Monday, December 30, 2013

KAPCO - Kot Addu Power - Company Analysis - 30-12-2013

Company

KAPCO

Symbol

Company Name

Kot Addu Power

Company Name

Sector

Electricity

Sector

Avg EPS

Rs 6.96

Average of past year end EPS's

Sector Average

Rs 1.16

Sector average of the above

Avg EPS FV

Rs 51.75

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

EPS

Rs 8.32

Last four quarters EPS

Sector Average

Rs 2.55

Sector average of the above

EPS FV

Rs 61.90

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 61.31

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 7.50

Total dividend paid during last four quarters

Sector Average

Rs 2.67

Sector average of the above

Div FV

Rs 55.80

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

Avg Div

Rs 6.66

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.43

Sector average of the above

Avg Div FV

Rs 49.52

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

Avg

Rs 24.19

Fair value (averaged of other fair values)

Upside

-60.54%

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

Div Yield

12.23%

Dividend yield

Sector Average

6.97%

Sector average of the above

Book Value

Rs 27.14

Book Value

Sector Average

Rs 17.44

Sector average of the above

FV FCF/S

Rs -44.60

Fair Value based on free cash flow per share

Outstanding Shares

880,253,228

Number of  Outstanding Shares

Current Assets

Rs 72,079.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 65,526.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 7.44

Net Current Asset Value / Share

NNWC/S

Rs -15.44

Net Net Working Capital / Share

Total Assets

Rs 89,417.00

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Financial Report Quarter

CfO

Rs -4,428.00

Cash from Operations (Millions of Rs)

FCF/S

Rs -5.99

Free Cash Flow per Share

FCF/S Sector Avg

5.35

Sector Average FCF/S

P/FCF

-10.23

Price over free cash flow

P/FCF Sector Avg

0.21

Sector Average P/FCF

P/E

7.37

Price over earnings ratio

P/E Sector Avg

3.87

Sector Average P/E

P/B

2.26

Price over book value ratio

P/B Sector Avg

0.98

Sector Average P/B

PR

90.14

Payout Ratio (in %)

PR Sector Avg

43.02

Sector average Payout Ratio (in %)

D/E Ratio

274.27

Debt / Equity ratio (%)

Sector D/E Ratio

120.97

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/12/2013

Last Trade Price

Rs 61.31

3 Months Avg

Rs 61.70

6 Months Avg

Rs 62.01

9 Months Avg

Rs 60.68

12 Months Avg

Rs 58.55

Score

-2

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