Wednesday, February 19, 2014

NCPL - Nishat Chun Power - Company Analysis - 19-02-2014

Company

NCPL

Symbol

Company Name

Nishat Chun Power

Company Name

Sector

Electricity

Sector

Avg EPS

Rs 4.33

Average of past year end EPS's

Sector Average

Rs 1.16

Sector average of the above

Avg EPS FV

Rs 30.87

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

EPS

Rs 6.85

Last four quarters EPS

Sector Average

Rs 1.74

Sector average of the above

EPS FV

Rs 48.80

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 36.53

Last closing stock price

Updated

February 2014

Data Month/Year

Div

Rs 7.00

Total dividend paid during last four quarters

Sector Average

Rs 2.80

Sector average of the above

Div FV

Rs 49.86

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

Avg Div

Rs 2.42

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.43

Sector average of the above

Avg Div FV

Rs 17.21

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

Avg

Rs 20.60

Fair value (averaged of other fair values)

Upside

-43.61%

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

Div Yield

19.16%

Dividend yield

Sector Average

7.32%

Sector average of the above

Book Value

Rs 17.94

Book Value

Sector Average

Rs 17.44

Sector average of the above

FV FCF/S

Rs 57.63

Fair Value based on free cash flow per share

Outstanding Shares

367,346,939

Number of  Outstanding Shares

Current Assets

Rs 11,713.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 20,696.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -24.45

Net Current Asset Value / Share

NNWC/S

Rs -33.06

Net Net Working Capital / Share

Total Assets

Rs 27,286.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs 2,985.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 8.09

Free Cash Flow per Share

FCF/S Sector Avg

5.35

Sector Average FCF/S

P/FCF

4.51

Price over free cash flow

P/FCF Sector Avg

0.26

Sector Average P/FCF

P/E

5.33

Price over earnings ratio

P/E Sector Avg

4.55

Sector Average P/E

P/B

2.04

Price over book value ratio

P/B Sector Avg

1.02

Sector Average P/B

PR

102.17

Payout Ratio (in %)

PR Sector Avg

45.66

Sector average Payout Ratio (in %)

D/E Ratio

314.05

Debt / Equity ratio (%)

Sector D/E Ratio

120.97

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

14/02/2014

Last Trade Price

Rs 36.53

3 Months Avg

Rs 35.52

6 Months Avg

Rs 35.76

9 Months Avg

Rs 34.94

12 Months Avg

Rs 33.24

Score

0

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