RMPL - Rafhan Maize Products Ltd. - Company Analysis -10/04/2013

Company	RMPL	Symbol
Company Name	Rafhan Maize Products Ltd.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs 163.94	Average of past year end EPS's
Avg EPS FV	Rs 1,725.70	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 220.86	Last four quarters EPS
EPS FV	Rs 2,324.84	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 4,178.47	Last closing stock price
Updated	April 2013	Data Month/Year
Div	Rs 125.00	Total dividend paid during last four quarters
Div FV	Rs 1,315.79	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 79.00	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 831.58	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 1,012.81	Fair value (averaged of other fair value)
Upside	-75.76%	Upside potential (in percentage) based on the above Average.
Div Yield	2.99%	Dividend yield
Book Value	Rs 686.52	Book Value
FV FCF/S	Rs 58.12	Fair Value based on free cash flow per share
Outstanding Shares	9,236,400	Number of  Outstanding Shares
Current Assets	Rs 5,238.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,879.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 147.14	Net Current Asset Value / Share
Total Assets	Rs 10,220.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 1,051.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 5.52	Free Cash Flow per Share
P/E	18.92	Price over earnings ratio
P/E Sector Avg	9.69	Sector Average P/E
P/B	6.09	Price over book value ratio
P/B Sector Avg	7.15	Sector Average P/B
PR	56.60	Payout Ratio (in %)
PR Sector Avg	19.89	Sector average Payout Ratio (in %)
D/E Ratio	56.60	Debt / Equite ratio (%)
Sector D/E Ratio	389.15	Sector Debt / Equity ratio (%)

RMPL - Rafhan Maize Products Ltd. - Company Analysis -10/04/2013