Sunday, December 1, 2013

SEARL - The Searle Company Limited. - Company Analysis - 01-12-2013

Company

SEARL

Symbol

Company Name

The Searle Company Limited.

Company Name

Sector

Pharma and Bio Tech

Sector

Avg EPS

Rs 8.39

Average of past year end EPS's

Sector Average

Rs 19.88

Sector average of the above

Avg EPS FV

Rs 62.43

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

EPS

Rs 10.91

Last four quarters EPS

Sector Average

Rs 26.32

Sector average of the above

EPS FV

Rs 81.18

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 103.79

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 2.00

Total dividend paid during last four quarters

Sector Average

Rs 13.17

Sector average of the above

Div FV

Rs 14.88

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 10.60

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 13.68

Fair value (averaged of other fair values)

Upside

-86.82%

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

Div Yield

1.93%

Dividend yield

Sector Average

2.71%

Sector average of the above

Book Value

Rs 37.64

Book Value

Sector Average

Rs 193.62

Sector average of the above

FV FCF/S

Rs -66.07

Fair Value based on free cash flow per share

Outstanding Shares

61,314,826

Number of  Outstanding Shares

Current Assets

Rs 2,405.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 3,004.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -9.77

Net Current Asset Value / Share

NNWC/S

Rs -24.04

Net Net Working Capital / Share

Total Assets

Rs 5,312.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 1,543.52

Cash from Operations (Millions of Rs)

FCF/S

Rs -8.88

Free Cash Flow per Share

FCF/S Sector Avg

-3.78

Sector Average FCF/S

P/FCF

-11.69

Price over free cash flow

P/FCF Sector Avg

29.96

Sector Average P/FCF

P/E

9.51

Price over earnings ratio

P/E Sector Avg

1.15

Sector Average P/E

P/B

2.76

Price over book value ratio

P/B Sector Avg

3.42

Sector Average P/B

PR

18.33

Payout Ratio (in %)

PR Sector Avg

3.17

Sector average Payout Ratio (in %)

D/E Ratio

130.16

Debt / Equity ratio (%)

Sector D/E Ratio

84.47

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

29/11/2013

Last Trade Price

Rs 103.79

3 Months Avg

Rs 89.41

6 Months Avg

Rs 88.12

9 Months Avg

Rs 80.51

12 Months Avg

Rs 71.24

Score

-20

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