Date post: | 22-Nov-2014 |
Category: |
Documents |
Upload: | qms-advisors |
View: | 185 times |
Download: | 0 times |
27.02.2013
Ticker: Osisko Mining Corp Benchmark:
Currency: Toronto: OSK, Currency: CAD S&P/TSX COMPOSITE INDEX (SPTSX)
Sector: Materials Industry: Metals & Mining Year:
Telephone 1-514-735-7131 Revenue (M) Business Segments in CAD Sales (M) Geographic Segments in CAD Sales (M)
Website www.osisko.com No of Employees Gold Exploration 665 Unallocated Sales 1
Address Windsor Station Suite 300 1100 De La Gauchetiere West Montreal, PQ H3B 2S2 Canada
Share Price Performance in CAD
Price 6.15 1M Return -11.8%
52 Week High 12.98 6M Return -34.2%
52 Week Low 5.68 52 Wk Return -50.8%
52 Wk Beta 1.72 YTD Return -23.1%
Credit Ratings
Bloomberg IG8
S&P - Date - Outlook -
Moody's - Date - Outlook -
Fitch - Date - Outlook -
Valuation Ratios
12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
P/E - - 196.8x 34.8x 12.7x 9.1x 10.1x
EV/EBIT - - 160.3x 16.8x - - -
EV/EBITDA - - 85.0x 12.8x 6.7x 5.2x 5.6x
P/S - - 14.3x 4.7x 3.0x 2.6x 2.7x
P/B 2.6x 3.5x 2.3x 1.5x 1.2x 1.0x 1.0x
Div Yield 0.0% 0.0% 0.0% 0.0% 0.2% 0.6% 3.4%
Profitability Ratios %
12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
Gross Margin - - 30.2 45.5 58.0 63.0 -
EBITDA Margin - - 18.0 39.4 48.3 54.5 52.6
Operating Margin - - 9.6 29.9 41.4 42.4 40.5
Profit Margin - - 6.8 11.8 24.1 29.3 26.4
Return on Assets -2.5 -1.1 0.9 3.3 14.8 10.8 4.9
Return on Equity -3.0 -1.3 1.1 4.1 9.1 9.6 7.4
Leverage and Coverage Ratios
12/09 12/10 12/11 12/12
Current Ratio 15.6 3.0 1.3 1.5 Current Capitalization in CAD
Quick Ratio 15.3 2.8 0.9 1.0 Common Shares Outstanding (M) 389.5
EBIT/Interest - - 1.4 6.4 Market Capitalization (M) 2683.8
Tot Debt/Capital 0.1 0.2 0.2 0.1 Cash and ST Investments (M) 112.6
Tot Debt/Equity 0.2 0.2 0.2 0.2 Total Debt (M) 345.4
Eff Tax Rate % - - - 48.0 Preferred Equity (M) 0.0
LT Investments in Affiliate Companies (M) 0.0
Investments (M) 0.0
Enterprise Value (M) 2916.7
Osisko Mining Corporation is a gold exploration company. The Company holds
interests in the Canadian Malartic gold deposit in Quebec, Canada.
OSK CN
665
#N/A N/A
Company Analysis - Overview
100%
Dlia BumiloUqflk
100%
RkUiilWUqba OUibp
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Osisko Mining Corp
Target price in CAD
Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date
0- GWk -0 4-% .1% 3% .4 CbY -0 3!-2 -%!-0 8JL 9WmfqWh JWogbqp GLEK M E7UBO pmbZrhWqfsb lrqmbocloi 6!.2 .3 CbY -00- AbZ -. 32% .6% 3% .3 CbY -0 3!-2 -%!-0 9obafq Orfppb 7KFP7 OLKF kbrqoWh 5!%% .3 CbY -00% Kls -. 4-% .1% 3% .2 CbY -0 3!.% -%!-0 9loiWog ObZrofqfbp FkZ! NF9E7NA DN7U Yrt -%!%% .3 CbY -00- LZq -. 41% .-% 2% .. CbY -0 3!.% -%!0% DJM 7KANBT JFHFP9ELLH Yrt -%!%% .2 CbY -0.5 Obm -. 41% .-% 2% .- CbY -0 2!46 -%!1. PA ObZrofqfbp A7KFBI B7NIB Yrt -%!%% .2 CbY -00- 7rd -. 34% .5% 3% .% CbY -0 2!51 -%!20 JWZnrWofb JF9E7BI OFMBN9L lrqmbocloi 6!%% .0 CbY -00- Grh -. 4.% ..% 3% -6 CbY -0 3!%4 -%!20 NWtilka GWibp 8N7A ERJMENBU iWogbq mbocloi -%!%% .. CbY -0.6 Grk -. 32% .6% 3% -5 CbY -0 2!62 -%!20 9F89 Tloha JWogbqp 9LOJLO 9EFR pbZqlo lrqmbocloi -0!%% .. CbY -00- JWt -. 30% 0-% 3% -2 CbY -0 2!62 -%!20 Arkabb ObZrofqfbp 9lom GLB C7VVFKF Yrt --!%% .. CbY -00% 7mo -. 36% .2% 3% -1 CbY -0 3!05 -%!20 KWqflkWh 8Wkg CfkWkZfWh OPBMEBK M7NOLKO lrqmbocloi -%!42 .. CbY -00% JWo -. 30% 0-% 3% -0 CbY -0 3!-1 -%!32 9hWorp ObZrofqfbp G7JFB OMN7PP Yrt -%!42 .. CbY -0.6 CbY -. 32% .6% 3% -. CbY -0 3!1- -%!3- BS7 Afibkpflkp 9N7FD OPBNIFKD elha .. CbY -0
-- CbY -0 3!06 -%!3- N89 9WmfqWh JWogbqp A7K NLIIFKO lrqmbocloi 6!%% .- CbY -05 CbY -0 3!21 -%!3- OZlqfW 9WmfqWh IBFIU LJLRJF pbZqlo lrqmbocloi -%!2% .- CbY -04 CbY -0 3!02 -%!3- 9WkWZZloa Dbkrfqt 9lom OPBSBK 8RPIBN Yrt 5!2% .- CbY -03 CbY -0 3!2. -%!3- Oqfcbh KfZlhWrp DBLNDB G PLMMFKD Yrt -.!.2 5 CbY -02 CbY -0 3!4% -%!3- MWoWafdi 9WmfqWh FkZ ALK 8IUPE Yrt -.!2% -0 Kls -.1 CbY -0 3!46 -%!3-- CbY -0 3!55 -%!4%
0- GWk -0 3!6- -%!330% GWk -0 4!%0 -%!33.6 GWk -0 3!44 -%!33.5 GWk -0 3!53 -%!3%.2 GWk -0 3!64 -%!44.1 GWk -0 4!-0 --!--.0 GWk -0 4!%4 --!25.. GWk -0 4!3% --!25.- GWk -0 4!40 --!25-5 GWk -0 4!46 --!31-4 GWk -0 4!54 --!31
Company Analysis - Analysts Ratings
7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa
32% 3'% 36% 3'% 32%4%% 34%
41% 41% 4!% 32% 4!%
%6% '!% %2% '!% %6%%%% %5%
%!% %!% %1% %6% %1%
3% 3% 3% 3% 3% 3% 3% 2% 2% 3% 3% 3%
!%
.!%
1!%
3!%
4!%
%!!%
cxso %. jUop %. Uso %. jUf %. grfk %. grfi %. Ulyq %. pbmq %. lWq %. kls %. axW %. gUks %0
6ol
hbo N
bWlj
jbk
aUqfl
k
!
2
%!
%2
.!
.2 MofW
b
6rv Elia Obii MofWb PUodbq MofWb
7mleamn PRmcao 8mdSa
!
.
1
3
4
%!
%.
%1
6I
L 8
UmfqU
iI
Uohb
qp
8ob
afq O
rfpp
b
8lo
jUo
hO
bWro
fqfbp
FkW
DI
M
PA O
bWro
fqfbp
IUW
nrUo
fb
NUv
jlk
aGU
jbp
8F6
8 T
loia
IUo
hbqp
Ark
abb
ObW
rofqf
bp 8
lom
JUq
flkU
i 6Uk
hCf
kUkW
fUi
8iU
orp
ObW
rofqf
bp
BS
5A
fjbk
pflk
p
N6
8 8
UmfqU
iI
Uohb
qp
OWl
qfU 8
UmfqU
i
8Uk
UWWl
oaD
bkrf
qv 8
lom
Oqfc
bi J
fWli
Urp
MUo
Uafd
j8
UmfqU
i FkW
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
27.02.2013
Osisko Mining Corp
Ownership Statistics Geographic Ownership Distribution
Shares Outstanding (M) 389.5 United States 41.38%
Float 99.0% Canada 32.88%
Short Interest (M) 30.1 Germany 14.81%
Short Interest as % of Float 7.80% Luxembourg 2.71%
Days to Cover Shorts 6.98 Britain 2.42%
Institutional Ownership 50.97% Unknown Country 1.95%
Retail Ownership 48.02% Switzerland 1.78%
Insider Ownership 1.02% Others 2.05%
Institutional Ownership Distribution
Investment Advisor 83.17%
Mutual Fund Manager 7.84%
Hedge Fund Manager 6.79%
Individual 1.95%
Pricing data is in CAD Others 0.24%
Top 20 Owners:
Holder Name Position Position Change Market Value % of Ownership Report Date Source Country
EURASIA HOLDING AG 33'356'367 0 205'141'657 7.64% 27.10.2009 SEDI GERMANY
GCIC LTD/CANADA 32'648'396 -7'713'560 200'787'635 7.48% 14.02.2012 Co File CANADA
BLACKROCK 17'126'608 4'083'693 105'328'639 3.92% 25.02.2013 ULT-AGG UNITED STATES
TOCQUEVILLE ASSET MA 14'515'480 3'600'860 89'270'202 3.33% 30.09.2012 13F UNITED STATES
FRANKLIN RESOURCES 12'169'560 266'190 74'842'794 2.79% 31.12.2012 ULT-AGG UNITED STATES
OPPENHEIMERFUNDS INC 10'295'653 200'000 63'318'266 2.36% 30.12.2012 MF-AGG UNITED STATES
IG INVESTMENT MANAGE 8'527'738 -1'029'374 52'445'589 1.95% 28.09.2012 MF-AGG CANADA
ROYAL BANK OF CANADA 8'173'682 409'466 50'268'144 1.87% 31.01.2013 ULT-AGG CANADA
FMR LLC 7'783'520 1'696'471 47'868'648 1.78% 31.12.2012 ULT-AGG UNITED STATES
VAN ECK ASSOCIATES C 5'989'691 0 36'836'600 1.37% 25.02.2013 MF-AGG UNITED STATES
FIRST EAGLE INVESTME 5'274'540 0 32'438'421 1.21% 30.09.2012 MF-AGG UNITED STATES
UNITED SERVICES AUTO 4'604'600 0 28'318'290 1.06% 30.11.2012 MF-AGG UNITED STATES
VANGUARD GROUP INC 4'222'430 49'580 25'967'945 0.97% 31.12.2012 MF-AGG UNITED STATES
LOMBARD ODIER DARIER 3'183'664 110'000 19'579'534 0.73% 31.12.2012 MF-AGG LUXEMBOURG
IA CLARINGTON INVEST 3'075'000 -371'400 18'911'250 0.70% 30.09.2012 MF-AGG CANADA
WELLS FARGO FUNDS MA 3'059'400 0 18'815'310 0.70% 31.12.2012 MF-AGG UNITED STATES
SPROTT INC 2'848'612 0 17'518'964 0.65% 30.06.2011 MF-AGG CANADA
AGF INVESTMENTS INC 2'614'064 507'300 16'076'494 0.60% 28.09.2012 MF-AGG CANADA
TD ASSET MANAGEMENT 2'603'325 -1'662'844 16'010'449 0.60% 31.12.2011 MF-AGG CANADA
HEXAVEST INC 2'323'686 403'129 14'290'669 0.53% 31.12.2012 13F CANADA
Top 5 Insiders:
Holder Name Position Position Change Market Value % of Ownership Report Date Source
WARES ROBERT P 1'471'000 -10'000 9'046'650 0.34% 11.09.2012 SEDI
ROOSEN SEAN E O 788'812 2'798 4'851'194 0.18% 17.01.2013 SEDI
STORM NORMAN 671'500 -5'000 4'129'725 0.15% 04.09.2012 SEDI
BURZYNSKI JOHN 538'900 10'000 3'314'235 0.12% 18.12.2012 SEDI
COATES BRYAN A 409'954 2'798 2'521'217 0.09% 01.02.2013 SEDI
Company Analysis - Ownership
Ownership Type
51%48%
1%
FkpqfqrqflkUi Ltkbopefm NbqUfi Ltkbopefm Fkpfabo Ltkbopefm
Geographic Ownership
41%
2%
15%
2%
3%
2% 2%
33%
Rkfqba OqUqbp 8UkUaU DbojUkvHrubjVlrod 6ofqUfk Rkhkltk 8lrkqovOtfqwboiUka Lqebop
Institutional Ownership
83%
7%0%2%
8%
Fksbpqjbkq 5asfplo IrqrUi Crka IUkUdbo Ebadb Crka IUkUdboFkafsfarUi Lqebop
TOP 20 ALL
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Osisko Mining Corp
Financial information is in CAD (M)
Periodicity: 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
Income Statement
Revenue 0 0 0 0 0 0 0 263 665 906 1'037 984
- Cost of Goods Sold 184 363
Gross Income 79 303 525 653
- Selling, General & Admin Expenses 0 1 2 2 8 12 11 21 34 54 104
(Research & Dev Costs) 0 0 0
Operating Income -0 -1 -2 -2 -8 -12 -11 -21 -34 25 199 375 440 398
- Interest Expense 0 0 0 0 0 0 0 0 18 31
- Foreign Exchange Losses (Gains) 0 0 0 0 3 -6 5 -3 1 -2
- Net Non-Operating Losses (Gains) 0 -0 -0 -0 -0 -4 -3 -3 -12 -5 19
Pretax Income -0 -2 -2 -8 -12 -3 -23 -20 11 151 356 478 401
- Income Tax Expense 0 0 0 0 0 -4 -2 -2 -7 72
Income Before XO Items -0 -1 -2 -2 -8 -12 1 -21 -18 18 78
- Extraordinary Loss Net of Tax 0 0 0 0 0 0 0 0 0 0 0
- Minority Interests 0 0 0 0 0 0 0 0 0 0 0
Diluted EPS Before XO Items (0.02) (0.03) (0.04) (0.02) (0.07) (0.09) 0.01 (0.08) (0.05) 0.05 0.20
Net Income Adjusted* -2 -2 -8 -12 -21 -0 18 180 218 304 259
EPS Adjusted (0.04) (0.02) (0.07) (0.09) (0.08) (0.06) 0.05 0.46 0.48 0.68 0.61
Dividends Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.04 0.21
Payout Ratio % 0.0 0.0 0.0 0.03 0.06 0.35
Total Shares Outstanding 21 40 64 89 114 160 166 336 382 385 390
Diluted Shares Outstanding 20 26 60 89 106 132 168 260 360 390 391
EBITDA -2 -2 -8 -12 -11 -21 -34 47 262 437 565 517
*Net income excludes extraordinary gains and losses and one-time charges.
Equivalent Estimates
Company Analysis - Financials I/IV
Fiscal Year
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
Balance Sheet
Total Current Assets 0.008393 0.695511 0.66 5.174321 18.342519 195.332 119.272 812.602 426.855 209.3 274.484
+ Cash & Near Cash Items 0 1 0 4 6 108 58 674 358 101 93
+ Short Term Investments 0 0 0 0 7 73 20 90 17 0 19
+ Accounts & Notes Receivable 0 0 0 1 5 14 22 38 31 39 62
+ Inventories 0 0 0 0 0 0 0 0 0 48 74
+ Other Current Assets 0 0 0 0 1 20 12 21 22 26
Total Long-Term Assets 0 1 1 2 13 69 199 526 1'532 1'860 2'394
+ Long Term Investments 0 0 0 1 0 6
Gross Fixed Assets 13 68 200 506
Accumulated Depreciation 0 0 1 2
+ Net Fixed Assets 0 1 1 2 13 68 199 504 1'478 1'801 2'330
+ Other Long Term Assets 0 0 0 0 0 16 54 59 64
Total Current Liabilities 0 0 1 0 4 12 27 52 144 162 179
+ Accounts Payable 0 0 0 4 12 25 46 74 75 101
+ Short Term Borrowings 0 0 0 0 0 1 6 70 86 77
+ Other Short Term Liabilities 0 0 0 0 0 0 0 0 0 1 1
Total Long Term Liabilities 0 0 0 0 0 0 24 185 229 261 348
+ Long Term Borrowings 0 0 0 0 0 0 24 185 225 253 269
+ Other Long Term Borrowings 0 0 0 0 0 0 0 3 8 79
Total Liabilities 0 0 1 0 4 12 51 238 373 423 527
+ Long Preferred Equity 0 0 0 0 0 0 0 0 0 0 0
+ Minority Interest 0 0 0 0 0 0 0 0 0 0 0
+ Share Capital & APIC 2 4 6 13 42 278 292 1'146 1'663 1'725 2'134
+ Retained Earnings & Other Equity -2 -3 -5 -6 -14 -26 -24 -45 -77 -79 8
Total Shareholders Equity 0 1 1 7 28 253 267 1'101 1'586 1'646 2'142
Total Liabilities & Equity 0 1 2 7 32 264 318 1'339 1'959 2'069 2'668
Book Value Per Share 0.01 0.03 0.02 0.07 0.25 1.57 1.61 3.27 4.15 4.27 5.50 5.22 5.94 6.40
Tangible Book Value Per Share 0.01 0.03 0.02 0.07 0.25 1.57 1.61 3.27 4.15 4.27
Company Analysis - Financials II/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
Cash Flows
Net Income -0 -1 -2 -2 -8 -12 1 -21 -18 18 78 212 338 308
+ Depreciation & Amortization 0 0 0 0 0 0 0 22 64
+ Other Non-Cash Adjustments 0 0 1 1 4 9 -6 3 -4 36 132
+ Changes in Non-Cash Capital 0 -0 0 -1 -2 -0 1 8 0 10 -27
Cash From Operating Activities -0 -0 -1 -2 -5 -3 -3 -10 -21 86 247
+ Disposal of Fixed Assets 0 0 0 0 0 0 2 0 0 0 0
+ Capital Expenditures -0 -1 -2 -1 -11 -51 -130 -276 -498 -357 -229 -235 -285 -337
+ Increase in Investments 0 0 0 0 0 0 0 0 0 0 0
+ Decrease in Investments 0 0 0 0 0 0 0 0 0 0 0
+ Other Investing Activities 0 0 -0 0 -7 -67 50 -85 99 -1 -9
Cash From Investing Activities -0 -1 -2 -1 -18 -118 -78 -361 -399 -358 -238
+ Dividends Paid 0 0 0 0 0 0 0 0 0 0 0
+ Change in Short Term Borrowings 0 0 0 0 0 0 0 0 0 0 0
+ Increase in Long Term Borrowings 0 0 0 0 0 0 20 150 75 0 15
+ Decrease in Long Term Borrowings 0 0 0 0 0 0 -0 -1 -11 -12 -28
+ Increase in Capital Stocks 0 2 2 7 24 223 13 841 41 39 19
+ Decrease in Capital Stocks 0 0 0 0 0 0 -1 0 0 0 0
+ Other Financing Activities 0 0 0 -0 0 0 -1 -3 -1 -13 -23
Cash From Financing Activities 0 2 2 7 24 223 31 987 104 14 -17
Net Changes in Cash -0 1 -1 4 2 102 -50 616 -315 -258 -7
Free Cash Flow (CFO-CAPEX) -0 -1 -2 -3 -16 -54 -134 -286 -519 -271 18 127 141 5
Free Cash Flow To Firm 34
Free Cash Flow To Equity -0 -1 -2 -3 -16 -54 -112 -137 -455 -283 5
Free Cash Flow per Share -0.01 -0.04 -0.04 -0.04 -0.15 -0.41 -0.82 -1.10 -1.44 -0.71 0.05
Company Analysis - Financials III/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
Ratio Analysis
Valuation Ratios
Price Earnings 364.0x 196.8x 34.8x 12.7x 9.1x 10.1x
EV to EBIT 160.3x 16.8x
EV to EBITDA 85.0x 12.8x 6.7x 5.2x 5.6x
Price to Sales 14.3x 4.7x 3.0x 2.6x 2.7x
Price to Book 2.5x 6.7x 9.0x 10.4x 22.5x 3.7x 2.3x 2.6x 3.5x 2.3x 1.5x 1.2x 1.0x 1.0x
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 0.6% 3.4%
Profitability Ratios
Gross Margin 30.2% 45.5% 58.0% 63.0%
EBITDA Margin 18.0% 39.4% 48.3% 54.5% 52.6%
Operating Margin 9.6% 29.9% 41.4% 42.4% 40.5%
Profit Margin 6.8% 11.8% 24.1% 29.3% 26.4%
Return on Assets -57.8% -70.5% -149.0% -35.3% -39.0% -8.0% 0.5% -2.5% -1.1% 0.9% 3.3% 14.8% 10.8% 4.9%
Return on Equity -102.3% -94.2% -199.2% -39.1% -43.3% -8.4% 0.6% -3.0% -1.3% 1.1% 4.1% 9.1% 9.6% 7.4%
Leverage & Coverage Ratios
Current Ratio 0.25 31.61 1.28 16.12 5.18 16.48 4.49 15.57 2.97 1.29 1.53
Quick Ratio 0.25 31.39 1.24 16.05 5.16 16.42 3.74 15.35 2.82 0.87 0.98
Interest Coverage Ratio (EBIT/I) 1.42 6.45
Tot Debt/Capital 0.50 0.15 0.11 0.00 0.00 0.00 0.09 0.15 0.16 0.17 0.14
Tot Debt/Equity 0.99 0.17 0.12 0.00 0.00 0.00 0.10 0.17 0.19 0.21 0.16
Others
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.13 0.28
Accounts Receivable Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.51 13.09
Accounts Payable Turnover 3.13 4.43
Inventory Turnover 7.74 5.98
Effective Tax Rate 48.0%
Company Analysis - Financials IV/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
OSISKO MININGBARRICK GOLD
CRPKINROSS GOLD
FREEPORT-
MCMORAN
DETOUR GOLD
CORPBHP BILLITON LTD
ANGLOGOLD
ASHANTRIO TINTO LTD VALE SA-PF
KIRKLAND LAKE
GOSILVER WHEATON GOLDCORP INC
YAMANA GOLD
INCPAN AMER SILVER
AGNICO-EAGLE
MIN
12/2012 12/2012 12/2012 12/2012 12/2011 06/2012 12/2012 12/2012 12/2011 04/2012 12/2011 12/2012 12/2012 12/2012 12/2012
12.98 49.44 11.47 44.23 29.07 39.34 32'983.00 72.30 43.43 17.66 41.18 50.17 20.61 26.78 57.00
09.03.2012 28.02.2012 28.02.2012 29.02.2012 05.10.2012 20.02.2013 29.02.2012 14.02.2013 29.02.2012 29.02.2012 01.11.2012 29.02.2012 09.11.2012 29.02.2012 31.10.2012
5.68 30.75 7.14 30.54 18.45 30.09 22'175.00 48.37 31.73 5.11 23.11 32.32 12.76 13.79 31.91
20.02.2013 20.02.2013 09.05.2012 06.12.2012 15.05.2012 12.07.2012 22.02.2013 30.08.2012 04.09.2012 13.12.2012 16.05.2012 12.07.2012 16.05.2012 24.07.2012 23.04.2012
3'807'044 10'462'030 7'069'131 15'396'816 986'151 7'807'427 11'207 2'879'459 23'958'800 819'429 2'349'771 4'885'598 4'671'708 362'834 1'242'819
6.15 32.07 8.14 31.93 21.24 36.69 22'600.00 66.01 35.15 6.22 33.50 34.44 15.82 17.64 43.03
-52.6% -35.1% -29.0% -27.8% -26.9% -6.7% -31.5% -8.7% -19.1% -64.8% -18.6% -31.4% -23.2% -34.1% -24.5%
8.3% 4.3% 14.0% 4.6% 15.1% 21.9% 1.9% 36.5% 10.8% 21.7% 45.0% 6.6% 24.0% 27.9% 34.8%
389.5 1'001.1 1'140.1 949.0 101.9 5'297.6 384.9 1'847.0 5'097.3 70.2 353.5 811.5 745.8 151.9 172.3
2'683.8 32'105.5 9'280.5 30'318.5 2'504.1 182'793.3 87'001.5 101'728.3 193'312.7 436.3 11'871.6 27'948.7 11'900.2 2'678.1 7'409.2
345.4 13'943.0 2'632.6 3'527.0 413.2 28'330.0 30'376.0 26'819.0 49'121.0 8.8 78.6 783.0 431.8 78.0 843.0
- - - - - - - - - - - - - - -
- 2'663.0 75.5 3'768.0 - 1'215.0 186.5 11'156.0 3'144.0 - - 213.0 46.8 7.3 -
112.6 2'093.0 1'982.7 3'705.0 764.2 4'781.0 7'562.2 7'615.0 7'573.0 30.2 840.2 918.0 550.4 542.3 332.0
2'916.7 45'815.6 9'773.8 33'908.5 2'628.9 218'602.9 110'001.7 134'407.7 237'523.1 485.1 11'076.8 27'327.7 12'014.6 2'154.1 7'734.8
LFY 665.4 14'547.0 4'311.4 18'010.0 0.0 72'226.0 52'160.3 50'967.0 103'195.0 159.8 730.0 5'435.0 2'336.8 928.6 1'917.7
LTM 665.4 14'547.0 4'311.4 18'010.0 - 66'950.0 52'152.1 50'967.0 91'893.7 153.6 754.2 5'435.0 2'336.8 928.6 1'917.7
CY+1 905.7 15'576.2 4'593.8 22'676.3 - 68'522.1 67'169.1 58'856.0 91'162.9 155.1 821.0 6'044.5 2'929.3 1'160.5 1'962.4
CY+2 1'037.2 16'616.2 4'842.6 23'753.0 435.9 75'406.9 77'137.2 62'661.4 98'446.2 273.6 1'108.4 7'553.0 3'467.1 1'249.6 2'235.3
LFY 5.0x 3.4x 2.7x 2.0x #DIV/0! 3.3x 2.4x 3.1x 2.3x 4.6x 18.6x 5.5x 6.3x 2.6x 5.0x
LTM 5.0x 3.4x 2.7x 2.0x - 3.5x 2.3x 3.1x 2.5x 4.8x 18.0x 5.5x 6.5x 2.6x 5.0x
CY+1 3.0x 2.9x 2.1x 1.8x #DIV/0! 3.2x 1.6x 2.3x 2.7x 3.5x 13.3x 4.6x 3.9x 1.8x 3.9x
CY+2 2.3x 2.6x 2.0x 1.7x 6.5x 2.8x 1.3x 2.1x 2.5x 1.9x 10.5x 3.6x 3.1x 1.5x 3.4x
LFY 262.4 7'358.0 1'962.2 6'934.0 (57.0) 33'421.0 19'105.5 15'902.0 60'071.0 55.7 618.8 2'798.0 1'301.1 367.4 791.4
LTM 262.4 7'358.0 1'962.2 6'934.0 (56.6) 22'246.0 19'105.5 15'486.0 39'812.0 38.8 627.8 2'798.0 1'218.5 362.0 791.4
CY+1 437.5 8'488.3 2'174.1 10'395.4 (57.3) 29'030.4 30'056.4 22'112.5 37'568.1 31.1 686.7 3'308.5 1'709.8 513.7 870.8
CY+2 565.0 9'279.3 2'483.4 10'992.4 162.1 34'724.0 35'739.9 24'211.3 44'006.6 116.4 939.5 4'510.8 2'123.6 585.2 1'058.4
LFY 12.8x 6.7x 6.0x 5.2x -58.5x 7.1x 6.5x 9.9x 3.9x 13.3x 21.9x 10.7x 11.3x 6.5x 12.1x
LTM 12.8x 6.7x 6.0x 5.2x - 10.6x 6.3x 10.1x 5.8x 19.1x 21.6x 10.7x 12.3x 6.6x 12.1x
CY+1 6.2x 5.4x 4.5x 4.0x - 7.4x 3.5x 6.1x 6.5x 17.6x 15.9x 8.5x 6.7x 4.1x 8.8x
CY+2 4.3x 4.7x 3.8x 3.7x 17.4x 6.1x 2.7x 5.4x 5.7x 4.4x 12.4x 6.0x 5.1x 3.2x 7.2x
LFY 0.23 3.82 0.77 3.19 0.20 3.61 21.85 6.45 7.21 0.57 1.55 1.99 0.93 1.04 1.89
LTM 0.23 3.69 0.77 3.22 -0.03 1.83 24.22 -1.63 4.60 0.27 1.56 1.89 0.63 1.08 2.08
CY+1 0.48 4.36 0.80 4.44 (0.52) 2.56 33.23 6.07 4.18 0.06 1.66 2.11 1.12 1.60 2.09
CY+2 0.68 4.68 0.90 4.54 0.95 3.12 40.65 6.82 4.73 0.78 2.12 2.90 1.40 1.79 2.53
LFY 26.7x 8.5x 10.3x 9.9x - 20.6x 9.3x - 7.6x 23.0x 20.9x 17.7x 24.5x 15.9x 20.2x
LTM 26.7x 8.5x 10.3x 9.9x - 13.4x 9.1x - 7.6x 23.0x 20.9x 17.7x 24.5x 15.9x 20.2x
CY+1 12.7x 7.2x 9.9x 7.2x - 14.7x 6.8x 11.1x 8.4x 103.7x 19.7x 15.9x 13.8x 10.8x 20.1x
CY+2 9.1x 6.7x 8.8x 7.0x 21.9x 12.0x 5.6x 9.9x 7.4x 8.0x 15.4x 11.6x 11.0x 9.6x 16.6x
1 Year 152.6% 2.2% 12.2% (13.7%) - 0.7% (4.1%) (15.8%) 24.0% 54.7% 72.4% 1.4% 7.5% 8.6% 5.3%
5 Year - 17.9% 34.9% 15.3% - 6.8% 24.6% 11.2% 19.2% 72.4% 39.3% 19.3% 203.5% 47.9% 54.5%
1 Year 453.3% (11.6%) 1.9% (31.8%) 7.0% (12.1%) (17.8%) (39.5%) 29.9% 110.9% 95.7% (7.7%) 3.0% (17.6%) 5.1%
5 Year - 24.5% 40.7% (2.4%) - 8.0% 86.9% 8.7% 26.2% - 44.0% 21.0% 27.4% 25.6% 31.8%
LTM 39.4% 50.6% 45.5% 38.5% - 33.2% 36.6% 30.4% 43.3% 25.3% 83.2% 51.5% 52.1% 39.0% 41.3%
CY+1 48.3% 54.5% 47.3% 45.8% - 42.4% 44.7% 37.6% 41.2% 20.1% 83.6% 54.7% 58.4% 44.3% 44.4%
CY+2 54.5% 55.8% 51.3% 46.3% 37.2% 46.0% 46.3% 38.6% 44.7% 42.6% 84.8% 59.7% 61.3% 46.8% 47.4%
Total Debt / Equity % 16.1% 63.8% 26.7% 20.1% 32.7% 43.0% 65.8% 57.2% 34.2% 3.8% 3.0% 3.4% 5.8% 2.9% 24.7%
Total Debt / Capital % 13.9% 36.3% 21.0% 14.2% 24.6% 29.7% 39.6% 31.6% 25.1% 3.7% 2.9% 3.3% 5.4% 2.8% 19.8%
Total Debt / EBITDA 1.316x 1.895x 1.342x 0.509x - 1.595x 1.540x 1.732x 1.472x 2.286x 0.091x 0.280x 0.638x 0.215x 1.065x
Net Debt / EBITDA 0.887x 1.610x 0.331x -0.026x - 1.366x 1.156x 1.240x 1.033x 1.257x -0.793x -0.048x 0.305x -1.283x 0.646x
EBITDA / Int. Expense 8.512x 9.890x 13.838x - - 44.266x 10.074x 22.980x 24.998x 224.702x - 93.267x 26.129x 47.844x 13.672x
S&P LT Credit Rating - BBB+ BBB- BBB - A+ BBB- A- A- - - BBB+ - - NR
S&P LT Credit Rating Date - 30.07.2012 15.08.2011 29.07.2011 - 15.11.2010 10.12.2012 18.04.2011 23.11.2011 - - 01.06.2009 - - 12.03.2003
Moody's LT Credit Rating - Baa1 Baa3 Baa3 - (P)A1 - - Baa2 - - - - - WR
Moody's LT Credit Rating Date - 17.05.2011 15.08.2011 13.10.2010 - 15.11.2010 - - 29.08.2008 - - - - - 05.03.2002
52-Week High Date
52-Week Low
Latest Fiscal Year:
52-Week High
Total Debt
Market Capitalization
Daily Volume
52-Week Low % Change
Current Price (2/dd/yy)
52-Week High % Change
Cash and Equivalents
EBITDA
EV/EBITDA
Enterprise Value
Valuation
Preferred Stock
52-Week Low Date
Minority Interest
Total Common Shares (M)
P/E
Revenue Growth
Total Revenue
EV/Total Revenue
EPS
EBITDA Growth
EBITDA Margin
Credit Ratings
Leverage/Coverage Ratios
Company Analysis - Peers Comparision
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |