Thursday, January 30, 2014

FFC- Fauji Fertilizer Co. Ltd. - Company Analysis - 30-01-2014

Company

FFC

Symbol

Company Name

Fauji Fertilizer Co. Ltd.

Company Name

Sector

Chemicals

Sector

Avg EPS

Rs 15.18

Average of past year end EPS's

Sector Average

Rs 6.07

Sector average of the above

Avg EPS FV

Rs 108.13

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

EPS

Rs 15.83

Last four quarters EPS

Sector Average

Rs 8.10

Sector average of the above

EPS FV

Rs 112.75

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 114.63

Last closing stock price

Updated

January 2014

Data Month/Year

Div

Rs 15.35

Total dividend paid during last four quarters

Sector Average

Rs 3.28

Sector average of the above

Div FV

Rs 109.33

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

Avg Div

Rs 10.90

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.38

Sector average of the above

Avg Div FV

Rs 77.61

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

Avg

Rs 62.19

Fair value (averaged of other fair values)

Upside

-45.75%

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

Div Yield

13.39%

Dividend yield

Sector Average

3.05%

Sector average of the above

Book Value

Rs 21.20

Book Value

Sector Average

Rs 47.75

Sector average of the above

FV FCF/S

Rs 136.66

Fair Value based on free cash flow per share

Outstanding Shares

1,272,238,147

Number of  Outstanding Shares

Current Assets

Rs 43,380.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 82,748.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -30.94

Net Current Asset Value / Share

NNWC/S

Rs -37.21

Net Net Working Capital / Share

Total Assets

Rs 109,717.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 28,582.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 19.19

Free Cash Flow per Share

FCF/S Sector Avg

2.61

Sector Average FCF/S

P/FCF

5.97

Price over free cash flow

P/FCF Sector Avg

7.26

Sector Average P/FCF

P/E

7.24

Price over earnings ratio

P/E Sector Avg

1.78

Sector Average P/E

P/B

5.41

Price over book value ratio

P/B Sector Avg

1.86

Sector Average P/B

PR

96.97

Payout Ratio (in %)

PR Sector Avg

25.52

Sector average Payout Ratio (in %)

D/E Ratio

306.83

Debt / Equity ratio (%)

Sector D/E Ratio

152.96

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

29/01/2014

Last Trade Price

Rs 114.63

3 Months Avg

Rs 112.78

6 Months Avg

Rs 109.51

9 Months Avg

Rs 110.85

12 Months Avg

Rs 111.54

Score

-8

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