SHFA - Shifa International Hospitals Limited - Company Analysis - 15-04-2014

Company	SHFA	Symbol
Company Name	Shifa International Hospitals Limited	Company Name
Sector	Health Care Equipment and Services	Sector
Avg EPS	Rs 4.02	Average of past year end EPS's
Sector Average	Rs 4.02	Sector average of the above
Avg EPS FV	Rs 28.61	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 9.32	Last four quarters EPS
Sector Average	Rs 8.90	Sector average of the above
EPS FV	Rs 66.38	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 120.51	Last closing stock price
Updated	April 2014	Data Month/Year
Div	Rs 3.00	Total dividend paid during last four quarters
Sector Average	Rs 3.00	Sector average of the above
Div FV	Rs 21.37	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.62	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.62	Sector average of the above
Avg Div FV	Rs 11.54	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 17.76	Fair value (averaged of other fair values)
Upside	-85.26%	Upside potential (in percentage) based on the above Average.
Div Yield	2.49%	Dividend yield
Sector Average	2.49%	Sector average of the above
Book Value	Rs 43.35	Book Value
Sector Average	Rs 43.35	Sector average of the above
FV FCF/S	Rs 34.83	Fair Value based on free cash flow per share
Outstanding Shares	50,513,800	Number of  Outstanding Shares
Current Assets	Rs 1,610.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,068.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -28.86	Net Current Asset Value / Share
NNWC/S	Rs -35.14	Net Net Working Capital / Share
Total Assets	Rs 5,258.00	Currency in Millions of Pakistan Rupees
Quarter	June 2013	Financial Report Quarter
CfO	Rs 671.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 4.89	Free Cash Flow per Share
FCF/S Sector Avg	4.89	Sector Average FCF/S
P/FCF	24.65	Price over free cash flow
P/FCF Sector Avg	24.65	Sector Average P/FCF
P/E	12.93	Price over earnings ratio
P/E Sector Avg	13.54	Sector Average P/E
P/B	2.78	Price over book value ratio
P/B Sector Avg	2.78	Sector Average P/B
PR	32.19	Payout Ratio (in %)
PR Sector Avg	33.71	Sector average Payout Ratio (in %)
D/E Ratio	140.09	Debt / Equity ratio (%)
Sector D/E Ratio	140.09	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	14/04/2014
Last Trade Price	Rs 120.51
3 Months Avg	Rs 124.42
6 Months Avg	Rs 110.72
9 Months Avg	Rs 89.34
12 Months Avg	Rs 77.68
Score	-10	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

SHFA - Shifa International Hospitals Limited - Company Analysis - 15-04-2014