FY 2015 earnings estimate and PE

So if we crunch some numbers & assume Q2 sales of USD44m (decr of 7% YOY) then EPS looks close on 10c for FY 2015.
At this stage sales and exchange rates for 3 of the 4 quarters are known, the only other unknowns are OE (should be similar to 2014, but assume AUD4.5m). the resulting PBT is approx. AUD 16m.

This gives us a PE (at $0.95) of 9.7x and a net yield of 8.4% (assuming an 80% payout ratio and 8c). As they are a taxpaying entity, I think you can assume it will be franked, giving a gross yield of just over 12%.

Given the sector trades at an average of 22x, I think their is only one conclusion the analysts can come to!

Any thoughts on those numbers?