GRYL - Grays Leasing Ltd. - Company Analysis - 02-10-2013

Company	GRYL	Symbol
Company Name	Grays Leasing Ltd.	Company Name
Sector	Financial Services	Sector
Avg EPS	Rs -1.11	Average of past year end EPS's
Sector Average	Rs 0.66	Sector average of the above
Avg EPS FV	Rs -9.08	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 0.10	Last four quarters EPS
Sector Average	Rs -0.02	Sector average of the above
EPS FV	Rs 0.82	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 5.77	Last closing stock price
Updated	October 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 0.65	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 0.25	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.61	Sector average of the above
Avg Div FV	Rs 2.04	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -1.55	Fair value (averaged of other fair values)
Upside	-126.95%	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	Error	Book Value
Sector Average	Rs 10.04	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	21,500,000	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	0.27	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	11.87	Sector Average P/FCF
P/E	57.70	Price over earnings ratio
P/E Sector Avg	0.91	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	0.40	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	31.75	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	105.05	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	27/09/2013
Last Trade Price	Rs 5.77
3 Months Avg	Rs 6.35
6 Months Avg	Rs 4.87
9 Months Avg	Rs 4.26
12 Months Avg	Rs 3.69
Score	-12	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

 

GRYL - Grays Leasing Ltd. - Company Analysis - 02-10-2013