RMPL - Rafhan Maize Products Ltd. - Company Analysis - 21-08-2013

Company	RMPL	Symbol
Company Name	Rafhan Maize Products Ltd.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs 163.94	Average of past year end EPS's
Sector Average	Rs 13.99	Sector average of the above
Avg EPS FV	Rs 1,339.39	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 218.11	Last four quarters EPS
Sector Average	Rs 19.38	Sector average of the above
EPS FV	Rs 1,781.94	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 5,050.00	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 130.00	Total dividend paid during last four quarters
Sector Average	Rs 16.34	Sector average of the above
Div FV	Rs 1,062.09	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 74.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 8.57	Sector average of the above
Avg Div FV	Rs 604.58	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 695.79	Fair value (averaged of other fair values)
Upside	-86.22%	Upside potential (in percentage) based on the above Average.
Div Yield	2.57%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 686.52	Book Value
Sector Average	Rs 89.75	Sector average of the above
FV FCF/S	Rs 45.11	Fair Value based on free cash flow per share
Outstanding Shares	9,236,400	Number of  Outstanding Shares
Current Assets	Rs 5,238.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,879.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 147.14	Net Current Asset Value / Share
NNWC/S	Rs -100.47	Net Net Working Capital / Share
Total Assets	Rs 10,220.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 1,051.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 5.52	Free Cash Flow per Share
FCF/S Sector Avg	8.44	Sector Average FCF/S
P/E	23.15	Price over earnings ratio
P/E Sector Avg	10.13	Sector Average P/E
P/B	7.36	Price over book value ratio
P/B Sector Avg	6.72	Sector Average P/B
PR	59.60	Payout Ratio (in %)
PR Sector Avg	3.19	Sector average Payout Ratio (in %)
D/E Ratio	61.17	Debt / Equite ratio (%)
Sector D/E Ratio	355.90	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	20/08/2013
Last Trade Price	Rs 5,050.00
3 Months Avg	Rs 4,251.89
6 Months Avg	Rs 3,829.16
9 Months Avg	Rs 3,442.84
12 Months Avg	Rs 3,240.42
Score	-9	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

RMPL - Rafhan Maize Products Ltd. - Company Analysis - 21-08-2013