Financial Analysis - Banque Cantonale Vaudoise (BCV) attracts deposits and offers retail, private, and corporate banking services

1. 24.04.2013
Ticker: Banque Cantonale Vaudoise Benchmark:
Currency: SIX Swiss Ex: BCVN, Currency: CHF SWISS MARKET INDEX (SMI)
Sector: Financials Industry: Commercial Banks Year:
Telephone 41-21-212-1000 Revenue (M) Business Segments in CHF Sales (M) Geographic Segments in CHF Sales (M)
Website www.bcv.ch No of Employees Wealth Management 368 Switzerland 1
Address Place Saint-Francois 14 Case postale 300 Lausanne, 1001 Switzerland Corporate Banking 287 Rest of the World
Share Price Performance in CHF Retail Banking 214
Price 555.50 1M Return 5.4% Corporate Center 86
52 Week High 558.50 6M Return 11.8% Trading 62
52 Week Low 457.25 52 Wk Return 16.0%
52 Wk Beta 0.55 YTD Return 14.6%
Credit Ratings
Bloomberg IG2
S&P AA Date 05.12.2011 Outlook NEG
Moody's - Date - Outlook STABLE
Fitch - Date - Outlook -
Valuation Ratios
12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
P/E 11.8x 13.5x 13.0x 13.4x 15.6x 15.3x 14.8x
EV/EBIT - - - - - - -
EV/EBITDA - - - - - - -
P/S 2.6x 3.1x 2.9x 3.2x 4.7x 4.6x 4.5x
P/B 1.4x 1.7x 1.5x 1.6x 1.4x 1.3x 1.4x
Div Yield 5.1% 4.5% 7.0% 6.6% 5.8% 5.9% 6.0%
Profitability Ratios %
12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E
Gross Margin - - - - - - -
EBITDA Margin - - - - - - -
Operating Margin 35.0 36.5 34.5 36.5 51.8 53.2 51.4
Profit Margin 28.8 29.1 27.7 29.1 29.9 30.2 29.9
Return on Assets 0.8 0.9 0.8 0.8 0.9 0.9 0.9
Return on Equity 12.1 12.4 11.8 12.0 9.2 9.2 9.3
Leverage and Coverage Ratios
12/09 12/10 12/11 12/12
Current Ratio - - - - Current Capitalization in CHF
Quick Ratio - - - - Common Shares Outstanding (M) 8.6
EBIT/Interest - - - - Market Capitalization (M) 4780.7
Tot Debt/Capital 0.8 0.7 0.8 0.8 Cash and ST Investments (M) 6738.0
Tot Debt/Equity 3.2 3.0 3.1 3.2 Total Debt (M) 8850.0
Eff Tax Rate % 22.6 22.9 23.0 22.8 Preferred Equity (M) 0.0
LT Investments in Affiliate Companies (M) 0.0
Investments (M) 20.0
Enterprise Value (M) 6912.7
Banque Cantonale Vaudoise (BCV) attracts deposits and offers retail, private, and
corporate banking services. The Bank offers consumer loans, treasury management,
pension funds, and investment management services, trades in commodities, advises
on mergers and acquisitions, and offers securities brokerage services. BCV operates
primarily in the Canton of Vaud.
BCVN SW
1'321
1'967
Company Analysis - Overview
37%
28%
21%
8%
6%
Wealth Management
Corporate Banking
Retail Banking
Corporate Center
Trading
100%
Switzerland
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

2. Banque Cantonale Vaudoise
Target price in CHF
Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date
29-Mar-13 0% 50% 50% 24-Apr-13 555.50 493.75 EVA Dimensions AUSTIN BURKETT sell 20-Feb-13
28-Feb-13 0% 60% 40% 23-Apr-13 554.00 493.75 Bank Vontobel AG TERESA NIELSEN hold 530.00 19-Feb-13
31-Jan-13 0% 80% 20% 22-Apr-13 551.50 493.75 Zuercher Kantonalbank ANDREAS VENDITTI market perform 15-Feb-13
31-Dec-12 0% 83% 17% 19-Apr-13 552.00 493.75 Main First Bank AG KILIAN MAIER underperform 490.00 14-Feb-13
30-Nov-12 0% 100% 0% 18-Apr-13 552.50 493.75 Helvea TIM DAWSON neutral 525.00 14-Feb-13
31-Oct-12 0% 83% 17% 17-Apr-13 548.00 493.75
28-Sep-12 0% 83% 17% 16-Apr-13 552.50 493.75
31-Aug-12 0% 83% 17% 15-Apr-13 552.50 493.75
31-Jul-12 0% 100% 0% 12-Apr-13 557.50 493.75
29-Jun-12 0% 100% 0% 11-Apr-13 555.00 493.75
31-May-12 0% 80% 20% 10-Apr-13 549.50 493.75
30-Apr-12 0% 80% 20% 9-Apr-13 540.00 493.75
8-Apr-13 532.00 493.75
5-Apr-13 534.00 493.75
4-Apr-13 537.50 493.75
3-Apr-13 538.50 493.75
2-Apr-13 538.50 493.75
1-Apr-13 530.00 493.75
29-Mar-13 530.00 493.75
28-Mar-13 530.00 493.75
27-Mar-13 530.00 493.75
26-Mar-13 522.00 493.75
25-Mar-13 528.00 493.75
22-Mar-13 527.00 493.75
21-Mar-13 523.00 493.75
20-Mar-13 529.00 493.75
19-Mar-13 529.00 493.75
18-Mar-13 529.00 493.75
15-Mar-13 529.50 493.75
14-Mar-13 523.00 493.75
Company Analysis - Analysts Ratings
Buy and Sell Recommendations vs Price and Target Price
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
80% 80%
100% 100%
83% 83% 83%
100%
83% 80%
60%
50%
20% 20%
0% 0%
17% 17% 17%
0%
17% 20%
40%
50%
0%
20%
40%
60%
80%
100%
avr.12 mai.12 juin.12 juil.12 août.12 sept.12 oct.12 nov.12 déc.12 janv.13 févr.13 mars.13
BrokerRecommendation
0
100
200
300
400
500
600
Price
Buy Hold Sell Price Target Price
Brokers' Target Price
0
100
200
300
400
500
600
EVA
Dimensions
BankVontobel
AG
Zuercher
Kantonalbank
MainFirst
BankAG
Helvea
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

3. 24.04.2013
Banque Cantonale Vaudoise
Ownership Statistics Geographic Ownership Distribution
Shares Outstanding (M) 8.6 Switzerland 93.85%
Float 32.7% United States 2.71%
Short Interest (M) Luxembourg 1.51%
Short Interest as % of Float Britain 0.75%
Days to Cover Shorts Unknown Country 0.46%
Institutional Ownership 74.16% France 0.14%
Retail Ownership 25.49% Germany 0.13%
Insider Ownership 0.34% Others 0.45%
Institutional Ownership Distribution
Government 89.92%
Investment Advisor 9.14%
Individual 0.46%
Pension Fund (Erisa) 0.38%
Pricing data is in CHF Others 0.09%
Top 20 Owners:
Holder Name Position Position Change Market Value % of Ownership Report Date Source Country
CANTON OF VAUD 5'766'154 0 3'203'098'547 67.00% 31.12.2012 Co File SWITZERLAND
UBS FUND MANAGEMENT 95'138 -3'124 52'849'159 1.11% 28.12.2012 MF-AGG SWITZERLAND
CREDIT SUISSE ASSET 45'974 1'239 25'538'557 0.53% 28.02.2013 MF-AGG SWITZERLAND
THORNBURG INVESTMENT 44'400 0 24'664'200 0.52% 28.02.2013 MF-AGG UNITED STATES
BLACKROCK 39'998 -15'064 22'218'889 0.46% 22.04.2013 ULT-AGG UNITED STATES
VANGUARD GROUP INC 32'991 3'966 18'326'501 0.38% 31.03.2013 MF-AGG UNITED STATES
SWISSCANTO FONDSLEIT 28'924 -22'010 16'067'282 0.34% 28.02.2013 MF-AGG SWITZERLAND
SCHRODER INVESTMENT 24'900 6'305 13'831'950 0.29% 31.12.2012 MF-AGG BRITAIN
NEW JERSEY DIVISION 24'618 0 13'675'299 0.29% 30.06.2012 MF-AGG UNITED STATES
PICTET & CIE 23'928 399 13'292'004 0.28% 31.01.2013 MF-AGG SWITZERLAND
ALLIANZ ASSET MANAGE 20'887 -1'855 11'602'729 0.24% 28.02.2013 ULT-AGG GERMANY
VONTOBEL ASSET MANAG 20'400 750 11'332'200 0.24% 28.12.2012 MF-AGG SWITZERLAND
BNP PARIBAS INV PART 18'003 -462 10'000'667 0.21% 28.02.2013 ULT-AGG FRANCE
JUPITER ASSET MANAGE 17'256 -8'913 9'585'708 0.20% 31.12.2012 MF-AGG BRITAIN
SCHRODER INVESTMENT 16'170 0 8'982'435 0.19% 28.09.2012 MF-AGG SWITZERLAND
PRUDENTIAL FINANCIAL 14'918 4'605 8'286'949 0.17% 28.02.2013 ULT-AGG UNITED STATES
BARING FUND MANAGERS 12'574 0 6'984'857 0.15% 31.12.2012 MF-AGG BRITAIN
SARASIN 9'201 0 5'111'156 0.11% 28.12.2012 ULT-AGG
KIENER PASCAL 8'355 0 4'641'203 0.10% 31.12.2012 Co File n/a
STEIMER OLIVIER 8'074 0 4'485'107 0.09% 31.12.2012 Co File n/a
Top 5 Insiders:
Holder Name Position Position Change Market Value % of Ownership Report Date Source
KIENER PASCAL 8'355 4'641'203 0.10% 31.12.2012 Co File
STEIMER OLIVIER 8'074 4'485'107 0.09% 31.12.2012 Co File
SAGER BERTRAND 2'042 1'134'331 0.02% 31.12.2012 Co File
BICHSEL STEFAN 1'908 1'059'894 0.02% 31.12.2012 Co File
PAULSEN THOMAS W 1'738 965'459 0.02% 31.12.2012 Co File
Company Analysis - Ownership
Ownership Type
75%
25%
0%
Institutional Ownership Retail Ownership Insider Ownership
Geographic Ownership
94%
0%2%
0%1% 0%0%
3%
Switzerland United States Luxembourg
Britain Unknown Country France
Germany Others
Institutional Ownership
91%
0% 0%0%
9%
Government Investment Advisor Individual
Pension Fund (Erisa) Others
TOP 20 ALL
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

4. Banque Cantonale Vaudoise
Financial information is in CHF (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 1'604 1'516 1'438 1'499 1'590 1'727 1'566 1'371 1'352 1'352 1'321 1'026 1'036 1'074
- Cost of Goods Sold
Gross Income
- Selling, General & Admin Expenses 856 732 674 643 656 645 589 590 608 622 611
(Research & Dev Costs)
Operating Income -977 156 427 378 433 429 325 365 393 377 391 531 551 552
- Interest Expense
- Foreign Exchange Losses (Gains)
- Net Non-Operating Losses (Gains) -36 -18 -12 -210 -247 -287 -134 -24 -14 -14 -12
Pretax Income -1'192 174 359 477 558 576 459 390 407 391 403 406 416 425
- Income Tax Expense 8 17 22 20 23 99 101 88 93 90 92
Income Before XO Items -1'200 157 337 457 534 477 358 301 314 301 311
- Extraordinary Loss Net of Tax 0 0 0 0 0 0 0 0
- Minority Interests 0 3 2 3 4 4 1 1 1 -1 0
Diluted EPS Before XO Items 41.40 34.93 36.39 35.10 36.14
Net Income Adjusted* -1'200 154 335 356 410 473 330 279 313 302 304 307 313 322
EPS Adjusted (141.39) 6.98 39.31 41.36 47.85 55.28 38.39 32.41 36.39 35.10 35.28 35.68 36.28 37.43
Dividends Per Share 0.00 2.00 3.00 4.50 7.00 14.00 20.00 21.00 22.00 32.00 32.00 32.00 32.60 33.20
Payout Ratio % 40.4 7.6 8.5 11.4 25.5 48.3 60.1 60.4 91.2 88.6 0.90 0.90 0.89
Total Shares Outstanding 8 22 8 9 9 9 9 9 9 9 9
Diluted Shares Outstanding 9 9 9 9 9
EBITDA
*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: info@qmsadv.com |

5. 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
+ Cash & Near Cash Items 399 368 400 282 321 353 546 1'404 388 1'711 4'735
+ Short Term Investments 1'142 1'360 1'489 1'806 2'116 2'146 702 485 2'413 601 693
+ Accounts & Notes Receivable
+ Inventories
+ Other Current Assets
Total Long-Term Assets
+ Long Term Investments 1'508 1'539 1'573 1'697 1'669 1'671 1'634 2'951 2'966 2'975 3'153
Gross Fixed Assets
Accumulated Depreciation
+ Net Fixed Assets 424 410 392 381 365 286 283 597 588 628 621
+ Other Long Term Assets 3'373 2'714 2'413 4'244 1'857 2'037 1'897 515 710 895 633
Total Current Liabilities
+ Accounts Payable
+ Short Term Borrowings 3'318 2'987 2'458 3'554 2'091 2'477 2'361 2'243 1'994 2'749 2'447
+ Other Short Term Liabilities 2'250 2'130 1'854 4'925 2'336 2'084 1'592 926 974 944 867
Total Long Term Liabilities
+ Long Term Borrowings 9'255 7'628 6'331 5'475 6'684 6'938 6'508 5'937 5'582 5'202 5'968
+ Other Long Term Borrowings 254 253 332 484 628 765 1'076 704 704 704 704
Total Liabilities 31'618 29'789 27'950 32'088 30'176 32'816 33'138 33'215 33'018 35'306 37'189
+ Long Preferred Equity 0 0 0 0 0 0 0 0 0 0 0
+ Minority Interest 20 21 14 15 14 15 13 14 14 20 1
+ Share Capital & APIC 1'695 1'714 1'722 1'596 1'345 891 613 529 445 446 361
+ Retained Earnings & Other Equity -814 575 853 1'176 1'495 1'615 1'847 1'975 2'108 2'131 2'249
Total Shareholders Equity 901 2'310 2'588 2'787 2'855 2'521 2'473 2'518 2'567 2'597 2'611
Total Liabilities & Equity 32'519 32'098 30'537 34'875 33'031 35'337 35'611 35'733 35'585 37'903 39'800
Book Value Per Share 103.78 104.24 304.18 325.40 331.73 291.80 286.37 291.49 297.12 300.04 303.28 405.89 412.44 399.31
Tangible Book Value Per Share 89.84 100.82 293.24 314.24 329.80 290.44 285.73 290.95 296.69 295.97 298.98
Company Analysis - Financials II/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

6. 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 -1'200 154 335 454 530 473 356 301 313 302 311 308 313 320
+ Depreciation & Amortization 1'357 262 1 -77 -110 -175 35 102 58 98
+ Other Non-Cash Adjustments 224 -9 82 119 130 144 3 -1 2 -1
+ Changes in Non-Cash Capital -34 6 -6 -30 1 85 -79 -11 25 -22
Cash From Operating Activities 347 413 412 467 551 527 315 391 397 377
+ Disposal of Fixed Assets
+ Capital Expenditures
+ Increase in Investments
+ Decrease in Investments
+ Other Investing Activities
Cash From Investing Activities
+ Dividends Paid -121
+ Change in Short Term Borrowings
+ Increase in Long Term Borrowings
+ Decrease in Long Term Borrowings
+ Increase in Capital Stocks
+ Decrease in Capital Stocks
+ Other Financing Activities
Cash From Financing Activities -121
Net Changes in Cash
Free Cash Flow (CFO-CAPEX) 347 413 412 467 525 498 304 379 377 353
Free Cash Flow To Firm
Free Cash Flow To Equity
Free Cash Flow per Share 40.87 18.71 48.33 54.50 61.09 57.90 35.34 43.99 43.77 41.02
Company Analysis - Financials III/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

7. 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 20.2x 5.2x 7.1x 12.2x 12.8x 7.7x 11.8x 13.5x 13.0x 13.4x 15.6x 15.3x 14.8x
EV to EBIT
EV to EBITDA
Price to Sales 0.4x 2.1x 1.2x 2.2x 3.2x 2.5x 1.7x 2.6x 3.1x 2.9x 3.2x 4.7x 4.6x 4.5x
Price to Book 0.8x 1.4x 0.7x 1.2x 1.8x 1.7x 1.1x 1.4x 1.7x 1.5x 1.6x 1.4x 1.3x 1.4x
Dividend Yield 0.0% 1.4% 1.5% 1.2% 1.2% 2.8% 6.3% 5.1% 4.5% 7.0% 6.6% 5.8% 5.9% 6.0%
Profitability Ratios
Gross Margin
EBITDA Margin - - -
Operating Margin -103.7% 15.3% 41.7% 33.9% 36.8% 36.7% 32.4% 35.0% 36.5% 34.5% 36.5% 51.8% 53.2% 51.4%
Profit Margin -127.3% 15.1% 32.7% 40.8% 45.1% 40.5% 35.5% 28.8% 29.1% 27.7% 29.1% 29.9% 30.2% 29.9%
Return on Assets -3.6% 0.5% 1.1% 1.4% 1.6% 1.4% 1.0% 0.8% 0.9% 0.8% 0.8% 0.9% 0.9% 0.9%
Return on Equity -104.4% 9.7% 13.8% 17.0% 18.9% 17.7% 14.3% 12.1% 12.4% 11.8% 12.0% 9.2% 9.2% 9.3%
Leverage & Coverage Ratios
Current Ratio
Quick Ratio
Interest Coverage Ratio (EBIT/I)
Tot Debt/Capital 0.93 0.82 0.77 0.76 0.75 0.79 0.78 0.76 0.75 0.75 0.76
Tot Debt/Equity 13.95 4.60 3.40 3.24 3.07 3.73 3.59 3.25 2.95 3.06 3.22
Others
Asset Turnover 0.05 0.05 0.05 0.05 0.05 0.05 0.04 0.04 0.04 0.04 0.03
Accounts Receivable Turnover
Accounts Payable Turnover
Inventory Turnover
Effective Tax Rate 9.6% 6.1% 4.3% 4.2% 17.1% 22.1% 22.6% 22.9% 23.0% 22.8%
Company Analysis - Financials IV/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |

8. BANQUE CANTO-
REG
CREDIT SUISS-REG UBS AG-REG BANK SARASIN-B GAM HOLDING AG
VONTOBEL HLDG-
R
ST GALLER KA-REG EFG INTERNAT AG VZ HOLDING AG LIECHTENSTEIN-BR
PARTNERS GROUP
J
JULIUS BAER
GROU
VERWALTUNGS-U-
BR
12/2012 12/2012 12/2012 12/2011 12/2012 12/2012 12/2012 12/2012 12/2012 12/2012 12/2012 12/2012 12/2012
558.50 27.85 16.39 28.35 17.17 33.40 414.00 13.25 133.00 40.40 239.40 37.71 88.00
12.04.2013 07.02.2013 25.01.2013 05.10.2012 07.03.2013 25.02.2013 15.03.2013 12.03.2013 11.03.2013 15.05.2012 24.04.2013 14.03.2013 05.03.2013
457.25 15.97 9.69 24.50 9.60 17.80 320.75 4.77 85.00 25.50 157.20 28.86 60.00
15.05.2012 03.08.2012 24.07.2012 08.10.2012 25.05.2012 28.06.2012 21.05.2012 24.07.2012 26.07.2012 16.11.2012 04.06.2012 06.06.2012 21.11.2012
1'302 3'914'836 5'860'642 1'263 117'581 27'531 251 7'814 355 6'635 16'575 112'668 2'632
555.50 26.42 15.40 26.60 15.70 30.10 405.00 11.50 130.30 37.80 238.00 35.78 73.75
-0.5% -5.1% -6.0% -6.2% -8.6% -9.9% -2.2% -13.2% -2.0% -6.4% -0.6% -5.1% -16.2%
21.5% 65.4% 59.0% 8.6% 63.6% 69.1% 26.3% 141.1% 53.3% 48.2% 51.4% 24.0% 22.9%
8.6 1'293.8 3'747.4 62.9 164.6 63.4 5.5 146.7 7.8 28.5 25.5 214.1 5.8
4'781 40'677 59'089 1'673 2'879 1'957 2'257 1'687 1'042 1'164 6'355 8'008 436
8'415.0 330'510.0 267'401.0 2'024.9 23.4 8'900.3 5'469.2 2'075.1 29.9 1'960.4 - 8'190.7 857.6
- - - - - - - - - - - - -
1.0 6'786.0 4'353.0 37.4 2.0 - - 104.3 0.1 100.4 0.9 2.3 17.7
6'742.0 63'708.0 66'383.0 2'764.8 504.0 4'216.7 2'748.5 4'757.7 233.2 7'897.6 234.7 15'606.0 5'716.0
- - 264'460 - - 6'640 - - 839 - 6'121 - -
LFY 1'321.2 38'313.0 37'754.0 831.5 999.1 904.9 711.5 1'172.2 153.6 584.0 564.2 2'028.9 312.6
LTM 1'321.2 39'068.0 37'758.0 795.5 998.2 904.9 711.5 1'172.2 153.6 584.0 564.2 2'028.9 312.6
CY+1 1'026.0 26'588.8 26'834.9 718.0 649.9 830.4 501.0 806.6 175.3 383.0 520.4 2'139.7 219.0
CY+2 1'035.7 27'486.8 27'871.0 741.3 702.9 900.3 510.0 883.9 200.0 368.0 607.5 2'550.4 225.0
LFY - - 6.9x - - 7.2x - - 4.6x - 9.1x - -
LTM - - 6.9x - - 7.2x - - 4.6x - 9.1x - -
CY+1 - 35.2x - - 3.7x - - - - - 11.7x -1.3x -
CY+2 - 34.0x - - 3.2x - - - - - 10.0x -2.1x -
LFY - - 15'529.0 - - 222.3 - - 70.3 - 295.5 - -
LTM - - 15'530.0 - - 222.3 - - 70.3 - 295.5 - -
CY+1 - - - - - - - - 84.3 - 325.9 - -
CY+2 - - - - - - - - 98.5 - 385.7 - -
LFY - - 16.7x - - 29.1x - - 9.9x - 17.4x - -
LTM - - 16.7x - - 29.1x - - 9.9x - 17.4x - -
CY+1 - - - - - - - - - - 18.7x - -
CY+2 - - - - - - - - - - 15.7x - -
LFY 35.48 2.26 0.52 1.63 0.51 2.02 26.00 0.74 6.89 3.32 9.92 2.13 8.17
LTM 36.14 1.59 -0.67 1.04 0.51 2.05 27.28 0.76 6.92 3.32 10.15 1.49 8.17
CY+1 35.68 2.66 0.89 2.04 1.19 2.29 30.19 0.98 8.08 3.11 11.70 2.09 4.55
CY+2 36.28 3.05 1.19 1.83 1.36 2.64 30.62 1.16 9.29 3.44 13.61 2.74 5.29
LFY 15.4x 16.6x - 25.6x 30.8x 14.7x 14.8x 15.1x 18.8x 11.4x 23.4x 24.0x 9.0x
LTM 15.7x 9.2x 30.1x 25.6x 30.8x 14.9x 15.6x 15.5x 18.9x 11.4x 24.0x 24.9x 9.0x
CY+1 15.6x 9.9x 17.3x 13.0x 13.2x 13.2x 13.4x 11.7x 16.1x 12.2x 20.3x 17.2x 16.2x
CY+2 15.3x 8.7x 12.9x 14.6x 11.6x 11.4x 13.2x 9.9x 14.0x 11.0x 17.5x 13.0x 13.9x
1 Year (2.3%) (10.3%) (7.6%) (2.3%) 23.0% 1.6% 1.2% 8.7% 6.8% 5.2% 25.7% (1.1%) (2.5%)
5 Year (4.5%) (5.2%) (10.1%) (5.5%) - (1.5%) (4.3%) (11.8%) 10.6% (10.8%) 17.7% - (15.2%)
1 Year - - (11.1%) - - 3.9% - - 5.9% - 25.1% - -
5 Year - - (31.3%) - - (11.6%) - - 11.5% - 1.8% - -
LTM - - 41.1% - - 24.6% - - 45.8% - 52.4% - -
CY+1 - - - - - - - - 48.1% - 62.6% - -
CY+2 - - - - - - - - 49.3% - 63.5% - -
Total Debt / Equity % 322.4% 931.1% 582.6% 164.7% 1.2% 565.6% 282.8% 171.2% 12.7% 122.7% 0.0% 168.1% 98.5% FALSE FALSE
Total Debt / Capital % 76.3% 88.7% 84.2% 61.5% 1.2% 85.0% 73.9% 61.2% 11.3% 53.6% 0.0% 62.7% 49.1% FALSE FALSE
Total Debt / EBITDA - - 17.218x - - 40.037x - - 0.425x - 0.000x - - FALSE FALSE
Net Debt / EBITDA - - 10.520x - - 21.069x - - -2.893x - -0.794x - - FALSE FALSE
EBITDA / Int. Expense - - - - - - - - - - - - - FALSE FALSE
S&P LT Credit Rating AA A A A - A - - - - - - A- FALSE FALSE
S&P LT Credit Rating Date 05.12.2011 19.12.2008 29.11.2011 17.12.2012 - 30.03.2009 - - - - - - 24.02.2009 FALSE FALSE
Moody's LT Credit Rating - (P)A2 A2 - - - Aa1 - - - - - - FALSE FALSE
Moody's LT Credit Rating Date - 21.06.2012 21.06.2012 - - - 02.12.2003 - - - - - - FALSE FALSE
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 (4/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: info@qmsadv.com |