HINOON - Highnoon Laboratories Limited - Company Analysis - 24-08-2013

Company	HINOON	Symbol
Company Name	Highnoon Laboratories Limited	Company Name
Sector	Pharma and Bio Tech	Sector
Avg EPS	Rs 5.05	Average of past year end EPS's
Sector Average	Rs 19.85	Sector average of the above
Avg EPS FV	Rs 41.23	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 7.37	Last four quarters EPS
Sector Average	Rs 28.52	Sector average of the above
EPS FV	Rs 60.21	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 139.35	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 3.50	Total dividend paid during last four quarters
Sector Average	Rs 12.68	Sector average of the above
Div FV	Rs 28.59	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.10	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 10.44	Sector average of the above
Avg Div FV	Rs 17.16	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 22.98	Fair value (averaged of other fair values)
Upside	-83.51%	Upside potential (in percentage) based on the above Average.
Div Yield	2.51%	Dividend yield
Sector Average	2.68%	Sector average of the above
Book Value	Rs 42.63	Book Value
Sector Average	Rs 190.24	Sector average of the above
FV FCF/S	Rs 17.53	Fair Value based on free cash flow per share
Outstanding Shares	18,180,518	Number of  Outstanding Shares
Current Assets	Rs 743.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 776.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -1.82	Net Current Asset Value / Share
NNWC/S	Rs -21.73	Net Net Working Capital / Share
Total Assets	Rs 1,551.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 77.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 2.15	Free Cash Flow per Share
FCF/S Sector Avg	14.79	Sector Average FCF/S
P/E	18.91	Price over earnings ratio
P/E Sector Avg	13.65	Sector Average P/E
P/B	3.27	Price over book value ratio
P/B Sector Avg	3.16	Sector Average P/B
PR	47.49	Payout Ratio (in %)
PR Sector Avg	37.01	Sector average Payout Ratio (in %)
D/E Ratio	100.13	Debt / Equite ratio (%)
Sector D/E Ratio	85.79	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	22/08/2013
Last Trade Price	Rs 139.35
3 Months Avg	Rs 101.37
6 Months Avg	Rs 79.94
9 Months Avg	Rs 68.14
12 Months Avg	Rs 60.85
Score	-22	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

 

HINOON - Highnoon Laboratories Limited - Company Analysis - 24-08-2013