SEL - Sitara Energy Limited - Company Analysis - 23-09-2013

Company	SEL	Symbol
Company Name	Sitara Energy Limited	Company Name
Sector	Electricity	Sector
Avg EPS	Rs 5.89	Average of past year end EPS's
Sector Average	Rs 0.99	Sector average of the above
Avg EPS FV	Rs 48.15	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 13.06	Last four quarters EPS
Sector Average	Rs 2.60	Sector average of the above
EPS FV	Rs 106.70	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 36.25	Last closing stock price
Updated	September 2013	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Sector Average	Rs 2.45	Sector average of the above
Div FV	Rs 8.17	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.20	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.35	Sector average of the above
Avg Div FV	Rs 9.80	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 43.21	Fair value (averaged of other fair values)
Upside	19.19%	Upside potential (in percentage) based on the above Average.
Div Yield	2.76%	Dividend yield
Sector Average	5.84%	Sector average of the above
Book Value	Error	Book Value
Sector Average	Rs 22.45	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	19,092,000	Number of  Outstanding Shares
Current Assets	NA	Currency in Millions of Pakistan Rupees
Total Liabilities	NA	Currency in Millions of Pakistan Rupees
NCAV/S	#VALUE!	Net Current Asset Value / Share
NNWC/S	Empty	Net Net Working Capital / Share
Total Assets	NA	Currency in Millions of Pakistan Rupees
Quarter	NA	Financial Report Quarter
CfO	NA	Cash from Operations (Millions of Rs)
FCF/S	#VALUE!	Free Cash Flow per Share
FCF/S Sector Avg	1.34	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	-8.90	Sector Average P/FCF
P/E	2.78	Price over earnings ratio
P/E Sector Avg	3.85	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.01	Sector Average P/B
PR	7.66	Payout Ratio (in %)
PR Sector Avg	41.16	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	147.85	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	23/09/2013
Last Trade Price	Rs 36.25
3 Months Avg	Rs 34.03
6 Months Avg	Rs 31.02
9 Months Avg	Rs 27.50
12 Months Avg	Rs 24.75
Score	-3	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

SEL - Sitara Energy Limited - Company Analysis - 23-09-2013