Tuesday, April 22, 2014

SFL- Sapphire Fibers Ltd. - Company Analysis - 22-04-2014

Company

SFL

Symbol

Company Name

Sapphire Fibers Ltd.                   

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 47.23

Average of past year end EPS's

Sector Average

Rs 6.25

Sector average of the above

Avg EPS FV

Rs 336.38

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

EPS

Rs 95.64

Last four quarters EPS

Sector Average

Rs 19.09

Sector average of the above

EPS FV

Rs 681.20

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 294.38

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 5.00

Total dividend paid during last four quarters

Sector Average

Rs 2.70

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 3.25

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.18

Sector average of the above

Avg Div FV

Rs 23.15

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

Avg

Rs 185.64

Fair value (averaged of other fair values)

Upside

-36.94%

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

Div Yield

1.70%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 708.93

Book Value

Sector Average

Rs 134.94

Sector average of the above

FV FCF/S

Rs 963.05

Fair Value based on free cash flow per share

Outstanding Shares

19,687,500

Number of  Outstanding Shares

Current Assets

Rs 12,787.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 23,183.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -528.05

Net Current Asset Value / Share

NNWC/S

Rs -735.12

Net Net Working Capital / Share

Total Assets

Rs 37,140.00

Currency in Millions of Pakistan Rupees

Quarter

September 2013

Financial Report Quarter

CfO

Rs 3,441.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 135.21

Free Cash Flow per Share

FCF/S Sector Avg

-12.09

Sector Average FCF/S

P/FCF

2.18

Price over free cash flow

P/FCF Sector Avg

6.86

Sector Average P/FCF

P/E

3.08

Price over earnings ratio

P/E Sector Avg

13.49

Sector Average P/E

P/B

0.42

Price over book value ratio

P/B Sector Avg

1.43

Sector Average P/B

PR

5.23

Payout Ratio (in %)

PR Sector Avg

11.38

Sector average Payout Ratio (in %)

D/E Ratio

166.10

Debt / Equity ratio (%)

Sector D/E Ratio

110.85

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

21/04/2014

Last Trade Price

Rs 294.38

3 Months Avg

Rs 346.27

6 Months Avg

Rs 304.21

9 Months Avg

Rs 260.20

12 Months Avg

Rs 226.49

Score

5

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