BERG - Berger Paints Pakistan Ltd. - Company Analysis - 23-09-2013

Company	BERG	Symbol
Company Name	Berger Paints Pakistan Ltd.	Company Name
Sector	Construction and Materials (Cement)	Sector
Avg EPS	Rs -1.20	Average of past year end EPS's
Sector Average	Rs 0.78	Sector average of the above
Avg EPS FV	Rs -9.78	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 3.30	Last four quarters EPS
Sector Average	Rs 4.63	Sector average of the above
EPS FV	Rs 26.96	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 35.84	Last closing stock price
Updated	September 2013	Data Month/Year
Div	Rs 0.50	Total dividend paid during last four quarters
Sector Average	Rs 1.21	Sector average of the above
Div FV	Rs 4.08	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.40	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.72	Sector average of the above
Avg Div FV	Rs 19.61	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 1.55	Fair value (averaged of other fair values)
Upside	-95.68%	Upside potential (in percentage) based on the above Average.
Div Yield	1.40%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 33.43	Book Value
Sector Average	Rs 29.20	Sector average of the above
FV FCF/S	Rs 15.66	Fair Value based on free cash flow per share
Outstanding Shares	18,186,409	Number of  Outstanding Shares
Current Assets	Rs 2,152.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,438.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -15.73	Net Current Asset Value / Share
NNWC/S	Rs -61.85	Net Net Working Capital / Share
Total Assets	Rs 3,046.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Financial Report Quarter
CfO	Rs 49.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 1.92	Free Cash Flow per Share
FCF/S Sector Avg	4.17	Sector Average FCF/S
P/FCF	18.70	Price over free cash flow
P/FCF Sector Avg	97.49	Sector Average P/FCF
P/E	10.86	Price over earnings ratio
P/E Sector Avg	0.42	Sector Average P/E
P/B	1.07	Price over book value ratio
P/B Sector Avg	1.17	Sector Average P/B
PR	15.15	Payout Ratio (in %)
PR Sector Avg	11.17	Sector average Payout Ratio (in %)
D/E Ratio	400.99	Debt / Equity ratio (%)
Sector D/E Ratio	109.64	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	23/09/2013
Last Trade Price	Rs 35.84
3 Months Avg	Rs 30.58
6 Months Avg	Rs 27.45
9 Months Avg	Rs 25.74
12 Months Avg	Rs 24.79
Score	-15	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

 

BERG - Berger Paints Pakistan Ltd. - Company Analysis - 23-09-2013