Tuesday, April 15, 2014

BWCL - Bestway Cement Ltd - Company Analysis - 15-04-2014

Company

BWCL

Symbol

Company Name

Bestway Cement Ltd

Company Name

Sector

Construction and Materials (Cement)

Sector

Avg EPS

Rs 1.60

Average of past year end EPS's

Sector Average

Rs 1.22

Sector average of the above

Avg EPS FV

Rs 11.41

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

EPS

Rs 13.56

Last four quarters EPS

Sector Average

Rs 4.43

Sector average of the above

EPS FV

Rs 96.58

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 77.90

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 6.00

Total dividend paid during last four quarters

Sector Average

Rs 1.40

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 0.82

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 0.79

Sector average of the above

Avg Div FV

Rs 5.83

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

Avg

Rs 32.82

Fair value (averaged of other fair values)

Upside

-57.87%

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

Div Yield

7.70%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 45.80

Book Value

Sector Average

Rs 27.56

Sector average of the above

FV FCF/S

Rs 86.96

Fair Value based on free cash flow per share

Outstanding Shares

579,384,918

Number of  Outstanding Shares

Current Assets

Rs 9,239.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 15,318.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -10.49

Net Current Asset Value / Share

NNWC/S

Rs -16.25

Net Net Working Capital / Share

Total Assets

Rs 41,852.00

Currency in Millions of Pakistan Rupees

Quarter

December 2013

Financial Report Quarter

CfO

Rs 7,464.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 12.21

Free Cash Flow per Share

FCF/S Sector Avg

7.29

Sector Average FCF/S

P/FCF

6.38

Price over free cash flow

P/FCF Sector Avg

9.28

Sector Average P/FCF

P/E

5.74

Price over earnings ratio

P/E Sector Avg

-12.99

Sector Average P/E

P/B

1.70

Price over book value ratio

P/B Sector Avg

1.20

Sector Average P/B

PR

44.25

Payout Ratio (in %)

PR Sector Avg

-59.98

Sector average Payout Ratio (in %)

D/E Ratio

57.73

Debt / Equity ratio (%)

Sector D/E Ratio

28.07

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

10/04/2014

Last Trade Price

Rs 77.90

3 Months Avg

Rs 71.52

6 Months Avg

Rs 65.04

9 Months Avg

Rs 53.08

12 Months Avg

Rs 44.56

Score

-3

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