Thursday, February 27, 2014

SURC - Suraj Cotton Mills Ltd. - Company Analysis - 27-02-2014

Company

SURC

Symbol

Company Name

Suraj Cotton Mills Ltd.                

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 19.39

Average of past year end EPS's

Sector Average

Rs 6.38

Sector average of the above

Avg EPS FV

Rs 138.09

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

EPS

Rs 50.21

Last four quarters EPS

Sector Average

Rs 18.66

Sector average of the above

EPS FV

Rs 357.62

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 125.00

Last closing stock price

Updated

February 2014

Data Month/Year

Div

Rs 6.00

Total dividend paid during last four quarters

Sector Average

Rs 2.87

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 3.10

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.21

Sector average of the above

Avg Div FV

Rs 22.08

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

Avg

Rs 108.20

Fair value (averaged of other fair values)

Upside

-13.44%

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

Div Yield

4.80%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 156.52

Book Value

Sector Average

Rs 183.36

Sector average of the above

FV FCF/S

Rs 75.21

Fair Value based on free cash flow per share

Outstanding Shares

21,780,000

Number of  Outstanding Shares

Current Assets

Rs 3,015.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,650.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 62.67

Net Current Asset Value / Share

NNWC/S

Rs 10.69

Net Net Working Capital / Share

Total Assets

Rs 5,059.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 564.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 10.56

Free Cash Flow per Share

FCF/S Sector Avg

-0.01

Sector Average FCF/S

P/FCF

11.84

Price over free cash flow

P/FCF Sector Avg

-7.62

Sector Average P/FCF

P/E

2.49

Price over earnings ratio

P/E Sector Avg

8.85

Sector Average P/E

P/B

0.80

Price over book value ratio

P/B Sector Avg

1.38

Sector Average P/B

PR

11.95

Payout Ratio (in %)

PR Sector Avg

14.32

Sector average Payout Ratio (in %)

D/E Ratio

48.40

Debt / Equity ratio (%)

Sector D/E Ratio

149.69

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

20/02/2014

Last Trade Price

Rs 125.00

3 Months Avg

Rs 115.73

6 Months Avg

Rs 100.67

9 Months Avg

Rs 87.69

12 Months Avg

Rs 77.69

Score

-1

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