Saturday, September 28, 2013

MUREB - Murree Brewery Company Ltd - Company Analysis - 28-09-2013

Company

MUREB

Symbol

Company Name

Murree Brewery Company Ltd             

Company Name

Sector

Beverages

Sector

Avg EPS

Rs 22.36

Average of past year end EPS's

Sector Average

Rs 16.08

Sector average of the above

Avg EPS FV

Rs 182.69

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

EPS

Rs 34.26

Last four quarters EPS

Sector Average

Rs 24.19

Sector average of the above

EPS FV

Rs 279.90

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 319.66

Last closing stock price

Updated

September 2013

Data Month/Year

Div

Rs 6.00

Total dividend paid during last four quarters

Sector Average

Rs 5.00

Sector average of the above

Div FV

Rs 49.02

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

Avg Div

Rs 4.45

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 4.22

Sector average of the above

Avg Div FV

Rs 36.36

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

Avg

Rs 137.32

Fair value (averaged of other fair values)

Upside

-57.04%

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

Div Yield

1.88%

Dividend yield

Sector Average

1.02%

Sector average of the above

Book Value

Rs 250.89

Book Value

Sector Average

Rs 215.67

Sector average of the above

FV FCF/S

Rs 184.00

Fair Value based on free cash flow per share

Outstanding Shares

20,957,296

Number of  Outstanding Shares

Current Assets

Rs 2,179.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 721.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 69.57

Net Current Asset Value / Share

NNWC/S

Rs 46.09

Net Net Working Capital / Share

Total Assets

Rs 5,979.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 681.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 22.52

Free Cash Flow per Share

FCF/S Sector Avg

1.98

Sector Average FCF/S

P/FCF

14.19

Price over free cash flow

P/FCF Sector Avg

-56.93

Sector Average P/FCF

P/E

9.33

Price over earnings ratio

P/E Sector Avg

-59.08

Sector Average P/E

P/B

1.27

Price over book value ratio

P/B Sector Avg

2.48

Sector Average P/B

PR

17.51

Payout Ratio (in %)

PR Sector Avg

13.60

Sector average Payout Ratio (in %)

D/E Ratio

13.71

Debt / Equity ratio (%)

Sector D/E Ratio

50.77

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 319.66

3 Months Avg

Rs 305.71

6 Months Avg

Rs 287.14

9 Months Avg

Rs 238.84

12 Months Avg

Rs 216.10

Score

-4

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