Monday, December 23, 2013

NBP - National Bank Of Pakistan - Company Analysis - 23-12-2013

Company

NBP

Symbol

Company Name

National Bank Of Pakistan

Company Name

Sector

Commercial Banks

Sector

Avg EPS

Rs 16.43

Average of past year end EPS's

Sector Average

Rs 4.02

Sector average of the above

Avg EPS FV

Rs 122.23

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

EPS

Rs 5.67

Last four quarters EPS

Sector Average

Rs 3.77

Sector average of the above

EPS FV

Rs 42.19

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 59.33

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 7.00

Total dividend paid during last four quarters

Sector Average

Rs 2.35

Sector average of the above

Div FV

Rs 52.08

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

Avg Div

Rs 5.15

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.49

Sector average of the above

Avg Div FV

Rs 38.32

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

Avg

Rs -67.04

Fair value (averaged of other fair values)

Upside

-213.00%

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

Div Yield

11.80%

Dividend yield

Sector Average

2.98%

Sector average of the above

Book Value

Rs 70.95

Book Value

Sector Average

Rs 27.99

Sector average of the above

FV FCF/S

Rs 308.51

Fair Value based on free cash flow per share

Outstanding Shares

2,127,512,862

Number of  Outstanding Shares

Current Assets

Rs 0.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,245,247.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -585.31

Net Current Asset Value / Share

NNWC/S

Rs -585.31

Net Net Working Capital / Share

Total Assets

Rs 1,396,204.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 90,716.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 41.46

Free Cash Flow per Share

FCF/S Sector Avg

15.35

Sector Average FCF/S

P/FCF

1.43

Price over free cash flow

P/FCF Sector Avg

-3.98

Sector Average P/FCF

P/E

10.46

Price over earnings ratio

P/E Sector Avg

8.20

Sector Average P/E

P/B

0.84

Price over book value ratio

P/B Sector Avg

1.26

Sector Average P/B

PR

123.46

Payout Ratio (in %)

PR Sector Avg

27.76

Sector average Payout Ratio (in %)

D/E Ratio

824.90

Debt / Equity ratio (%)

Sector D/E Ratio

1,451.56

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

20/12/2013

Last Trade Price

Rs 59.33

3 Months Avg

Rs 53.05

6 Months Avg

Rs 51.65

9 Months Avg

Rs 48.20

12 Months Avg

Rs 48.97

Score

0

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