Wednesday, April 23, 2014

FFBL - Fauji Fertilizer Bin Qasim - Company Analysis - 23-04-2014

Company

FFBL

Symbol

Company Name

Fauji Fertilizer Bin Qasim

Company Name

Sector

Chemicals

Sector

Avg EPS

Rs 5.21

Average of past year end EPS's

Sector Average

Rs 6.38

Sector average of the above

Avg EPS FV

Rs 37.07

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

EPS

Rs 5.53

Last four quarters EPS

Sector Average

Rs 7.50

Sector average of the above

EPS FV

Rs 39.39

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 41.37

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 5.00

Total dividend paid during last four quarters

Sector Average

Rs 3.89

Sector average of the above

Div FV

Rs 35.61

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

Avg Div

Rs 3.76

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.43

Sector average of the above

Avg Div FV

Rs 26.81

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

Avg

Rs 22.67

Fair value (averaged of other fair values)

Upside

-45.21%

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

Div Yield

12.09%

Dividend yield

Sector Average

2.96%

Sector average of the above

Book Value

Rs 13.17

Book Value

Sector Average

Rs 48.20

Sector average of the above

FV FCF/S

Rs 55.68

Fair Value based on free cash flow per share

Outstanding Shares

934,110,000

Number of  Outstanding Shares

Current Assets

Rs 19,370.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 28,811.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -10.11

Net Current Asset Value / Share

NNWC/S

Rs -16.31

Net Net Working Capital / Share

Total Assets

Rs 41,115.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 8,150.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 7.82

Free Cash Flow per Share

FCF/S Sector Avg

4.09

Sector Average FCF/S

P/FCF

5.29

Price over free cash flow

P/FCF Sector Avg

12.97

Sector Average P/FCF

P/E

7.48

Price over earnings ratio

P/E Sector Avg

6.13

Sector Average P/E

P/B

3.14

Price over book value ratio

P/B Sector Avg

2.30

Sector Average P/B

PR

90.42

Payout Ratio (in %)

PR Sector Avg

23.59

Sector average Payout Ratio (in %)

D/E Ratio

234.16

Debt / Equity ratio (%)

Sector D/E Ratio

174.09

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

21/04/2014

Last Trade Price

Rs 41.37

3 Months Avg

Rs 42.84

6 Months Avg

Rs 42.27

9 Months Avg

Rs 41.63

12 Months Avg

Rs 41.01

Score

-6

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