PICT- Pak.Int.Con.Ter.Lt - Company Analysis - 06-02-2014

Company	PICT	Symbol
Company Name	Pak.Int.Con.Ter.Lt	Company Name
Sector	Industrial Transportation	Sector
Avg EPS	Rs 8.67	Average of past year end EPS's
Sector Average	Rs 9.66	Sector average of the above
Avg EPS FV	Rs 61.76	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 20.62	Last four quarters EPS
Sector Average	Rs 15.67	Sector average of the above
EPS FV	Rs 146.87	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 287.11	Last closing stock price
Updated	February 2014	Data Month/Year
Div	Rs 32.00	Total dividend paid during last four quarters
Sector Average	Rs 11.50	Sector average of the above
Div FV	Rs 227.92	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 6.64	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 2.59	Sector average of the above
Avg Div FV	Rs 47.27	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 70.88	Fair value (averaged of other fair values)
Upside	-75.31%	Upside potential (in percentage) based on the above Average.
Div Yield	11.15%	Dividend yield
Sector Average	4.32%	Sector average of the above
Book Value	Rs 35.89	Book Value
Sector Average	Rs 91.18	Sector average of the above
FV FCF/S	Rs 78.30	Fair Value based on free cash flow per share
Outstanding Shares	109,153,152	Number of  Outstanding Shares
Current Assets	Rs 2,630.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,960.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -12.18	Net Current Asset Value / Share
NNWC/S	Rs -18.82	Net Net Working Capital / Share
Total Assets	Rs 7,878.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Financial Report Quarter
CfO	Rs 1,340.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 10.99	Free Cash Flow per Share
FCF/S Sector Avg	7.14	Sector Average FCF/S
P/FCF	26.12	Price over free cash flow
P/FCF Sector Avg	24.73	Sector Average P/FCF
P/E	13.92	Price over earnings ratio
P/E Sector Avg	10.94	Sector Average P/E
P/B	8.00	Price over book value ratio
P/B Sector Avg	4.26	Sector Average P/B
PR	155.19	Payout Ratio (in %)
PR Sector Avg	98.45	Sector average Payout Ratio (in %)
D/E Ratio	101.07	Debt / Equity ratio (%)
Sector D/E Ratio	78.67	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	04/02/2014
Last Trade Price	Rs 287.11
3 Months Avg	Rs 235.41
6 Months Avg	Rs 224.10
9 Months Avg	Rs 214.71
12 Months Avg	Rs 210.47
Score	-12	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)