Tuesday, December 24, 2013

BWHL - Baluchistan Wheels Limited - Company Analysis - 24-12-2013

Company

BWHL

Symbol

Company Name

Baluchistan Wheels Limited

Company Name

Sector

Automobile and Parts

Sector

Avg EPS

Rs 7.09

Average of past year end EPS's

Sector Average

Rs 9.85

Sector average of the above

Avg EPS FV

Rs 52.73

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

EPS

Rs 5.08

Last four quarters EPS

Sector Average

Rs 12.89

Sector average of the above

EPS FV

Rs 37.80

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 52.44

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 1.50

Total dividend paid during last four quarters

Sector Average

Rs 4.25

Sector average of the above

Div FV

Rs 11.16

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

Avg Div

Rs 1.78

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.80

Sector average of the above

Avg Div FV

Rs 13.21

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

Avg

Rs 34.03

Fair value (averaged of other fair values)

Upside

-35.11%

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

Div Yield

2.86%

Dividend yield

Sector Average

2.72%

Sector average of the above

Book Value

Rs 69.67

Book Value

Sector Average

Rs 89.13

Sector average of the above

FV FCF/S

Rs 31.49

Fair Value based on free cash flow per share

Outstanding Shares

13,334,250

Number of  Outstanding Shares

Current Assets

Rs 765.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 217.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 41.10

Net Current Asset Value / Share

NNWC/S

Rs 15.07

Net Net Working Capital / Share

Total Assets

Rs 1,146.00

Currency in Millions of Pakistan Rupees

Quarter

December 2012

Financial Report Quarter

CfO

Rs 93.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 4.23

Free Cash Flow per Share

FCF/S Sector Avg

10.51

Sector Average FCF/S

P/FCF

12.39

Price over free cash flow

P/FCF Sector Avg

11.64

Sector Average P/FCF

P/E

10.32

Price over earnings ratio

P/E Sector Avg

6.98

Sector Average P/E

P/B

0.75

Price over book value ratio

P/B Sector Avg

1.80

Sector Average P/B

PR

29.53

Payout Ratio (in %)

PR Sector Avg

22.84

Sector average Payout Ratio (in %)

D/E Ratio

23.36

Debt / Equity ratio (%)

Sector D/E Ratio

147.24

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

03/12/2013

Last Trade Price

Rs 52.44

3 Months Avg

Rs 53.83

6 Months Avg

Rs 41.91

9 Months Avg

Rs 38.04

12 Months Avg

Rs 35.17

Score

-12

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