AGTL - AL-Ghazi Tractors Ltd. - Company Analysis - 31-07-2013

Company	AGTL	Symbol
Company Name	AL-Ghazi Tractors Ltd.	Company Name
Sector	Engineering	Sector
Avg EPS	Rs 35.06	Average of past year end EPS's
Sector Average	Rs 13.40	Sector average of the above
Avg EPS FV	Rs 389.59	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 38.10	Last four quarters EPS
Sector Average	Rs 11.88	Sector average of the above
EPS FV	Rs 423.33	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 214.44	Last closing stock price
Updated	July 2013	Data Month/Year
Div	Rs 25.00	Total dividend paid during last four quarters
Sector Average	Rs 10.16	Sector average of the above
Div FV	Rs 277.78	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 14.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 6.33	Sector average of the above
Avg Div FV	Rs 155.56	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 255.19	Fair value (averaged of other fair values)
Upside	19.00%	Upside potential (in percentage) based on the above Average.
Div Yield	11.66%	Dividend yield
Sector Average	4.68%	Sector average of the above
Book Value	Rs 171.14	Book Value
Sector Average	Rs 162.29	Sector average of the above
FV FCF/S	Rs 208.32	Fair Value based on free cash flow per share
Outstanding Shares	42,936,300	Number of  Outstanding Shares
Current Assets	Rs 8,879.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,983.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 160.61	Net Current Asset Value / Share
NNWC/S	Rs 0.00	Net Net Working Capital / Share
Total Assets	Rs 9,331.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 827.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 18.75	Free Cash Flow per Share
FCF/S Sector Avg	-12.74	Sector Average FCF/S
P/E	5.63	Price over earnings ratio
P/E Sector Avg	10.06	Sector Average P/E
P/B	1.25	Price over book value ratio
P/B Sector Avg	1.05	Sector Average P/B
PR	65.62	Payout Ratio (in %)
PR Sector Avg	37.27	Sector average Payout Ratio (in %)
D/E Ratio	26.99	Debt / Equite ratio (%)
Sector D/E Ratio	82.57	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/07/2013
Last Trade Price	Rs 214.44
3 Months Avg	Rs 206.90
6 Months Avg	Rs 215.03
9 Months Avg	Rs 218.04
12 Months Avg	Rs 216.34
Score	11	cumulative +ve's, -ve's from above all
Buy Scale	5	Range -5 to +5 (based on 5 different complex analysis)

 

AGTL - AL-Ghazi Tractors Ltd. - Company Analysis - 31-07-2013