Saturday, November 16, 2013

SAPL- Sanofi-Aventis Pakistan Limited - Company Analysis - 16-11-2013

Company

SAPL

Symbol

Company Name

Sanofi-Aventis Pakistan Limited

Company Name

Sector

Pharma and Bio Tech

Sector

Avg EPS

Rs 21.29

Average of past year end EPS's

Sector Average

Rs 19.88

Sector average of the above

Avg EPS FV

Rs 158.40

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

EPS

Rs 41.05

Last four quarters EPS

Sector Average

Rs 27.73

Sector average of the above

EPS FV

Rs 305.43

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 417.99

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 12.50

Total dividend paid during last four quarters

Sector Average

Rs 13.17

Sector average of the above

Div FV

Rs 93.01

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

Avg Div

Rs 6.15

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 10.60

Sector average of the above

Avg Div FV

Rs 45.76

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

Avg

Rs -28.04

Fair value (averaged of other fair values)

Upside

-106.71%

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

Div Yield

2.99%

Dividend yield

Sector Average

3.04%

Sector average of the above

Book Value

Rs 207.37

Book Value

Sector Average

Rs 189.93

Sector average of the above

FV FCF/S

Rs -848.59

Fair Value based on free cash flow per share

Outstanding Shares

9,644,800

Number of  Outstanding Shares

Current Assets

Rs 4,272.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 4,043.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 23.74

Net Current Asset Value / Share

NNWC/S

Rs -209.47

Net Net Working Capital / Share

Total Assets

Rs 6,043.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs -609.00

Cash from Operations (Millions of Rs)

FCF/S

Rs -114.05

Free Cash Flow per Share

FCF/S Sector Avg

10.94

Sector Average FCF/S

P/FCF

-3.66

Price over free cash flow

P/FCF Sector Avg

21.31

Sector Average P/FCF

P/E

10.18

Price over earnings ratio

P/E Sector Avg

0.14

Sector Average P/E

P/B

2.02

Price over book value ratio

P/B Sector Avg

3.14

Sector Average P/B

PR

30.45

Payout Ratio (in %)

PR Sector Avg

2.38

Sector average Payout Ratio (in %)

D/E Ratio

202.15

Debt / Equity ratio (%)

Sector D/E Ratio

85.63

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

13/11/2013

Last Trade Price

Rs 417.99

3 Months Avg

Rs 501.22

6 Months Avg

Rs 439.19

9 Months Avg

Rs 366.74

12 Months Avg

Rs 317.36

Score

-10

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