Financial Analysis - Skanska AB offers construction related and project development services. The...

19.03.2013

Ticker: Skanska AB Benchmark:

Currency: Stockholm: SKAB, Currency: SEK OMX STOCKHOLM 30 INDEX (OMX)

Sector: Industrials Industry: Construction & Engineering Year:

Telephone 46-10-448-0000 Revenue (M) Business Segments in SEK Sales (M) Geographic Segments in SEK Sales (M)

Website www.skanska.com No of Employees Construction 124509 United States 40038

Address Rasundavagen 2 169 83 Solna Stockholm Sweden Residential Development 8682 Sweden 31784

Share Price Performance in SEK Commercial Development 6742 Nordic Countries 30652

Price 116.10 1M Return 0.6% Central 498 Europe 29023

52 Week High 117.10 6M Return 5.5% Infrastructure Development 242 Latin America 8224

52 Week Low 93.30 52 Wk Return 3.1% Reconciliation to IFRSs -2581 Central 498

52 Wk Beta 0.83 YTD Return 9.3% Eliminations -8742 Unallocated 454

Credit Ratings

Bloomberg IG2

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 12.0x 13.7x 6.2x 15.3x 13.9x 13.0x 12.4x

EV/EBIT 8.2x 10.9x 14.4x 16.1x - - -

EV/EBITDA 6.5x 8.6x 10.3x 11.0x 9.2x 8.7x 8.6x

P/S 0.4x 0.4x 0.4x 0.3x 0.4x 0.4x 0.4x

P/B 2.5x 2.6x 2.4x 2.3x 2.4x 2.3x 2.2x

Div Yield 5.1% 9.0% 5.3% 5.6% 5.4% 5.6% 5.8%

Profitability Ratios %

12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E

Gross Margin 9.9 10.2 9.5 8.9 10.4 10.5 9.8

EBITDA Margin 5.1 5.1 4.1 3.4 4.7 4.9 5.0

Operating Margin 4.0 4.0 2.9 2.4 3.5 3.7 3.7

Profit Margin 3.0 3.3 6.4 2.2 2.7 2.8 2.9

Return on Assets 5.0 5.0 9.5 3.3 4.8 5.0 5.0

Return on Equity 21.6 19.8 37.9 14.8 17.4 18.1 17.7

Leverage and Coverage Ratios

12/09 12/10 12/11 12/12

Current Ratio 1.2 1.2 1.1 1.2 Current Capitalization in SEK

Quick Ratio 0.5 0.4 0.4 0.1 Common Shares Outstanding (M) 411.8

EBIT/Interest 12.4 18.8 10.3 6.6 Market Capitalization (M) 51355.8

Tot Debt/Capital 0.2 0.2 0.3 0.4 Cash and ST Investments (M) 5770.0

Tot Debt/Equity 0.3 0.2 0.4 0.6 Total Debt (M) 11103.0

Eff Tax Rate % 27.2 25.7 9.9 24.4 Preferred Equity (M) 0.0

LT Investments in Affiliate Companies (M) 0.0

Investments (M) 166.0

Enterprise Value (M) 56854.8

Skanska AB offers construction related and project development services. The

Company focuses on construction of housing, commercial buildings, roads, and

railways, as well as develops and carries out civil engineering projects. Skanska is also a

provider of facilities management services and provides all services internationally.

SKAB SS

129'350

56'618

Company Analysis - Overview

82%

6%

4%0%0%2%

6%

8lkpqorVqflk

ObpfabkqfTi Absbilmjbkq

8ljjboVfTi Absbilmjbkq

8bkqoTi

FkcoTpqorVqrob Absbilmjbkq

ObVlkVfifTqflk ql FCOPp

BifjfkTqflkp

28%

23%22%

21%

6% 0%0%0%

Rkfqba PqTqbp Ptbabk

JloafV 8lrkqofbp Brolmb

HTqfk 4jbofVT 8bkqoTi

RkTiilVTqba

Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |

www.skanska.com

Skanska AB

Target price in SEK

Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date

/5!CbY!.0 -% 20% 14% .6!JWo!.0 ..3%.- .-4%44 9Wokbdfb QL8F7P H7G elha /4!CbY!.00.!GWk!.0 .5% 02% 14% .5!JWo!.0 ..3%.- .-4%44 8bobkYbod 8Wkg 9EOFP JLLOB pbhh 66%-- ..!CbY!.00.!AbZ!./ .4% 06% 11% .2!JWo!.0 ..3%0- .-4%24 KloabW Bnrfqv ObpbWoZe GLK7P I 7KABOPPLK elha ..5%-- 5!CbY!.00-!Kls!./ /1% 02% 1.% .1!JWo!.0 ..3%.- .-4%24 PtbaYWkg KF9I7P ELDIRKA kbrqoWh ..2%-- 5!CbY!.00.!LZq!./ .5% 14% 02% .0!JWo!.0 ..2%3- .-4%24 P M 9WmfqWh FN G7T7E7O EFKDLO7KF elha ..2%-- 5!CbY!.0/5!Pbm!./ .5% 14% 02% ./!JWo!.0 ..3%-- .-4%24 AK8 JWogbqp PFJBK JLOQBKPBK elha ./-%-- 5!CbY!.00.!7rd!./ /2% 11% 0.% ..!JWo!.0 ..3%6- .-4%03 AWkpgb JWogbqp MBQBO QOFD7OPVHU pbhh .-1%-- 5!CbY!.00.!Grh!./ /2% 11% 0.% 5!JWo!.0 ..3%4- .-4%03 78D PrkaWh 9lhhfbo COBAOF9 9ULK elha ..0%-- 4!CbY!.0/6!Grk!./ 05% 05% /2% 4!JWo!.0 ..3%-- .-4%03 PB8 BkpgfhaW PQBC7K 7KABOPPLK elha ..2%-- 4!CbY!.00.!JWv!./ 00% 14% /-% 3!JWo!.0 ..2%6- .-4%03 EWkabhpYWkgbk 7I8FK P7KA8BOD obarZb .-1%-- 4!CbY!.00-!7mo!./ /2% 11% 0.% 2!JWo!.0 ..2%0- .-4%03 BS7 Afibkpflkp 9O7FD PQBOIFKD rkabotbfdeq .4!GWk!.00-!JWo!./ /2% 11% 0.% 1!JWo!.0 ..1%4- .-4%03 DlhaiWk PWZep TFII JLOD7K Pbhh&KbrqoWh .-5%-- .1!GWk!.0

.!JWo!.0 ..1%2- .-4%03 AbrqpZeb 8Wkg J7KR OFJMBI7 elha ../%-- /.!AbZ!.//5!CbY!.0 ..1%5- .-4%03 EP89 QL8F7P ILPH7JM rkabotbfdeq 62%-- /.!AbZ!.//4!CbY!.0 ..1%5- .-4%03 97 9ebrsobru 8GLOK DRPQ7CPPLK rkabombocloi .-2%-- .4!AbZ!.//3!CbY!.0 ..1%-- .-4%03/2!CbY!.0 ..2%4- .-4%03//!CbY!.0 ..3%.- .-4%03/.!CbY!.0 ..1%3- .-4%03/-!CbY!.0 ..3%-- .-4%03.6!CbY!.0 ..2%1- .-4%03.5!CbY!.0 ..1%1- .-4%03.2!CbY!.0 ..0%5- .-4%03.1!CbY!.0 ..0%3- .-4%03.0!CbY!.0 ..0%3- .-4%03./!CbY!.0 ...%5- .-4%03..!CbY!.0 ...%3- .-4%035!CbY!.0 ...%4- .-4%034!CbY!.0 ..-%3- .-3%313!CbY!.0 .-2%1- .-2%4.

Company Analysis - Analysts Ratings

7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa

'2% '2%00% 04%

'2% '2%%4% %4% '1%

%3% %4%

!%

11% 11%

13% 04%

11% 11%13% 13% 02%

05% 02%

20%

0%% 0%%'!% '2% 0%% 0%% 02% 02% 1%% 11% 13% 13%

(%

.(%

1(%

2(%

3(%

)((%

jTop&). Tso&). jTf&). grfk&). grfi&). Tlxq&). pbmq&). lVq&). kls&). awV&). gTks&)0 cwso&)0

6ol

hbo O

bVlj

jbk

aTqfl

k

(

.(

1(

2(

3(

)((

).(

)1( MofV

b

6rv Elia Pbii MofVb QTodbq MofVb

7mleamn PRmcao 8mdSa

(

.(

1(

2(

3(

)((

).(

)1(

8To

kbdf

b

6bo

bkUb

od6

Tkh

Jlo

abT

Bnr

fqvO

bpbT

oVe

Pt

baUT

kh

P

M 8

TmfqT

i FN

AJ

6 I

Tohb

qp

ATk

phb

ITo

hbqp

46

D P

rkaT

i8

liifb

o

PB

6 B

kphf

iaT

ETk

abip

UTkh

bk

BS

4A

fjbk

pflk

p

Dli

ajTk

PTV

ep

Abr

qpVe

b 6

Tkh

EP

68

84

8eb

rsob

ru


19.03.2013

Skanska AB

Ownership Statistics Geographic Ownership Distribution

Shares Outstanding (M) 411.8 Unknown Country 52.92%

Float Sweden 41.50%

Short Interest (M) United States 3.11%

Short Interest as % of Float Luxembourg 0.85%

Days to Cover Shorts Britain 0.38%

Institutional Ownership 84.59% Japan 0.32%

Retail Ownership 15.04% Ireland 0.27%

Insider Ownership 0.37% Others 0.65%

Institutional Ownership Distribution

Other 54.08%

Investment Advisor 23.36%

Pension Fund (Erisa) 9.30%

Holding Company 5.89%

Pricing data is in SEK Others 7.38%

Top 20 Owners:

Holder Name Position Position Change Market Value % of Ownership Report Date Source Country

AMF FORSAKRING 191'244'600 0 22'203'498'060 45.54% 30.09.2012 Research

ALECTA PENSIONSFORSA 33'870'000 0 3'932'307'000 8.07% 30.09.2012 Research SWEDEN

INDUSTRIVARDEN AB 21'443'238 0 2'489'559'932 5.11% 30.09.2012 Research SWEDEN

NORDEA FONDER AB/SWE 16'968'154 404'852 1'970'002'679 4.04% 28.02.2013 MF-AGG SWEDEN

SWEDBANK ROBUR FONDE 14'688'599 0 1'705'346'344 3.50% 30.09.2012 Research SWEDEN

NORDEA FONDER AB 14'022'076 0 1'627'963'024 3.34% 30.09.2012 Research SWEDEN

LUNDBERGS 7'550'000 0 876'555'000 1.80% 30.09.2012 Research SWEDEN

FOLKSAM GROUP 6'858'966 0 796'325'953 1.63% 30.09.2012 Research SWEDEN

VANGUARD GROUP INC 6'755'570 132'140 784'321'677 1.61% 31.12.2012 MF-AGG UNITED STATES

AMF FONDER AB 6'639'600 0 770'857'560 1.58% 31.12.2012 MF-AGG SWEDEN

CARNEGIE FONDER AB/S 6'100'000 0 708'210'000 1.45% 30.09.2012 Research SWEDEN

LANSFORSAKRINGAR GRO 5'762'867 0 669'068'859 1.37% 30.09.2012 Research SWEDEN

DIDNER & GERGE FONDE 5'450'000 0 632'745'000 1.30% 30.09.2012 Research SWEDEN

SEB 4'866'216 1'148'562 564'967'678 1.16% 31.12.2012 ULT-AGG

FOLKSAM LO FOND AB 4'760'326 -12'738 552'673'849 1.13% 31.12.2012 MF-AGG SWEDEN

HANDELSBANKEN FONDER 3'970'956 -99'436 461'027'992 0.95% 28.02.2013 MF-AGG SWEDEN

LANSFORSAKRINGAR FON 3'944'877 -495'581 458'000'220 0.94% 31.12.2012 MF-AGG SWEDEN

SPP FONDER AB 3'126'831 98'366 363'025'079 0.74% 28.02.2013 MF-AGG SWEDEN

MARSHALL WACE LLP -2'099'516 0 -243'753'808 -0.50% 15.03.2013 Short BRITAIN

XACT FONDER AB 1'662'776 218'976 193'048'294 0.40% 28.02.2013 MF-AGG SWEDEN

Top 5 Insiders:

Holder Name Position Position Change Market Value % of Ownership Report Date Source

LUNDBERG FREDRIK 1'000'000 116'100'000 0.24% 31.12.2011 Co File

KARLSTROM JOHAN 157'305 18'263'111 0.04% 31.12.2011 Co File

GRAHAM STUART E 95'679 11'108'332 0.02% 31.12.2011 Co File

WILLIAMSON MATS WILLIAM 82'426 9'569'659 0.02% 31.12.2011 Co File

WIECZOREK ROMAN 45'348 5'264'903 0.01% 31.12.2011 Co File

Company Analysis - Ownership

Ownership Type

85%

15%0%

FkpqfqrqflkTi Ltkbopefm ObqTfi Ltkbopefm Fkpfabo Ltkbopefm

Geographic Ownership

53%

1%3%0%1% 0%0%

42%

Rkhkltk 8lrkqov Ptbabk Rkfqba PqTqbpHrubjUlrod 6ofqTfk GTmTkFobiTka Lqebop

Institutional Ownership

55%

9%

7%

6%

23%

Lqebo Fksbpqjbkq 4asfplo Mbkpflk Crka !BofpT%Eliafkd 8ljmTkv Lqebop

TOP 20 ALL


Skanska AB

Financial information is in SEK (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 142'033 132'879 116'257 124'106 125'603 138'781 143'674 139'124 122'224 118'734 129'350 129'703 132'875 134'166

- Cost of Goods Sold 106'696 112'952 114'220 125'807 131'532 125'417 109'774 107'410 117'789

Gross Income 9'561 11'154 11'383 12'974 12'142 13'707 12'450 11'324 11'561 13'424 13'919 13'148

- Selling, General & Admin Expenses 140'767 128'440 6'343 6'593 6'985 7'970 8'932 8'078 7'533 7'853 8'508

(Research & Dev Costs) 57 55 48 47 72 58 43 42

Operating Income 1'266 4'439 3'218 4'561 4'398 5'004 3'210 5'629 4'917 3'471 3'053 4'565 4'911 4'933

- Interest Expense 1'026 685 332 137 73 165 264 265 215 204 312

- Foreign Exchange Losses (Gains) 51 6 -17 28 -37 43 50 54 12 -11

- Net Non-Operating Losses (Gains) 116 -324 -457 -547 -623 -871 -1'514 -490 -733 -5'147 -1'043

Pretax Income 73 4'072 3'360 4'943 4'985 5'667 4'410 5'800 5'423 8'425 3'784 4'843 5'062 5'160

- Income Tax Expense 856 1'303 1'141 1'230 1'330 1'546 1'253 1'579 1'395 830 923

Income Before XO Items -783 2'769 2'219 3'713 3'655 4'121 3'157 4'221 4'028 7'595 2'861

- Extraordinary Loss Net of Tax 0 0 -967 -177 0 0 0 0 0 0 0

- Minority Interests 54 8 13 11 20 25 55 5 6 6 8

Diluted EPS Before XO Items

Net Income Adjusted* -837 2'761 2'648 3'702 3'639 4'096 3'719 3'621 4'022 2'989 2'853 3'490 3'683 3'825

EPS Adjusted (2.00) 6.60 6.33 8.84 8.69 9.79 8.92 8.72 9.76 7.26 6.92 8.35 8.94 9.36

Dividends Per Share 2.00 3.00 4.00 6.50 8.25 5.25 5.25 6.25 12.00 6.00 6.00 6.27 6.50 6.76

Payout Ratio % 45.5 75.9 73.5 95.0 84.3 70.4 61.2 122.7 32.5 86.6 0.75 0.73 0.72

Total Shares Outstanding 419 419 419 419 419 419 416 409 408 412 412

Diluted Shares Outstanding 419 419 419 419 419 419 418 417 416 415 414

EBITDA 3'609 6'247 4'828 5'820 5'545 6'276 4'521 7'106 6'224 4'864 4'462 6'152 6'526 6'646

*Net income excludes extraordinary gains and losses and one-time charges.

Equivalent Estimates

Company Analysis - Financials I/IV

Fiscal Year


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 58602 50345 49508 55918 55250 64097 67522 67753 62166 64277 69715

+ Cash & Near Cash Items 5'460 6'819 5'815 10'583 8'839 14'209 7'881 9'409 6'654 5'309 5'770

+ Short Term Investments 303 218 3'053 3'095 2'131

+ Accounts & Notes Receivable 21'499 18'481 15'949 18'941 18'995 20'407 18'765 17'069 18'044

+ Inventories 865 828 610 501 484 769 901 835 926 1'014 1'079

+ Other Current Assets 30'475 23'999 24'081 22'798 24'801 49'119 38'333 38'744 37'517 39'910 62'866

Total Long-Term Assets 18'146 16'391 13'573 15'393 16'057 14'844 15'956 16'012 15'546 18'493 18'520

+ Long Term Investments 547 76 0 0 0

Gross Fixed Assets 18'024 16'506 14'528 14'924 15'104 17'002 18'715 18'794 18'291 20'388

Accumulated Depreciation 10'216 9'778 9'021 9'681 9'647 11'029 11'796 12'491 12'385 13'370

+ Net Fixed Assets 7'808 6'728 5'507 5'243 5'457 5'973 6'919 6'303 5'906 7'018 7'938

+ Other Long Term Assets 9'791 9'587 8'066 10'150 10'600 8'871 9'037 9'709 9'640 11'475 10'582

Total Current Liabilities 42'009 36'795 39'676 44'919 45'364 53'948 58'206 57'879 52'932 57'151 59'385

+ Accounts Payable 16'540 14'019 12'438 14'343 13'861 14'026 12'536 10'716 11'684

+ Short Term Borrowings 1'280 1'006 1'080 1'396 2'703 2'081 3'706 2'786 5'563 6'283

+ Other Short Term Liabilities 24'189 22'776 26'232 29'496 30'107 51'245 42'099 41'637 39'430 39'904 53'102

Total Long Term Liabilities 20'224 15'574 7'037 7'805 6'606 4'269 6'023 5'719 3'988 6'036 9'497

+ Long Term Borrowings 13'494 5'774 3'046 2'424 2'039 955 1'077 1'913 1'107 1'335 4'820

+ Other Long Term Borrowings 6'730 9'800 3'991 5'381 4'567 3'314 4'946 3'806 2'881 4'701 4'677

Total Liabilities 62'233 52'369 46'713 52'724 51'970 58'217 64'229 63'598 56'920 63'187 68'882

+ Long Preferred Equity 0 0 0 0 0 0 0 0 0 0

+ Minority Interest 298 200 117 133 147 210 178 170 122 170 166

+ Share Capital & APIC 2'685 2'902 1'786 3'014 1'585 1'585 1'585 1'771 1'979 2'198

+ Retained Earnings & Other Equity 11'532 11'267 14'465 15'440 17'605 18'929 17'486 18'226 18'691 17'215 19'187

Total Shareholders Equity 14'515 14'369 16'368 18'587 19'337 20'724 19'249 20'167 20'792 19'583 19'353

Total Liabilities & Equity 76'748 66'738 63'081 71'311 71'307 78'941 83'478 83'765 77'712 82'770 88'235

Book Value Per Share 33.97 33.85 38.83 44.09 45.85 49.01 45.87 48.91 50.72 47.17 46.59 47.63 49.92 53.92

Tangible Book Value Per Share 20.01 22.58 28.23 32.63 33.35 36.49 33.25 37.73 40.24 34.61 34.28

Company Analysis - Financials II/IV


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 -837 2'761 3'173 3'879 3'635 4'096 3'102 4'216 4'022 7'589 2'853 3'435 3'718 3'904

+ Depreciation & Amortization 2'343 1'808 1'610 1'259 1'147 1'272 1'311 1'477 1'307 1'393 1'409

+ Other Non-Cash Adjustments 576 -1'195 -3'786 -3'274 -2'310 -2'174 -2'792 -1'183 -2'442 -7'408 -4'353

+ Changes in Non-Cash Capital 426 8'545 5'522 4'843 1'245 5'905 -1'067 3'075 3'351 -1'329

Cash From Operating Activities 2'508 11'919 6'519 6'707 3'717 9'099 554 7'585 6'238 245 -91

+ Disposal of Fixed Assets 522 381 641 648 688 685 1'920 538 643 6'006

+ Capital Expenditures -1'636 -1'309 -1'319 -1'931 -2'014 -1'967 -2'538 -1'718 -2'030 -3'194 -2'663 -2'588 -2'989

+ Increase in Investments -41 10 -7 -3 -2'068 -3'201

+ Decrease in Investments 351 433 491 42 791 1'986

+ Other Investing Activities -2'207 -1'444 1'400 921 -597 51 -1'300 -1'951 -2'463 -1'894 -1'193

Cash From Investing Activities -3'011 -1'929 1'206 -323 -3'200 -2'446 -1'918 -3'131 -3'850 918 -1'193

+ Dividends Paid -1'256 -837 -1'256 -1'674 -2'721 -3'453 -3'448 -2'185 -2'582 -4'945

+ Change in Short Term Borrowings 0

+ Increase in Long Term Borrowings 2'614 694 410 912 595 295 1'333 473 3'443

+ Decrease in Long Term Borrowings -3'586 -6'808 -5'186 -1'397 -1'123 -951 -2'426 -1'269 -2'445 -677

+ Increase in Capital Stocks 0

+ Decrease in Capital Stocks 0 -271 -355 -252 -184

+ Other Financing Activities -562 -457 -56 -85 72 115 274 -280 -82 -75 1'872

Cash From Financing Activities -2'790 -8'102 -5'804 -2'746 -2'860 -3'694 -5'576 -2'756 -4'888 -2'438 1'872

Net Changes in Cash -3'293 1'888 1'921 3'638 -2'343 2'959 -6'940 1'698 -2'500 -1'275 588

Free Cash Flow (CFO-CAPEX) 872 10'610 5'200 4'776 1'703 7'132 -1'984 5'867 4'208 -2'949 1'727 2'064 1'228

Free Cash Flow To Firm -10'133 11'076 5'419 4'879 1'757 7'252 -1'795 6'060 4'368 -2'765

Free Cash Flow To Equity 422 4'437 2'180 7'461 -2'195 6'469 2'879 5'823

Free Cash Flow per Share 2.08 25.35 12.42 11.41 4.07 17.04 -4.76 14.14 10.21 -7.16

Company Analysis - Financials III/IV


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 9.6x 15.1x 13.7x 15.5x 12.5x 10.4x 12.0x 13.7x 6.2x 15.3x 13.9x 13.0x 12.4x

EV to EBIT 24.0x 5.7x 8.8x 8.9x 11.2x 8.1x 8.6x 8.2x 10.9x 14.4x 16.1x

EV to EBITDA 8.4x 4.1x 5.9x 7.0x 8.9x 6.5x 6.1x 6.5x 8.6x 10.3x 11.0x 9.2x 8.7x 8.6x

Price to Sales 0.2x 0.2x 0.3x 0.4x 0.4x 0.4x 0.2x 0.4x 0.4x 0.4x 0.3x 0.4x 0.4x 0.4x

Price to Book 1.5x 1.9x 2.1x 2.7x 2.9x 2.5x 1.7x 2.5x 2.6x 2.4x 2.3x 2.4x 2.3x 2.2x

Dividend Yield 3.9% 4.7% 5.0% 5.4% 6.1% 4.3% 6.8% 5.1% 9.0% 5.3% 5.6% 5.4% 5.6% 5.8%

Profitability Ratios

Gross Margin 8.2% 9.0% 9.1% 9.3% 8.5% 9.9% 10.2% 9.5% 8.9% 10.4% 10.5% 9.8%

EBITDA Margin 2.5% 4.7% 4.2% 4.7% 4.4% 4.5% 3.1% 5.1% 5.1% 4.1% 3.4% 4.7% 4.9% 5.0%

Operating Margin 0.9% 3.3% 2.8% 3.7% 3.5% 3.6% 2.2% 4.0% 4.0% 2.9% 2.4% 3.5% 3.7% 3.7%

Profit Margin -0.6% 2.1% 2.7% 3.1% 2.9% 3.0% 2.2% 3.0% 3.3% 6.4% 2.2% 2.7% 2.8% 2.9%

Return on Assets -1.0% 3.8% 4.9% 5.8% 5.1% 5.5% 3.8% 5.0% 5.0% 9.5% 3.3% 4.8% 5.0% 5.0%

Return on Equity -5.2% 19.5% 20.9% 22.4% 19.3% 20.6% 15.7% 21.6% 19.8% 37.9% 14.8% 17.4% 18.1% 17.7%

Leverage & Coverage Ratios

Current Ratio 1.39 1.37 1.25 1.24 1.22 1.19 1.16 1.17 1.17 1.12 1.17

Quick Ratio 0.65 0.69 0.63 0.73 0.66 0.26 0.49 0.49 0.45 0.41 0.10

Interest Coverage Ratio (EBIT/I) 1.08 5.56 9.69 33.29 60.25 11.07 7.02 12.43 18.84 10.27 6.59

Tot Debt/Capital 0.50 0.29 0.20 0.16 0.15 0.15 0.14 0.22 0.16 0.26 0.36

Tot Debt/Equity 1.02 0.40 0.25 0.19 0.18 0.18 0.16 0.28 0.19 0.35 0.57

Others

Asset Turnover 1.67 1.85 1.79 1.85 1.76 1.85 1.77 1.66 1.51 1.48 1.51

Accounts Receivable Turnover 6.09 6.65 6.75 7.11 6.62 7.10 6.82 6.76

Accounts Payable Turnover 8.05 8.43 8.10 9.44 9.45 9.60

Inventory Turnover 148.39 203.33 231.92 200.81 157.52 144.49 124.67 110.73 112.56

Effective Tax Rate 1172.6% 32.0% 34.0% 24.9% 26.7% 27.3% 28.4% 27.2% 25.7% 9.9% 24.4%

Company Analysis - Financials IV/IV


SKANSKA AB-B HOCHTIEF AG VINCI SA BILFINGER SE EIFFAGE FLUOR CORP BOUYGUES SA FOSTER WHEELERJACOBS ENGIN

GRPGRANITE CONSTR TUTOR PERINI COR COLAS SA NCC AB-B JM AB PEAB AB

12/2012 12/2012 12/2012 12/2012 12/2012 12/2012 12/2012 12/2012 09/2012 12/2012 12/2012 12/2012 12/2011 12/2012 12/2012

120.00 55.65 40.68 82.43 37.75 66.67 24.33 27.13 54.23 37.74 19.08 137.99 171.20 161.00 39.35

19.03.2012 27.02.2013 19.03.2012 20.02.2013 10.01.2013 28.01.2013 19.03.2012 28.01.2013 18.03.2013 20.02.2013 19.02.2013 02.04.2012 08.03.2013 11.03.2013 12.03.2013

93.30 34.64 31.23 58.82 20.53 44.99 17.54 15.26 33.61 21.38 9.21 96.00 110.30 106.75 28.91

01.06.2012 06.09.2012 01.06.2012 05.06.2012 26.07.2012 25.06.2012 16.11.2012 12.07.2012 25.06.2012 04.06.2012 07.08.2012 15.05.2012 14.06.2012 21.11.2012 04.09.2012

706'615 29'127 366'121 19'967 23'003 1'506'224 442'593 1'655'988 1'237'601 166'061 381'500 36 63'664 26'076 21'129

116.10 54.46 35.45 82.12 35.43 63.55 22.27 22.57 54.05 30.77 18.26 120.55 165.10 152.00 38.04

-3.3% -2.1% -12.9% -0.4% -6.2% -4.7% -8.5% -16.8% -0.3% -18.5% -4.3% -12.6% -3.6% -5.6% -3.3%

24.4% 57.2% 13.5% 39.6% 72.6% 41.3% 27.0% 47.9% 60.8% 43.9% 98.3% 25.6% 49.7% 42.4% 31.6%

411.8 73.6 536.2 46.0 85.6 162.4 324.0 104.4 129.9 38.7 47.6 32.7 108.0 80.5 295.0

51'356 4'193 20'544 3'780 3'088 10'348 7'108 2'358 7'046 1'192 868 3'937 17'912 12'718 11'262

11'103.0 4'456.5 20'193.8 1'180.9 16'112.0 541.0 8'642.0 137.7 528.3 290.1 737.1 404.0 9'243.0 877.0 8'633.0

- - - - - - - - - - - - - - -

166.0 1'603.4 735.4 8.0 (1.0) 85.8 1'500.0 43.4 36.4 41.9 - 34.0 15.0 - -

5'770.0 3'143.6 6'516.1 1'087.2 2'402.0 2'610.0 4'487.0 582.3 1'032.5 433.4 168.1 446.0 2'802.0 2'475.0 439.0

56'855 7'110 34'957 3'881 17'195 8'365 12'763 1'957 6'370 1'090 1'437 5'039 24'368 11'120 19'456

LFY 129'350.0 25'527.7 39'183.2 8'508.8 14'000.0 27'577.1 33'547.0 3'414.6 10'893.8 2'083.0 4'111.5 13'036.0 57'227.0 12'480.0 46'840.0

LTM 129'350.0 25'527.7 38'633.6 8'508.8 14'000.0 27'577.1 33'547.0 3'414.6 11'021.7 2'083.0 4'111.5 13'036.0 57'226.0 12'480.0 46'840.0

CY+1 129'702.9 26'295.3 38'898.6 8'788.6 14'226.8 29'087.4 33'516.2 3'778.3 11'868.1 2'507.0 4'535.0 - 56'057.0 12'853.4 46'588.9

CY+2 132'874.7 27'382.4 39'687.3 9'209.0 14'569.6 30'313.9 33'717.1 4'291.7 13'149.6 2'718.8 4'875.7 - 58'170.9 13'674.2 47'519.4

LFY 0.4x 0.2x 0.9x 0.4x 1.2x 0.3x 0.4x 0.6x 0.4x 0.6x 0.3x 0.3x 0.4x 0.6x 0.4x

LTM 0.4x 0.2x 0.9x 0.4x 1.2x 0.3x 0.4x 0.6x 0.4x 0.6x 0.3x 0.4x 0.4x 0.6x 0.4x

CY+1 0.4x 0.3x 0.9x 0.4x 1.1x 0.3x 0.4x 0.5x 0.5x 0.5x 0.4x - 0.4x 0.9x 0.4x


LFY 4'462.0 1'477.3 5'507.8 577.5 1'939.0 946.4 2'890.0 309.2 696.9 105.8 216.2 932.0 3'156.0 1'492.0 1'885.0

LTM 4'462.0 1'477.3 5'453.4 577.5 1'983.0 946.4 2'890.0 309.2 714.5 108.3 216.2 891.0 3'155.0 - -

CY+1 6'151.7 1'639.9 5'534.1 582.0 2'110.2 1'345.9 2'884.9 272.1 789.1 177.4 258.3 - 3'013.1 1'460.8 2'503.6

CY+2 6'526.5 1'788.4 5'693.7 624.0 2'194.4 1'482.9 2'939.0 338.2 869.7 223.6 295.0 - 3'145.4 1'618.2 2'709.5

LFY 11.0x 4.2x 6.1x 6.0x 8.4x 8.0x 4.5x 6.9x 6.8x 11.4x 5.6x 4.8x 6.7x 5.2x 9.2x

LTM 11.0x 4.2x 6.2x 6.0x 8.2x 8.0x 4.5x 6.9x 6.7x 11.1x 5.6x 5.0x 6.7x - -



LFY - 1.41 3.52 6.23 2.49 4.28 2.00 1.55 2.91 0.64 1.48 9.25 - - -

LTM 6.93 2.15 3.58 6.23 2.52 4.30 2.01 1.54 2.97 0.72 -1.00 9.25 17.54 11.63 2.47

CY+1 8.35 3.31 3.51 5.72 3.14 4.16 2.46 1.50 3.33 1.84 1.94 - 15.64 12.94 3.95

CY+2 8.94 4.04 3.72 6.41 3.62 4.68 2.71 2.00 3.72 2.55 2.42 - 16.83 14.44 4.43

LFY 16.8x 25.3x 9.9x 13.2x 14.0x 14.8x 11.1x 14.7x 18.2x 42.7x - 13.0x 9.4x 13.1x 15.4x

LTM - 25.3x 10.0x 13.2x 14.9x 14.8x 11.1x 14.7x 18.2x 42.7x - 13.0x - - -



1 Year 8.9% 9.6% 4.1% 3.7% 1.4% 17.9% 2.6% (23.8%) 4.9% 3.7% 10.6% 5.0% 8.9% 4.0% 7.6%

5 Year (1.1%) 12.5% 4.3% 0.7% 1.8% 9.2% 1.6% - 3.8% (2.6%) 4.3% 2.2% 2.3% 4.7% 8.0%

1 Year (8.3%) (11.8%) 1.1% 13.6% - (20.3%) (10.5%) 10.1% 13.4% (27.7%) 0.1% - 24.6% - (17.1%)

5 Year (6.6%) 32.7% 3.7% 12.2% 4.2% 4.6% (3.3%) (10.5%) 7.0% (15.6%) 7.3% 1.0% (0.6%) (2.9%) 5.0%

LTM 3.4% 5.8% 14.1% 6.8% 14.3% 3.4% 8.6% 9.1% 6.5% 5.2% 5.3% 7.1% 5.5% - -

CY+1 4.7% 6.2% 14.2% 6.6% 14.8% 4.6% 8.6% 7.2% 6.6% 7.1% 5.7% - 5.4% 11.4% 5.4%

CY+2 4.9% 6.5% 14.3% 6.8% 15.1% 4.9% 8.7% 7.9% 6.6% 8.2% 6.1% - 5.4% 11.8% 5.7%

Total Debt / Equity % 57.9% 168.8% 151.4% 58.2% 686.2% 16.2% 100.7% 19.1% 14.2% 35.0% 64.4% 16.2% 103.0% 18.8% 108.1%

Total Debt / Capital % 36.5% 51.2% 58.9% 36.7% 87.3% 13.6% 46.2% 15.2% 12.3% 25.0% 39.2% 13.8% 50.7% 15.8% 51.9%

Total Debt / EBITDA 2.488x 3.017x 3.703x 2.045x 7.969x 0.572x 2.990x 0.445x 0.725x 2.679x 3.409x 1.572x 2.930x - -

Net Debt / EBITDA 1.195x 0.889x 2.508x 0.162x 7.130x -2.186x 1.438x -1.438x -1.013x -1.323x 2.632x 1.196x 2.042x - -

EBITDA / Int. Expense 9.637x 4.546x 7.578x 14.259x 2.911x 33.514x 8.210x 22.413x 59.635x 9.975x 4.895x 20.261x 11.057x 17.149x 6.352x

S&P LT Credit Rating - - BBB+ BBB+ - A- BBB+ BBB- - - BB- - - - -

S&P LT Credit Rating Date - - 29.03.2007 23.10.2012 - 22.01.2004 30.11.2011 09.08.2010 - - 07.10.2010 - - - -

Moody's LT Credit Rating - - Baa1 - - A3 (P)A3 - - - B1 - - - -

Moody's LT Credit Rating Date - - 23.07.2002 - - 29.11.2000 26.01.2012 - - - 14.09.2012 - - - -

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 (3/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


Date post:	28-Nov-2014
Category:	Economy & Finance
Upload:	qms-advisors
View:	598 times
Download:	2 times

Financial Analysis - Skanska AB offers construction related and project development services. The...

Economy & Finance