Wednesday, July 31, 2013

SIEM - Siemens Pakistan Engineering Co. Ltd. - Company Analysis - 31-07-2013

Company

SIEM

Symbol

Company Name

Siemens Pakistan Engineering Co. Ltd.  

Company Name

Sector

General Industrials

Sector

Avg EPS

Rs 133.12

Average of past year end EPS's

Sector Average

Rs 17.36

Sector average of the above

Avg EPS FV

Rs 1,479.15

Fair Value (DCF) based on average of past year end EPS's

EPS

Rs -43.72

Last four quarters EPS

Sector Average

Rs 2.28

Sector average of the above

EPS FV

Rs -485.78

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 906.13

Last closing stock price

Updated

July 2013

Data Month/Year

Div

Rs 120.00

Total dividend paid during last four quarters

Sector Average

Rs 12.56

Sector average of the above

Div FV

Rs 1,333.33

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 61.00

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 6.89

Sector average of the above

Avg Div FV

Rs 677.78

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 492.63

Fair value (averaged of other fair values)

Upside

-45.63%

Upside potential (in percentage) based on the above Average.

Div Yield

13.24%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 785.49

Book Value

Sector Average

Rs 205.60

Sector average of the above

FV FCF/S

Rs -580.68

Fair Value based on free cash flow per share

Outstanding Shares

8,247,037

Number of  Outstanding Shares

Current Assets

Rs 13,317.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 11,345.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 239.12

Net Current Asset Value / Share

NNWC/S

Rs -0.00

Net Net Working Capital / Share

Total Assets

Rs 17,823.00

Currency in Millions of Pakistan Rupees

Quarter

December 2012

Data Quarter

CfO

Rs -406.00

CASH FROM OPERATIONS (Millions of Rs)

FCF/S

Rs -52.26

Free Cash Flow per Share

FCF/S Sector Avg

-29.01

Sector Average FCF/S

P/E

-20.73

Price over earnings ratio

P/E Sector Avg

24.82

Sector Average P/E

P/B

1.15

Price over book value ratio

P/B Sector Avg

1.53

Sector Average P/B

PR

-274.47

Payout Ratio (in %)

PR Sector Avg

254.80

Sector average Payout Ratio (in %)

D/E Ratio

175.13

Debt / Equite ratio (%)

Sector D/E Ratio

149.21

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

30/07/2013

Last Trade Price

Rs 906.13

3 Months Avg

Rs 677.05

6 Months Avg

Rs 640.82

9 Months Avg

Rs 673.22

12 Months Avg

Rs 692.23

Score

-6

cumulative +ve's, -ve's from above all

Buy Scale

-5

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

No comments:

Post a Comment