| Company | SLYT | Symbol | 
| Company Name | Sally Textile Mills Ltd.                 | Company Name | 
| Sector | Personal Goods (Textile) | Sector | 
| Avg EPS | Rs 6.57 | Average of past year end EPS's | 
| Sector Average | Rs 4.87 | Sector average of the above | 
| Avg EPS FV | Rs 53.68 | Fair Value (DCF) based on average of past year end EPS's | 
| EPS | Rs 17.01 | Last four quarters EPS | 
| Sector Average | Rs 10.61 | Sector average of the above | 
| EPS FV | Rs 138.97 | Fair Value (DCF) based on last four quarters EPS | 
| Current Price | Rs 31.30 | Last closing stock price | 
| Updated | May 2013 | Data Month/Year | 
| Div | Rs 1.00 | Total dividend paid during last four quarters | 
| Sector Average | Rs 2.31 | Sector average of the above | 
| Div FV | Rs 8.17 | Fair value (DD) based on total dividend paid during last four quarters | 
| Avg Div | Rs 0.28 | Average of yearly dividends paid (including currently paid ones) | 
| Sector Average | Rs 0.98 | Sector average of the above | 
| Avg Div FV | Rs 2.27 | Fair value (DD) based on Average of yearly dividends paid (including current) | 
| Avg | Rs 57.71 | Fair value (averaged of other fair values) | 
| Upside | 84.37% | Upside potential (in percentage) based on the above Average. | 
| Div Yield | 3.19% | Dividend yield | 
| Sector Average | #N/A | Sector average of the above | 
| Book Value | Rs 80.81 | Book Value | 
| Sector Average | Rs 149.20 | Sector average of the above | 
| FV FCF/S | Rs 154.50 | Fair Value based on free cash flow per share | 
| Outstanding Shares | 8,775,000 | Number of  Outstanding Shares | 
| Current Assets | Rs 720.68 | Currency in Millions of Pakistan Rupees | 
| Total Liabilities | Rs 1,022.88 | Currency in Millions of Pakistan Rupees | 
| NCAV/S | Rs -34.44 | Net Current Asset Value / Share | 
| NNWC/S | Empty | Net Net Working Capital / Share | 
| Total Assets | Rs 1,731.98 | Currency in Millions of Pakistan Rupees | 
| Quarter | December 2012 | Financial Report Quarter | 
| CfO | Rs 85.39 | Cash from Operations (Millions of Rs) | 
| FCF/S | Rs 18.91 | Free Cash Flow per Share | 
| FCF/S Sector Avg | -3.58  | Sector Average FCF/S | 
| P/FCF | 1.66  | Price over free cash flow | 
| P/FCF Sector Avg | 19.39  | Sector Average P/FCF | 
| P/E | 1.84  | Price over earnings ratio | 
| P/E Sector Avg | 0.79  | Sector Average P/E | 
| P/B | 0.39  | Price over book value ratio | 
| P/B Sector Avg | 1.03  | Sector Average P/B | 
| PR | 5.88  | Payout Ratio (in %) | 
| PR Sector Avg | 9.84  | Sector average Payout Ratio (in %) | 
| D/E Ratio | 144.25  | Debt / Equity ratio (%) | 
| Sector D/E Ratio | 264.85  | Sector Debt / Equity ratio (%) | 
| Price Performance | ||
| Last Trade Date | 13/09/2013 | |
| Last Trade Price | Rs 31.30 | |
| 3 Months Avg | Rs 29.82 | |
| 6 Months Avg | Rs 29.74 | |
| 9 Months Avg | Rs 29.94 | |
| 12 Months Avg | Rs 25.76 | |
| Score | -2 | cumulative +ve's, -ve's from above all | 
| Buy Scale | -3 | Range -5 to +5 (based on 5 different complex analysis) | 
 
 
