Wednesday, September 25, 2013

OLPL - Orix Leasing Pakistan Limited. - Company Analysis - 25-09-2013

Company

OLPL

Symbol

Company Name

Orix Leasing Pakistan Limited.

Company Name

Sector

Financial Services

Sector

Avg EPS

Rs 2.26

Average of past year end EPS's

Sector Average

Rs 0.66

Sector average of the above

Avg EPS FV

Rs 18.48

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

EPS

Rs 4.11

Last four quarters EPS

Sector Average

Rs -0.02

Sector average of the above

EPS FV

Rs 33.58

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 24.62

Last closing stock price

Updated

September 2013

Data Month/Year

Div

Rs 2.20

Total dividend paid during last four quarters

Sector Average

Rs 0.64

Sector average of the above

Div FV

Rs 17.97

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

Avg Div

Rs 1.77

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 0.60

Sector average of the above

Avg Div FV

Rs 14.46

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

Avg

Rs 13.05

Fair value (averaged of other fair values)

Upside

-46.99%

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

Div Yield

8.94%

Dividend yield

Sector Average

3.40%

Sector average of the above

Book Value

Rs 27.48

Book Value

Sector Average

Rs 10.04

Sector average of the above

FV FCF/S

Rs 90.51

Fair Value based on free cash flow per share

Outstanding Shares

82,052,930

Number of  Outstanding Shares

Current Assets

Rs 11,014.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 20,133.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -111.14

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

Rs 22,388.00

Currency in Millions of Pakistan Rupees

Quarter

December 2012

Financial Report Quarter

CfO

Rs 943.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 11.08

Free Cash Flow per Share

FCF/S Sector Avg

0.27

Sector Average FCF/S

P/FCF

2.22

Price over free cash flow

P/FCF Sector Avg

11.33

Sector Average P/FCF

P/E

5.99

Price over earnings ratio

P/E Sector Avg

1.01

Sector Average P/E

P/B

0.90

Price over book value ratio

P/B Sector Avg

0.45

Sector Average P/B

PR

53.53

Payout Ratio (in %)

PR Sector Avg

32.47

Sector average Payout Ratio (in %)

D/E Ratio

892.82

Debt / Equity ratio (%)

Sector D/E Ratio

105.05

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

25/09/2013

Last Trade Price

Rs 24.62

3 Months Avg

Rs 22.19

6 Months Avg

Rs 19.53

9 Months Avg

Rs 17.95

12 Months Avg

Rs 16.64

Score

-1

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