Sunday, September 1, 2013

CYAN - Cyan Limited - Company Analysis - 01-09-2013

Company

CYAN

Symbol

Company Name

Cyan Limited

Company Name

Sector

Non Life Insurance

Sector

Avg EPS

Rs 31.79

Average of past year end EPS's

Sector Average

Rs 7.60

Sector average of the above

Avg EPS FV

Rs 259.73

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

EPS

Rs 14.36

Last four quarters EPS

Sector Average

Rs 3.15

Sector average of the above

EPS FV

Rs 117.32

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 70.32

Last closing stock price

Updated

September 2013

Data Month/Year

Div

Rs 8.00

Total dividend paid during last four quarters

Sector Average

Rs 1.21

Sector average of the above

Div FV

Rs 65.36

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

Avg Div

Rs 3.80

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.08

Sector average of the above

Avg Div FV

Rs 31.05

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

Avg

Rs 92.91

Fair value (averaged of other fair values)

Upside

32.13%

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

Div Yield

11.38%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 75.43

Book Value

Sector Average

Rs 32.68

Sector average of the above

FV FCF/S

Rs 27.03

Fair Value based on free cash flow per share

Outstanding Shares

58,627,584

Number of  Outstanding Shares

Current Assets

Rs 4,596.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 230.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 74.47

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

Rs 4,652.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 214.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 3.31

Free Cash Flow per Share

FCF/S Sector Avg

-0.20

Sector Average FCF/S

P/FCF

21.25

Price over free cash flow

P/FCF Sector Avg

73.84

Sector Average P/FCF

P/E

4.90

Price over earnings ratio

P/E Sector Avg

8.64

Sector Average P/E

P/B

0.93

Price over book value ratio

P/B Sector Avg

1.87

Sector Average P/B

PR

55.71

Payout Ratio (in %)

PR Sector Avg

23.66

Sector average Payout Ratio (in %)

D/E Ratio

5.20

Debt / Equity ratio (%)

Sector D/E Ratio

119.74

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

30/08/2013

Last Trade Price

Rs 70.32

3 Months Avg

Rs 66.58

6 Months Avg

Rs 59.22

9 Months Avg

Rs 57.17

12 Months Avg

Rs 58.30

Score

8

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