Wednesday, September 25, 2013

NML - Nishat Mills Ltd. - Company Analysis - 25-09-2013

Company

NML

Symbol

Company Name

Nishat Mills Ltd.                      

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 20.05

Average of past year end EPS's

Sector Average

Rs 5.48

Sector average of the above

Avg EPS FV

Rs 163.79

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

EPS

Rs 24.27

Last four quarters EPS

Sector Average

Rs 10.18

Sector average of the above

EPS FV

Rs 198.28

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 98.29

Last closing stock price

Updated

September 2013

Data Month/Year

Div

Rs 4.00

Total dividend paid during last four quarters

Sector Average

Rs 2.24

Sector average of the above

Div FV

Rs 32.68

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

Avg Div

Rs 2.63

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.02

Sector average of the above

Avg Div FV

Rs 21.49

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

Avg

Rs 58.93

Fair value (averaged of other fair values)

Upside

-40.04%

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

Div Yield

4.07%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 171.25

Book Value

Sector Average

Rs 145.66

Sector average of the above

FV FCF/S

Rs -45.96

Fair Value based on free cash flow per share

Outstanding Shares

351,599,848

Number of  Outstanding Shares

Current Assets

Rs 39,763.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 45,454.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -16.19

Net Current Asset Value / Share

NNWC/S

Rs -53.87

Net Net Working Capital / Share

Total Assets

Rs 105,664.00

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Financial Report Quarter

CfO

Rs 948.00

Cash from Operations (Millions of Rs)

FCF/S

Rs -5.63

Free Cash Flow per Share

FCF/S Sector Avg

2.10

Sector Average FCF/S

P/FCF

-17.47

Price over free cash flow

P/FCF Sector Avg

25.57

Sector Average P/FCF

P/E

4.05

Price over earnings ratio

P/E Sector Avg

0.67

Sector Average P/E

P/B

0.57

Price over book value ratio

P/B Sector Avg

0.99

Sector Average P/B

PR

16.48

Payout Ratio (in %)

PR Sector Avg

9.46

Sector average Payout Ratio (in %)

D/E Ratio

75.49

Debt / Equity ratio (%)

Sector D/E Ratio

266.47

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

25/09/2013

Last Trade Price

Rs 98.29

3 Months Avg

Rs 100.16

6 Months Avg

Rs 95.48

9 Months Avg

Rs 86.71

12 Months Avg

Rs 80.36

Score

1

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