Thursday, August 29, 2013

AICL - Adamjee Insurance Co. Ltd. - Company Analysis - 29-08-2013

Company

AICL

Symbol

Company Name

Adamjee Insurance Co. Ltd.             

Company Name

Sector

Non Life Insurance

Sector

Avg EPS

Rs 13.96

Average of past year end EPS's

Sector Average

Rs 7.60

Sector average of the above

Avg EPS FV

Rs 114.04

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

EPS

Rs 12.38

Last four quarters EPS

Sector Average

Rs 2.92

Sector average of the above

EPS FV

Rs 101.14

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 87.35

Last closing stock price

Updated

August 2013

Data Month/Year

Div

Rs 2.50

Total dividend paid during last four quarters

Sector Average

Rs 1.21

Sector average of the above

Div FV

Rs 20.42

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

Avg Div

Rs 2.03

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.08

Sector average of the above

Avg Div FV

Rs 16.58

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

Avg

Rs 59.31

Fair value (averaged of other fair values)

Upside

-32.10%

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

Div Yield

2.86%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 95.86

Book Value

Sector Average

Rs 30.76

Sector average of the above

FV FCF/S

Rs 7.79

Fair Value based on free cash flow per share

Outstanding Shares

123,704,543

Number of  Outstanding Shares

Current Assets

NA

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 16,143.00

Currency in Millions of Pakistan Rupees

NCAV/S

#VALUE!

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

Rs 28,001.00

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Data Quarter

CfO

Rs 180.00

CASH FROM OPERATIONS (Millions of Rs)

FCF/S

Rs 0.95

Free Cash Flow per Share

FCF/S Sector Avg

0.86

Sector Average FCF/S

P/E

7.06

Price over earnings ratio

P/E Sector Avg

10.44

Sector Average P/E

P/B

0.91

Price over book value ratio

P/B Sector Avg

1.91

Sector Average P/B

PR

20.19

Payout Ratio (in %)

PR Sector Avg

27.37

Sector average Payout Ratio (in %)

D/E Ratio

136.14

Debt / Equite ratio (%)

Sector D/E Ratio

137.34

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/08/2013

Last Trade Price

Rs 87.35

3 Months Avg

Rs 86.28

6 Months Avg

Rs 81.17

9 Months Avg

Rs 77.20

12 Months Avg

Rs 73.99

Score

3

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

Buy Scale

-3

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

 


Share/Bookmark

No comments:

Post a Comment