UDPL - United Distributors Pakistan Limited. - Company Analysis - 23-09-2013

Company	UDPL	Symbol
Company Name	United Distributors Pakistan Limited.	Company Name
Sector	Chemicals	Sector
Avg EPS	Rs 4.22	Average of past year end EPS's
Sector Average	Rs 5.91	Sector average of the above
Avg EPS FV	Rs 34.44	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 31.01	Last four quarters EPS
Sector Average	Rs 6.73	Sector average of the above
EPS FV	Rs 253.35	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 19.77	Last closing stock price
Updated	September 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 3.15	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 0.20	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 2.29	Sector average of the above
Avg Div FV	Rs 1.63	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 22.04	Fair value (averaged of other fair values)
Upside	11.48%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Sector Average	3.82%	Sector average of the above
Book Value	Rs 34.44	Book Value
Sector Average	Rs 47.38	Sector average of the above
FV FCF/S	Rs -142.91	Fair Value based on free cash flow per share
Outstanding Shares	9,183,900	Number of  Outstanding Shares
Current Assets	Rs 223.79	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 187.93	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 3.90	Net Current Asset Value / Share
NNWC/S	Rs -8.55	Net Net Working Capital / Share
Total Assets	Rs 504.23	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Financial Report Quarter
CfO	Rs -160.64	Cash from Operations (Millions of Rs)
FCF/S	Rs -17.49	Free Cash Flow per Share
FCF/S Sector Avg	-0.73	Sector Average FCF/S
P/FCF	-1.13	Price over free cash flow
P/FCF Sector Avg	-6.81	Sector Average P/FCF
P/E	0.64	Price over earnings ratio
P/E Sector Avg	6.76	Sector Average P/E
P/B	0.57	Price over book value ratio
P/B Sector Avg	1.61	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	43.14	Sector average Payout Ratio (in %)
D/E Ratio	59.42	Debt / Equity ratio (%)
Sector D/E Ratio	153.14	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	23/09/2013
Last Trade Price	Rs 19.77
3 Months Avg	Rs 16.23
6 Months Avg	Rs 15.72
9 Months Avg	Rs 13.54
12 Months Avg	Rs 12.34
Score	-8	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

UDPL - United Distributors Pakistan Limited. - Company Analysis - 23-09-2013