Thursday, December 12, 2013

UPFL - Unilever Pakistan Foods Limited - Company Analysis - 12-12-2013

Company

UPFL

Symbol

Company Name

Unilever Pakistan Foods Limited

Company Name

Sector

Food Producers

Sector

Avg EPS

Rs 62.80

Average of past year end EPS's

Sector Average

Rs 9.26

Sector average of the above

Avg EPS FV

Rs 467.29

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

EPS

Rs 148.11

Last four quarters EPS

Sector Average

Rs 12.45

Sector average of the above

EPS FV

Rs 1,102.01

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 10,796.00

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 186.70

Total dividend paid during last four quarters

Sector Average

Rs 10.07

Sector average of the above

Div FV

Rs 1,389.14

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

Avg Div

Rs 63.17

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 4.81

Sector average of the above

Avg Div FV

Rs 470.01

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

Avg

Rs 539.06

Fair value (averaged of other fair values)

Upside

-95.01%

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

Div Yield

1.73%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 68.70

Book Value

Sector Average

Rs 80.84

Sector average of the above

FV FCF/S

Rs 981.17

Fair Value based on free cash flow per share

Outstanding Shares

6,157,600

Number of  Outstanding Shares

Current Assets

Rs 1,088.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,395.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -49.86

Net Current Asset Value / Share

NNWC/S

Rs -115.99

Net Net Working Capital / Share

Total Assets

Rs 1,818.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 862.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 131.87

Free Cash Flow per Share

FCF/S Sector Avg

-1.18

Sector Average FCF/S

P/FCF

81.87

Price over free cash flow

P/FCF Sector Avg

39.40

Sector Average P/FCF

P/E

72.89

Price over earnings ratio

P/E Sector Avg

33.86

Sector Average P/E

P/B

157.16

Price over book value ratio

P/B Sector Avg

8.70

Sector Average P/B

PR

126.05

Payout Ratio (in %)

PR Sector Avg

-7.24

Sector average Payout Ratio (in %)

D/E Ratio

329.79

Debt / Equity ratio (%)

Sector D/E Ratio

355.95

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

11/12/2013

Last Trade Price

Rs 10,796.00

3 Months Avg

Rs 6,388.68

6 Months Avg

Rs 5,402.19

9 Months Avg

Rs 4,569.36

12 Months Avg

Rs 3,972.96

Score

-9

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