SRVI - Service Ind. - Analysis - 03/04/2013

Company	SRVI	Symbol
Company Name	Service Ind.	Company Name
Sector	Personal Goods (Textile)	Sector
Avg EPS	Rs 25.53	Average of past year end EPS's
Avg EPS FV	Rs 268.74	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 10.59	Last four quarters EPS
EPS FV	Rs 111.47	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 169.25	Last closing stock price
Updated	April 2013	Data Month/Year
Div	Rs 7.50	Total dividend paid during last four quarters
Div FV	Rs 78.95	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 6.60	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 69.47	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 49.77	Fair value (averaged of other fair value)
Upside	-70.60%	Upside potential (in percentage) based on the above Average.
Div Yield	4.43%	Dividend yield
Book Value	Rs 161.78	Book Value
FV FCF/S	Rs -363.16	Fair Value based on free cash flow per share
Outstanding Shares	12,028,800	Number of  Outstanding Shares
Current Assets	Rs 4,569.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 4,315.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 21.12	Net Current Asset Value / Share
Total Assets	Rs 6,261.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -279.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs -34.50	Free Cash Flow per Share
P/E	15.98	Price over earnings ratio
P/E Sector Avg	-5.15	Sector Average P/E
P/B	1.05	Price over book value ratio
P/B Sector Avg	0.80	Sector Average P/B
PR	70.82	Payout Ratio (in %)
PR Sector Avg	7.92	Sector average Payout Ratio (in %)
D/E Ratio	70.82	Debt / Equite ratio (%)
Sector D/E Ratio	286.07	Sector Debt / Equity ratio (%)

SRVI - Service Ind. - Analysis - 03/04/2013