 174.44 | Sector average of the above |
| FV FCF/S | Rs 8.29 | Fair Value based on free cash flow per share |
| Outstanding Shares | 79,966,560 | Number of Outstanding Shares |
| Current Assets | Rs 46,814.00 | Currency in Millions of Pakistan Rupees |
| Total Liabilities | Rs 24,534.00 | Currency in Millions of Pakistan Rupees |
| NCAV/S | Rs 278.62 | Net Current Asset Value / Share |
| Total Assets | Rs 50,563.00 | Currency in Millions of Pakistan Rupees |
| Quarter | September 2012 | Data Quarter |
| CfO | Rs 255.00 | CASH FROM OPERATIONS (Millions of Rs) |
| FCF/S | Rs 0.79 | Free Cash Flow per Share |
| P/E | 7.36 | Price over earnings ratio |
| P/E Sector Avg | 2.60 | Sector Average P/E |
| P/B | 0.68 | Price over book value ratio |
| P/B Sector Avg | 1.16 | Sector Average P/B |
| PR | 50.17 | Payout Ratio (in %) |
| PR Sector Avg | 39.40 | Sector average Payout Ratio (in %) |
| D/E Ratio | 94.26 | Debt / Equite ratio (%) |
| Sector D/E Ratio | 185.91 | Sector Debt / Equity ratio (%) |
| Price Performance | ||
| Last Trade Date | 17/04/2013 | |
| Last Trade Price | Rs 220.04 | |
| 3 Months Avg | Rs 216.22 | |
| 6 Months Avg | Rs 214.13 | |
| 9 Months Avg | Rs 221.15 | |
| 12 Months Avg | Rs 225.55 | |
| Score | 8 | cumulative +ve's, -ve's from above all |
No comments:
Post a Comment