Friday, September 27, 2013

RUPL - Rupali Polyester Ltd. - Company Analysis - 27-09-2013

Company

RUPL

Symbol

Company Name

Rupali Polyester Ltd.

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 2.59

Average of past year end EPS's

Sector Average

Rs 5.48

Sector average of the above

Avg EPS FV

Rs 21.14

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

EPS

Rs -12.82

Last four quarters EPS

Sector Average

Rs 10.18

Sector average of the above

EPS FV

Rs -104.74

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 25.40

Last closing stock price

Updated

April 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 2.24

Sector average of the above

Div FV

Rs 0.00

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

Avg Div

Rs 2.95

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.02

Sector average of the above

Avg Div FV

Rs 24.10

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

Avg

Rs -10.45

Fair value (averaged of other fair values)

Upside

-141.15%

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

Div Yield

0.00%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 66.19

Book Value

Sector Average

Rs 145.66

Sector average of the above

FV FCF/S

Rs -96.88

Fair Value based on free cash flow per share

Outstanding Shares

34,068,500

Number of  Outstanding Shares

Current Assets

Rs 2,308.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,625.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 20.05

Net Current Asset Value / Share

NNWC/S

Rs -13.47

Net Net Working Capital / Share

Total Assets

Rs 3,880.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 216.00

Cash from Operations (Millions of Rs)

FCF/S

Rs -11.86

Free Cash Flow per Share

FCF/S Sector Avg

2.10

Sector Average FCF/S

P/FCF

-2.14

Price over free cash flow

P/FCF Sector Avg

25.57

Sector Average P/FCF

P/E

-1.98

Price over earnings ratio

P/E Sector Avg

0.67

Sector Average P/E

P/B

0.38

Price over book value ratio

P/B Sector Avg

0.99

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

9.46

Sector average Payout Ratio (in %)

D/E Ratio

72.06

Debt / Equity ratio (%)

Sector D/E Ratio

266.47

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

19/08/2013

Last Trade Price

Rs 25.40

3 Months Avg

Rs 24.01

6 Months Avg

Rs 25.86

9 Months Avg

Rs 26.71

12 Months Avg

Rs 28.69

Score

-7

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