Sunday, September 29, 2013

WYETH - Wyeth Pak Ltd. - Company Analysis - 29-09-2013

Company

WYETH

Symbol

Company Name

Wyeth Pak Ltd.

Company Name

Sector

Pharma and Bio Tech

Sector

Avg EPS

Rs 102.85

Average of past year end EPS's

Sector Average

Rs 19.88

Sector average of the above

Avg EPS FV

Rs 840.27

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

EPS

Rs 130.39

Last four quarters EPS

Sector Average

Rs 27.59

Sector average of the above

EPS FV

Rs 1,065.28

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 4,148.89

Last closing stock price

Updated

July 2013

Data Month/Year

Div

Rs 80.00

Total dividend paid during last four quarters

Sector Average

Rs 13.17

Sector average of the above

Div FV

Rs 653.59

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

Avg Div

Rs 66.00

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 10.60

Sector average of the above

Avg Div FV

Rs 539.22

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

Avg

Rs 674.48

Fair value (averaged of other fair values)

Upside

-83.74%

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

Div Yield

1.93%

Dividend yield

Sector Average

3.18%

Sector average of the above

Book Value

Rs 868.73

Book Value

Sector Average

Rs 190.54

Sector average of the above

FV FCF/S

Rs 503.55

Fair Value based on free cash flow per share

Outstanding Shares

1,421,610

Number of  Outstanding Shares

Current Assets

Rs 1,839.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 757.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 761.11

Net Current Asset Value / Share

NNWC/S

Rs 164.07

Net Net Working Capital / Share

Total Assets

Rs 1,992.00

Currency in Millions of Pakistan Rupees

Quarter

August 2012

Financial Report Quarter

CfO

Rs 114.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 61.63

Free Cash Flow per Share

FCF/S Sector Avg

12.34

Sector Average FCF/S

P/FCF

67.31

Price over free cash flow

P/FCF Sector Avg

-35.50

Sector Average P/FCF

P/E

31.82

Price over earnings ratio

P/E Sector Avg

-1.88

Sector Average P/E

P/B

4.78

Price over book value ratio

P/B Sector Avg

3.07

Sector Average P/B

PR

61.35

Payout Ratio (in %)

PR Sector Avg

2.56

Sector average Payout Ratio (in %)

D/E Ratio

61.30

Debt / Equity ratio (%)

Sector D/E Ratio

86.87

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/09/2013

Last Trade Price

Rs 4,148.89

3 Months Avg

Rs 2,503.84

6 Months Avg

Rs 1,923.05

9 Months Avg

Rs 1,585.58

12 Months Avg

Rs 1,381.39

Score

-8

cumulative +ve's, -ve's from above all

Buy Scale

-5

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

No comments:

Post a Comment