Monday, July 29, 2013

JDWS - J. D. W. Sugar Mills Ltd. - Company Analysis -29/07/2013

Company

JDWS

Symbol

Company Name

J. D. W.  Sugar Mills Ltd.             

Company Name

Sector

Food Producers

Sector

Avg EPS

Rs 14.43

Average of past year end EPS's

Sector Average

Rs 13.99

Sector average of the above

Avg EPS FV

Rs 160.30

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

EPS

Rs 13.30

Last four quarters EPS

Sector Average

Rs 19.01

Sector average of the above

EPS FV

Rs 147.78

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 107.93

Last closing stock price

Updated

July 2013

Data Month/Year

Div

Rs 6.00

Total dividend paid during last four quarters

Sector Average

Rs 16.34

Sector average of the above

Div FV

Rs 66.67

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

Avg Div

Rs 3.80

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 8.57

Sector average of the above

Avg Div FV

Rs 42.22

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

Avg

Rs 131.95

Fair value (averaged of other fair values)

Upside

22.25%

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

Div Yield

5.56%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 82.02

Book Value

Sector Average

Rs 89.75

Sector average of the above

FV FCF/S

Rs 573.99

Fair Value based on free cash flow per share

Outstanding Shares

59,776,661

Number of  Outstanding Shares

Current Assets

Rs 8,786.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 17,713.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -149.34

Net Current Asset Value / Share

NNWC/S

Rs -0.00

Net Net Working Capital / Share

Total Assets

Rs 22,616.00

Currency in Millions of Pakistan Rupees

Quarter

December 2012

Data Quarter

CfO

Rs 3,379.00

CASH FROM OPERATIONS (Millions of Rs)

FCF/S

Rs 51.66

Free Cash Flow per Share

FCF/S Sector Avg

8.44

Sector Average FCF/S

P/E

8.12

Price over earnings ratio

P/E Sector Avg

15.85

Sector Average P/E

P/B

1.32

Price over book value ratio

P/B Sector Avg

6.81

Sector Average P/B

PR

45.11

Payout Ratio (in %)

PR Sector Avg

1.97

Sector average Payout Ratio (in %)

D/E Ratio

361.27

Debt / Equite ratio (%)

Sector D/E Ratio

355.90

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

25/07/2013

Last Trade Price

Rs 107.93

3 Months Avg

Rs 97.73

6 Months Avg

Rs 106.43

9 Months Avg

Rs 105.00

12 Months Avg

Rs 100.90

Score

-4

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