INDU - Indus Motor Company Limited - Company Analysis - 29-08-2013

Company	INDU	Symbol
Company Name	Indus Motor Company Limited	Company Name
Sector	Automobile and Parts	Sector
Avg EPS	Rs 34.90	Average of past year end EPS's
Sector Average	Rs 9.69	Sector average of the above
Avg EPS FV	Rs 285.11	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 42.75	Last four quarters EPS
Sector Average	Rs 12.67	Sector average of the above
EPS FV	Rs 349.26	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 333.56	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 25.00	Total dividend paid during last four quarters
Sector Average	Rs 4.99	Sector average of the above
Div FV	Rs 204.25	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 14.75	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 2.59	Sector average of the above
Avg Div FV	Rs 120.51	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 193.78	Fair value (averaged of other fair values)
Upside	-41.90%	Upside potential (in percentage) based on the above Average.
Div Yield	7.49%	Dividend yield
Sector Average	2.93%	Sector average of the above
Book Value	Rs 208.10	Book Value
Sector Average	Rs 81.10	Sector average of the above
FV FCF/S	Rs 98.12	Fair Value based on free cash flow per share
Outstanding Shares	78,600,000	Number of  Outstanding Shares
Current Assets	Rs 21,211.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 8,056.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 167.37	Net Current Asset Value / Share
NNWC/S	Rs 117.53	Net Net Working Capital / Share
Total Assets	Rs 24,413.00	Currency in Millions of Pakistan Rupees
Quarter	March 2013	Data Quarter
CfO	Rs 1,343.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 12.01	Free Cash Flow per Share
FCF/S Sector Avg	7.36	Sector Average FCF/S
P/E	7.80	Price over earnings ratio
P/E Sector Avg	7.47	Sector Average P/E
P/B	1.60	Price over book value ratio
P/B Sector Avg	1.80	Sector Average P/B
PR	58.48	Payout Ratio (in %)
PR Sector Avg	77.45	Sector average Payout Ratio (in %)
D/E Ratio	49.25	Debt / Equite ratio (%)
Sector D/E Ratio	175.89	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	27/08/2013
Last Trade Price	Rs 333.56
3 Months Avg	Rs 327.21
6 Months Avg	Rs 317.91
9 Months Avg	Rs 300.31
12 Months Avg	Rs 291.46
Score	-2	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

 

INDU - Indus Motor Company Limited - Company Analysis - 29-08-2013