NATF - National Foods Limited. - Company Analysis - 09-09-2013

Company	NATF	Symbol
Company Name	National Foods Limited.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs 14.42	Average of past year end EPS's
Sector Average	Rs 14.20	Sector average of the above
Avg EPS FV	Rs 117.79	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 16.25	Last four quarters EPS
Sector Average	Rs 20.29	Sector average of the above
EPS FV	Rs 132.76	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 360.72	Last closing stock price
Updated	September 2013	Data Month/Year
Div	Rs 7.50	Total dividend paid during last four quarters
Sector Average	Rs 19.19	Sector average of the above
Div FV	Rs 61.27	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.47	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 8.99	Sector average of the above
Avg Div FV	Rs 20.18	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 44.98	Fair value (averaged of other fair values)
Upside	-87.53%	Upside potential (in percentage) based on the above Average.
Div Yield	2.08%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 38.46	Book Value
Sector Average	Rs 91.14	Sector average of the above
FV FCF/S	Rs -13.41	Fair Value based on free cash flow per share
Outstanding Shares	41,443,350	Number of  Outstanding Shares
Current Assets	Rs 2,694.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,079.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 14.84	Net Current Asset Value / Share
NNWC/S	Rs -12.08	Net Net Working Capital / Share
Total Assets	Rs 3,673.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Financial Report Quarter
CfO	Rs 197.00	Cash from Operations (Millions of Rs)
FCF/S	Rs -1.64	Free Cash Flow per Share
FCF/S Sector Avg	9.32	Sector Average FCF/S
P/FCF	-219.84	Price over free cash flow
P/FCF Sector Avg	28.18	Sector Average P/FCF
P/E	22.20	Price over earnings ratio
P/E Sector Avg	9.12	Sector Average P/E
P/B	9.38	Price over book value ratio
P/B Sector Avg	6.42	Sector Average P/B
PR	46.15	Payout Ratio (in %)
PR Sector Avg	3.58	Sector average Payout Ratio (in %)
D/E Ratio	130.43	Debt / Equity ratio (%)
Sector D/E Ratio	355.86	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	09/09/2013
Last Trade Price	Rs 360.72
3 Months Avg	Rs 372.19
6 Months Avg	Rs 360.90
9 Months Avg	Rs 336.78
12 Months Avg	Rs 322.57
Score	-13	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

NATF - National Foods Limited. - Company Analysis - 09-09-2013