Tuesday, January 28, 2014

ATLH- Atlas Honda Limited - Company Analysis - 28-01-2014

Company

ATLH

Symbol

Company Name

Atlas Honda Limited                    

Company Name

Sector

Automobile and Parts

Sector

Avg EPS

Rs 16.08

Average of past year end EPS's

Sector Average

Rs 9.85

Sector average of the above

Avg EPS FV

Rs 114.52

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

EPS

Rs 18.97

Last four quarters EPS

Sector Average

Rs 13.16

Sector average of the above

EPS FV

Rs 135.11

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 275.14

Last closing stock price

Updated

January 2014

Data Month/Year

Div

Rs 7.50

Total dividend paid during last four quarters

Sector Average

Rs 4.25

Sector average of the above

Div FV

Rs 53.42

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

Avg Div

Rs 6.05

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.80

Sector average of the above

Avg Div FV

Rs 43.09

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

Avg

Rs 55.53

Fair value (averaged of other fair values)

Upside

-79.82%

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

Div Yield

2.73%

Dividend yield

Sector Average

2.54%

Sector average of the above

Book Value

Rs 59.36

Book Value

Sector Average

Rs 89.13

Sector average of the above

FV FCF/S

Rs 27.21

Fair Value based on free cash flow per share

Outstanding Shares

103,406,536

Number of  Outstanding Shares

Current Assets

Rs 7,545.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 6,009.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 14.85

Net Current Asset Value / Share

NNWC/S

Rs -3.36

Net Net Working Capital / Share

Total Assets

Rs 12,147.00

Currency in Millions of Pakistan Rupees

Quarter

December 2012

Financial Report Quarter

CfO

Rs 1,507.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 3.82

Free Cash Flow per Share

FCF/S Sector Avg

10.51

Sector Average FCF/S

P/FCF

72.03

Price over free cash flow

P/FCF Sector Avg

13.20

Sector Average P/FCF

P/E

14.50

Price over earnings ratio

P/E Sector Avg

6.99

Sector Average P/E

P/B

4.64

Price over book value ratio

P/B Sector Avg

1.98

Sector Average P/B

PR

39.54

Payout Ratio (in %)

PR Sector Avg

21.86

Sector average Payout Ratio (in %)

D/E Ratio

97.90

Debt / Equity ratio (%)

Sector D/E Ratio

147.24

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/01/2014

Last Trade Price

Rs 275.14

3 Months Avg

Rs 243.28

6 Months Avg

Rs 222.28

9 Months Avg

Rs 220.16

12 Months Avg

Rs 209.35

Score

-10

cumulative +ve's, -ve's from above all

Buy Scale

-3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

No comments:

Post a Comment