Thursday, August 29, 2013

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)

 


Share/Bookmark

No comments:

Post a Comment