DGKC - D. G. Khan Cement Co. - Company Analysis - 31-12-2013

Company	DGKC	Symbol
Company Name	D. G. Khan Cement Co.	Company Name
Sector	Construction and Materials (Cement)	Sector
Avg EPS	Rs 5.55	Average of past year end EPS's
Sector Average	Rs 1.14	Sector average of the above
Avg EPS FV	Rs 41.29	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 11.60	Last four quarters EPS
Sector Average	Rs 4.50	Sector average of the above
EPS FV	Rs 86.31	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 86.03	Last closing stock price
Updated	December 2013	Data Month/Year
Div	Rs 3.00	Total dividend paid during last four quarters
Sector Average	Rs 1.27	Sector average of the above
Div FV	Rs 22.32	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.05	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.75	Sector average of the above
Avg Div FV	Rs 7.81	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 47.13	Fair value (averaged of other fair values)
Upside	-45.21%	Upside potential (in percentage) based on the above Average.
Div Yield	3.49%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 116.66	Book Value
Sector Average	Rs 30.44	Sector average of the above
FV FCF/S	Rs 60.48	Fair Value based on free cash flow per share
Outstanding Shares	438,119,097	Number of  Outstanding Shares
Current Assets	Rs 28,947.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 17,017.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 27.23	Net Current Asset Value / Share
NNWC/S	Rs 14.97	Net Net Working Capital / Share
Total Assets	Rs 68,126.00	Currency in Millions of Pakistan Rupees
Quarter	September 2013	Financial Report Quarter
CfO	Rs 7,202.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 8.13	Free Cash Flow per Share
FCF/S Sector Avg	6.57	Sector Average FCF/S
P/FCF	10.58	Price over free cash flow
P/FCF Sector Avg	-13.02	Sector Average P/FCF
P/E	7.42	Price over earnings ratio
P/E Sector Avg	15.99	Sector Average P/E
P/B	0.74	Price over book value ratio
P/B Sector Avg	1.24	Sector Average P/B
PR	25.86	Payout Ratio (in %)
PR Sector Avg	11.80	Sector average Payout Ratio (in %)
D/E Ratio	33.30	Debt / Equity ratio (%)
Sector D/E Ratio	97.79	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	30/12/2013
Last Trade Price	Rs 86.03
3 Months Avg	Rs 75.08
6 Months Avg	Rs 79.92
9 Months Avg	Rs 78.23
12 Months Avg	Rs 73.19
Score	1	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

DGKC - D. G. Khan Cement Co. - Company Analysis - 31-12-2013