Monday, November 4, 2013

PSEL - Pakistan Services Ltd. - Company Analysis - 04-11-2013

Company

PSEL

Symbol

Company Name

Pakistan Services Ltd.                 

Company Name

Sector

Travel and Leisure

Sector

Avg EPS

Rs 16.31

Average of past year end EPS's

Sector Average

Rs 0.74

Sector average of the above

Avg EPS FV

Rs 121.37

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

EPS

Rs 24.14

Last four quarters EPS

Sector Average

Rs 0.99

Sector average of the above

EPS FV

Rs 179.61

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 272.00

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 1.40

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 1.00

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 0.78

Sector average of the above

Avg Div FV

Rs 7.44

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

Avg

Rs 136.70

Fair value (averaged of other fair values)

Upside

-49.74%

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

Div Yield

0.00%

Dividend yield

Sector Average

2.75%

Sector average of the above

Book Value

Rs 775.11

Book Value

Sector Average

Rs -11,590.05

Sector average of the above

FV FCF/S

Rs 61.08

Fair Value based on free cash flow per share

Outstanding Shares

32,524,250

Number of  Outstanding Shares

Current Assets

Rs 2,262.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 2,543.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -8.64

Net Current Asset Value / Share

NNWC/S

Rs -42.38

Net Net Working Capital / Share

Total Assets

Rs 27,753.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 932.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 8.21

Free Cash Flow per Share

FCF/S Sector Avg

-1,743.60

Sector Average FCF/S

P/FCF

33.13

Price over free cash flow

P/FCF Sector Avg

86.62

Sector Average P/FCF

P/E

11.27

Price over earnings ratio

P/E Sector Avg

259.42

Sector Average P/E

P/B

0.35

Price over book value ratio

P/B Sector Avg

2.79

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

105.26

Sector average Payout Ratio (in %)

D/E Ratio

10.09

Debt / Equity ratio (%)

Sector D/E Ratio

-119.82

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

31/10/2013

Last Trade Price

Rs 272.00

3 Months Avg

Rs 284.96

6 Months Avg

Rs 240.71

9 Months Avg

Rs 213.60

12 Months Avg

Rs 195.77

Score

-8

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