Monday, February 24, 2014

MUREB - Murree Brewery Company Ltd - Company Analysis - 24-02-2014

Company

MUREB

Symbol

Company Name

Murree Brewery Company Ltd             

Company Name

Sector

Beverages

Sector

Avg EPS

Rs 22.36

Average of past year end EPS's

Sector Average

Rs 16.58

Sector average of the above

Avg EPS FV

Rs 159.27

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

EPS

Rs 35.92

Last four quarters EPS

Sector Average

Rs 37.39

Sector average of the above

EPS FV

Rs 255.84

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 590.59

Last closing stock price

Updated

February 2014

Data Month/Year

Div

Rs 6.00

Total dividend paid during last four quarters

Sector Average

Rs 5.33

Sector average of the above

Div FV

Rs 42.74

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

Avg Div

Rs 4.45

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 4.42

Sector average of the above

Avg Div FV

Rs 31.70

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

Avg

Rs 127.51

Fair value (averaged of other fair values)

Upside

-78.41%

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

Div Yield

1.02%

Dividend yield

Sector Average

0.78%

Sector average of the above

Book Value

Rs 249.12

Book Value

Sector Average

Rs 207.76

Sector average of the above

FV FCF/S

Rs 144.90

Fair Value based on free cash flow per share

Outstanding Shares

23,053,026

Number of  Outstanding Shares

Current Assets

Rs 2,745.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 909.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 79.64

Net Current Asset Value / Share

NNWC/S

Rs 56.88

Net Net Working Capital / Share

Total Assets

Rs 6,652.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 770.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 20.34

Free Cash Flow per Share

FCF/S Sector Avg

20.85

Sector Average FCF/S

P/FCF

29.03

Price over free cash flow

P/FCF Sector Avg

32.38

Sector Average P/FCF

P/E

16.44

Price over earnings ratio

P/E Sector Avg

18.03

Sector Average P/E

P/B

2.37

Price over book value ratio

P/B Sector Avg

3.48

Sector Average P/B

PR

16.70

Payout Ratio (in %)

PR Sector Avg

21.19

Sector average Payout Ratio (in %)

D/E Ratio

15.83

Debt / Equity ratio (%)

Sector D/E Ratio

55.14

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

21/02/2014

Last Trade Price

Rs 590.59

3 Months Avg

Rs 551.34

6 Months Avg

Rs 431.36

9 Months Avg

Rs 389.31

12 Months Avg

Rs 331.26

Score

-8

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