GLAXO - Glaxosmithkline (Pak) Ltd. - Company Analysis - 29-08-2013

Company	GLAXO	Symbol
Company Name	Glaxosmithkline (Pak) Ltd.	Company Name
Sector	Pharma and Bio Tech	Sector
Avg EPS	Rs 7.68	Average of past year end EPS's
Sector Average	Rs 19.85	Sector average of the above
Avg EPS FV	Rs 62.77	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 4.82	Last four quarters EPS
Sector Average	Rs 28.50	Sector average of the above
EPS FV	Rs 39.38	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 114.57	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 4.00	Total dividend paid during last four quarters
Sector Average	Rs 12.89	Sector average of the above
Div FV	Rs 32.68	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 5.70	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 10.47	Sector average of the above
Avg Div FV	Rs 46.57	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 32.75	Fair value (averaged of other fair values)
Upside	-71.41%	Upside potential (in percentage) based on the above Average.
Div Yield	3.49%	Dividend yield
Sector Average	2.91%	Sector average of the above
Book Value	Rs 39.62	Book Value
Sector Average	Rs 190.35	Sector average of the above
FV FCF/S	Rs 20.80	Fair Value based on free cash flow per share
Outstanding Shares	289,515,706	Number of  Outstanding Shares
Current Assets	Rs 9,404.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 4,772.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 16.00	Net Current Asset Value / Share
NNWC/S	Rs 4.20	Net Net Working Capital / Share
Total Assets	Rs 16,243.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Data Quarter
CfO	Rs 2,235.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 2.55	Free Cash Flow per Share
FCF/S Sector Avg	11.92	Sector Average FCF/S
P/E	23.77	Price over earnings ratio
P/E Sector Avg	13.68	Sector Average P/E
P/B	2.89	Price over book value ratio
P/B Sector Avg	3.06	Sector Average P/B
PR	82.99	Payout Ratio (in %)
PR Sector Avg	40.34	Sector average Payout Ratio (in %)
D/E Ratio	41.60	Debt / Equite ratio (%)
Sector D/E Ratio	86.64	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	27/08/2013
Last Trade Price	Rs 114.57
3 Months Avg	Rs 124.67
6 Months Avg	Rs 100.75
9 Months Avg	Rs 91.55
12 Months Avg	Rs 86.12
Score	-14	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

GLAXO - Glaxosmithkline (Pak) Ltd. - Company Analysis - 29-08-2013