Wednesday, September 18, 2013

BIFO - Biafo Industries Limited - Company Analysis - 18-09-2013

Company

BIFO

Symbol

Company Name

Biafo Industries Limited               

Company Name

Sector

Chemicals

Sector

Avg EPS

Rs 6.86

Average of past year end EPS's

Sector Average

Rs 5.85

Sector average of the above

Avg EPS FV

Rs 56.04

Fair Value (DCF) based on average of past year end EPS's

EPS

Rs 14.31

Last four quarters EPS

Sector Average

Rs 6.67

Sector average of the above

EPS FV

Rs 116.91

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 95.00

Last closing stock price

Updated

September 2013

Data Month/Year

Div

Rs 13.00

Total dividend paid during last four quarters

Sector Average

Rs 3.10

Sector average of the above

Div FV

Rs 106.21

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 4.32

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.27

Sector average of the above

Avg Div FV

Rs 35.25

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 56.92

Fair value (averaged of other fair values)

Upside

-40.08%

Upside potential (in percentage) based on the above Average.

Div Yield

13.68%

Dividend yield

Sector Average

3.76%

Sector average of the above

Book Value

Rs 26.00

Book Value

Sector Average

Rs 47.38

Sector average of the above

FV FCF/S

Rs 95.00

Fair Value based on free cash flow per share

Outstanding Shares

20,000,000

Number of  Outstanding Shares

Current Assets

Rs 619.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 356.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 13.15

Net Current Asset Value / Share

NNWC/S

Rs 6.80

Net Net Working Capital / Share

Total Assets

Rs 876.00

Currency in Millions of Pakistan Rupees

Quarter

December 2012

Financial Report Quarter

CfO

Rs 243.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 11.63

Free Cash Flow per Share

FCF/S Sector Avg

-1.28

Sector Average FCF/S

P/FCF

8.17

Price over free cash flow

P/FCF Sector Avg

0.84

Sector Average P/FCF

P/E

6.64

Price over earnings ratio

P/E Sector Avg

6.75

Sector Average P/E

P/B

3.65

Price over book value ratio

P/B Sector Avg

1.61

Sector Average P/B

PR

90.85

Payout Ratio (in %)

PR Sector Avg

42.97

Sector average Payout Ratio (in %)

D/E Ratio

68.46

Debt / Equity ratio (%)

Sector D/E Ratio

153.14

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

17/09/2013

Last Trade Price

Rs 95.00

3 Months Avg

Rs 101.76

6 Months Avg

Rs 87.34

9 Months Avg

Rs 77.01

12 Months Avg

Rs 73.34

Score

2

cumulative +ve's, -ve's from above all

Buy Scale

3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

No comments:

Post a Comment