Financial Analysis - Facebook Inc. operates a social networking website. The Company's website...
-
Upload
qms-advisors -
Category
Documents
-
view
728 -
download
2
description
Transcript of Financial Analysis - Facebook Inc. operates a social networking website. The Company's website...
04.03.2013
Ticker: Facebook Inc Benchmark:
Currency: NASDAQ GS: FB, Currency: USD S&P 500 INDEX (SPX)
Sector: Information Technology Industry: Internet Software & Services Year:
Telephone 1-650-308-7300 Revenue (M) Business Segments in USD Sales (M) Geographic Segments in USD Sales (M)
Website investor.fb.com No of Employees Advertising 4279 US & Canada 2520
Address 1601 Willow Road Menlo Park, CA 94025 United States Payments and Other Fees 810 Europe 1449
Share Price Performance in USD Asia 606
Price #N/A N/A 1M Return #VALUE! Rest of World 498
52 Week High #N/A N/A 6M Return #VALUE! Adjustments (Rounding) 16
52 Week Low #N/A N/A 52 Wk Return #VALUE!
52 Wk Beta #N/A N/A YTD Return #VALUE!
Credit Ratings
Bloomberg -
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 - - - 2'662.0x - - -
EV/EBIT - - - 103.9x - - -
EV/EBITDA - - - 47.1x 17.2x 13.1x 10.1x
P/S - - - 10.5x 9.9x 7.8x 6.2x
P/B - - - 5.4x - - -
Div Yield - - - 0.0% - - -
Profitability Ratios %
12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
Gross Margin 71.3 75.0 76.8 73.2 73.8 73.9 74.4
EBITDA Margin 43.8 59.3 56.0 23.3 50.9 53.1 55.0
Operating Margin 33.7 52.3 47.3 10.6 33.6 36.2 37.6
Profit Margin 15.7 18.8 18.0 0.6 21.6 24.2 28.5
Return on Assets 15.1 18.2 14.3 0.3 8.7 9.8 13.2
Return on Equity 20.3 30.8 22.9 0.4 9.2 11.0 14.1
Leverage and Coverage Ratios
12/09 12/10 12/11 12/12
Current Ratio - 5.8 5.1 10.7 Current Capitalization in USD
Quick Ratio - 5.5 5.0 9.8 Common Shares Outstanding (M) 2372.0
EBIT/Interest 26.2 46.9 41.8 10.5 Market Capitalization (M) #N/A N/A
Tot Debt/Capital - 0.2 0.1 0.2 Cash and ST Investments (M) 9626.0
Tot Debt/Equity - 0.2 0.1 0.2 Total Debt (M) 2356.0
Eff Tax Rate % 9.8 39.9 41.0 89.3 Preferred Equity (M) 0.0
LT Investments in Affiliate Companies (M) 0.0
Investments (M) 0.0
Enterprise Value (M)
Facebook Inc. operates a social networking website. The Company's website allows
people to communicate with their family, friends, and coworkers. Facebook develops
technologies that facilitate the sharing of information, photographs, website links, and
videos. Facebook users have the ability to share and restrict information based on their
own specific criteria.
FB UN
5'089
4'619
Company Analysis - Overview
84%
16%
5asboqfpfkd MUvjbkqp Uka Lqebo Cbbp
50%
28%
12%
10% 0%
RP 8UkUaU
Brolmb
5pfU
Obpq lc Tloia
5agrpqjbkqp !Olrkafkd%
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Facebook Inc
Target price in USD
Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date
/5(CbY(.0 23 03 5 1(JWo(.0 #K,7 K,7 00)3. OlYboq T) 8Wfoa ! 9l 9LIFK PB87PQF7K lrqmbocloi 01)-- .(JWo(.00.(GWk(.0 26 03 2 .(JWo(.0 #K,7 K,7 00)3. PWkcloa 9) 8bokpqbfk ! 9l 97OILP HFOGKBO iWogbq mbocloi /4)-- .(JWo(.00.(AbZ(./ 32 0- 2 /5(CbY(.0 #K,7 K,7 00)3. 9Wkqlo CfqvdboWha ULRPPBC E PNR7IF Yru 02)-- .(JWo(.00-(Kls(./ 30 00 2 /4(CbY(.0 #K,7 K,7 00)3. JlodWk PqWkhbu P9LQQ T ABSFQQ Lsbotq,7qqoWZqfsb 01)-- /5(CbY(.00.(LZq(./ 3. 0/ 4 /3(CbY(.0 #K,7 K,7 00)3. KbbaeWi ! 9l I7RO7 7 J7OQFK Yru 00)-- //(CbY(.0/5(Pbm(./ 2/ 1- 4 /2(CbY(.0 #K,7 K,7 00)3. 8QFD II9 OF9E7OA DOBBKCFBIA pbhh //)-- .1(CbY(.00.(7rd(./ 2. 11 2 //(CbY(.0 #K,7 K,7 00)3. MfslqWh ObpbWoZe Dolrm II9 8OF7K TFBPBO Yru 03)-- ./(CbY(.00.(Grh(./ 2. 11 2 /.(CbY(.0 #K,7 K,7 00)3. Qbhpbu 7asfplou Dolrm QELJ7P CLOQB kl oWqfkd pupqbi 05)-- .-(CbY(.0/6(Grk(./ 14 12 5 /-(CbY(.0 #K,7 K,7 00)3. GMJlodWk ALRDI7P 7KJRQE lsbotbfdeq 02)-- 1(CbY(.00.(JWu(./ 3/ /0 .2 .6(CbY(.0 #K,7 K,7 00)3. Tbhhp CWodl PbZrofqfbp& II9 G7PLK J7UK7OA lrqmbocloi 1(CbY(.00-(7mo(./ #AFS,-! #AFS,-! #AFS,-! .5(CbY(.0 #K,7 K,7 00)3. 7odrp ObpbWoZe 9lom GLPBME C 8LKKBO elha .(CbY(.00-(JWo(./ #AFS,-! #AFS,-! #AFS,-! .2(CbY(.0 #K,7 K,7 00)3. 8JL 9WmfqWh JWogbqp A7KFBI P7IJLK iWogbq mbocloi 0/)-- 0.(GWk(.0
.1(CbY(.0 #K,7 K,7 00)3. AbrqpZeb 8Wkg OLPP P7KAIBO Yru 04)-- 0.(GWk(.0
.0(CbY(.0 #K,7 K,7 00)3. DlhaiWk PWZep EB7QEBO 8BIIFKF 8ru,KbrqoWh 1-)-- 0.(GWk(.0
./(CbY(.0 #K,7 K,7 00)3. O89 9WmfqWh JWogbqp J7OH P J7E7KBU lrqmbocloi 0/)-- 0.(GWk(.0
..(CbY(.0 #K,7 K,7 01)/3 9obafq Prfppb PQBMEBK GR kbrqoWh 0.)-- 0.(GWk(.05(CbY(.0 #K,7 K,7 01)/3 BatWoa Glkbp GLPE LIPLK Yru 0.(GWk(.04(CbY(.0 #K,7 K,7 01)/3 Gbccbofbp 8OF7K G MFQV elha 0-)-- 0.(GWk(.03(CbY(.0 #K,7 K,7 01)/3 TbaYrpe JF9E7BI M79EQBO lrqmbocloi 02)-- 0.(GWk(.02(CbY(.0 #K,7 K,7 01)/3 TfhhfWi 8hWfo ! 9l O7IME P9E79H7OQ lrqmbocloi 0.(GWk(.01(CbY(.0 #K,7 K,7 01)/3 OWuilka GWibp 77OLK J HBPPIBO lrqmbocloi 04)-- 0.(GWk(.0.(CbY(.0 #K,7 K,7 01)/6 JWZnrWofb 8BKG7JFK 7 P9E79EQBO lrqmbocloi 0-)-- 0.(GWk(.0
0.(GWk(.0 #K,7 K,7 01)/6 Pqfcbh KfZlhWrp GLOA7K OLE7K elha 0.(GWk(.00-(GWk(.0 #K,7 K,7 00)53 Pqbokb& 7dbb ! IbWZe 7OSFKA 8E7QF7 Yru 04)-- 0.(GWk(.0/6(GWk(.0 #K,7 K,7 00)4/ BsboZlob MWoqkbop HBK PBK7 bnrWhtbfdeq 0/)-- 0.(GWk(.0/5(GWk(.0 #K,7 K,7 00)5/ Lmmbkebfibo ! 9l G7PLK P EBICPQBFK lrqmbocloi 00)-- 0.(GWk(.0/2(GWk(.0 #K,7 K,7 00)34 KliroW 8OF7K KLT7H Yru 0/)-- 0.(GWk(.0/1(GWk(.0 #K,7 K,7 00)0/ 9ltbk Wka 9limWku GLEK 8I79HIBADB kbrqoWh 0.(GWk(.0/0(GWk(.0 #K,7 K,7 00)0/ P!M 9WmfqWh FN P9LQQ E HBPPIBO elha 0.)-- 0.(GWk(.0//(GWk(.0 #K,7 K,7 00)0/ 9obafq 7dofZlhb PbZrofqfbp #RP7% G7JBP IBB Yru 1-)-- 0.(GWk(.0
Company Analysis - Analysts Ratings
7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa
!% !%
3'%14% 2%% 2%% 2'%
3%% 30% 32% 26% 23%
!% !%
'0%12%
11% 11% 1!%0'% 00% 0!% 03% 03%
!% !%
%2%5% 2% 2% 4% 4% 2% 2% 2% 5%
)%
.)%
1)%
3)%
4)%
,))%
jUop(,. Uso(,. jUf(,. grfk(,. grfi(,. Ulyq(,. pbmq(,. lWq(,. kls(,. axW(,. gUks(,0 cxso(,0
6ol
hbo O
bWlj
jbk
aUqfl
k
)
2
,)
,2
.)
.2
0)
02
1)
12
2) MofW
b
6rv Elia Pbii MofWb QUodbq MofWb
7mleamn PRmcao 8mdSa
)2
,),2.).20)021)122)
OlV
boq T
( 6Uf
oaP
Ukcl
oa 8
(8
Ukql
oI
lodU
k P
qUki
bvJ
bbae
Uj
8l
6QF
D H
H8M
fslq
Ui O
bpbU
oWe
Qbip
bv 5
asfp
lov
GMI
lodU
kT
biip
CUo
dl5
odrp
Obp
bUoW
e6
IL
8Um
fqUi
Abr
qpWe
b 6
Ukh
Dli
ajUk
PUW
epO
68
8Um
fqUi
8ob
afq P
rfpp
bB
atUo
a Gl
kbp
Gbccb
ofbp
Tba
Vrpe
Tfii
fUj
6iU
fo
OUv
jlk
a GU
jbp
IUW
nrUo
fbP
qfcbi
JfW
liUr
pP
qbok
b& 5
dbb
B
sboW
lob
Lmm
bkeb
fjbo
J
ljro
U8
ltbk
Uka
P
M 8
UmfqU
i FN
8ob
afq 5
dofW
lib
6Uo
WiUv
pT
badb
MUo
qkbo
pQl
mbhU
8Um
fqUi
MUW
fcfW
8ob
pqHU
wUoa
8Um
fqUi
Mfm
bo G
UccoU
vB
S5
Afj
bkpf
lkp
FML
cfkUk
WfUi
(Wlj
6Uq
qib O
lUa
5qiU
kqfW
Bnr
fqfbp
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
04.03.2013
Facebook Inc
Ownership Statistics Geographic Ownership Distribution
Shares Outstanding (M) 2372.0 United States 83.30%
Float 96.8% Britain 5.34%
Short Interest (M) 25.4 Unknown Country 4.71%
Short Interest as % of Float 1.11% Luxembourg 1.53%
Days to Cover Shorts 0.48 Japan 1.29%
Institutional Ownership 51.60% Switzerland 0.82%
Retail Ownership 46.03% Germany 0.60%
Insider Ownership 2.36% Others 2.42%
Institutional Ownership Distribution
Investment Advisor 76.43%
Hedge Fund Manager 12.06%
Individual 4.38%
Venture Capital 2.53%
Pricing data is in USD Others 4.61%
Top 20 Owners:
Holder Name Position Position Change Market Value % of Ownership Report Date Source Country
FMR LLC 77'644'473 37'380'569 4.61% 31.12.2012 ULT-AGG UNITED STATES
CAPITAL GROUP COMPAN 39'095'420 15'722'220 2.32% 31.12.2012 ULT-AGG UNITED STATES
MORGAN STANLEY 33'281'620 6'803'009 1.98% 31.12.2012 ULT-AGG UNITED STATES
T ROWE PRICE ASSOCIA 33'193'967 13'789'661 1.97% 31.12.2012 13F UNITED STATES
SANDS CAPITAL MANAGE 26'797'536 9'685'751 1.59% 31.12.2012 13F UNITED STATES
VANGUARD GROUP INC 26'311'904 12'411'139 1.56% 31.12.2012 13F UNITED STATES
BLACKROCK 22'993'914 6'546'408 1.37% 28.02.2013 ULT-AGG UNITED STATES
JENNISON ASSOCIATES 22'376'854 9'675'216 1.33% 31.12.2012 13F UNITED STATES
UBS 21'977'538 5'431'928 1.30% 31.12.2012 ULT-AGG
WINSLOW CAPITAL MANA 21'263'110 21'263'110 1.26% 31.12.2012 13F UNITED STATES
BAILLIE GIFFORD AND 20'578'390 364'134 1.22% 31.12.2012 13F BRITAIN
WELLINGTON MANAGEMEN 20'370'317 20'370'317 1.21% 31.12.2012 13F UNITED STATES
GOLDMAN SACHS GROUP 18'422'852 -20'142'720 1.09% 31.12.2012 13F UNITED STATES
INVESCO LTD 18'204'867 17'235'166 1.08% 31.12.2012 13F UNITED STATES
AMERIPRISE FINANCIAL 18'122'565 17'425'168 1.08% 31.12.2012 13F UNITED STATES
SANDBERG SHERYL KARA 17'806'956 -176'452 1.06% 21.02.2013 Form 4 n/a
ELEVATION MANAGEMENT 16'989'027 16'989'027 1.01% 31.12.2012 13F UNITED STATES
MERITECH CAPITAL ASS 16'268'858 16'268'858 0.97% 31.12.2012 ULT-AGG UNITED STATES
ALLIANZ ASSET MANAGE 14'465'499 4'414'890 0.86% 31.01.2013 ULT-AGG GERMANY
MACKAY SHIELDS LLC 14'176'100 1'643'500 0.84% 31.12.2012 MF-AGG UNITED STATES
Top 5 Insiders:
Holder Name Position Position Change Market Value % of Ownership Report Date Source
SANDBERG SHERYL KARA 17'806'956 -176'452 1.06% 21.02.2013 Form 4
BREYER JAMES W 9'166'654 -3'000'000 0.54% 04.02.2013 Form 4
ANDREESSEN MARC LOWELL 6'842'256 15'344 0.41% 20.02.2013 Form 4
EBERSMAN DAVID A 2'263'500 35'519 0.13% 20.02.2013 Form 4
SCHROEPFER MICHAEL TODD 1'271'705 -55'000 0.08% 25.02.2013 Form 4
Company Analysis - Ownership
Ownership Type
52%46%
2%
FkpqfqrqflkUi Ltkbopefm ObqUfi Ltkbopefm Fkpfabo Ltkbopefm
Geographic Ownership
83%
2%
5%
1%2%
1% 1%
5%
Rkfqba PqUqbp 6ofqUfk Rkhkltk 8lrkqovHrubjVlrod GUmUk PtfqwboiUkaDbojUkv Lqebop
Institutional Ownership
76%
4%
5%3%
12%
Fksbpqjbkq 5asfplo Ebadb Crka IUkUdbo FkafsfarUiSbkqrob 8UmfqUi Lqebop
TOP 20 ALL
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Facebook Inc
Financial information is in USD (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 153 272 777 1'974 3'711 5'089 6'678 8'435 10'561
- Cost of Goods Sold 41 124 223 493 860 1'364
Gross Income 112 148 554 1'481 2'851 3'725 4'928 6'235 7'853
- Selling, General & Admin Expenses 236 203 292 449 1'095 3'187
(Research & Dev Costs) 81 47 87 144 388 1'399
Operating Income -124 -55 262 1'032 1'756 538 2'245 3'049 3'974
- Interest Expense 10 22 42 51
- Foreign Exchange Losses (Gains)
- Net Non-Operating Losses (Gains) 11 1 -2 2 19 -7
Pretax Income -135 -56 254 1'008 1'695 494 2'133 2'904 4'038
- Income Tax Expense 3 0 25 402 695 441
Income Before XO Items -138 -56 229 606 1'000 53
- Extraordinary Loss Net of Tax
- Minority Interests 107 234 332 21
Diluted EPS Before XO Items (0.16) (0.06) 0.10 0.28 0.46 0.01
Net Income Adjusted* 1'137 1'444 2'039 3'011
EPS Adjusted 0.52 0.57 0.78 1.07
Dividends Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratio % 0.0 0.0 0.0 0.0 0.00 0.00 0.00
Total Shares Outstanding 1'112 1'330 2'372
Diluted Shares Outstanding 1'366 1'414 1'508 2'166
EBITDA 340 1'171 2'079 1'187 3'400 4'480 5'808
*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 2246 4604 11267
+ Cash & Near Cash Items 305 297 633 1'785 1'512 2'384
+ Short Term Investments 0 2'396 7'242
+ Accounts & Notes Receivable 373 547 719
+ Inventories 0 0 0
+ Other Current Assets 88 149 922
Total Long-Term Assets 82 131 148 744 1'727 3'836
+ Long Term Investments
Gross Fixed Assets 820 1'925 3'273
Accumulated Depreciation 246 450 882
+ Net Fixed Assets 82 131 148 574 1'475 2'391
+ Other Long Term Assets 170 252 1'445
Total Current Liabilities 389 899 1'052
+ Accounts Payable 29 63 65
+ Short Term Borrowings 106 279 365
+ Other Short Term Liabilities 254 557 622
Total Long Term Liabilities 439 533 2'296
+ Long Term Borrowings 367 398 1'991
+ Other Long Term Borrowings 72 135 305
Total Liabilities 828 1'432 3'348
+ Long Preferred Equity 615 615 0
+ Minority Interest 0
+ Share Capital & APIC 947 2'684 10'094
+ Retained Earnings & Other Equity 273 335 868 600 1'600 1'661
Total Shareholders Equity 273 335 868 2'162 4'899 11'755
Total Liabilities & Equity 2'990 6'331 15'103
Book Value Per Share 1.39 3.22 4.96 5.43 6.18 7.29
Tangible Book Value Per Share 1.22 3.04 4.37
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 122 372 668 32 898 1'377 2'311
+ Depreciation & Amortization 78 139 323 649
+ Other Non-Cash Adjustments 135 294 568 1'467
+ Changes in Non-Cash Capital -180 -107 -10 -536
Cash From Operating Activities 155 698 1'549 1'612
+ Disposal of Fixed Assets
+ Capital Expenditures -33 -293 -606 -1'235 -1'604 -1'714 -1'823
+ Increase in Investments 0 0 -3 -2
+ Decrease in Investments 0 0
+ Other Investing Activities -29 -31 -2'414 -5'787
Cash From Investing Activities -62 -324 -3'023 -7'024
+ Dividends Paid
+ Change in Short Term Borrowings 0 1'496
+ Increase in Long Term Borrowings 0 250 0 0
+ Decrease in Long Term Borrowings 0 0 -250 0
+ Increase in Capital Stocks 260 621 1'459 7'810
+ Decrease in Capital Stocks
+ Other Financing Activities -17 -93 -8 -3'022
Cash From Financing Activities 243 778 1'201 6'284
Net Changes in Cash 336 1'152 -273 872
Free Cash Flow (CFO-CAPEX) 122 405 943 377 408 829 1'356
Free Cash Flow To Firm 131 418 968 382
Free Cash Flow To Equity 693 1'258
Free Cash Flow per Share 0.12 0.37 0.73 0.19
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 2'662.0x
EV to EBIT 103.9x
EV to EBITDA 47.1x 17.2x 13.1x 10.1x
Price to Sales 10.5x 9.9x 7.8x 6.2x
Price to Book 5.4x
Dividend Yield 0.0%
Profitability Ratios
Gross Margin 73.2% 54.4% 71.3% 75.0% 76.8% 73.2% 73.8% 73.9% 74.4%
EBITDA Margin 43.8% 59.3% 56.0% 23.3% 50.9% 53.1% 55.0%
Operating Margin -81.0% -20.2% 33.7% 52.3% 47.3% 10.6% 33.6% 36.2% 37.6%
Profit Margin -90.2% -20.6% 15.7% 18.8% 18.0% 0.6% 21.6% 24.2% 28.5%
Return on Assets -11.8% 15.1% 18.2% 14.3% 0.3% 8.7% 9.8% 13.2%
Return on Equity -18.4% 20.3% 30.8% 22.9% 0.4% 9.2% 11.0% 14.1%
Leverage & Coverage Ratios
Current Ratio 5.77 5.12 10.71
Quick Ratio 5.55 4.96 9.83
Interest Coverage Ratio (EBIT/I) 26.20 46.91 41.81 10.55
Tot Debt/Capital 0.18 0.12 0.17
Tot Debt/Equity 0.22 0.14 0.20
Others
Asset Turnover 0.57 0.96 0.96 0.80 0.47
Accounts Receivable Turnover 8.07 8.04
Accounts Payable Turnover 18.70 21.31
Inventory Turnover
Effective Tax Rate 9.8% 39.9% 41.0% 89.3%
Company Analysis - Financials IV/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
FACEBOOK INC-A GOOGLE INC-CL A TWITTER INC MYSPACE INC#N/A Invalid
SecurityCRAIGSLIST YELP INC MICROSOFT CORP IAC/INTERACTIVEC APPLE INC YAHOO! INC EBAY INC AOL INC AMAZON.COM INC GROUPON INC
12/2012 12/2012 12/2011 - - - 12/2012 06/2012 12/2012 09/2012 12/2012 12/2012 12/2012 12/2012 12/2012
- 814.47 - - - - - 32.95 55.57 705.07 22.62 57.27 39.75 284.72 19.21
- 04.03.2013 - - - - - 16.03.2012 16.10.2012 21.09.2012 04.03.2013 01.02.2013 19.02.2013 25.01.2013 05.03.2012
- 556.52 - - - - - 26.26 38.20 424.55 14.35 34.83 14.49 178.04 2.60
- 14.06.2012 - - - - - 05.12.2012 24.01.2013 04.03.2013 06.03.2012 06.03.2012 06.03.2012 06.03.2012 12.11.2012
0 872'724 0 0 - 0 0 6'245'098 175'767 5'380'198 10'465'454 2'539'774 204'422 732'834 11'541'690
- 813.71 - - - - - 27.79 40.76 424.68 22.36 54.59 37.09 268.84 5.24
- -0.1% - - - - - -15.7% -26.7% -39.8% -1.2% -4.7% -6.7% -5.6% -72.7%
- 46.2% - - - - - 5.8% 6.7% 0.0% 55.8% 56.7% 155.9% 51.0% 101.5%
2'372.0 330.0 - - - - - 8'381.0 87.6 939.2 1'182.7 1'294.0 76.6 454.0 656.9
- 269'449.8 - - - - - 232'734.0 3'434.5 398'800.1 26'439.6 70'776.6 2'860.1 122'201.5 3'436.0
2'356.0 5'537.0 - - - - - 11'944.0 595.8 - - 4'519.0 105.9 4'218.0 -
- - - - - - - - - - - - - - -
- - - - - - - - 110.0 - 45.4 - 13.1 - (1.9)
9'626.0 49'557.0 - - - - 95.1 63'040.0 770.6 121'251.0 6'022.4 9'408.0 466.6 11'448.0 1'209.3
- 225'429.9 - - - - - 178'610.0 3'369.8 261'688.1 20'462.6 65'887.6 2'512.5 114'971.5 2'224.7
LFY 5'089.0 50'175.0 - - - - 137.6 73'723.0 2'800.9 156'508.0 4'986.6 14'072.0 2'191.7 61'093.0 2'334.5
LTM 5'089.0 51'379.0 - - - - 137.6 72'930.0 2'800.9 164'687.0 4'986.6 14'071.0 2'191.7 61'093.0 2'334.5
CY+1 6'677.7 49'451.2 - - - - 211.4 79'605.0 3'253.9 182'372.5 4'674.1 16'345.5 2'222.9 75'751.6 2'561.5
CY+2 8'434.7 57'163.0 - - - - 294.9 86'100.8 3'636.6 205'752.0 4'845.7 18'730.9 2'289.2 93'067.6 2'833.0
LFY 11.0x 3.8x - - - - 8.0x 2.3x 1.5x 2.2x 3.5x 4.3x 0.9x 1.7x 0.8x
LTM 11.0x 3.7x - - - - 8.0x 2.3x 1.5x 2.1x 3.5x 4.3x 0.9x 1.7x 0.8x
CY+1 8.5x 4.4x - - - - - 2.0x 0.9x 1.5x 4.6x 3.9x 1.1x 1.5x 0.8x
CY+2 6.6x 3.6x - - - - - 1.6x 0.8x 1.3x 4.2x 3.2x 0.8x 1.2x 0.6x
LFY 1'187.0 15'722.0 - - - - (10.3) 30'923.0 411.8 58'518.0 1'457.1 4'088.0 330.0 2'835.0 155.4
LTM 1'187.0 15'684.0 - - - - (10.3) 29'120.0 411.8 59'255.0 1'457.1 4'090.0 330.0 2'834.0 143.7
CY+1 3'400.1 22'087.3 - - - - 21.1 32'414.5 613.6 60'649.2 1'664.4 5'383.4 427.3 4'646.4 254.9
CY+2 4'479.8 25'944.5 - - - - 46.6 35'504.1 711.8 68'430.3 1'740.8 6'241.8 449.4 6'384.0 319.3
LFY 47.1x 12.0x - - - - -107.2x 5.5x 9.9x 5.8x 12.0x 14.9x 5.8x 37.6x 12.8x
LTM 47.1x 12.1x - - - - - 5.8x 9.9x 5.8x 12.0x 14.9x 5.8x 37.6x 13.8x
CY+1 16.7x 9.9x - - - - - 5.0x 5.0x 4.5x 12.9x 11.9x 5.6x 24.6x 7.8x
CY+2 12.4x 7.8x - - - - - 3.9x 3.9x 3.8x 11.7x 9.6x 4.3x 17.1x 5.2x
LFY 0.01 34.02 - - - - - 2.73 2.02 44.15 1.17 1.95 4.81 0.05 -0.03
LTM 0.02 33.74 - - - - - 2.56 2.04 44.10 1.17 1.94 4.64 0.36 -0.08
CY+1 0.57 45.71 - - - - 0.09 2.85 3.55 44.55 1.16 2.75 1.93 3.13 0.20
CY+2 0.78 53.86 - - - - 0.37 3.15 4.24 50.73 1.27 3.21 2.18 5.54 0.29
LFY - 24.1x - - - - - 10.9x 20.0x 9.6x 19.1x 28.1x 8.0x 746.8x -
LTM - 24.1x - - - - - 10.9x 20.0x 9.6x 19.1x 28.1x 8.0x 746.8x -
CY+1 - 17.8x - - - - - 9.7x 11.5x 9.5x 19.4x 19.8x 19.2x 85.9x 26.3x
CY+2 - 15.1x - - - - - 8.8x 9.6x 8.4x 17.6x 17.0x 17.0x 48.6x 18.1x
1 Year 37.1% 32.4% - - - - 65.2% 5.4% 36.0% 44.6% 0.0% 20.8% (0.5%) 27.1% 45.0%
5 Year - 24.7% - - - - - 5.7% 16.3% 41.5% (5.8%) 13.7% - 30.6% -
1 Year (42.9%) 15.7% - - - - 13.9% 3.3% 48.9% 64.4% (1.1%) 23.4% (2.5%) 45.8% -
5 Year - 21.0% - - - - - 9.1% 89.0% 65.4% 1.5% 9.4% (30.0%) 25.8% -
LTM 23.3% 30.5% - - - - (7.5%) 39.9% 14.7% 36.0% 29.2% 29.1% 15.1% 4.6% 6.2%
CY+1 50.9% 44.7% - - - - 10.0% 40.7% 18.9% 33.3% 35.6% 32.9% 19.2% 6.1% 10.0%
CY+2 53.1% 45.4% - - - - 15.8% 41.2% 19.6% 33.3% 35.9% 33.3% 19.6% 6.9% 11.3%
Total Debt / Equity % 20.0% 7.7% - - - - 0.0% 18.0% 36.0% 0.0% 0.0% 21.7% 5.0% 51.5% 0.0%
Total Debt / Capital % 16.7% 7.2% - - - - 0.0% 15.3% 25.2% 0.0% 0.0% 17.8% 4.7% 34.0% 0.0%
Total Debt / EBITDA 1.985x 0.353x - - - - - 0.487x 1.447x 0.000x 0.000x 1.105x 0.321x 1.488x 0.000x
Net Debt / EBITDA -6.125x -2.807x - - - - - -1.859x -0.424x -2.314x -4.133x -1.195x -1.093x -2.551x -8.416x
EBITDA / Int. Expense 23.275x 187.167x - - - - - 81.376x 50.928x - - 64.889x - 30.815x -
S&P LT Credit Rating - AA - - - - - AAA BB+ NR NR A - AA- -
S&P LT Credit Rating Date - 19.11.2012 - - - - - 22.09.2008 17.12.2012 16.04.2004 18.04.2008 02.03.2010 - 26.11.2012 -
Moody's LT Credit Rating - Aa2 - - - - - Aaa Ba3 WR - A2 - Baa1 -
Moody's LT Credit Rating Date - 16.05.2011 - - - - - 11.05.2009 21.08.2008 31.03.2004 - 21.10.2010 - 26.11.2012 -
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
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |