This material does not constitute investment advice and should not be viewed as a current or past recommendation or a solicitation of an offer to buy or sell any securities or to adopt any investment strategy.
Fundamental Analysis & Analyst Recommendations QMS Advisors FlexIndex SPI Top 100 The Swiss Performance Index is a total rate of return index of stocks issued by Swiss companies whose shares are traded on the Electronic Bourse System.
October 2013
Q M S Advisors .
.
Q.M.S Advisors | Avenue de la Gare, 1 1003 Lausanne | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
Valuation Measures I/II Market Capitalization & Asset Liability data Market Total Capitalization (in mio Daily Common Total Debt Preferred Currency USD) Volume (M) Shares (M) (USD) Stock (USD)
Minority Interest (USD)
Total Revenue Cash and Enterprise Equivalents Value (USD) (USD)
Tot. Rev. LFY
Est. Tot. Rev. - Tr. 12M
EBITDA
Earnings Per Share
Est. Tot. Est. Tot. Est. EBITDA - Est. EBITDA - Est. EBITDA Rev. - 2013 Rev. - 2014 EBITDA - LFY Tr. 12M 2013 2014 EPS - LFY
Price/Earnings ratio
Est. EPS Tr. 12M
Est. EPS 2013
Est. EPS 2014
P/E Ratio LFY
Est. P/E Ratio - Tr. 12M
Rev. Growth
EBITDA Growth
Est. Est. Est. Est. Est. P/E Est. P/E Revenue Revenue Est. EBITDA EBITDA Est. EBITDA Ratio - 2013 Ratio - 2014 Growth - 1Y Growth - 5Y Growth - 1Y Growth - 5Y Margin -
S&P LT Credit Rating -
S&P LT Credit Rating Date
Moody's LT Credit Moody's LT Credit Rating Rating Date
S&P 500 INDEX
USD
15589099
2072.157
1117
1117
203
219
219
104.06
110.23
110.23
16.29
16.29
15.38
15.38
18.48
Euro Stoxx 50 Pr
EUR
2984944
6002.296
4677
4677
776
790
790
234.33
302.66
302.66
22.82
20.47
17.67
17.67
21.66
NIKKEI 225
JPY
2857793
203.0095
197
197
19
22
22
6.11
8.07
8.07
0.25
0.24
0.19
0.19
0.12
FTSE 100 INDEX
GBP
2928075
12748.62
10012
10012
1524
1661
1661
538.12
807.42
807.42
31.40
24.43
20.93
20.93
22.98
SWISS MARKET INDEX
CHF
1120741
11464.75
4198
4198
969
861
861
454.08
567.77
567.77
21.44
18.26
17.14
17.14
24.51
S&P/TSX COMPOSITE INDEX
CAD
1697982
17615.94
7406
7406
1859
1968
1968
732.48
803.81
803.81
16.58
16.59
15.11
15.11
24.14
S&P/ASX 200 INDEX
AUD
1366032
6451.078
2681
2681
547
684
684
215.80
320.53
320.53
21.50
17.78
14.48
14.48
19.99
HANG SENG INDEX
HKD
1793920
3572.425
1668
1668
376
393
393
278.61
269.06
269.06
1.39
1.48
1.43
1.43
2.98
MSCI EM
USD
7592957
1394.039
983
983
191
180
180
84.97
88.32
88.32
11.89
12.19
11.44
11.44
19.60
NESTLE SA-REG
CHF
224520
2623
3189
30
0
2
10
250.76
98836
101372
104158
109411
-
-
-
-
4.11
21.36
20.96
20.10
18.63
8.08
-3.17
-
-
-
AA
16.08.2007
-
-
NOVARTIS AG-REG
CHF
207299
1788
2421
22
0
0
9
244.30
62285
62797
63163
64877
18369
18107
-
-
4.40
4.24
5.65
6.12
21.94
21.52
16.48
15.20
-3.55
7.45
-6.81
11.60
31.69
AA-
07.04.2008
Aa3
08.02.2013
ROCHE HOLDING AG-GENUSSCHEIN
CHF
230733
594
863
27
0
2
15
248.03
50004
50963
51968
53911
21321
21572
-
-
15.15
14.54
16.53
17.75
20.24
19.92
17.80
16.58
7.67
1.55
9.25
2.94
46.52
AA
17.09.2012
-
-
UBS AG-REG
CHF
79197
4804
3747
294
0
5
73
242.44
41492
42530
32031
32564
17067
-
-
-
0.58
-0.70
1.09
1.42
-
17.68
20.75
15.94
-8.40
-11.00
-12.18
-34.44
-
A
29.11.2011
A2
21.06.2012
ABB LTD-REG
CHF
54695
2629
2296
11
0
1
9
64.75
43231
44737
45276
47059
5818
6304
1693
1693
1.32
1.34
1.60
1.81
21.41
20.50
17.99
15.82
3.89
3.70
-7.61
2.73
15.49
A
08.06.2010
-
-
CIE FINANCIERE RICHEMON-REG
CHF
57836
681
553
2
0
0
6
43.68
11155
11155
12127
13271
3096
3096
1796
1796
3.96
4.02
4.40
4.93
22.48
22.88
20.56
18.32
15.89
15.09
19.80
16.00
30.50
-
-
-
-
CREDIT SUISSE GROUP AG-REG
CHF
48050
2466
1325
363
0
7
70
42107
41736
29466
30450
-
-
-
-
2.42
1.78
2.81
3.29
18.76
11.20
11.91
10.16
-11.28
-12.16
-
-
-
A-
02.07.2013
(P)A2
21.06.2012
SYNGENTA AG-REG
CHF
38370
135
92
4
0
0
2
45.89
15608
15746
16531
17653
3460
3361
-
-
25.01
21.28
25.60
28.84
23.53
21.15
19.56
17.36
7.74
3.43
9.85
11.26
23.46
A
15.06.2007
-
-
ZURICH INSURANCE GROUP AG
CHF
38024
203
147
14
0
3
10
49.75
77422
78767
64599
65897
-
-
-
-
29.11
26.25
29.83
31.95
11.87
11.86
10.45
9.75
36.24
6.94
-
-
-
-
-
-
-
SWISS RE AG
CHF
30964
435
343
22
0
0
12
42.90
36395
39016
37279
39394
-
-
-
-
12.16
16.12
10.87
9.34
6.29
6.78
9.33
10.87
21.03
8.01
-
-
-
-
-
-
-
SWATCH GROUP AG/THE-BR
CHF
33822
57
54
0
0
0
2
32.75
8568
8926
9657
10603
2467
2499
1614
1614
32.55
33.48
35.48
39.93
21.14
21.16
19.95
17.73
16.77
8.94
23.97
10.26
30.77
-
-
-
-
HOLCIM LTD-REG
CHF
24408
497
325
15
0
3
3
39.37
23677
22899
22814
23838
4379
4254
1423
1423
2.11
2.70
4.40
5.82
30.33
30.09
18.65
14.09
4.24
-5.00
0.72
-11.52
20.42
BBB
22.01.2009
Baa2
09.04.2009
TRANSOCEAN LTD
CHF
16097
342
14
0
0
6
25.96
10107
10287
10467
11423
3040
3850
1008
1008
-
-
4.40
5.88
-
-
12.33
9.23
16.01
-5.32
90.75
-4.23
41.13
-
-
-
-
SGS SA-REG
CHF
18733
8
1
0
0
1
19.52
6130
6357
6636
7185
1235
1303
-
-
79.69
82.87
97.70
112.08
31.76
30.78
26.94
23.48
17.89
5.02
11.80
4.84
22.54
-
-
-
-
WEATHERFORD INTL LTD
CHF
11643
21
9
0
0
0
22.74
16722
17125
17765
19406
2687
2757
849
849
-
-
0.91
1.43
-
-
20.23
12.89
18.84
13.82
0.09
2.04
17.70
-
-
-
-
SWISSCOM AG-REG
CHF
24964
75
52
10
0
0
1
34.61
12511
12484
12537
12622
4514
4366
1208
1208
37.08
34.98
34.35
34.97
15.14
15.21
15.42
15.15
-0.80
-1.42
-4.93
-0.21
38.44
A
30.06.2009
A2
27.06.2007
GIVAUDAN-REG
CHF
13466
9
9
2
0
0
0
14.80
4679
4787
4876
5102
957
1046
-
-
49.29
57.89
66.44
73.29
27.69
27.89
24.13
21.87
9.60
1.61
16.89
-0.10
24.02
-
-
-
-
JULIUS BAER GROUP LTD
CHF
10429
404
214
9
0
0
17
2230
2477
2438
2899
-
-
-
-
2.34
1.25
2.57
3.17
40.88
30.06
19.91
16.18
-1.24
0.72
-
-
-
-
-
-
-
GEBERIT AG-REG
CHF
10057
53
38
0
0
0
0
9.73
2110
2135
2510
2629
596
606
169
169
11.30
11.64
12.39
13.23
25.12
25.12
23.60
22.10
3.06
-2.06
2.15
-3.31
31.19
A-
25.05.2010
-
-
ADECCO SA-REG
CHF
13375
524
185
2
0
0
1
12.55
22570
21753
21591
22802
910
863
-
-
2.20
2.06
3.14
3.94
30.85
30.85
20.20
16.11
-0.05
1.12
-12.99
-7.34
4.36
BBB
12.10.2011
Baa3
20.10.2009
ACTELION LTD-REG
CHF
8473
304
113
0
0
0
1
7.11
1893
1917
1943
2018
553
601
145
145
2.83
3.19
4.05
4.33
24.29
22.91
19.12
17.88
0.58
6.51
17.08
4.75
34.43
-
-
-
-
KUEHNE & NAGEL INTL AG-REG
CHF
15931
71
120
0
0
0
1
15.10
18815
19121
19339
20220
1018
1102
283
283
4.76
5.14
5.64
6.33
28.37
26.79
25.88
23.04
6.11
0.68
-6.27
-2.13
6.34
-
-
-
-
SCHINDLER HOLDING-PART CERT
CHF
17023
63
116
1
0
0
3
15.00
9076
9382
9684
10303
1213
1230
-
-
6.63
5.40
6.58
7.53
30.17
30.30
24.73
21.63
5.65
-8.40
20.14
3.16
14.41
-
-
-
-
SONOVA HOLDING AG-REG
CHF
8236
51
67
0
0
0
0
8.06
1973
1973
2127
2277
262
262
251
251
1.82
1.82
5.94
6.71
73.89
73.89
22.68
20.09
11.90
9.81
-38.36
-8.94
14.59
-
-
-
-
SIKA AG-BR
CHF
7381
2
3
1
0
0
1
7.73
5307
5412
5595
6044
625
658
-
-
144.26
157.67
143.89
166.31
20.51
20.51
22.47
19.44
6.57
1.62
21.06
-2.48
13.37
A-
02.05.2000
-
-
SWATCH GROUP AG/THE-REG
CHF
33822
65
0
0
0
2
32.75
8568
8926
9479
10259
2467
2499
2704
2704
-
-
7.13
7.81
-
-
17.34
15.83
16.77
8.94
23.97
10.26
30.77
-
-
-
-
ARYZTA AG
CHF
5867
87
88
2
0
0
1
6.04
4624
4796
4871
5179
594
605
-
-
1.65
1.59
3.91
4.34
35.96
36.01
14.68
13.23
9.38
-
12.45
23.81
13.87
-
-
-
-
SWISS LIFE HOLDING AG-REG
CHF
6145
75
32
3
0
0
7
4.03
20965
21303
20622
19898
-
-
-
-
19.47
6.99
24.74
23.90
30.10
9.01
8.51
8.81
11.35
2.41
-
-
-
BBB
03.05.2012
-
-
CLARIANT AG-REG
CHF
5574
858
296
4
0
0
2
7.81
6636
7146
6788
7071
848
825
228
228
1.04
0.86
1.16
1.36
21.53
17.42
15.96
13.59
-19.86
-5.48
-12.83
-0.09
12.69
BBB-
14.03.2011
Ba1
03.03.2009
BALOISE HOLDING AG - REG
CHF
5578
75
47
2
0
0
3
4.38
10258
10502
9026
9317
-
-
-
-
9.98
10.85
11.31
11.58
11.30
11.61
10.84
10.59
23.47
2.73
-
-
-
-
-
-
-
LINDT & SPRUENGLI AG-REG
CHF
10067
0
0
0
0
0
1
9.38
2934
3043
3153
3376
503
536
430
430
1304.43
1359.57
1479.41
1631.53
38.07
38.08
34.99
31.73
7.99
-0.23
9.25
0.64
19.35
-
-
-
-
SWISS PRIME SITE-REG
CHF
4621
46
60
5
0
0
0
9.18
634
681
745
741
373
380
-
-
2.99
6.76
3.98
4.09
12.42
26.05
21.11
20.54
0.98
43.22
-4.82
19.49
61.38
-
-
-
-
PARTNERS GROUP HOLDING AG
CHF
6561
35
25
0
0
0
0
6.74
620
662
542
616
325
367
178
178
10.90
12.63
11.87
13.76
21.39
22.04
22.75
19.62
28.25
17.60
27.61
1.94
60.90
-
-
-
-
LONZA GROUP AG-REG
CHF
4330
133
52
3
0
0
0
7.09
4314
4072
4225
4447
703
-
-
-
3.86
2.74
5.38
6.54
32.86
32.78
16.71
13.76
50.34
7.44
21.08
-0.94
-
-
-
-
-
GALENICA AG-REG
CHF
5533
17
6
1
0
0
0
6.33
3965
3989
3906
4067
474
500
-
-
43.73
47.88
48.56
49.72
19.54
19.60
19.27
18.81
4.02
3.51
8.62
19.36
13.78
-
-
-
-
DUFRY AG-REG
CHF
4471
73
29
2
0
0
0
6.37
3466
3631
3999
4524
488
468
192
192
4.85
3.53
7.02
9.32
46.94
47.38
23.60
17.77
21.50
-
31.82
13.86
14.16
BB+
15.10.2012
-
-
LINDT & SPRUENGLI AG-PC
CHF
10067
1
0
0
0
1
9.38
2934
3043
3164
3391
503
536
431
431
-
-
146.07
159.60
-
-
30.52
27.93
7.99
-0.23
9.25
0.64
19.35
-
-
-
-
SULZER AG-REG
CHF
5238
85
34
1
0
0
1
5.44
4420
4396
4527
4816
607
563
330
330
9.87
8.88
8.94
11.12
18.92
19.01
18.80
15.11
13.63
2.47
16.01
2.78
14.07
-
-
-
-
PSP SWISS PROPERTY AG-REG
CHF
3980
80
46
2
0
0
0
6.08
311
311
302
306
193
235
67
67
3.87
8.39
3.95
3.92
11.37
25.74
24.12
24.33
-0.35
-
-26.57
6.32
83.22
-
-
-
-
SCHINDLER HOLDING AG-REG
CHF
17023
17
116
1
0
0
3
15.00
9076
9382
9684
10303
1213
1230
-
-
6.63
5.40
6.58
7.53
29.26
29.37
23.98
20.97
5.65
-8.40
20.14
3.16
14.41
-
-
-
-
GAM HOLDING AG
CHF
3160
298
165
0
0
0
1
1098
1237
743
782
-
-
-
-
0.56
1.12
1.37
1.46
17.89
18.24
14.58
13.69
25.29
-
-
-
-
-
-
-
-
HELVETIA HOLDING AG-REG
CHF
3875
22
9
0
0
0
2
3.41
8756
9030
8515
8768
-
-
-
-
41.89
44.19
44.31
45.90
11.14
11.14
11.11
10.72
6.90
11.89
-
-
-
-
-
-
-
FISCHER (GEORG)-REG
CHF
2499
9
4
1
0
0
0
2.98
3959
3926
4082
4268
395
397
-
-
40.88
33.74
42.79
48.81
19.85
16.16
15.65
13.72
2.85
-3.01
-4.13
-6.20
11.11
-
-
-
-
EMS-CHEMIE HOLDING AG-REG
CHF
8155
14
23
0
0
0
1
7.80
1929
1984
2068
2182
414
-
221
221
12.82
13.23
13.77
14.14
28.96
28.96
27.82
27.10
6.48
7.18
9.26
3.14
-
-
-
-
-
BARRY CALLEBAUT AG-REG
CHF
5411
5
5
1
0
0
0
6.51
5308
5214
5490
6734
485
-
-
-
50.95
49.94
46.91
55.87
21.70
21.79
23.10
19.39
9.11
-1.57
-4.07
0.33
-
BB+
28.03.2013
-
-
OC OERLIKON CORP AG-REG
CHF
4406
538
325
0
0
0
1
4.01
3194
2635
3201
3301
629
509
-
-
0.74
0.49
0.75
0.86
30.04
30.86
19.88
17.18
7.04
-7.40
17.61
-4.44
21.22
-
-
-
-
DKSH HOLDING LTD
CHF
5497
73
63
0
0
0
0
5.47
9709
9709
10983
12046
352
352
196
196
3.12
3.49
3.54
3.95
26.89
30.12
26.52
23.78
22.37
-
18.59
-
3.99
-
-
-
-
PARGESA HOLDING SA-BR
CHF
6408
66
85
4
0
10
2
19.60
5402
5321
541
612
1560
1066
-
-
5.94
1.49
4.85
6.04
55.48
34.15
17.11
13.72
4.33
-2.24
60.50
0.93
22.01
-
-
-
-
FLUGHAFEN ZUERICH AG-REG
CHF
3239
10
6
1
0
0
0
4.43
1043
1056
1067
1083
430
433
575
575
17.05
4.44
27.42
35.85
130.58
130.58
21.15
16.17
5.27
2.34
-21.16
-1.07
45.10
A
20.04.2012
-
-
PANALPINA WELTTRANSPORT -REG
CHF
3472
29
24
0
0
0
0
3.12
7272
7404
7957
8316
40
121
51
51
-0.45
-0.40
3.78
5.15
-
-
42.52
31.20
1.98
-1.67
-90.95
-40.75
1.80
-
-
-
-
8
3.52
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
3.58
3.81
Valuation Measures I/II Market Capitalization & Asset Liability data Market Total Capitalization (in mio Daily Common Total Debt Preferred Currency USD) Volume (M) Shares (M) (USD) Stock (USD)
Minority Interest (USD)
Total Revenue Cash and Enterprise Equivalents Value (USD) (USD)
Tot. Rev. LFY
Est. Tot. Rev. - Tr. 12M
EBITDA
Earnings Per Share
Est. Tot. Est. Tot. Est. EBITDA - Est. EBITDA - Est. EBITDA Rev. - 2013 Rev. - 2014 EBITDA - LFY Tr. 12M 2013 2014 EPS - LFY
Price/Earnings ratio
Est. EPS Tr. 12M
Est. EPS 2013
Est. EPS 2014
P/E Ratio LFY
Est. P/E Ratio - Tr. 12M
Rev. Growth
EBITDA Growth
Est. Est. Est. Est. Est. P/E Est. P/E Revenue Revenue Est. EBITDA EBITDA Est. EBITDA Ratio - 2013 Ratio - 2014 Growth - 1Y Growth - 5Y Growth - 1Y Growth - 5Y Margin -
S&P LT Credit Rating -
S&P LT Credit Rating Date
Moody's LT Credit Moody's LT Credit Rating Rating Date
S&P 500 INDEX
USD
15589099
2072.157
1117
1117
203
219
219
104.06
110.23
110.23
16.29
16.29
15.38
15.38
18.48
Euro Stoxx 50 Pr
EUR
2984944
6002.296
4677
4677
776
790
790
234.33
302.66
302.66
22.82
20.47
17.67
17.67
21.66
NIKKEI 225
JPY
2857793
203.0095
197
197
19
22
22
6.11
8.07
8.07
0.25
0.24
0.19
0.19
0.12
FTSE 100 INDEX
GBP
2928075
12748.62
10012
10012
1524
1661
1661
538.12
807.42
807.42
31.40
24.43
20.93
20.93
22.98
SWISS MARKET INDEX
CHF
1120741
11464.75
4198
4198
969
861
861
454.08
567.77
567.77
21.44
18.26
17.14
17.14
24.51
S&P/TSX COMPOSITE INDEX
CAD
1697982
17615.94
7406
7406
1859
1968
1968
732.48
803.81
803.81
16.58
16.59
15.11
15.11
24.14
S&P/ASX 200 INDEX
AUD
1366032
6451.078
2681
2681
547
684
684
215.80
320.53
320.53
21.50
17.78
14.48
14.48
19.99
HANG SENG INDEX
HKD
1793920
3572.425
1668
1668
376
393
393
278.61
269.06
269.06
1.39
1.48
1.43
1.43
2.98
MSCI EM
USD
7592957
1394.039
983
983
191
180
180
84.97
88.32
88.32
11.89
12.19
11.44
11.44
19.60
NOBEL BIOCARE HOLDING AG-REG
CHF
1830
205
123
0
0
0
0
1.43
638
630
626
650
111
102
23
0.41
0.35
0.43
0.50
37.72
33.69
30.87
26.47
2.18
-2.66
-4.05
-17.74
17.79
-
-
-
-
BUCHER INDUSTRIES AG-REG
CHF
2636
7
10
1
0
0
1
2.86
2867
2899
2963
3061
335
348
-
-
16.84
17.17
19.04
20.36
16.46
16.47
14.85
13.88
12.84
0.51
18.97
1.53
13.21
-
-
-
-
KABA HOLDING AG-REG B
CHF
1676
10
4
0
0
0
0
1.62
1060
1060
1081
1117
165
165
173
173
23.76
24.29
25.50
28.27
19.88
20.32
18.93
17.08
1.95
-3.44
-2.65
-6.79
17.10
-
-
-
-
STRAUMANN HOLDING AG-REG
CHF
2843
22
15
0
0
0
0
2.71
754
747
749
771
105
109
-
-
2.59
3.31
7.81
8.75
60.25
60.28
25.53
22.77
-1.16
-3.22
-19.94
-18.70
15.97
-
-
-
-
TEMENOS GROUP AG-REG
CHF
1773
660
69
0
0
0
0
2.12
495
503
522
559
119
140
37
37
0.38
0.76
1.25
1.46
39.44
39.44
23.92
20.42
-5.40
4.46
24.06
7.20
30.61
-
-
-
-
BANQUE CANTONALE VAUDOIS-REG
CHF
4684
6
9
9
0
0
7
1452
1430
1096
1133
-
-
-
-
-
38.95
37.67
38.93
15.36
-
15.88
15.37
-2.48
-3.00
-
-
-
AA
05.12.2011
NR
18.05.2010
VALIANT HOLDING AG-REG
CHF
1525
24
16
7
0
0
2
678
682
428
424
-
-
-
-
5.97
7.64
7.65
7.52
13.89
15.87
13.87
14.12
0.39
-2.54
-
-
-
-
-
-
-
KUONI REISEN HLDG-REG(CAT B)
CHF
1605
4
4
0
0
0
0
1.39
6424
6423
6373
6572
188
240
-
-
-1.88
-1.84
26.08
32.18
-
-
16.91
13.71
15.79
5.30
2.76
-2.91
4.10
-
-
-
-
ALLREAL HOLDING AG-REG
CHF
2204
9
16
2
0
0
0
4.08
955
1005
306
316
189
188
211
211
7.15
6.47
8.08
8.75
23.47
20.77
18.80
17.36
4.86
48.39
-6.20
6.95
20.59
-
-
-
-
LOGITECH INTERNATIONAL-REG
CHF
1530
1076
159
0
0
0
0
1.34
2308
2318
2242
2282
83
114
33
33
-0.16
-1.22
0.36
0.53
-
-
29.70
20.27
-10.26
2.38
-52.51
-28.38
5.41
-
-
-
-
LUZERNER KANTONALBANK AG-REG
CHF
3370
1
8
6
0
0
3
753
740
469
480
-
-
-
-
21.37
22.33
23.82
24.53
19.51
19.81
18.30
17.76
-5.19
-5.49
-
-
-
AA+
12.09.2008
-
-
MOBIMO HOLDING AG-REG
CHF
1288
6
6
1
0
0
0
2.45
277
251
136
133
92
91
112
112
8.04
13.83
9.75
9.31
16.49
27.66
23.39
24.48
10.68
5.09
3.49
7.17
39.84
-
-
-
-
TECAN GROUP AG-REG
CHF
1212
39
11
0
0
0
0
1.07
430
429
447
490
69
70
76
76
4.22
4.17
4.61
5.47
27.94
28.39
25.25
21.28
4.12
0.02
4.00
-2.88
17.97
-
-
-
-
BERNER KANTONALBANK AG-REG
CHF
2439
1
9
2
0
0
3
729
735
-
-
-
-
18.24
15.20
18.92
14.49
-4.21
-8.18
-
-
-
-
-
-
-
BELIMO HOLDING AG-REG
CHF
1570
0
1
0
0
0
0
1.49
489
510
530
573
101
109
114
114
110.72
117.69
125.22
137.95
23.84
23.84
22.41
20.34
7.57
3.93
13.59
6.28
23.47
-
-
-
-
BURCKHARDT COMPRESSION HOLDI
CHF
1338
6
3
0
0
0
0
1.17
403
403
480
522
95
95
31
31
18.27
18.27
19.46
22.55
23.67
23.67
22.22
19.18
12.61
3.80
9.93
-2.18
25.90
-
-
-
-
AMS AG
CHF
1374
33
14
0
0
0
0
1.12
426
414
429
484
130
111
26
26
6.66
5.19
4.90
6.65
16.40
17.31
17.34
12.79
44.62
25.66
75.48
20.83
29.45
-
-
-
-
FORBO HOLDING AG-REG
CHF
1693
6
2
0
0
0
0
1.44
1320
1308
1311
1332
227
-
-
-
63.15
67.86
49.74
54.26
12.18
12.18
16.62
15.24
-0.25
-9.04
5.18
-2.99
-
-
-
-
-
ST GALLER KANTONALBANK A-REG
CHF
2242
2
6
6
0
0
3
782
774
541
512
-
-
-
-
28.58
28.34
32.21
32.92
15.60
15.72
13.73
13.43
1.34
-6.15
-
-
-
-
-
Aa1
02.12.2003
GRAUBUENDNER KANTONALBANK-PC
CHF
3270
0
2
3
0
0
2
543
539
425
439
-
-
-
-
69.88
65.56
84.68
89.46
21.93
19.15
16.97
16.07
MEYER BURGER TECHNOLOGY AG
CHF
897
707
58
0
0
0
0
0.84
709
470
351
546
-36
-105
-65
-65
-2.13
-3.01
-1.85
-0.59
-
-
DAETWYLER HOLDING AG-BR
CHF
2117
20
16
0
0
0
0
2.17
1303
1332
1549
1656
175
-
234
234
6.62
7.26
8.27
9.96
18.84
18.84
16.55
VONTOBEL HOLDING AG-REG
CHF
2507
16
63
10
0
0
5
8.90
995
1078
970
1036
244
252
-
-
2.22
2.41
2.69
3.13
17.61
17.85
15.77
EFG INTERNATIONAL AG
CHF
2039
4
147
2
0
0
5
1288
1228
790
806
-
-
-
-
0.87
1.03
1.04
1.17
14.79
18.57
14.74
BASILEA PHARMACEUTICA-REG
CHF
779
39
10
0
0
0
0
0.49
64
52
45
63
-52
-
-45
-45
-6.08
-4.09
-4.29
-3.37
-
-
IMPLENIA AG-REG
CHF
1121
27
18
0
0
0
1
0.89
2963
3198
3236
3416
155
164
174
174
4.14
4.52
4.79
5.18
14.76
14.76
13.92
HUBER & SUHNER AG-REG
CHF
1057
6
20
0
0
0
0
0.91
767
848
814
860
84
-
100
100
1.23
2.17
2.41
2.95
26.56
26.56
23.85
ZUGER KANTONALBANK-BR
CHF
1495
0
0
3
0
0
1
359
352
-
-
-
-
233.46
233.03
24.47
24.47
SCHWEIZERISCHE NATL-V AG-REG
CHF
1008
7
22
0
0
0
1
0.50
1749
1735
1729
1786
-
-
-
-
5.14
4.97
5.08
5.39
10.10
10.09
9.88
GATEGROUP HOLDING AG
CHF
682
34
26
0
0
0
0
0.99
3289
3345
3366
3463
72
51
-
-
-2.45
-3.22
1.39
2.03
-
-
RIETER HOLDING AG-REG
CHF
956
6
5
0
0
0
0
0.89
976
995
1068
1229
73
58
48
48
3.86
3.01
5.73
14.32
74.65
VALORA HOLDING AG-REG
CHF
785
6
3
1
0
0
0
1.11
3130
3157
3173
3216
147
167
91
91
21.09
18.01
18.05
19.47
BASELLANDS KANTONALBANK-CERT
CHF
2341
0
2
4
0
0
1
623
611
-
-
-
-
81.32
56.13
EMMI AG-REG
CHF
1576
1
5
1
0
0
0
2.19
3276
3526
3571
3650
274
285
-
-
21.80
19.01
20.31
BOSSARD HOLDING AG-BR
CHF
804
10
3
0
0
0
0
0.95
518
518
661
708
64
64
89
89
14.56
14.56
SCHWEITER TECHNOLOGIES AG-BR
CHF
965
1
1
0
0
0
0
0.62
740
697
737
768
88
77
-
-
29.85
U-BLOX AG
CHF
528
10
6
0
0
0
0
0.46
190
220
242
280
41
-
48
48
INFICON HOLDING AG-REG
CHF
739
1
2
0
0
0
0
0.74
327
313
337
356
62
-
-
SIEGFRIED HOLDING AG-REG
CHF
610
4
4
0
0
0
0
0.58
404
424
424
436
54
61
VZ HOLDING AG
CHF
1325
0
8
0
0
0
0
1.11
169
183
194
224
77
AFG ARBONIA-FORSTER HOLD-REG
CHF
629
18
18
0
0
0
0
0.90
1336
1294
1423
1437
120
BASLER KANTONALBK - PC
CHF
2698
2
28
9
0
0
6
1057
1017
-
-
-
-
8.03
7.66
INTERSHOP HOLDINGS AG-BR
CHF
756
1
2
1
0
0
0
1.35
98
100
97
104
76
61
80
80
26.59
METALL ZUG AG-SHS B-REG
CHF
1068
0
0
0
0
0
0
0.68
920
943
940
962
122
-
115
115
KUDELSKI SA-BR
CHF
727
112
54
0
0
0
0
0.88
928
930
962
1002
113
128
134
LEM HOLDING SA-REG
CHF
788
0
1
0
0
0
0
0.76
258
258
288
313
54
-
KOMAX HOLDING AG-REG
CHF
473
7
3
0
0
0
0
0.46
315
343
370
387
27
LIECHTENSTEIN LANDESBANK-BR
CHF
1249
5
28
2
0
0
9
642
693
500
413
ZEHNDER GROUP AG-BR
CHF
520
13
12
0
0
0
0
0.42
576
567
572
VETROPACK HOLDING AG-BR
CHF
824
0
0
0
0
0
0
0.78
664
669
674
23
-3.35
1.64
-
-
-
AA+
17.12.2010
-
-
-55.98
4.84
-
-
-24.65
-
-
-
-
13.73
14.17
3.32
-3.34
-3.69
-
-
-
-
-
13.55
1.75
0.19
4.32
-12.72
25.74
A
30.03.2009
-
-
13.07
9.58
417.01
-
-
-
-
-
-
-
-14.53
84.77
14.49
-
-
-
-
-
-
12.86
7.54
5.77
4.22
12.57
5.62
-
-
-
-
19.52
-8.75
2.38
-
-6.85
-
-
-
-
-
-3.68
-3.55
-
-
-
-
-
-
-
9.33
0.84
-4.46
-
-
-
NR
23.05.2006
-
-
20.13
13.78
12.45
0.89
-66.64
-
1.67
BB-
11.06.2013
-
-
387.38
39.23
15.69
-12.32
-11.88
-59.79
-34.69
6.43
-
-
-
-
13.95
13.95
13.92
12.90
1.17
-0.83
13.72
6.26
5.81
-
-
-
-
21.12
14.47
-3.17
-5.91
-
-
-
AAA
21.11.2001
-
-
21.60
17.03
17.04
15.94
14.99
10.50
4.58
12.42
12.42
8.89
-
-
-
-
16.82
17.35
15.18
15.18
13.14
12.74
3.23
-2.78
-3.69
-0.42
13.55
-
-
-
-
25.12
27.49
33.77
29.23
30.91
26.72
21.75
-3.86
321.01
-4.52
33.94
12.17
-
-
-
-
2.99
3.55
4.21
4.93
25.93
26.25
21.84
18.67
42.68
25.38
26.89
33.00
-
-
-
-
-
-
19.63
18.09
19.25
21.20
21.67
21.89
20.36
18.49
-5.24
7.09
-5.59
8.51
-
-
-
-
-
63
63
7.27
8.01
10.50
13.38
22.01
22.73
16.80
13.18
13.28
6.35
35.65
-3.94
15.86
-
-
-
-
85
56
56
7.57
8.44
9.06
10.57
21.57
21.65
20.09
17.21
7.48
11.76
6.48
12.61
51.20
-
-
-
-
118
128
128
-3.12
-2.38
2.04
2.93
-
-
18.59
12.96
-4.30
-5.82
9.10
-7.13
10.05
-
-
-
-
12.36
14.34
3.07
-5.74
-
-
-
AA
06.08.2013
-
-
29.15
24.09
26.11
13.57
15.04
16.42
15.15
-0.41
-3.07
4.80
3.21
67.11
-
-
-
-
152.93
276.35
151.91
173.58
9.57
9.57
17.41
15.24
-0.75
2.91
-24.67
-2.51
-
-
-
-
-
134
0.33
0.73
1.04
1.18
20.39
20.35
14.34
12.60
-3.75
-1.13
15.97
-7.11
15.08
-
-
-
-
-
-
31.51
31.53
35.32
43.27
24.09
24.09
21.51
17.56
-0.64
5.03
16.00
7.46
-
-
-
-
-
39
-
-
3.66
5.44
9.59
10.71
27.44
27.95
15.56
13.94
-24.74
6.19
-60.21
-15.07
12.54
-
-
-
-
-
-
-
-
3.65
1.79
3.60
3.86
24.88
24.88
12.36
11.55
5.75
-5.92
-
-
-
-
-
-
-
591
62
47
-
-
2.54
1.08
1.58
2.26
36.90
36.90
25.12
17.55
1.79
2.41
-19.46
0.19
9.15
-
-
-
-
696
128
-
140
140
224.18
144.78
145.20
156.65
15.27
-
15.22
14.11
2.80
-3.78
-10.43
-10.29
-
-
-
-
-
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
Valuation Measures II/II Price to Book Ratio
Price to Sales Ratio
Price to Cash Flow Ratio
Enterprise Value to EBITDA Ratio
Price to Earnings Ratio
Estimated Dividend Yield
Target
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
%D to Spot
S&P 500 INDEX
2.38
2.38
2.21
2.03
2.38
1.52
1.52
1.45
1.39
1.52
10.59
10.59
9.57
8.75
10.59
9.47
9.47
8.73
8.18
9.47
15.38
15.38
13.86
12.53
15.38
2.07
2.07
2.25
2.40
2.07
1850.6
9.2%
Euro Stoxx 50 Pr
1.32
1.32
1.25
1.18
1.32
0.85
0.85
0.82
0.80
0.85
6.58
6.58
6.05
5.47
6.59
7.60
7.60
7.20
6.82
7.60
13.07
13.07
11.69
10.51
13.07
3.90
3.90
4.10
4.45
3.90
3026.5
3.5%
NIKKEI 225
1.56
1.56
1.46
1.37
1.56
0.75
0.75
0.72
0.70
0.75
9.20
9.20
8.49
7.30
9.20
9.07
9.07
8.30
7.80
9.07
18.36
18.36
16.37
14.74
18.36
1.59
1.59
1.74
1.88
1.59
15220.8
4.1%
FTSE 100 INDEX
1.81
1.81
1.69
1.39
1.81
1.05
1.05
1.02
0.99
1.05
8.83
8.83
7.96
7.27
8.83
7.67
7.67
7.03
6.62
7.67
13.02
13.02
11.84
10.86
13.02
3.72
3.73
4.15
4.42
3.72
7099.2
8.5%
SWISS MARKET INDEX
2.50
2.50
2.32
2.17
2.50
2.11
2.11
2.02
1.93
2.11
13.16
13.16
11.85
10.58
13.16
13.32
13.32
12.34
11.52
13.32
15.60
15.60
14.12
12.83
15.60
3.17
3.17
3.53
3.99
3.17
8666.5
7.5%
S&P/TSX COMPOSITE INDEX
1.76
1.76
1.64
1.52
1.76
1.69
1.69
1.55
1.51
1.69
8.92
8.92
8.05
6.79
8.92
8.95
8.95
7.95
7.36
8.95
15.56
15.56
13.71
12.44
15.56
3.11
3.11
3.23
3.35
3.11
14299.7
11.1%
S&P/ASX 200 INDEX
1.96
1.96
1.86
1.77
1.96
1.85
1.85
1.73
1.66
1.85
11.18
11.18
10.24
9.58
11.18
9.43
9.43
8.59
8.03
9.43
15.44
15.44
14.00
13.00
15.44
4.45
4.45
4.75
5.09
4.45
5383.9
2.0%
HANG SENG INDEX
1.38
1.38
1.28
1.19
1.38
1.79
1.79
1.66
1.54
1.79
8.16
8.16
7.71
7.19
8.16
9.08
9.08
8.31
7.66
9.08
11.12
11.12
10.33
9.38
11.12
3.49
3.49
3.74
4.08
3.49
25126.2
8.3%
MSCI EM
1.49
1.49
1.36
1.24
1.49
1.03
1.03
0.96
0.90
1.03
7.47
7.47
6.80
6.26
7.47
7.74
7.74
7.03
6.52
7.74
11.44
11.44
10.24
9.41
11.44
2.75
2.75
3.01
3.29
2.75
1124.6
11.3%
NESTLE SA-REG
3.33
3.17
2.94
2.77
2.22
2.16
2.05
1.94
1.83
15.24
14.95
13.72
12.57
13.09
12.73
11.92
11.19
10.27
18.59
18.29
16.95
15.58
14.45
3.27
3.40
3.61
3.84
3.83
69.14
9.1%
NOVARTIS AG-REG
2.65
2.58
2.46
2.35
2.08
3.69
3.63
3.53
3.42
3.32
12.92
12.83
12.14
10.93
10.69
13.03
13.26
12.64
11.89
11.46
14.71
15.00
13.83
12.71
12.13
3.17
3.27
3.42
3.64
3.90
74.21
6.5%
ROCHE HOLDING AG-GENUSSCHEIN
12.83
9.97
7.92
6.53
5.18
4.63
4.44
4.28
4.14
4.03
15.67
13.49
12.49
11.60
11.71
12.59
11.22
10.65
10.14
9.61
17.81
16.19
15.08
14.11
13.32
3.01
3.29
3.57
3.85
4.17
270.95
11.2%
UBS AG-REG
1.48
1.46
1.38
1.33
2.87
2.47
2.43
2.32
2.42
121.10
17.62
11.84
8.77
18.46
18.88
14.51
11.55
9.68
0.70
1.31
3.19
6.25
6.86
19.73
5.1%
ABB LTD-REG
3.28
2.99
2.69
2.42
1.40
1.34
1.29
1.22
1.15
14.54
12.86
11.03
10.16
10.66
10.99
9.61
8.72
8.02
8.22
18.19
16.37
14.40
13.04
12.92
2.99
3.23
3.40
3.60
3.95
22.56
4.9%
CIE FINANCIERE RICHEMON-REG
3.98
3.46
3.01
2.61
2.18
4.25
3.90
3.56
5.93
3.06
18.98
16.36
14.50
12.91
14.27
12.89
11.52
10.49
10.05
21.06
18.71
16.67
15.02
14.27
0.84
1.27
1.49
1.70
1.99
97.45
6.3%
CREDIT SUISSE GROUP AG-REG
1.04
1.01
0.94
0.89
0.82
1.79
1.63
1.58
1.52
1.47
17.76
10.46
8.84
7.84
11.51
10.83
9.25
8.40
8.41
2.50
2.88
3.99
4.81
5.64
29.94
8.1%
SYNGENTA AG-REG
4.57
3.88
3.50
3.14
2.71
2.57
2.40
2.27
2.16
15.62
15.55
13.73
12.57
18.74
17.80
15.80
14.41
13.55
2.25
2.62
2.91
3.13
3.35
412.22
10.0%
ZURICH INSURANCE GROUP AG
1.13
1.13
1.09
1.04
1.00
0.62
0.65
0.64
0.64
0.55
11.57
9.51
8.87
8.56
8.46
7.18
6.98
7.08
7.15
7.08
263.19
12.8%
SWISS RE AG
0.90
0.93
0.91
0.86
0.88
0.95
0.92
0.87
0.81
0.78
8.85
11.36
9.44
8.75
8.23
8.49
9.89
9.18
8.67
4.52
5.90
5.55
5.57
5.58
78.74
3.6%
SWATCH GROUP AG/THE-BR
3.47
3.13
2.74
2.42
3.98
3.51
3.19
2.94
2.74
22.07
18.42
15.66
13.77
18.13
13.94
12.00
10.62
9.57
9.16
21.31
18.15
16.13
14.48
13.38
1.16
1.32
1.51
1.70
2.00
622.00
6.1%
HOLCIM LTD-REG
1.27
1.25
1.17
1.08
1.02
1.07
1.02
0.96
0.87
7.22
6.89
6.00
5.25
4.06
8.54
8.42
7.30
6.52
5.57
19.82
16.97
12.82
10.37
7.00
1.59
1.97
2.55
3.15
3.68
73.22
7.8%
TRANSOCEAN LTD
1.04
1.01
0.95
0.88
1.68
1.70
1.56
1.48
1.45
6.31
6.49
5.20
4.72
4.65
6.94
6.81
5.67
5.24
5.11
12.85
11.22
8.40
7.56
6.86
1.11
4.10
5.09
5.24
50.55
24.4%
SGS SA-REG
7.95
7.40
6.60
5.85
3.08
2.82
2.61
2.41
2.22
18.60
16.67
14.55
13.18
12.43
15.26
13.61
11.97
10.89
10.37
26.56
24.51
21.37
19.03
17.49
2.90
2.89
3.02
3.20
WEATHERFORD INTL LTD
1.25
1.32
1.18
1.02
0.78
0.72
0.66
0.61
7.47
6.37
4.66
4.17
7.55
7.07
5.82
5.14
23.95
18.41
11.73
8.87
0.00
0.00
0.00
0.00
SWISSCOM AG-REG
4.55
4.43
4.07
3.75
2.01
1.99
1.98
1.96
1.99
6.42
6.01
6.00
5.96
GIVAUDAN-REG
3.33
3.34
3.24
3.15
2.91
2.76
2.64
2.52
2.44
17.45
14.73
13.73
12.46
JULIUS BAER GROUP LTD
1.81
1.92
1.83
1.71
5.44
4.28
3.60
3.27
3.28
21.09
20.41
13.93
11.55
GEBERIT AG-REG
6.62
5.77
5.27
4.89
4.19
4.01
3.83
3.63
3.65
18.63
16.83
15.91
15.14
14.77
16.30
15.32
14.43
ADECCO SA-REG
2.56
2.55
2.39
2.15
1.73
0.48
0.51
0.48
0.45
0.41
15.53
15.35
12.73
10.98
11.77
12.79
12.68
10.50
ACTELION LTD-REG
4.77
5.00
4.21
3.44
2.85
4.46
4.36
4.20
4.06
4.22
18.70
14.49
13.44
12.32
12.59
12.66
11.74
11.05
KUEHNE & NAGEL INTL AG-REG
5.99
5.72
5.28
4.88
4.48
0.85
0.82
0.79
0.69
0.62
20.35
17.93
16.06
14.80
14.30
15.29
13.91
12.71
11.82
SCHINDLER HOLDING-PART CERT
5.05
5.02
4.32
3.72
1.86
1.76
1.65
1.56
1.48
19.41
18.83
15.38
13.90
12.05
11.91
11.07
SONOVA HOLDING AG-REG
4.71
4.02
3.50
3.09
4.13
3.87
3.62
3.38
3.21
28.81
17.78
16.00
14.28
20.86
14.84
13.26
SIKA AG-BR
3.48
3.10
2.80
2.54
1.40
1.32
1.22
1.14
1.06
15.95
13.70
12.11
11.09
12.49
11.08
9.95
SWATCH GROUP AG/THE-REG
2.99
2.81
2.43
3.97
3.57
3.30
14.17
12.12
11.09
ARYZTA AG
1.85
1.71
1.59
1.51
1.35
1.05
0.98
0.93
0.89
0.85
10.19
8.18
7.02
6.53
10.42
9.63
8.73
SWISS LIFE HOLDING AG-REG
0.57
0.62
0.60
0.57
0.58
0.32
0.30
0.31
0.28
0.28
CLARIANT AG-REG
1.54
1.59
1.51
1.39
0.69
0.82
0.79
0.75
0.70
BALOISE HOLDING AG - REG
1.10
0.99
0.95
0.94
0.55
0.62
0.60
0.65
LINDT & SPRUENGLI AG-REG
5.66
4.73
4.35
4.21
3.42
3.18
2.97
2.78
2.55
27.15
23.68
21.28
18.48
SWISS PRIME SITE-REG
1.07
1.03
1.02
1.01
9.95
6.20
6.24
6.23
9.00
20.06
15.05
16.29
16.82
PARTNERS GROUP HOLDING AG
9.44
7.01
6.08
5.48
14.06
12.10
10.65
9.43
8.25
22.43
91.27
19.49
13.82
LONZA GROUP AG-REG
1.60
1.63
1.52
1.39
1.02
1.02
0.97
0.92
0.88
6.28
6.91
6.10
5.36
GALENICA AG-REG
3.74
3.24
2.86
2.56
1.41
1.42
1.36
1.30
1.21
17.03
14.39
14.10
12.98
DUFRY AG-REG
3.15
2.93
2.59
2.25
1.28
1.12
0.99
0.90
0.79
11.33
12.75
11.38
9.02
LINDT & SPRUENGLI AG-PC
5.14
3.97
3.64
3.33
3.42
3.17
2.96
2.77
2.56
24.10
27.85
23.89
SULZER AG-REG
2.08
1.93
1.76
1.59
1.21
1.16
1.09
1.01
0.94
10.44
12.51
PSP SWISS PROPERTY AG-REG
1.01
0.95
0.94
0.94
13.44
13.18
12.99
12.73
11.85
22.56
SCHINDLER HOLDING AG-REG
4.90
4.86
4.19
3.60
1.86
1.76
1.65
1.56
1.48
GAM HOLDING AG
1.37
1.33
1.25
1.17
5.09
4.25
4.04
3.69
3.61
HELVETIA HOLDING AG-REG
0.98
0.95
0.90
0.84
0.48
0.46
0.44
0.43
FISCHER (GEORG)-REG
1.81
2.04
1.84
1.67
0.63
0.61
0.59
0.57
EMS-CHEMIE HOLDING AG-REG
6.55
6.45
6.10
5.78
4.23
3.94
3.74
BARRY CALLEBAUT AG-REG
3.38
2.68
2.51
2.27
1.04
0.99
0.80
OC OERLIKON CORP AG-REG
2.17
2.00
1.84
1.70
1.41
1.38
1.33
DKSH HOLDING LTD
4.47
3.78
3.38
3.02
0.58
0.50
PARGESA HOLDING SA-BR
0.74
0.76
0.76
0.73
1.00
11.83
FLUGHAFEN ZUERICH AG-REG
1.60
1.51
1.40
1.31
3.12
3.03
PANALPINA WELTTRANSPORT -REG
3.79
4.03
3.70
3.31
0.48
0.44
0.91
2.23
2.58
2.90
10.26
9.35
7.32
13.07
12.10
4.08
6.35
12.58
11.38
10.53
10.07
7.40
7.29
7.19
7.04
13.07
14.03
13.78
13.50
13.62
5.02
5.03
5.11
5.25
5.42
434.84
-0.8%
12.85
12.11
11.83
24.35
21.95
19.90
18.38
16.48
1.94
3.15
3.54
3.94
4.18
1296.11
-2.3%
20.73
18.12
14.72
12.27
17.45
1.44
1.50
1.76
2.30
12.46
23.41
21.47
20.10
18.73
17.83
2.71
2.97
3.19
3.38
9.03
7.94
18.83
18.38
14.66
12.22
10.24
2.61
2.88
3.25
10.25
11.57
17.34
17.40
16.26
14.40
15.08
1.21
1.62
1.75
11.07
25.56
23.55
20.97
19.41
17.85
3.03
3.19
10.09
9.11
22.89
22.50
19.68
17.80
16.36
1.66
12.06
10.61
24.79
20.63
18.28
16.51
14.07
1.20
9.06
8.38
23.51
20.45
17.69
15.68
14.31
18.72
15.78
14.40
8.21
7.70
14.02
13.36
12.04
10.84
9.81
9.64
7.74
8.01
7.62
16.24
14.52
12.36
10.60
11.26
9.86
9.64
8.57
7.67
13.48
6.97
6.72
43.39
2.3%
2.53
235.83
-2.6%
3.79
3.87
66.03
2.7%
1.82
1.99
67.67
5.6%
3.50
3.80
4.32
114.31
-5.4%
1.64
1.90
2.10
2.08
141.78
5.2%
1.55
1.67
2.00
2.07
111.90
0.3%
1.80
2.12
2.37
2.53
2572.67
-3.9%
1.27
1.46
1.66
125.50
22.6%
1.08
1.13
1.26
1.40
1.52
64.96
11.7%
6.64
2.62
2.73
2.87
3.15
4.02
183.67
5.4%
10.00
1.87
2.31
2.67
3.09
2.62
16.14
5.6%
9.71
4.64
4.85
4.94
4.95
103.82
2.3%
1.34
1.51
1.67
1.83
39373.33
-8.1%
5.18
5.18
5.18
5.18
67.00
-3.6%
2.65
3.13
3.54
3.93
15.19
13.97
12.70
34.48
31.84
28.87
26.01
22.01
23.02
22.08
21.65
22.26
19.20
19.21
18.69
17.83
23.07
20.00
17.42
15.31
13.78
23.12
20.70
17.86
15.62
9.84
9.67
8.56
7.81
7.04
17.90
15.20
12.52
11.05
9.94
2.76
2.91
3.16
3.44
13.78
12.73
12.51
11.45
9.66
20.80
17.53
17.12
15.67
12.32
1.22
1.60
1.66
1.84
12.10
11.28
9.50
8.40
7.46
15.93
21.48
16.17
13.32
12.14
0.00
0.00
0.05
0.34
17.54
18.48
16.71
15.29
14.06
12.74
30.74
27.77
25.42
23.18
19.32
1.52
1.76
1.94
11.12
9.96
9.06
9.51
8.05
7.07
6.41
15.11
17.11
13.75
11.70
10.70
2.22
2.19
22.30
22.51
22.54
24.38
23.63
23.46
22.94
21.74
22.38
21.94
22.14
21.89
20.52
3.87
18.82
18.26
14.92
13.48
12.05
11.91
11.07
10.09
9.11
22.19
21.82
19.08
17.26
15.86
18.65
12.58
12.03
10.92
19.17
13.27
12.45
10.91
10.57
10.11
9.76
9.45
0.53
7.27
7.28
7.51
6.82
7.56
7.34
6.71
6.34
5.76
15.29
14.24
12.49
11.63
10.61
3.58
3.27
27.47
20.08
19.39
18.54
19.46
17.47
16.58
15.87
13.75
28.93
25.31
24.65
23.67
0.75
0.69
14.75
13.80
14.21
12.54
13.77
13.59
11.25
10.06
9.07
18.89
21.02
17.65
15.12
1.29
1.27
9.25
10.88
9.90
9.26
9.04
6.96
7.50
6.75
6.33
6.32
18.25
18.09
15.63
0.46
0.42
0.40
25.06
20.30
18.08
16.23
18.01
15.45
13.83
12.21
10.89
9.58
28.21
24.13
19.01
19.79
17.03
25.15
13.28
10.26
46.07
51.23
36.46
33.83
44.29
15.57
2.99
2.89
9.47
8.28
6.87
6.38
7.94
7.71
7.69
7.39
16.59
0.42
0.40
55.65
27.70
18.79
15.18
20.52
16.99
13.67
11.05
44.93
0.40
13.06
15.2%
13.83
16.58
24.22
4.3%
15.90
7.22
18.31
10.82
2272.60
15.57
8.50
17.82
2.78
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
8.69
17.82
5.18
241.67
8.1%
4.10
72.40
-2.8%
2.53
737.33
-4.8%
146.27
6.7%
2.13
4008.00
8.6%
2.55
2.92
147.82
6.3%
4.11
4.19
4.24
87.03
10.2%
1.79
1.93
2.08
2.27
143.25
9.6%
3.01
3.75
4.31
4.73
18.85
13.6%
4.17
4.30
4.45
4.68
2.15
2.65
2.92
3.20
20.26
2.37
3.13
3.35
3.49
13.28
1.59
1.75
1.91
2.11
2.59
882.14
-1.7%
14.40
14.82
1.90
2.28
2.40
2.64
2.85
13.69
11.3%
21.64
19.37
17.37
1.08
1.28
1.51
1.56
1.85
80.91
4.0%
12.48
10.82
3.32
3.90
4.08
4.35
70.10
2.1%
19.24
14.71
13.57
1.84
2.05
2.39
2.65
515.42
7.4%
38.69
28.39
21.56
0.97
1.44
1.62
2.03
119.95
-9.8%
15.02
4.26
3.25
2.71
418.67
2.7%
538.13
-3.0%
262.67
-17.2%
Valuation Measures II/II Price to Book Ratio
Price to Sales Ratio
Price to Cash Flow Ratio
Enterprise Value to EBITDA Ratio
Price to Earnings Ratio
Estimated Dividend Yield
Target
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
%D to Spot
S&P 500 INDEX
2.38
2.38
2.21
2.03
2.38
1.52
1.52
1.45
1.39
1.52
10.59
10.59
9.57
8.75
10.59
9.47
9.47
8.73
8.18
9.47
15.38
15.38
13.86
12.53
15.38
2.07
2.07
2.25
2.40
2.07
1850.6
9.2%
Euro Stoxx 50 Pr
1.32
1.32
1.25
1.18
1.32
0.85
0.85
0.82
0.80
0.85
6.58
6.58
6.05
5.47
6.59
7.60
7.60
7.20
6.82
7.60
13.07
13.07
11.69
10.51
13.07
3.90
3.90
4.10
4.45
3.90
3026.5
3.5%
NIKKEI 225
1.56
1.56
1.46
1.37
1.56
0.75
0.75
0.72
0.70
0.75
9.20
9.20
8.49
7.30
9.20
9.07
9.07
8.30
7.80
9.07
18.36
18.36
16.37
14.74
18.36
1.59
1.59
1.74
1.88
1.59
15220.8
4.1%
FTSE 100 INDEX
1.81
1.81
1.69
1.39
1.81
1.05
1.05
1.02
0.99
1.05
8.83
8.83
7.96
7.27
8.83
7.67
7.67
7.03
6.62
7.67
13.02
13.02
11.84
10.86
13.02
3.72
3.73
4.15
4.42
3.72
7099.2
8.5%
SWISS MARKET INDEX
2.50
2.50
2.32
2.17
2.50
2.11
2.11
2.02
1.93
2.11
13.16
13.16
11.85
10.58
13.16
13.32
13.32
12.34
11.52
13.32
15.60
15.60
14.12
12.83
15.60
3.17
3.17
3.53
3.99
3.17
8666.5
7.5%
S&P/TSX COMPOSITE INDEX
1.76
1.76
1.64
1.52
1.76
1.69
1.69
1.55
1.51
1.69
8.92
8.92
8.05
6.79
8.92
8.95
8.95
7.95
7.36
8.95
15.56
15.56
13.71
12.44
15.56
3.11
3.11
3.23
3.35
3.11
14299.7
11.1%
S&P/ASX 200 INDEX
1.96
1.96
1.86
1.77
1.96
1.85
1.85
1.73
1.66
1.85
11.18
11.18
10.24
9.58
11.18
9.43
9.43
8.59
8.03
9.43
15.44
15.44
14.00
13.00
15.44
4.45
4.45
4.75
5.09
4.45
5383.9
2.0%
HANG SENG INDEX
1.38
1.38
1.28
1.19
1.38
1.79
1.79
1.66
1.54
1.79
8.16
8.16
7.71
7.19
8.16
9.08
9.08
8.31
7.66
9.08
11.12
11.12
10.33
9.38
11.12
3.49
3.49
3.74
4.08
3.49
25126.2
8.3%
MSCI EM
1.49
1.49
1.36
1.24
1.49
1.03
1.03
0.96
0.90
1.03
7.47
7.47
6.80
6.26
7.47
7.74
7.74
7.03
6.52
7.74
11.44
11.44
10.24
9.41
11.44
2.75
2.75
3.01
3.29
2.75
1124.6
11.3%
NOBEL BIOCARE HOLDING AG-REG
4.48
3.86
3.50
3.17
2.35
2.39
2.30
2.19
2.04
17.11
20.11
15.30
13.96
9.98
12.88
13.45
11.87
10.83
10.72
30.94
28.09
24.08
20.57
14.96
1.34
1.58
1.86
2.04
2.71
11.26
-16.3%
BUCHER INDUSTRIES AG-REG
2.55
2.27
2.01
1.79
0.92
0.89
0.86
0.83
0.86
10.23
9.32
8.52
8.08
8.30
8.70
7.84
7.41
7.03
6.92
15.33
13.51
12.63
11.75
11.54
1.98
2.32
2.51
2.65
2.99
250.38
7.0%
KABA HOLDING AG-REG B
2.56
2.36
2.17
1.99
1.60
1.55
1.50
1.43
1.38
13.26
12.68
11.75
8.66
10.13
9.39
8.68
7.93
7.26
19.12
17.23
15.54
13.66
11.85
2.41
2.74
2.94
3.33
3.63
388.33
-2.9%
STRAUMANN HOLDING AG-REG
3.89
3.82
3.36
3.17
3.72
3.80
3.69
3.21
2.86
24.76
19.17
16.56
14.70
18.86
16.28
14.44
11.62
10.02
31.29
23.23
20.72
17.52
15.05
1.77
2.08
2.25
2.46
2.09
160.82
-2.5%
TEMENOS GROUP AG-REG
4.55
4.10
3.58
3.08
4.02
3.76
3.51
3.23
2.95
22.64
16.81
15.86
13.46
16.52
13.94
12.15
10.74
9.75
29.56
21.76
18.58
15.81
13.39
0.00
1.36
1.50
1.69
2.50
24.23
8.2%
BANQUE CANTONALE VAUDOIS-REG
1.22
1.27
1.27
1.26
4.22
4.27
4.13
4.01
3.76
10.94
11.13
11.04
10.65
14.10
14.45
13.98
13.05
6.46
6.63
6.80
6.95
506.00
2.2%
VALIANT HOLDING AG-REG
0.72
0.68
0.62
0.57
3.59
3.57
3.59
3.43
3.29
12.07
12.62
12.84
11.81
3.64
3.64
3.64
3.96
100.00
13.8%
KUONI REISEN HLDG-REG(CAT B)
1.80
1.81
1.65
1.50
0.25
0.25
0.31
0.29
0.23
ALLREAL HOLDING AG-REG
1.05
1.02
0.99
0.97
8.19
7.21
6.98
6.87
LOGITECH INTERNATIONAL-REG
1.81
1.86
1.76
1.62
0.73
0.75
0.74
0.73
LUZERNER KANTONALBANK AG-REG
1.45
1.39
1.33
1.28
7.20
7.18
7.02
6.86
MOBIMO HOLDING AG-REG
0.98
0.95
0.95
0.94
9.53
9.48
9.69
9.06
9.30
TECAN GROUP AG-REG
3.53
3.18
2.87
2.53
2.80
2.71
2.47
2.20
1.97
BELIMO HOLDING AG-REG
5.53
4.87
4.37
3.92
3.21
2.97
2.74
2.53
2.30
BURCKHARDT COMPRESSION HOLDI
3.64
3.25
2.96
2.80
3.16
2.79
2.56
2.41
2.37
AMS AG
2.23
2.09
1.82
1.58
2.62
2.61
2.32
2.12
FORBO HOLDING AG-REG
1.76
1.59
1.47
1.35
1.30
1.29
1.27
1.24
ST GALLER KANTONALBANK A-REG
1.06
1.02
0.98
0.94
4.25
4.14
4.38
4.28
GRAUBUENDNER KANTONALBANK-PC
1.42
1.30
1.24
7.71
7.69
7.46
MEYER BURGER TECHNOLOGY AG
0.87
1.26
1.37
1.35
1.33
2.55
1.64
1.22
DAETWYLER HOLDING AG-BR
2.61
2.78
2.42
2.12
1.40
1.37
1.29
2.46
VONTOBEL HOLDING AG-REG
1.42
1.39
1.33
1.28
2.94
2.58
2.42
2.25
2.17
EFG INTERNATIONAL AG
1.58
1.46
1.32
1.24
2.33
2.58
2.53
2.28
2.17
BASILEA PHARMACEUTICA-REG
1.65
11.70
14.37
3.82
12.42
17.23
12.36
7.09
4.14
IMPLENIA AG-REG
1.91
1.73
1.57
1.45
0.38
0.35
0.33
0.33
7.51
6.32
6.24
5.83
5.66
5.13
4.83
4.69
14.95
12.67
11.70
HUBER & SUHNER AG-REG
1.60
1.53
1.46
1.38
1.38
1.30
1.23
1.18
19.23
10.11
10.66
10.08
12.58
9.17
8.15
7.64
40.17
21.71
17.76
SCHWEIZERISCHE NATL-V AG-REG
1.05
0.99
0.94
0.90
0.57
0.58
0.56
0.57
8.78
8.99
GATEGROUP HOLDING AG
1.32
2.28
1.98
1.74
0.21
0.20
0.20
0.19
0.19
5.58
5.33
4.96
4.63
5.37
5.43
4.91
4.56
4.56
15.66
18.31
RIETER HOLDING AG-REG
2.32
2.25
2.01
1.82
1.00
0.89
0.78
0.74
0.75
13.81
14.80
10.54
8.80
12.40
10.22
6.04
5.22
5.34
50.43
35.69
14.28
11.68
VALORA HOLDING AG-REG
1.26
1.21
1.16
1.11
0.25
0.25
0.24
0.24
0.24
6.96
5.86
5.68
5.19
5.71
8.88
7.08
6.77
6.29
6.12
12.65
12.67
11.74
10.00
EMMI AG-REG
1.47
1.34
1.24
1.16
0.48
0.44
0.43
0.42
6.18
6.46
6.14
5.93
7.87
7.56
7.30
7.10
14.93
14.50
13.64
12.82
BOSSARD HOLDING AG-BR
4.29
4.18
3.44
2.90
1.53
1.22
1.90
1.07
1.01
11.89
10.80
9.79
9.20
8.74
14.74
10.66
9.92
9.39
15.11
11.96
11.59
11.03
SCHWEITER TECHNOLOGIES AG-BR
1.33
1.35
1.37
1.32
1.22
1.31
1.26
1.19
10.41
12.68
12.25
12.02
7.05
7.93
7.05
6.49
15.84
24.31
19.79
U-BLOX AG
3.29
2.85
2.52
2.22
2.85
2.18
1.89
1.68
31.10
15.65
13.18
11.98
13.29
9.52
8.22
7.28
29.50
19.87
16.99
INFICON HOLDING AG-REG
3.69
4.02
3.91
3.79
2.51
2.43
2.30
2.22
13.92
15.20
13.15
11.90
12.15
11.26
10.32
10.03
19.45
18.53
SIEGFRIED HOLDING AG-REG
1.48
1.61
1.58
1.45
1.53
1.44
1.40
1.33
14.07
10.71
8.69
7.11
12.39
9.23
7.05
6.00
26.59
15.29
VZ HOLDING AG
5.20
4.48
3.67
3.14
8.15
6.83
5.92
5.20
4.10
22.06
17.31
15.02
13.25
15.42
12.18
10.50
6.50
23.51
AFG ARBONIA-FORSTER HOLD-REG
1.36
1.27
1.19
1.10
0.44
0.44
0.44
0.42
0.42
6.00
5.93
5.19
4.80
7.79
7.03
6.21
5.68
5.26
INTERSHOP HOLDINGS AG-BR
1.26
1.22
1.20
1.19
7.81
7.75
7.30
7.69
14.71
14.64
13.76
14.77
16.99
16.93
15.72
METALL ZUG AG-SHS B-REG
1.29
1.35
1.27
1.28
1.17
1.14
1.11
1.10
5.99
5.94
5.42
KUDELSKI SA-BR
1.54
1.42
1.28
1.17
0.77
0.76
1.30
1.27
6.42
6.68
6.11
5.51
8.61
6.61
LEM HOLDING SA-REG
8.53
8.54
2.99
2.74
2.52
2.37
17.09
16.54
15.16
14.49
12.82
KOMAX HOLDING AG-REG
1.68
1.58
1.45
1.34
1.51
1.28
1.22
1.19
15.06
16.31
0.66
0.64
0.61
2.50
3.02
2.91
11.69
8.77
9.16
6.97
6.21
7.07
6.13
5.39
4.87
15.94
15.39
12.47
11.19
1.05
1.09
1.83
2.15
387.75
6.2%
17.88
14.39
16.25
16.07
22.29
19.36
18.40
17.67
17.80
17.11
15.80
14.74
4.35
4.37
4.74
4.73
140.00
11.3%
13.33
14.57
11.85
10.37
11.55
10.04
8.32
7.89
41.54
27.02
18.44
15.07
4.81
2.50
2.71
2.86
6.99
-13.1%
16.46
15.96
15.14
14.67
16.71
16.65
16.16
15.64
3.05
3.05
3.05
3.33
19.44
21.85
21.73
21.38
21.90
23.14
21.86
23.91
23.99
23.30
23.69
21.29
22.28
22.76
21.90
4.77
4.77
4.77
4.77
4.77
210.00
11.2%
29.88
14.20
12.50
11.36
15.55
14.10
12.36
10.18
8.52
23.62
22.97
19.36
15.40
12.23
1.35
1.57
1.81
2.11
2.42
104.17
8.1%
18.59
15.92
14.54
13.57
14.83
13.08
11.95
10.84
9.52
23.28
20.39
18.51
17.01
2.42
2.88
3.17
3.51
3.87
2305.00
-0.8%
15.83
14.89
14.26
13.65
12.50
11.93
10.42
9.33
9.44
21.43
20.22
17.45
16.03
14.87
2.43
2.94
3.46
3.83
351.80
-1.7%
1.98
8.59
11.51
9.11
8.35
8.27
10.40
8.24
7.24
7.37
11.02
15.78
11.64
9.72
9.05
1.65
1.80
2.11
2.69
89.26
3.5%
1.24
10.08
9.21
8.58
8.05
7.89
8.27
7.83
7.54
7.31
16.60
15.12
13.87
12.98
10.98
1.78
1.91
2.02
2.26
715.00
4.5%
12.12
11.20
11.35
11.14
13.11
12.49
12.22
11.97
4.10
4.10
4.28
4.78
380.00
3.8%
1.65
1.70
1.62
15.55
15.44
14.62
3.19
3.53
3.53
182.64
22.62
6701.73
215.11
0.00
0.00
0.00
0.00
7.42
-23.4%
12.74
10.66
8.09
7.75
10.18
16.40
15.06
12.50
11.30
2.05
2.30
2.67
2.94
125.00
10.3%
13.35
10.85
9.80
9.11
17.32
14.35
12.33
11.16
3.33
3.86
4.13
4.62
34.36
-2.1%
12.52
11.00
9.30
15.54
13.41
11.89
9.94
9.37
0.91
1.86
2.65
3.76
307.71
6.62
0.00
0.00
0.00
10.97
2.21
2.72
2.90
16.25
1.15
1.83
2.17
8.49
7.60
4.51
4.62
12.54
11.59
1.94
1.05
12.58
1.25
9.62
0.70
4.15
8.39
3.31
BERNER KANTONALBANK AG-REG
1.15
3.94
9.31
44.49
10.13
8.27
7.59
2.34
13.65
7.9%
90.00
21.9%
3.17
65.00
17.8%
2.33
50.00
5.0%
4.88
5.14
46.80
12.5%
1.93
2.43
22.00
-5.0%
1.10
2.36
2.69
206.43
10.9%
4.92
6.19
6.53
7.39
194.67
-6.4%
1.34
1.42
1.51
1.56
2.65
3.10
3.36
3.58
17.20
6.58
5.35
4.56
4.61
625.00
2.8%
14.99
1.22
1.48
1.64
1.80
84.00
10.2%
16.83
16.35
4.70
5.43
5.68
5.57
316.25
7.8%
12.00
12.15
0.68
1.62
2.17
2.40
150.00
2.7%
18.28
15.66
13.52
1.68
2.06
2.39
2.65
153.00
1.5%
34.39
16.92
11.80
9.52
0.00
1.67
2.30
2.96
35.00
11.5%
16.71
15.59
14.94
13.78
14.80
5.95
5.95
6.11
6.11
5.28
20.22
15.84
13.87
13.93
2.51
2.51
2.51
2.51
2400.00
9.6%
6.15
5.92
16.25
13.04
11.46
10.71
0.90
1.34
1.56
1.71
12.38
0.7%
12.27
10.47
9.71
19.12
19.57
15.97
14.90
4.40
4.64
5.94
5.86
7.83
7.60
7.21
28.17
14.16
12.69
11.68
1.67
2.19
2.74
2.91
138.00
11.7%
11.25
10.51
8.29
4.07
4.61
5.69
12.02
22.85
15.97
12.50
2.75
1.83
2.09
2.54
37.00
-8.2%
14.50
13.85
12.84
11.79
2.51
1.89
2.03
2.15
1925.00
5.2%
5.34
90.26
7.06
5.38
ZUGER KANTONALBANK-BR
8.17
BASELLANDS KANTONALBANK-CERT
7.94
9.70
8.85
4.12
3.60
278.33
3.9%
167.50
-8.5%
BASLER KANTONALBK - PC
LIECHTENSTEIN LANDESBANK-BR ZEHNDER GROUP AG-BR
1.55
1.51
1.42
1.31
0.74
0.74
1.20
0.68
VETROPACK HOLDING AG-BR
1.18
1.12
1.05
0.97
1.24
1.22
1.18
3.09
0.66
9.87
9.79
8.66
11.57
8.02
6.64
6.35
8.85
7.02
6.07
6.26
7.67
7.18
5.95
6.39
6.13
5.51
5.10
5.99
5.58
5.20
4.85
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
5.53
7.41
2.80
FUNDAMENTAL SCORING Pitroski F Score Positive Quality Price to Positive Operati Increasi of Currency Book Net ng Cash ng ROA Earning Ratio Income Flow s
Altman Z Score
Long Shares Inc. Term Inc. Current Out Asset Pitroski Debt Gross ratio Same Turnov F Score vs. Margin or Dec. er Assets
Tangiable Assets
Working Captial
Retained Earnings
Trailing 12M Operating Inc (Loss)
Market Cap
Total Liabilities
Ratio Analysis Net Sales (T12M)
Total Shareholder s Equity
Altman Z Score
Altman Z Score Bankruptcy flag
PE
GROWTH & VALUE CHECKLIST
Price to Price To Price to Price to Div Price to Price to Cash Dividen PE < 40 Sales < Book < Cash Yield > Sales Book Flow < d Yield 10 10 Flow 7% 10
Final Score
PEG < 0.75
EPS Relative PE < 20 Growth > Strength 15% >0
ROCE > 12%
Market Market < Cap > 1000m 20m
FINAL SCORE
NESTLE SA-REG
CHF
3.1
1
1
1
1
0
0
0
0
1
5
80337
-3934
60685
13388
190038
62987
89931
62664
4.66
1.00
18.6
1
2
1
3
1
12
0
3.4396
0
3
0
1
0
1
1
1
1
5
NOVARTIS AG-REG
CHF
2.2
1
1
1
1
1
1
0
0
0
6
62795
3953
68092
11794
152316
54997
56673
69219
5.22
1.00
16.0
1
3
1
2
1
11
0
3.9889
0
3
0
1
0
1
1
1
1
5
ROCHE HOLDING AG-GENUSSCHEIN
CHF
11.0
1
1
0
1
1
0
1
1
1
7
53111
11162
14334
16979
158712
48077
45499
16728
5.56
1.00
16.4
1
3
1
11
0
12
0
3.9946
0
2
0
1
0
1
1
1
1
5
UBS AG-REG
CHF
1.2
0
1
0
1
0
-
0
-
0
2
1252770
-
11614
1612
53475
1208983
37754
50249
-
-
-
-
1
1
1
1
1
1
1.0512
0
3
-
-
-
1
-
1
1
3
ABB LTD-REG
CHF
2.8
1
1
0
1
0
1
0
0
0
4
35343
9028
15215
4112
47151
31624
39336
17446
3.71
1.00
17.4
1
1
1
3
1
12
0
3.3111
0
3
0
1
0
1
1
1
1
5
CIE FINANCIERE RICHEMON-REG
CHF
3.3
1
1
1
0
0
0
0
1
0
4
14106
7097
9882
2434
33871
4282
10150
10215
7.62
1.00
16.7
1
3
1
3
1
21
0
1.3114
0
3
0
1
1
1
1
1
1
6
CREDIT SUISSE GROUP AG-REG
CHF
0.8
1
0
0
0
0
-
0
-
0
1
915648
-
11809
1573
28800
881996
38313
42284
-
-
27.1
1
1
1
1
1
-
-
3.3693
0
3
0
0
0
1
-
1
1
3
SYNGENTA AG-REG
CHF
4.2
1
1
1
0
1
0
0
1
1
6
15900
4537
5302
2550
36836
10645
14202
8756
3.87
1.00
19.7
1
3
1
4
1
27
0
2.5851
0
3
0
1
1
1
1
1
1
6
ZURICH INSURANCE GROUP AG
CHF
1.1
1
1
0
0
1
-
0
-
1
4
399712
-
26311
5872
39176
372405
70446
36862
-
-
10.1
1
1
1
1
1
11
0
6.8244
0
3
0
1
0
1
-
1
1
4
SWISS RE AG
CHF
0.7
1
1
1
1
0
-
0
-
1
5
211693
-
25144
5751
24770
181759
33116
34026
-
-
6.1
1
1
1
1
1
6
1
3.8099
0
4
-
1
1
1
-
1
1
5
SWATCH GROUP AG/THE-BR
CHF
2.7
1
1
1
0
1
1
0
-
1
6
10607
6623
9200
1984
24909
1878
7796
9344
11.25
1.00
15.6
1
2
1
3
1
14
0
1.4636
0
3
0
1
1
1
1
1
1
6
HOLCIM LTD-REG
CHF
1.3
1
1
1
1
1
0
0
0
1
6
33173
-36
7722
1816
21766
21593
21544
19838
1.74
1.00
34.8
1
1
1
1
1
8
1
1.719
0
4
0
0
1
1
0
1
1
4
TRANSOCEAN LTD
CHF
-
0
1
1
1
1
1
-
1
1
7
31268
3184
3094
1685
-
18525
9196
15730
1.53
1.00
-
-
-
-
-
-
-
-
-
-
0
-
-
-
1
0
1
1
3
SGS SA-REG
CHF
7.5
1
1
0
0
1
0
0
-
1
4
3749
1298
2052
843
15463
2876
5578
2118
6.73
1.00
27.8
1
3
1
8
1
31
0
2.8628
0
3
0
0
0
1
1
1
1
4
WEATHERFORD INTL LTD
CHF
-
0
1
0
1
0
0
-
0
1
3
18158
3319
3337
1163
-
13977
15215
8818
1.98
1.00
-
-
-
-
-
-
-
-
-
-
0
-
-
-
1
-
1
1
3
SWISSCOM AG-REG
CHF
4.9
1
1
1
1
1
0
1
-
1
7
12363
-360
3944
2157
20399
15938
11384
4156
2.56
1.00
11.6
1
2
1
5
1
5
1
5.5866
0
4
-
1
1
1
1
1
1
6
GIVAUDAN-REG
CHF
2.4
1
1
1
1
1
1
0
0
1
7
3895
1210
3588
608
8768
2670
4257
3680
5.27
1.00
21.3
1
2
1
2
1
13
0
3.7383
0
3
0
0
1
1
1
1
1
5
JULIUS BAER GROUP LTD
CHF
1.4
1
1
1
1
1
-
0
-
0
5
53232
-
4867
374
6922
49994
2029
4874
-
-
22.0
1
3
1
1
1
8
1
1.8559
0
4
-
0
1
1
-
1
1
4
GEBERIT AG-REG
CHF
5.3
1
1
1
1
0
1
1
-
1
7
1369
487
1427
462
7570
576
1920
1431
13.72
1.00
19.6
1
4
1
5
1
16
0
1.8868
0
3
0
1
0
1
1
1
1
5
ADECCO SA-REG
CHF
2.0
1
1
0
1
0
1
0
1
0
5
5527
1032
1962
673
7347
5915
20536
3699
5.88
1.00
19.9
1
0
1
2
1
13
0
-
-
3
0
1
0
1
1
1
1
5
ACTELION LTD-REG
CHF
3.2
1
1
1
1
0
0
1
1
1
7
2450
1171
512
421
4916
1176
1722
1519
5.57
1.00
16.7
1
3
1
3
1
9
1
1.8378
0
4
0
1
-
1
1
1
1
5
KUEHNE & NAGEL INTL AG-REG
CHF
5.5
1
1
0
1
1
1
0
0
1
6
5444
831
1727
706
13171
3854
17120
2425
6.26
1.00
27.1
1
1
1
5
1
23
0
3.1818
0
3
0
0
0
1
1
1
1
4
SCHINDLER HOLDING-PART CERT
CHF
5.5
1
1
1
1
1
1
1
-
1
8
7018
1842
2768
985
15265
5009
8258
2813
4.34
1.00
21.8
1
2
1
5
1
20
0
1.6667
0
3
0
0
1
1
1
1
1
5
SONOVA HOLDING AG-REG
CHF
4.8
1
1
0
1
1
1
0
1
0
6
1481
615
1604
157
7646
1046
1795
1635
7.96
1.00
68.6
1
4
1
5
1
20
0
1.4047
0
3
0
0
0
1
1
1
1
4
SIKA AG-BR
CHF
2.7
1
1
1
1
1
0
1
-
1
7
3520
1454
1788
429
5360
2255
4829
2007
4.72
1.00
16.1
1
1
1
3
1
11
0
2.4171
0
3
-
1
1
1
1
1
1
6
SWATCH GROUP AG/THE-REG
CHF
-
1
1
1
0
1
1
-
-
1
6
10607
6623
9200
1984
-
1878
7796
9344
11.25
1.00
-
-
-
-
-
-
-
-
-
-
0
-
-
1
1
1
1
1
5
ARYZTA AG
CHF
1.5
1
1
0
1
1
0
0
0
0
4
2685
139
1648
338
3558
3048
4208
2509
3.87
1.00
26.8
1
1
1
1
1
10
0
1.2527
0
3
0
0
0
1
-
1
1
3
SWISS LIFE HOLDING AG-REG
CHF
0.4
1
1
0
1
1
-
0
-
1
5
162112
-
8582
951
3876
153114
19076
10286
-
-
42.1
1
0
1
0
1
3
1
3.7068
0
4
-
0
0
1
-
1
1
3
CLARIANT AG-REG
CHF
1.2
1
1
0
1
0
1
0
1
0
5
7941
1726
1860
456
3653
6485
6038
3040
2.20
1.00
17.6
1
1
1
1
1
9
1
0
0
4
0
1
0
1
0
1
1
4
BALOISE HOLDING AG - REG
CHF
0.8
1
1
1
1
0
-
0
-
1
5
73198
-
4608
539
3685
68654
9333
4873
-
-
8.4
1
0
1
1
1
7
1
5.7325
0
4
-
1
1
1
-
1
1
5
LINDT & SPRUENGLI AG-REG
CHF
4.5
1
1
1
1
1
1
1
-
1
8
2607
1027
1705
363
7747
893
2670
1727
8.09
1.00
28.8
1
3
1
4
1
21
0
-
-
3
0
0
0
1
1
1
1
4
SWISS PRIME SITE-REG
CHF
1.2
1
1
0
0
1
-
0
-
0
3
9065
-
1833
200
4582
5323
577
3923
-
-
13.3
1
7
1
1
1
43
0
0
0
3
-
1
0
1
-
1
1
4
PARTNERS GROUP HOLDING AG
CHF
7.7
1
1
1
1
0
-
0
-
1
5
826
-
694
275
5382
169
564
696
-
-
20.8
1
9
1
8
1
18
0
2.9593
0
3
0
0
1
1
-
1
1
4
LONZA GROUP AG-REG
CHF
1.1
1
1
0
1
1
0
0
0
1
5
5078
661
2044
336
2563
4694
3925
2406
2.04
1.00
14.0
1
1
1
1
1
4
1
4.3558
0
4
-
1
1
1
0
1
1
5
GALENICA AG-REG
CHF
2.6
1
1
1
1
1
0
0
1
1
7
1895
411
1345
355
3438
1769
3608
1378
5.49
1.00
13.6
1
1
1
3
1
12
0
2.0735
0
3
0
1
0
1
1
1
1
5
DUFRY AG-REG
CHF
2.8
1
1
0
1
1
1
0
1
0
6
1493
449
-117
276
3509
2158
3154
1367
3.35
1.00
26.8
1
1
1
3
1
10
0
0
0
3
-
0
0
1
1
1
1
4
LINDT & SPRUENGLI AG-PC
CHF
-
1
1
1
1
1
1
-
-
1
7
2607
1027
1705
363
-
893
2670
1727
8.09
1.00
-
-
-
-
-
-
-
-
-
-
0
-
-
0
1
1
1
1
4
SULZER AG-REG
CHF
2.1
1
1
0
1
1
1
0
1
0
6
3147
950
2297
421
4904
2290
4022
2304
4.34
1.00
16.0
1
1
1
2
1
10
0
2.2207
0
3
-
1
0
1
1
1
1
5
PSP SWISS PROPERTY AG-REG
CHF
1.1
1
1
0
0
1
-
0
-
0
3
6354
-
2663
135
3970
2655
283
3699
-
-
10.5
1
14
0
1
1
28
0
0
0
2
-
1
0
1
-
1
1
4
SCHINDLER HOLDING AG-REG
CHF
5.5
1
1
1
1
1
1
1
-
1
8
7018
1842
2768
985
15265
5009
8258
2813
4.34
1.00
21.8
1
2
1
5
1
20
0
1.6667
0
3
0
0
1
1
1
1
1
5
GAM HOLDING AG
CHF
1.0
1
1
1
1
0
-
1
-
1
6
922
-
206
119
2032
341
999
1953
-
-
24.2
1
2
1
1
1
14
0
4.0486
0
3
-
0
-
1
-
1
1
3
HELVETIA HOLDING AG-REG
CHF
0.8
1
1
1
0
1
-
1
-
0
5
42160
-
3511
438
2984
38397
7967
4100
-
-
9.1
1
0
1
1
1
15
0
4.9062
0
3
0
1
1
1
-
1
1
5
FISCHER (GEORG)-REG
CHF
1.2
1
1
0
1
1
1
1
-
1
7
2619
745
1085
226
1509
1613
3602
1286
2.91
1.00
9.9
1
0
1
1
1
7
1
4.0761
0
4
-
1
0
1
0
1
1
4
EMS-CHEMIE HOLDING AG-REG
CHF
4.4
1
1
1
1
1
1
1
-
1
8
1645
789
1136
322
5038
526
1755
1151
10.06
1.00
18.9
1
3
1
4
1
17
0
3.4819
0
3
-
1
0
1
1
1
1
5
BARRY CALLEBAUT AG-REG
CHF
3.4
1
1
0
1
0
1
0
0
1
5
3050
904
1232
356
4668
2215
4830
1362
4.21
1.00
19.4
1
1
1
3
1
28
0
1.7156
0
3
0
1
0
1
1
1
1
5
OC OERLIKON CORP AG-REG
CHF
1.8
1
1
1
1
1
1
0
1
1
8
3221
1016
108
421
3364
2277
2906
1882
2.40
1.00
15.2
1
1
1
2
1
7
1
2.4155
0
4
-
1
1
1
1
1
1
6
DKSH HOLDING LTD
CHF
3.6
1
1
1
0
0
1
-
-
1
5
3225
971
1165
278
4185
2151
8834
1204
-
-
20.7
1
0
1
4
1
22
0
0
0
3
-
0
-
1
1
1
1
4
PARGESA HOLDING SA-BR
CHF
0.7
1
1
1
1
1
1
0
-
1
7
20203
2549
5282
757
5321
5929
4915
16018
1.13
1.00
12.7
1
1
1
1
1
10
1
4.1022
0
4
-
1
-
1
1
1
1
5
FLUGHAFEN ZUERICH AG-REG
CHF
1.4
1
1
0
1
0
1
1
-
0
5
3759
242
962
172
2594
2208
949
1860
1.69
1.00
27.2
1
3
1
1
1
7
1
2.2472
0
4
0
0
0
1
0
1
1
3
PANALPINA WELTTRANSPORT -REG
CHF
3.0
0
0
0
1
0
0
0
0
1
2
1823
527
738
-19
2196
1207
6617
750
5.65
1.00
-
-
0
1
3
1
-
-
2.154
0
2
-
-
-
1
-
1
1
3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
FUNDAMENTAL SCORING Pitroski F Score Positive Quality Price to Positive Operati Increasi of Currency Book Net ng Cash ng ROA Earning Ratio Income Flow s
Altman Z Score
Long Shares Inc. Term Inc. Current Out Asset Pitroski Debt Gross ratio Same Turnov F Score vs. Margin or Dec. er Assets
Tangiable Assets
Working Captial
Retained Earnings
Trailing 12M Operating Inc (Loss)
Market Cap
Total Liabilities
Ratio Analysis Net Sales (T12M)
Total Shareholder s Equity
Altman Z Score
Altman Z Score Bankruptcy flag
PE
GROWTH & VALUE CHECKLIST
Price to Price To Price to Price to Div Price to Price to Cash Dividen PE < 40 Sales < Book < Cash Yield > Sales Book Flow < d Yield 10 10 Flow 7% 10
Final Score
PEG < 0.75
EPS Relative PE < 20 Growth > Strength 15% >0
ROCE > 12%
Market Market < Cap > 1000m 20m
FINAL SCORE
NOBEL BIOCARE HOLDING AG-REG
CHF
2.4
1
1
1
1
1
1
0
0
1
7
395
168
185
69
789
276
580
325
5.49
1.00
17.4
1
1
1
2
1
8
1
2.489
0
4
0
1
1
1
1
1
1
6
BUCHER INDUSTRIES AG-REG
CHF
2.0
1
1
1
1
1
0
0
-
1
6
2097
615
878
230
1761
1341
2609
916
3.42
1.00
11.7
1
1
1
2
1
9
1
2.7778
0
4
-
1
1
1
1
1
1
6
KABA HOLDING AG-REG B
CHF
2.3
1
1
0
1
1
1
1
-
0
6
692
199
-34
119
1347
374
964
599
4.40
1.00
16.0
1
1
1
2
1
12
0
3.1052
0
3
-
1
0
1
1
1
1
5
STRAUMANN HOLDING AG-REG
CHF
2.7
1
1
0
1
1
0
1
1
1
7
697
210
611
61
1729
141
686
631
9.90
1.00
47.5
1
3
1
3
1
15
0
3.3482
0
3
0
0
0
1
0
1
1
3
TEMENOS GROUP AG-REG
CHF
3.1
1
1
1
1
1
0
0
0
0
5
466
82
127
48
1211
516
450
387
6.57
1.00
50.1
1
3
1
3
1
15
0
1.5978
0
3
0
0
-
1
1
1
1
4
BANQUE CANTONALE VAUDOIS-REG
CHF
1.6
1
1
0
1
1
-
1
-
0
5
39763
-
2249
391
4161
37189
1321
2611
-
-
13.4
1
3
1
2
1
11
0
0
0
3
-
1
0
1
-
1
1
4
VALIANT HOLDING AG-REG
CHF
0.8
1
1
0
1
1
-
1
-
0
5
25058
-
1048
101
1372
23441
617
1670
-
-
12.8
1
2
1
1
1
10
0
2.1289
0
3
-
1
0
1
-
1
1
4
KUONI REISEN HLDG-REG(CAT B)
CHF
1.5
0
1
0
1
1
0
0
0
1
4
1187
-612
-16
65
1090
1669
5845
741
3.86
1.00
-
-
0
1
1
1
10
1
1.0949
0
3
-
-
-
1
-
1
1
3
ALLREAL HOLDING AG-REG
CHF
1.2
1
1
0
0
0
-
0
-
0
2
3923
-
615
137
2248
2021
869
1907
-
-
22.3
1
3
1
1
1
30
0
0
0
3
-
0
0
1
-
1
1
3
LOGITECH INTERNATIONAL-REG
CHF
1.5
0
1
0
1
0
0
1
1
1
5
1008
391
704
8
1079
640
2100
734
3.80
1.00
-
-
1
1
1
1
9
1
3.2463
0
3
-
-
-
1
-
1
1
3
LUZERNER KANTONALBANK AG-REG
CHF
1.8
1
1
1
1
1
-
0
-
0
5
28044
-
1068
203
2805
26495
685
1548
-
-
16.9
1
4
1
2
1
11
0
3.2836
0
3
-
1
0
1
-
1
1
4
MOBIMO HOLDING AG-REG
CHF
1.1
1
1
0
0
1
-
0
-
1
4
2515
-
574
54
1357
1318
252
1201
-
-
17.8
1
5
1
1
1
65
0
0
0
3
-
1
0
1
-
1
1
4
TECAN GROUP AG-REG
CHF
2.8
1
1
0
0
1
1
1
0
0
5
381
248
292
52
834
118
391
303
7.93
1.00
19.6
1
2
1
3
1
336
0
0.6536
0
3
0
1
0
1
1
1
1
5
BERNER KANTONALBANK AG-REG
CHF
1.5
1
1
0
0
1
-
0
-
0
3
26357
-
1328
197
2327
24857
663
1514
-
-
18.5
1
4
1
2
1
162
0
2.0866
0
3
-
1
0
1
-
1
1
4
BELIMO HOLDING AG-REG
CHF
4.1
1
1
1
1
1
0
0
-
0
5
326
186
245
76
1076
82
445
261
10.61
1.00
17.5
1
2
1
4
1
13
0
3.4033
0
3
-
1
1
1
1
1
1
6
BURCKHARDT COMPRESSION HOLDI
CHF
3.6
1
1
1
0
1
1
0
0
1
6
569
237
331
75
1204
258
367
339
5.20
1.00
21.4
1
3
1
4
1
33
0
2.5334
0
3
-
0
0
1
1
1
1
4
AMS AG
CHF
2.8
1
1
1
1
1
0
0
1
1
7
374
116
160
85
1153
224
388
410
4.78
1.00
12.7
1
3
1
3
1
8
1
-
-
4
0
1
1
1
-
1
1
5
FORBO HOLDING AG-REG
CHF
1.5
1
1
1
0
1
0
1
0
1
6
1185
424
817
167
1201
517
1201
817
4.27
1.00
10.4
1
1
1
1
1
13
0
-
-
3
-
1
0
1
1
1
1
5
ST GALLER KANTONALBANK A-REG
CHF
1.1
1
1
1
1
1
-
0
-
0
5
27598
-
1530
179
2085
25704
712
1934
-
-
13.8
1
3
1
1
1
10
1
3.9894
0
4
-
1
0
1
-
1
1
4
GRAUBUENDNER KANTONALBANK-PC
CHF
3.4
1
1
0
0
1
-
0
-
0
3
19364
-
550
189
2879
18486
494
877
-
-
20.7
1
6
1
3
1
61
0
3.2958
0
3
-
0
0
1
-
1
1
3
MEYER BURGER TECHNOLOGY AG
CHF
0.5
0
0
0
0
0
1
0
1
0
2
632
149
101
-135
325
473
645
628
0.82
0.00
-
-
0
1
1
1
-
-
0
0
2
-
-
-
1
-
1
0
2
DAETWYLER HOLDING AG-BR
CHF
2.4
1
1
1
0
0
0
0
0
0
3
1070
342
453
107
1468
528
1186
551
4.67
1.00
14.3
1
1
1
2
1
11
0
3.011
0
3
-
1
0
1
1
1
1
5
VONTOBEL HOLDING AG-REG
CHF
1.1
1
1
1
1
1
-
1
-
0
6
21055
-
1385
158
1787
19516
905
1574
-
-
13.8
1
2
1
1
1
1
1
4.2553
0
4
-
1
1
1
-
1
1
5
EFG INTERNATIONAL AG
CHF
1.1
1
1
1
0
0
-
1
-
1
5
23331
-
-104
165
1305
22310
1172
1316
-
-
11.3
1
1
1
1
1
12
0
1.1236
0
3
-
1
-
1
-
1
1
4
BASILEA PHARMACEUTICA-REG
CHF
4.1
0
1
1
1
0
0
0
0
0
3
375
302
-760
-51
428
270
58
106
-1.43
0.00
-
-
7
1
4
1
3
1
0
0
3
-
-
0
1
-
1
0
2
IMPLENIA AG-REG
CHF
1.2
1
1
1
1
1
1
0
-
0
6
1916
463
552
99
733
1410
2696
599
2.46
1.00
10.6
1
0
1
1
1
5
1
-
-
4
-
1
0
1
0
1
1
4
HUBER & SUHNER AG-REG
CHF
1.5
1
-
0
-
0
0
0
0
0
1
653
322
538
24
879
146
698
575
6.63
1.00
38.8
1
1
1
2
1
-
-
1.1494
0
3
-
0
0
1
-
1
0
2
ZUGER KANTONALBANK-BR
CHF
1.2
1
-
0
-
0
-
1
-
0
2
-
-
932
97
1385
11174
327
1140
-
-
22.6
1
4
1
1
1
-
-
3.642
0
3
-
0
0
1
-
1
1
3
SCHWEIZERISCHE NATL-V AG-REG
CHF
1.0
1
-
0
-
0
-
0
-
1
2
6248
-
875
128
892
5366
1591
894
-
-
8.7
1
1
1
1
1
-
-
4.1975
0
3
-
1
0
1
-
1
0
3
GATEGROUP HOLDING AG
CHF
2.5
0
1
0
1
1
0
1
-
1
5
1088
100
112
16
626
1278
2993
255
3.29
1.00
-
-
0
1
3
1
37
0
0
0
2
-
-
-
1
-
1
0
2
RIETER HOLDING AG-REG
CHF
2.0
1
1
0
0
0
0
1
-
1
4
1050
407
348
34
737
693
889
377
2.38
1.00
24.9
1
1
1
2
1
79
0
3.7641
0
3
-
0
0
1
0
1
0
2
VALORA HOLDING AG-REG
CHF
1.1
1
1
0
1
0
1
0
1
0
5
949
171
567
78
626
1027
2848
575
4.95
1.00
11.9
1
0
1
1
1
10
1
6.7531
0
4
-
1
0
1
1
1
0
4
BASELLANDS KANTONALBANK-CERT
CHF
2.8
1
-
0
-
0
-
1
-
0
2
19233
-
651
174
2409
18373
567
868
-
-
21.5
1
4
1
3
1
-
-
2.973
0
3
-
0
0
1
-
1
1
3
EMMI AG-REG
CHF
1.2
1
1
1
1
1
0
1
-
0
6
2038
333
772
145
1230
1157
2981
1165
3.34
1.00
11.6
1
0
1
1
1
5
1
1.5652
0
4
-
1
1
1
0
1
1
5
BOSSARD HOLDING AG-BR
CHF
8.7
1
1
0
1
0
0
1
0
0
4
373
85
-40
48
404
326
471
50
2.55
1.00
9.3
1
1
1
9
1
7
1
4.291
0
4
-
1
0
1
1
1
0
4
SCHWEITER TECHNOLOGIES AG-BR
CHF
1.1
1
1
1
1
1
1
1
-
0
7
831
483
8
52
755
217
674
667
4.96
1.00
18.5
1
1
1
1
1
9
1
2.3238
0
4
-
1
0
1
0
1
0
3
U-BLOX AG
CHF
1.6
1
1
0
1
0
0
0
0
1
4
89
81
50
25
247
42
173
150
8.59
1.00
14.3
1
1
1
2
1
7
1
2.5543
0
4
-
1
0
1
1
1
0
4
INFICON HOLDING AG-REG
CHF
3.1
1
1
0
1
0
1
0
1
0
5
206
125
148
50
538
44
297
172
11.30
1.00
13.3
1
2
1
3
1
11
0
-
-
3
-
1
0
1
1
1
0
4
SIEGFRIED HOLDING AG-REG
CHF
1.3
1
1
1
1
0
0
1
1
1
7
470
174
309
22
412
161
368
316
4.18
1.00
19.8
1
1
1
1
1
8
1
1.0499
0
4
-
1
1
1
-
1
0
4
VZ HOLDING AG
CHF
3.8
1
0
0
0
0
-
1
-
0
2
1035
-
233
67
902
803
154
235
-
-
16.6
1
6
1
4
1
-
-
2.3043
0
3
-
1
0
1
-
1
1
4
AFG ARBONIA-FORSTER HOLD-REG
CHF
0.9
0
1
0
1
1
0
0
-
1
4
1048
296
187
-18
409
708
1215
436
1.96
1.00
-
-
0
1
1
1
7
1
0
0
3
-
-
1
1
-
1
0
3
BASLER KANTONALBK - PC
CHF
1.0
1
1
1
1
1
-
1
-
0
6
39128
-
2362
269
2797
35989
962
3139
-
-
12.2
1
3
1
1
1
2
1
3.3233
0
4
-
1
1
1
-
1
1
5
INTERSHOP HOLDINGS AG-BR
CHF
1.2
1
1
1
0
1
-
1
-
0
5
-
-
533
54
682
710
89
554
-
-
12.1
1
8
1
1
1
17
0
6.1586
0
3
-
1
0
1
-
1
0
3
METALL ZUG AG-SHS B-REG
CHF
1.2
1
1
1
1
1
0
1
-
1
7
940
436
338
67
858
263
837
692
4.14
1.00
13.9
1
1
1
1
1
8
1
7.2128
1
5
-
1
0
1
0
1
0
3
KUDELSKI SA-BR
CHF
1.2
1
1
1
1
0
1
0
-
1
6
723
195
-160
39
511
473
844
438
2.51
1.00
31.5
1
1
1
1
1
5
1
2.0986
0
4
-
0
-
1
0
1
0
2
LEM HOLDING SA-REG
CHF
7.7
1
1
1
1
0
1
0
1
1
7
134
51
87
41
671
53
235
87
11.79
1.00
20.5
1
3
1
8
1
15
0
5.0934
0
3
-
0
0
1
1
1
0
3
KOMAX HOLDING AG-REG
CHF
1.0
1
1
0
1
0
1
0
1
0
5
309
164
205
16
245
115
287
245
4.67
1.00
23.7
1
1
1
1
1
5
1
-
-
4
1
0
0
1
0
1
0
3
LIECHTENSTEIN LANDESBANK-BR
CHF
0.5
1
1
1
1
1
-
0
-
1
6
21153
-
1394
111
827
19639
584
1697
-
-
8.8
1
1
1
1
1
1
1
5.1635
0
4
-
1
1
1
-
1
1
5
ZEHNDER GROUP AG-BR
CHF
1.8
1
1
0
1
1
0
1
-
0
5
404
114
204
39
425
160
524
248
3.64
1.00
15.8
1
1
1
2
1
10
1
2.4692
0
4
-
1
0
1
0
1
0
3
VETROPACK HOLDING AG-BR
CHF
1.1
1
1
1
1
1
1
1
-
0
7
742
204
613
62
691
134
604
638
5.67
1.00
8.3
1
1
1
1
1
7
1
2.0759
0
4
-
1
1
1
1
1
0
5
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Nestle SA Nestle SA is a multinational packaged food company that manufactures and markets a wide range of food products. The Company's product line includes milk, chocolate, confectionery, bottled water, coffee, creamer, food seasoning and pet foods.
Price/Volume 80
18.0 M
70
16.0 M
60
14.0 M 12.0 M
50
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (03.04.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance NESN VX EQUITY YTD Change NESN VX EQUITY YTD % CHANGE
12/2012 06/yy 70.00 58.30 2'622'659.00 63.35 -9.50% 8.66% 43.59% 3'224.8 204'291.08 27'416.00 0.0 1'657.0 9'296.00 228'164.08
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
8.0 M
30
6.0 M
20
4.0 M
10
2.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
.0 M s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 103'086.0 1.64x 15'533.0 10.89x 18'039.0 20.80x
10.0 M
40
31.12.2009 31.12.2010 100'579.0 88'015.0 1.96x 2.08x 16'048.0 15'611.0 12.28x 11.72x 10'428.0 34'233.0 19.38x 21.06x Profitability
LTM-4Q 31.12.2011 83'770.0 2.23x 15'373.0 12.17x 9'487.0 18.18x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 89'931.0 2.33x 10'228.0 18.57x 13'388.00 14.89% 15.50% 8.61% 17.63% 0.76% 47.2% 15.1% 11.4% 0.90 0.24 21.82% 44.94% 5.03
Price/ Cash Flow
LTM
06/yy 85'516 0.00x 0.0 0.00x 0.0 0.00x
06/yy 93'257 0.00x 0.0 0.00x 0.0 0.00x
FY+1
0.77 3'218.97 9.52% 9.62% 0.770 41 3.756 4'037'156 4'146'081 4'393'399 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 94'773 99'553 24'109 25'353 2.34x 2.21x 17'916.9 19'122.3 12.73x 11.92x 10'987.1 11'836.2 18.29x 16.95x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
16.08.2007 AA STABLE 23.11.1981 A-1+ 44.9% 30.4% 0.76 3.65 72.59 101.58 -
Sales/Revenue/Turnover
20.00
120'000.0
18.00
100'000.0
16.00 14.00
80'000.0
12.00
60'000.0
10.00 8.00
40'000.0
6.00 4.00
20'000.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Nestle SA Holdings By:
All
Holder Name BLACKROCK NORGES BANK CAPITAL GROUP COMPAN CREDIT SUISSE AG VANGUARD GROUP INC UBS AG SUN LIFE FINANCIAL I FMR LLC PICTET FUNDS MORGAN STANLEY FIL LIMITED CARMIGNAC GESTION T ROWE PRICE ASSOCIA HARBOR CAPITAL ADVIS DEUTSCHE BANK AG SWISSCANTO FONDSLEIT FIRST EAGLE INVESTME EATON VANCE MANAGEME COVEA FINANCE SAS BANK OF NEW YORK MEL
Firm Name
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst
Morgan Stanley EILEEN KHOO JPMorgan CELINE PANNUTI AlphaValue SOPHIE CABO-BROSETA Sanford C. Bernstein & Co ANDREW WOOD Exane BNP Paribas JEFF STENT SNS Securities(ESN) RICHARD WITHAGEN Societe Generale WARREN L ACKERMAN Liberum Capital Ltd PABLO ZUANIC First Global Stockbroking DEVINA MEHRA Hamburger Sparkasse TINA HECKING-VELTMAN Main First Bank AG ALAIN-SEBASTIAN OBERHUBER RBC Capital Markets JAMES EDWARDES JONES Goldman Sachs MITCHELL COLLETT Espirito Santo Investment Bank Research ALEX SMITH Natixis PIERRE TEGNER Bank am Bellevue MICHAEL HEIDER Canaccord Genuity Corp EDDY HARGREAVES Nomura DAVID HAYES Credit Suisse ALEX MOLLOY Helvea ANDREAS VON ARX EVA Dimensions CRAIG STERLING Bank Vontobel AG JEAN-PHILIPPE BERTSCHY Investec MARTIN DEBOO Berenberg Bank JAMES TARGETT Redburn Partners JEREMY FIALKO Deutsche Bank HAROLD THOMPSON Jefferies ALEX HOWSON Landesbank Baden-Wuerttemberg BARBARA AMBRUS Independent Research GmbH LARS LUSEBRINK Kepler Cheuvreux JON COX S&P Capital IQ CARL SHORT Barclays LIAM ROWLEY Day by Day VALERIE GASTALDY UBS ALAN ERSKINE Mirabaud Securities JULIAN LAKIN HSBC CEDRIC BESNARD Zuercher Kantonalbank PATRIK SCHWENDIMANN National Bank AG STEFFEN MANSKE Aurel - BGC JEAN-MARIE L'HOME Nord/LB WOLFGANG VASTERLING
Source ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation Overwt/In-Line overweight add market perform neutral accumulate buy hold long-term outperform buy outperform outperform neutral/neutral neutral buy hold hold reduce outperform hold hold hold hold hold buy hold buy hold hold hold hold overweight hold neutral hold neutral outperform hold hold buy
Amt Held 119'317'602 82'413'972 73'166'337 43'559'622 38'099'853 35'568'651 29'540'987 22'256'091 18'952'159 18'210'070 14'542'915 13'738'810 13'012'758 11'851'701 10'626'606 10'051'508 8'153'102 7'312'412 7'202'794 5'838'510
% Out 3.7 2.56 2.27 1.35 1.18 1.1 0.92 0.69 0.59 0.56 0.45 0.43 0.4 0.37 0.33 0.31 0.25 0.23 0.22 0.18
Weighting
Change 5 5 4 3 3 4 5 3 5 5 5 5 3 3 5 3 3 2 5 3 3 3 3 3 5 3 5 3 3 3 3 5 3 3 3 3 5 3 3 5
M M M M M U M M M M M M M M M M M M M M U M M M M M M M M M M M D M M M U M M M
Latest Chg (8'914'860) (706'405) (286'474) (332'690) 1'921'300 (652'986) (255'323) (418'183) 3'878'565 1'149'170 2'709'903 (35'644) 284'489 (44'643) 197'400 (179'216) 7'056'334 264'291
Target Price 71 72 69 68 72 72 73 #N/A N/A 82 #N/A N/A 70 78 64 67 70 65 69 60 76 67 #N/A N/A 66 65 68 #N/A N/A 60 74 65 66 60 66 73 #N/A N/A 65 65 67 #N/A N/A 64 49 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 25.09.2013 Investment Advisor 31.12.2012 Government 31.07.2013 Investment Advisor 30.08.2013 Investment Advisor 30.06.2013 Unclassified 26.09.2013 Unclassified 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 30.08.2013 Investment Advisor 30.08.2013 Investment Advisor 30.04.2013 Investment Advisor 28.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 28.03.2013 Investment Advisor 31.07.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 26.09.2013 Investment Advisor
Date 12 month 12 month 6 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 6 month Not Provided
Date 27.09.2013 27.09.2013 26.09.2013 25.09.2013 25.09.2013 24.09.2013 23.09.2013 20.09.2013 18.09.2013 17.09.2013 17.09.2013 13.09.2013 12.09.2013 12.09.2013 12.09.2013 05.09.2013 05.09.2013 02.09.2013 15.08.2013 15.08.2013 14.08.2013 12.08.2013 09.08.2013 09.08.2013 09.08.2013 08.08.2013 08.08.2013 08.08.2013 08.08.2013 08.08.2013 08.08.2013 08.08.2013 22.07.2013 13.06.2013 02.05.2013 18.04.2013 18.04.2013 24.01.2013 18.10.2012 10.09.2012
27.09.2013
Novartis AG Novartis AG manufactures pharmaceutical and consumer healthcare products. The Company produces pharmaceuticals for cardiovascular, respiratory and infectious diseases, oncology, neuroscience, transplantation, dermatology, gastrointestinal and urinary conditions, and arthritis, vaccines and diagnostics, vision, and animal health products.
Price/Volume 16.0 M
60
14.0 M 12.0 M 10.0 M
40
Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (20.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance NOVN VX EQUITY YTD Change NOVN VX EQUITY YTD % CHANGE
12/2012 06/yy 73.75 55.20 1'788'344.00 69.7 -5.49% 26.27% 79.25% 2'706.2 188'621.64 19'726.00 0.0 126.0 8'119.00 222'290.61
8.0 M
30
6.0 M
20
4.0 M
10
2.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
18.0 M
70 50
Valuation Analysis
31.12.2008 41'459.0 2.76x 12'109.0 9.44x 8'195.0 13.89x
80
31.12.2009 31.12.2010 44'267.0 50'624.0 2.72x 3.08x 12'318.0 15'866.0 9.79x 9.81x 8'400.0 9'794.0 14.73x 13.70x Profitability
LTM-4Q 31.12.2011 58'566.0 2.61x 17'818.0 8.58x 9'113.0 14.94x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 56'673.0 2.89x 16'714.0 9.82x 9'505.0 16.01x 16'714.00 11'794.00 20.81% 19.84% 7.85% 14.08% 11.58% 0.48% 66.9% 28.8% 20.1% 16.8% 1.16 0.76 15.88% 28.55% 5.37 2.78
Price/ Cash Flow
LTM
06/yy 57'662.0 10.61x 16'889.0 8.96x 8'534.0 15.87x
06/yy 57'139.0 12.33x 16'476.0 11.37x 9'408.0 18.37x
FY+1
.0 M s-13
0.88 2'423.83 25.58% 25.80% 0.882 30 3.933 2'962'546 3'283'748 3'168'414 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 57'472.1 59'032.0 14'272.3 14'646.7 3.77x 3.60x 16'751.8 17'582.2 13.26x 12.64x 12'601.5 13'437.1 3'188.0 2'975.0 15.00x 13.83x 14.97x 14.47x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
07.04.2008 AASTABLE 14.01.1997 A-1+ 23.09 19.36 0.83 1.15 28.5% 22.2% 0.48 3.53 67.96 131.10 88.33 90.49
Sales/Revenue/Turnover
16.00
70'000.0
14.00
60'000.0
12.00
50'000.0
10.00
40'000.0
8.00
30'000.0
6.00
20'000.0
4.00
10'000.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Novartis AG Holdings By:
All
Holder Name CAPITAL GROUP COMPAN BLACKROCK NOVARTIS AG EMASAN AG NOVARTIS FOUNDATION NORGES BANK DODGE & COX WORLDWID CREDIT SUISSE AG VANGUARD GROUP INC UBS AG PICTET FUNDS HARBOR CAPITAL ADVIS BANK OF NEW YORK MEL INVESCO LTD THORNBURG INVESTMENT SWISSCANTO FONDSLEIT CARMIGNAC GESTION FMR LLC DEUTSCHE BANK AG SUN LIFE FINANCIAL I
Firm Name Sanford C. Bernstein & Co Helvea AlphaValue Bryan Garnier & Cie Natixis Exane BNP Paribas Bank Vontobel AG Barclays Jefferies Deutsche Bank Credit Suisse Societe Generale Zuercher Kantonalbank Liberum Capital Ltd Berenberg Bank Bank am Bellevue Day by Day Kepler Cheuvreux Landesbank Baden-Wuerttemberg Independent Research GmbH Hamburger Sparkasse CM - CIC Securities(ESN) S&P Capital IQ JPMorgan Redburn Partners EVA Dimensions Goldman Sachs UBS Cyrrus Mirabaud Securities National Bank AG
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a
Analyst TIMOTHY M ANDERSON ODILE RUNDQUIST ARMELLE MOULIN ERIC LE BERRIGAUD BEATRICE MUZARD FLORENT CESPEDES ANDREW C WEISS MARK PURCELL JEFFREY HOLFORD TIM RACE MATTHEW WESTON STEPHEN MCGARRY MICHAEL NAWRATH NARESH CHOUHAN ALISTAIR CAMPBELL BRUNO ESCHLI VALERIE GASTALDY FABIAN WENNER TIMO KUERSCHNER CHRISTOPH SCHOENDUBE MARCO GUENTHER ARSENE GUEKAM SHO MATSUBARA RICHARD VOSSER TEAM COVERAGE TIMOTHY STANISH KEYUR PAREKH ANDREW WHITNEY TOMAS MENCIK NICHOLAS TURNER STEFFEN MANSKE
Source ULT-AGG ULT-AGG EXCH Co File EXCH MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG
Recommendation outperform buy add buy neutral outperform reduce underweight buy hold outperform buy outperform buy buy hold hold hold buy hold hold hold hold overweight neutral overweight neutral/neutral buy hold accumulate buy
Amt Held 124'079'873 114'286'957 109'194'165 87'859'938 78'926'882 60'347'393 37'058'506 36'398'922 33'278'472 30'276'362 15'275'859 13'520'441 11'705'499 10'323'016 9'867'796 8'816'259 8'442'000 8'045'224 7'612'347 6'455'831
% Out 4.59 4.22 4.03 3.25 2.92 2.23 1.37 1.35 1.23 1.12 0.56 0.5 0.43 0.38 0.36 0.33 0.31 0.3 0.28 0.24
Weighting
Change 5 5 4 5 3 5 2 1 5 3 5 5 5 5 5 3 3 3 5 3 3 3 3 5 3 5 3 5 3 4 5
M M M M M M M D M M M M M M M M M M M M M M M M D M M M M M M
Latest Chg (2'058'246) 4'207'764 (534'812) 884'368 (173'119) (182'751) (145) (294'812) 1'160'179 49'996 7'906'126 (224'496) 245'641 188'898
Target Price 80 76 72 76 72 79 60 64 80 74 79 82 #N/A N/A 85 83 70 #N/A N/A 66 75 75 #N/A N/A 55 69 78 #N/A N/A #N/A N/A 76 80 52 61 64
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.07.2013 Investment Advisor 25.09.2013 Investment Advisor 09.05.2012 Corporation 31.12.2011 Hedge Fund Manager 25.02.2013 n/a 31.12.2012 Government 31.03.2013 Investment Advisor 30.08.2013 Investment Advisor 30.06.2013 Unclassified 26.09.2013 Unclassified 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 26.09.2013 Investment Advisor 26.09.2013 Investment Advisor 31.07.2013 Investment Advisor 28.03.2013 Investment Advisor 28.06.2013 Investment Advisor 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor
Date 12 month 12 month 6 month 6 month 6 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 9 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided
Date 27.09.2013 27.09.2013 26.09.2013 23.09.2013 23.09.2013 19.09.2013 16.09.2013 16.09.2013 10.09.2013 04.09.2013 29.08.2013 28.08.2013 20.08.2013 16.08.2013 26.07.2013 23.07.2013 22.07.2013 19.07.2013 17.07.2013 17.07.2013 17.07.2013 17.07.2013 17.07.2013 10.07.2013 14.06.2013 06.06.2013 17.05.2013 19.03.2013 05.04.2012 02.04.2012 21.10.2010
27.09.2013
Roche Holding AG Roche Holding AG develops and manufactures pharmaceutical and diagnostic products. The Company produces prescription drugs in the areas of cardiovascular, infectious, autoimmune, and respiratory diseases, dermatology, metabolic disorders, oncology, transplantation, and the central nervous system.
Price/Volume 300 250 200 150
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ROG VX EQUITY YTD Change ROG VX EQUITY YTD % CHANGE
12/2012 06/yy 258.60 174.20 593'725.00 243.6 -5.80% 39.84% 81.52% 702.6 209'944.28 24'590.00 0.0 2'234.0 13'991.00 225'683.27
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
50 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 45'617.0 2.93x 16'673.0 8.03x 8'969.0 15.58x
100
31.12.2009 31.12.2010 49'051.0 47'473.0 3.62x 2.96x 18'936.0 18'358.0 9.38x 7.65x 7'784.0 8'666.0 19.38x 13.51x Profitability
LTM-4Q 31.12.2011 42'531.0 3.65x 17'894.0 8.68x 9'343.0 14.46x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 45'499.0 3.77x 19'400.0 8.84x 9'539.0 16.36x 19'400.00 16'979.00 37.32% 27.08% 18.86% 95.24% 32.70% 0.78% 73.8% 42.3% 37.1% 21.0% 1.55 1.16 37.94% 169.66% 4.84 2.12
Price/ Cash Flow
5.0 M 4.5 M 4.0 M 3.5 M 3.0 M 2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M s-13
LTM
06/yy 43'283.0 0.00x 0.0 0.00x 0.0 0.00x
06/yy 46'371.0 0.00x 0.0 0.00x 0.0 0.00x
FY+1
0.96 701.88 41.32% 36.94% 0.963 32 4.500 1'013'379 910'162 966'270 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 47'285.3 49'053.6 11'709.3 12'208.3 4.62x 4.34x 20'096.4 21'180.6 11.22x 10.65x 12'688.5 13'720.2 16.19x 15.08x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
17.09.2012 AA STABLE 01.02.2006 A-1+ 13.90 12.34 0.69 1.09 169.7% 59.5% 0.78 2.98 75.45 172.09 50.98 181.16
Sales/Revenue/Turnover
18.00
60'000.0
16.00
50'000.0
14.00
40'000.0
12.00 10.00
30'000.0
8.00
20'000.0
6.00 4.00
10'000.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Roche Holding AG Holdings By:
All
Holder Name VANGUARD GROUP INC NORGES BANK CAPITAL GROUP COMPAN BLACKROCK PRIMECAP MANAGEMENT CREDIT SUISSE AG FRANKLIN RESOURCES PERPETUAL INVESTMENT UBS AG DODGE & COX DODGE & COX WORLDWID SUN LIFE FINANCIAL I FMR LLC HARBOR CAPITAL ADVIS PICTET FUNDS BANK OF NEW YORK MEL THORNBURG INVESTMENT DEUTSCHE BANK AG FIL LIMITED ABERDEEN
Firm Name Sanford C. Bernstein & Co Bryan Garnier & Cie Societe Generale AlphaValue Natixis Day by Day Exane BNP Paribas Helvea JPMorgan UBS Barclays Jefferies Zuercher Kantonalbank Deutsche Bank Bank am Bellevue Kepler Cheuvreux Berenberg Bank Credit Suisse Independent Research GmbH Hamburger Sparkasse Bank Vontobel AG Landesbank Baden-Wuerttemberg S&P Capital IQ Liberum Capital Ltd CM - CIC Securities(ESN) Redburn Partners EVA Dimensions Goldman Sachs Mirabaud Securities National Bank AG Cyrrus MP Advisors Pvt Ltd
Portfolio Name n/a Multiple Portfolios n/a n/a PRIMECAP MANAGEMENT n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a
Analyst TIMOTHY M ANDERSON ERIC LE BERRIGAUD STEPHEN MCGARRY ARMELLE MOULIN PHILIPPE LANONE VALERIE GASTALDY VINCENT MEUNIER ODILE RUNDQUIST RICHARD VOSSER ANDREW WHITNEY MARK PURCELL JEFFREY HOLFORD MICHAEL NAWRATH TIM RACE BRUNO ESCHLI FABIAN WENNER ALISTAIR CAMPBELL LUISA HECTOR CHRISTOPH SCHOENDUBE MARCO GUENTHER ANDREW C WEISS TIMO KUERSCHNER SHO MATSUBARA NARESH CHOUHAN ARSENE GUEKAM TEAM COVERAGE TIMOTHY STANISH KEYUR PAREKH NICHOLAS TURNER STEFFEN MANSKE TOMAS MENCIK VISHAL MANCHANDA
Source ULT-AGG MF-AGG ULT-AGG ULT-AGG 13F ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG
Recommendation outperform neutral buy add buy hold neutral buy overweight neutral overweight buy outperform buy buy buy buy outperform buy hold buy buy buy buy buy neutral overweight Buy/Neutral accumulate hold accumulate outperform
Amt Held 21'048'484 16'154'814 15'092'299 12'774'878 10'513'329 9'877'114 9'230'703 9'115'734 8'102'750 7'496'200 7'367'775 4'770'910 4'700'633 4'691'073 4'440'628 3'673'776 3'538'214 2'973'460 2'644'689 2'368'760
% Out 3 2.3 2.15 1.82 1.5 1.41 1.31 1.3 1.15 1.07 1.05 0.68 0.67 0.67 0.63 0.52 0.5 0.42 0.38 0.34
Weighting
Change 5 3 5 4 5 3 3 5 5 3 5 5 5 5 5 5 5 5 5 3 5 5 5 5 5 3 5 5 4 3 4 5
M M M M M M M M M M M M M M M M M M M M M M M U U M M M M N M M
Latest Chg 122'672 (1'202'673) 86'423 (85'966) (142'317) (674'837) 101'592 (84'788) (220'000) 102'790 1'789 (5'018) (50'098) (16'576) (347'600) 230'399 (844'094) (15'066)
Target Price 273 252 312 252 285 #N/A N/A 250 270 280 225 258 280 #N/A N/A 280 263 260 270 270 295 #N/A N/A 263 290 284 250 281 #N/A N/A #N/A N/A 310 262 210 176 160
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2013 31.12.2012 31.07.2013 25.09.2013 30.06.2013 30.08.2013 31.08.2013 31.08.2013 26.09.2013 30.06.2013 31.03.2013 31.07.2013 31.07.2013 30.06.2013 30.08.2013 26.09.2013 31.07.2013 31.07.2013 30.04.2013 31.08.2013
Date 12 month 6 month 12 month 6 month 6 month Not Provided Not Provided 12 month 9 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided
Inst Type Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 27.09.2013 26.09.2013 26.09.2013 23.09.2013 23.09.2013 23.09.2013 23.09.2013 19.09.2013 17.09.2013 16.09.2013 10.09.2013 05.09.2013 04.09.2013 28.08.2013 27.08.2013 30.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 25.07.2013 25.07.2013 28.06.2013 18.06.2013 14.06.2013 06.06.2013 17.05.2013 10.05.2013 31.01.2013 05.04.2012 14.11.2011
27.09.2013
UBS AG UBS AG is a wealth management, investment banking, and asset management firm. The Company provides a variety of financial services to individuals, institutions, corporations, governments, and financial intermediaries around the world.
Price/Volume 25
60.0 M
20
50.0 M 40.0 M
15
30.0 M
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance UBSN VX EQUITY YTD Change UBSN VX EQUITY YTD % CHANGE
10
12/2012 06/yy 19.60 11.29 4'804'158.00 18.77 -4.23% 66.27% 90.86% 3'839.2 72'061.63 267'401.00 0.0 4'353.0 66'383.00 220'592.63
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
10.0 M
0 s-12
31.12.2009 31.12.2010 44'658.0 46'526.0 9.51x 8.39x 19'874.0 20'964.0 21.36x 18.62x (2'736.0) 7'534.0 7.71x Profitability
LTM-4Q 31.12.2011 40'880.0 9.20x 17'464.0 21.53x 4'159.0 10.16x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 37'754.0 6.86x 15'529.0 16.67x (2'511.0) 15'529.00 5.80% -4.70% -0.19% -4.68% -0.63% 0.03% -6.7% 21.24% 582.62% -
Price/ Cash Flow
n-12
d-12
j-13
LTM
06/yy 37'651.0 35.58x 12'178.0 0.00x 2'762.0 15.14x
f-13 m-13
06/yy 38'698.0 25.76x 13'651.0 0.00x (2'384.0) 0.00x
a-13 m-13
j-13
j-13
a-13
FY+1
.0 M s-13
1.34 3'469.49 62.98% 32.71% 1.336 43 3.628 8'036'652 8'223'609 8'596'575 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 29'144.9 29'630.2 6'908.0 7'276.0 37.94x 33.37x 3'832.0 4'887.6 822.0 1'034.0 18.88x 14.51x 15.05x 13.90x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
29.11.2011 A STABLE 19.12.2008 A-1 582.6% 84.2% 0.03 6.44 -
Sales/Revenue/Turnover
5.00
160'000.0
4.50
140'000.0
4.00
120'000.0
3.50
100'000.0
3.00 2.50
80'000.0
2.00
60'000.0
1.50
40'000.0
1.00
20'000.0
0.50 0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 67'219.0 8.31x 37'052.0 15.08x (21'292.0) -
20.0 M
5
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
UBS AG Holdings By:
All
Holder Name GIC PRIVATE LIMITED UBS AG NORGES BANK FMR LLC CAPITAL GROUP COMPAN FIL LIMITED CREDIT SUISSE AG HARBOR CAPITAL ADVIS BLACKROCK FRANKLIN RESOURCES ZURCHER KANTONALBANK OPPENHEIMERFUNDS INC JP MORGAN CREDIT AGRICOLE SA PICTET FUNDS WELLINGTON MANAGEMEN GOLDMAN SACHS GROUP INVESCO LTD AXA BANK OF NEW YORK MEL
Firm Name
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a ZURCHER KANTONALBANK Multiple Portfolios n/a CREDIT AGRICOLE SA n/a WELLINGTON MANAGEMEN n/a n/a n/a BANK OF NEW YORK MEL
Analyst
RBC Capital Markets FIONA SWAFFIELD Nomura JON PEACE Exane BNP Paribas DANIEL DAVIES AlphaValue DIETER HEIN Grupo Santander AURELIA FAURE Rafferty Capital Markets RICHARD X BOVE SR Macquarie PIERS BROWN Main First Bank AG KILIAN MAIER Morgan Stanley HUW VAN STEENIS JPMorgan KIAN ABOUHOSSEIN Oddo & Cie JEAN SASSUS Hamburger Sparkasse CHRISTIAN HAMANN Berenberg Bank JAMES CHAPPELL Day by Day VALERIE GASTALDY Bankhaus Lampe NEIL SMITH Kepler Cheuvreux DIRK BECKER Helvea TIM DAWSON Barclays KIRI VIJAYARAJAH Mediobanca SpA CHRISTOPHER J WHEELER Bank am Bellevue MARC DEUSTER Credit Suisse AMIT GOEL Commerzbank Corporates & Markets MICHAEL DUNST Bank Vontobel AG TAKIS SPILIOPOULOS Independent Research GmbH STEFAN BONGARDT Goldman Sachs JERNEJ OMAHEN Landesbank Baden-Wuerttemberg INGO FROMMEN Mirabaud Securities Claudia von Turk Myers Keefe, Bruyette & Woods ANDREW STIMPSON Natixis ANTOINE BURGARD Deutsche Bank MATT SPICK Bankhaus Metzler GUIDO HOYMANN S&P Capital IQ FRANK BRADEN Canaccord Genuity Corp ARUN MELMANE Redburn Partners NICHOLAS WATTS HSBC ROBERT MURPHY EVA Dimensions DOUG WALTERS Espirito Santo Investment Bank Research ANDREW LIM Societe Generale GEOFF DAWES Liberum Capital Ltd CORMAC LEECH Zuercher Kantonalbank ANDREAS VENDITTI Nord/LB MICHAEL SEUFERT Hammer Partners SA ENRICO RACIOPPI
Source ULT-AGG ULT-AGG EXCH ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG 13F MF-AGG ULT-AGG 13F ULT-AGG 13F ULT-AGG ULT-AGG ULT-AGG 13F
Recommendation sector perform buy neutral sell underweight hold outperform underperform Overwt/In-Line overweight neutral hold buy hold sell hold buy overweight neutral hold neutral hold buy hold Buy/Neutral hold accumulate market perform buy buy sell buy buy buy overweight sell buy sell buy outperform hold buy
Amt Held 245'596'591 216'603'351 116'490'210 101'598'767 62'295'964 58'798'597 50'539'582 38'747'528 32'192'049 29'879'115 24'085'894 23'172'660 23'125'477 22'168'898 21'828'303 21'670'005 16'886'540 16'432'471 15'645'128 15'105'719
% Out 6.4 5.64 3.03 2.65 1.62 1.53 1.32 1.01 0.84 0.78 0.63 0.6 0.6 0.58 0.57 0.56 0.44 0.43 0.41 0.39
Weighting
Change 3 5 3 1 1 3 5 1 5 5 3 3 5 3 1 3 5 5 3 3 3 3 5 3 5 3 4 3 5 5 1 5 5 5 5 1 5 1 5 5 3 5
M M M M M M M M M M M M M M M M M M M M M M M M M M M U M M M M M M M M M M M U M M
Latest Chg (20'764'353) 14'311'401 10'743'000 (1'640'766) (401'100) 4'128'293 (5'110'753) (14'305'536) (2'534'077) 332'960 4'674'008 4'697'001 (263'056) (2'974'135) 7'764'122 4'932'798 3'097'530 752'938
Target Price 20 20 18 17 16 19 21 18 21 21 19 #N/A N/A 20 #N/A N/A 16 19 20 22 20 20 16 18 22 20 24 19 21 19 20 21 14 20 24 #N/A N/A 20 #N/A N/A 23 15 18 #N/A N/A #N/A N/A 11
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 12.09.2013 26.09.2013 27.09.2011 30.06.2013 31.07.2013 30.06.2013 31.05.2013 30.06.2013 25.09.2013 30.06.2013 30.06.2013 31.07.2013 31.07.2013 30.06.2013 31.05.2013 30.06.2013 30.06.2013 26.09.2013 30.06.2013 30.06.2013
Date 12 month 12 month Not Provided 6 month 12 month 12 month 12 month 12 month 12 month 15 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided 6 month Not Provided 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type Government Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 27.09.2013 27.09.2013 26.09.2013 25.09.2013 25.09.2013 19.09.2013 18.09.2013 16.09.2013 11.09.2013 06.09.2013 02.09.2013 02.09.2013 23.08.2013 20.08.2013 20.08.2013 15.08.2013 14.08.2013 13.08.2013 08.08.2013 07.08.2013 06.08.2013 06.08.2013 05.08.2013 01.08.2013 01.08.2013 01.08.2013 31.07.2013 31.07.2013 30.07.2013 30.07.2013 30.07.2013 26.07.2013 16.07.2013 17.06.2013 06.06.2013 05.06.2013 29.05.2013 25.03.2013 30.10.2012 23.10.2012 03.07.2012
27.09.2013
ABB Ltd ABB Limited provides power and automation technologies. The Company operates under segments that include power products, power systems, automation products, process automation and robotics.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ABBN VX EQUITY YTD Change ABBN VX EQUITY YTD % CHANGE
12/2012 06/yy 22.10 16.11 2'629'471.00 21.5 -2.71% 33.43% 93.32% 2'314.7 49'766.98 10'071.00 0.0 540.0 8'481.00 58'918.54
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
25.0 M
20
20.0 M
15
15.0 M
10
10.0 M
5
5.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 34'912.0 0.83x 5'259.0 5.48x 3'118.0 10.76x
25
31.12.2009 31.12.2010 31'795.0 31'589.0 1.18x 1.42x 4'892.0 4'733.0 7.67x 9.49x 2'901.0 2'561.0 15.27x 19.85x Profitability
LTM-4Q 31.12.2011 37'990.0 1.10x 5'688.0 7.37x 3'168.0 13.65x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 39'336.0 1.25x 5'294.0 9.31x 2'704.0 17.40x 5'294.00 4'112.00 10.45% 9.76% 6.14% 17.59% 12.54% 0.90% 28.9% 14.1% 10.9% 6.9% 1.48 0.88 20.52% 59.57% 4.56
Price/ Cash Flow
LTM
06/yy 38'478.0 4.40x 5'454.0 7.67x 2'961.0 12.71x
06/yy 40'706.0 5.03x 5'736.0 9.36x 2'790.0 17.77x
FY+1
.0 M s-13
1.31 2'129.96 24.27% 18.37% 1.311 40 3.625 4'038'883 4'178'637 4'042'708 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 41'196.7 42'819.3 10'007.0 11'297.5 1.38x 1.29x 5.68x 5.04x 6'135.8 6'763.2 1'540.7 1'687.1 9.61x 8.72x 9.27x 9.14x 3'323.7 3'812.3 844.5 959.8 16.37x 14.40x 15.82x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
08.06.2010 A STABLE 08.06.2010 A-1 18.07 13.66 0.60 1.42 59.6% 36.6% 0.90 7.28 80.03 60.35 89.35
Sales/Revenue/Turnover
25.00
45'000.0 40'000.0
20.00
35'000.0 30'000.0
15.00
25'000.0 20'000.0
10.00
15'000.0 10'000.0
5.00
5'000.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
ABB Ltd Holdings By:
All
Holder Name INVESTOR AB BLACKROCK NORGES BANK CREDIT SUISSE AG VANGUARD GROUP INC SWEDBANK ROBUR FONDE UBS AG HARBOR CAPITAL ADVIS NORDEA FONDER AB/SWE PICTET FUNDS SEB AMF FONDER AB SKAGEN AS CAPITAL GROUP COMPAN INVESCO LTD HANDELSBANKEN FONDER SWISSCANTO FONDSLEIT FOLKSAM LO FOND AB NEW YORK LIFE INVEST OPPENHEIMERFUNDS INC
Firm Name
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst
RBC Capital Markets ANDREW CARTER AlphaValue HEINZ STEFFEN Barclays JAMES STETTLER Day by Day VALERIE GASTALDY Espirito Santo Investment Bank Research ROB VIRDEE Exane BNP Paribas OLIVIER ESNOU HSBC COLIN GIBSON Helvea STEFAN GAECHTER Goldman Sachs DANIELA COSTA EVA Dimensions TIMOTHY STANISH Hamburger Sparkasse MARCO GUENTHER Societe Generale SEBASTIEN GRUTER Morgan Stanley BEN UGLOW Bank am Bellevue MICHAEL ROOST Credit Suisse SIMON TOENNESSEN UBS FREDRIC STAHL JPMorgan ANDREAS WILLI Zuercher Kantonalbank RICHARD FREI Independent Research GmbH MARKUS FRIEBEL Nordea Equity Research ANDREAS BROCK Berenberg Bank WILLIAM MACKIE Bank Vontobel AG TAKIS SPILIOPOULOS Danske Markets CARL GUSTAFSSON Deutsche Bank MARTIN WILKIE ABG Sundal Collier ANDERS IDBORG Landesbank Baden-Wuerttemberg VOLKER STOLL SEB Enskilda DANIEL SCHMIDT Carnegie KENNETH TOLL JOHANSSON Canaccord Genuity Corp ANDREW BELL Handelsbanken HAMPUS ENGELLAU Swedbank MATS LISS Natixis ARNAUD SCHMIT Nomura DANIEL CUNLIFFE S&P Capital IQ JAWAHAR HINGORANI Main First Bank AG CHRISTOPHER YOUL Baden Hill LLP NICHOLAS WOODIFIELD Kepler Cheuvreux CHRISTOPHER LADNER Redburn Partners JAMES MOORE Pareto Securities DAVID JACOBSSON
Source Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation sector perform reduce equalweight hold neutral underperform underweight buy neutral/neutral hold hold buy Underwt/Cautious hold outperform buy underweight outperform hold buy hold buy buy hold buy hold buy buy hold buy buy neutral buy hold outperform buy hold neutral hold
Amt Held 182'030'142 89'890'147 53'617'789 33'715'781 33'301'443 29'672'514 26'630'146 25'109'683 22'834'513 15'192'696 14'366'955 11'080'901 10'641'737 9'900'000 9'138'977 8'261'233 7'809'229 7'750'666 5'905'912 5'368'860
% Out 7.86 3.88 2.32 1.46 1.44 1.28 1.15 1.08 0.99 0.66 0.62 0.48 0.46 0.43 0.39 0.36 0.34 0.33 0.26 0.23
Weighting
Change 3 2 3 3 3 1 1 5 3 3 3 5 1 3 5 5 1 5 3 5 3 5 5 3 5 3 5 5 3 5 5 3 5 3 5 5 3 3 3
M D M M D M D M D U M M M M M M M M M M M M M M M D M M M M M M M M M M M M M
Latest Chg 30'384 (536'391) 1'544'794 14'183'006 (151'716) (788'859) (188'601) 2'632'729 1'637'501 655'463 248'815 25'220 1'685'882 5'427'446 463'740
Target Price 23 22 21 #N/A N/A 23 22 20 25 21 #N/A N/A #N/A N/A 24 20 20 26 23 22 #N/A N/A 22 23 20 24 25 20 24 22 22 #N/A N/A 20 27 23 20 27 22 24 #N/A N/A 22 #N/A N/A 17
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 25.09.2013 31.12.2012 31.05.2013 30.06.2013 30.06.2013 26.09.2013 30.06.2013 30.08.2013 31.05.2013 26.08.2013 31.03.2013 30.08.2013 30.06.2013 26.09.2013 30.08.2013 28.03.2013 31.03.2013 31.07.2013 31.07.2013
Date 12 month 6 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month 15 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month 6 month Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 6 month
Inst Type Investment Advisor Investment Advisor Government Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor
Date 26.09.2013 26.09.2013 18.09.2013 16.09.2013 09.09.2013 09.09.2013 28.08.2013 15.08.2013 01.08.2013 30.07.2013 29.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 09.07.2013 15.05.2013 17.04.2013 27.07.2012
27.09.2013
Cie Financiere Richemont SA Compagnie Financiere Richemont SA, through subsidiaries, manufactures and retails luxury goods. The Company produces jewelry, watches, leather goods, writing instruments, and men's and women's wear.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (14.08.2013) 52-Week Low (28.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance CFR VX EQUITY YTD Change CFR VX EQUITY YTD % CHANGE
03/2013 03/yy 96.15 56.40 680'609.00 91.65 -4.68% 62.50% 88.05% 522.0 52'625.43 1'938.00 0.0 (1.0) 5'155.00 39'748.66
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.03.2010 31.03.2011 5'176.0 6'892.0 2.82x 2.72x 1'259.0 1'669.0 11.59x 11.22x 599.0 1'090.0 26.38x 20.65x Profitability
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
31.03.2013 10'150.0 3.02x 2'817.0 10.88x 2'013.0 16.74x 2'817.00 2'434.00 23.98% 23.40% 15.33% 21.45% 0.77% 64.2% 27.8% 24.0% 19.8% 3.05 1.66 13.37% 18.97% 19.21 0.91
Price/ Cash Flow
5.0 M 4.5 M 4.0 M 3.5 M 3.0 M 2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M s-13
Market Data
LTM-4Q 31.03.2012 8'868.0 2.56x 2'387.0 9.50x 1'544.0 16.70x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
LTM
03/yy 6'430.0 0.00x 0.0 0.00x 0.0 0.00x
03/yy 9'697.0 0.00x 0.0 0.00x 0.0 0.00x
FY+1
1.42 521.72 61.38% 29.74% 1.422 37 3.919 1'133'975 1'016'041 1'001'796 FY+2
FQ+1
FQ+2
03/14 Y 03/15 Y 06/13 Q1 09/13 Q2 11'034.6 12'075.7 3.52x 3.12x 3'087.4 3'455.9 12.89x 11.52x 2'246.9 2'507.9 18.71x 16.67x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
74.13 58.55 -1.14 0.69 19.0% 15.9% 0.77 6.12 19.01 401.84 112.06 308.78
Sales/Revenue/Turnover
30.00
12'000.0
25.00
10'000.0
20.00
8'000.0
15.00
6'000.0
10.00
4'000.0
5.00
2'000.0
0.00 02.04.2010
o-12
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.03.2009 5'418.0 1.05x 1'345.0 4.23x 1'075.0 8.94x
100 90 80 70 60 50 40 30 20 10 0 s-12
0.0 02.10.2010
02.04.2011
02.10.2011
02.04.2012
02.10.2012
02.04.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Cie Financiere Richemont SA Holdings By:
All
Holder Name NORGES BANK CARMIGNAC GESTION HARBOR CAPITAL ADVIS BLACKROCK VANGUARD GROUP INC CREDIT SUISSE AG GARDNER RUSSO & GARD UBS AG OPPENHEIMERFUNDS INC ALLIANZ ASSET MANAGE HARRIS ASSOCIATES LP PICTET FUNDS SUN LIFE FINANCIAL I T ROWE PRICE ASSOCIA FMR LLC JANUS CAPITAL MANAGE FIL LIMITED CAPITAL GROUP COMPAN SWISSCANTO FONDSLEIT ALLIANCE BERNSTEIN
Firm Name Sanford C. Bernstein & Co Aurel - BGC Societe Generale Credit Suisse Nomura Exane BNP Paribas AlphaValue Renaissance Capital Cantor Fitzgerald Mirabaud Securities Deutsche Bank Telsey Advisory Group Morgan Stanley JPMorgan Zuercher Kantonalbank Independent Research GmbH Oddo & Cie Bryan Garnier & Cie S&P Capital IQ Main First Bank AG Berenberg Bank HSBC Barclays Macquarie Bank am Bellevue Day by Day Redburn Partners BNP Paribas Cadiz Securities Goldman Sachs Bank Vontobel AG Kepler Cheuvreux Natixis UBS ISI Group Investec EVA Dimensions Avior Research
Portfolio Name Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a GARDNER RUSSO & GARD n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a
Analyst MARIO ORTELLI DAVID DA MAIA THIERRY COTA ROGERIO FUJIMORI CHRISTOPHER WALKER LUCA GIUSEPPE SOLCA VIRGINIE BLIN REY WIUM ALLEGRA PERRY ALESSANDRO MIGLIORINI FRANCESCA DI PASQUANTONIO DANA TELSEY NATASHA MOOLMAN MELANIE A FLOUQUET PATRIK SCHWENDIMANN LARS LUSEBRINK LEOPOLD AUTHIE LOIC MORVAN WILLIAM MACK MATTHIAS EIFERT JOHN GUY ERWAN RAMBOURG HELEN NORRIS WYNAND VAN ZYL SERGE MONNERAT VALERIE GASTALDY ANNABEL GLEESON JASMINE LIN WILLIAM HUTCHINGS RENE WEBER JON COX JOSEPHINE CHEVALLIER EVA QUIROGA OMAR SAAD THANE DUFF CRAIG STERLING MATHEW MENEZES
Source MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG 13F ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation outperform hold buy outperform buy outperform reduce hold hold accumulate buy no rating system Equalwt/In-Line neutral market perform hold buy buy buy underperform hold overweight overweight outperform hold hold buy hold Buy/Neutral hold buy neutral buy strong buy hold underweight neutral
Amt Held 12'658'931 11'746'169 9'166'906 8'156'154 8'091'303 7'296'213 6'797'657 6'008'746 4'474'079 3'734'915 3'662'500 3'492'016 3'136'188 3'005'205 2'208'497 2'207'609 2'077'106 1'897'534 1'535'081 1'460'368
% Out 2.43 2.25 1.76 1.56 1.55 1.4 1.3 1.15 0.86 0.72 0.7 0.67 0.6 0.58 0.42 0.42 0.4 0.36 0.29 0.28
Weighting
Change
5 3 5 5 5 5 2 3 3 4 5 #N/A N/A 3 3 3 3 5 5 5 1 3 5 5 5 3 3 5 3 5 3 5 3 5 5 3 1 3
M M M M M M M M M N M M M M D M M M M M M M M M M M M M M M M M M M M U D
Latest Chg (681'540) 299'861 42'933 (65'642) (528'190) (61'543) 133'758 112'100 1'093'200 (42'645) 180'971 134'902 425'944 (3'188'126) (1'092'819) 166'100 21'369 188'677
Target Price 105 96 115 100 105 110 84 89 90 110 86 97 80 95 #N/A N/A 99 100 95 105 85 86 104 107 109 72 #N/A N/A #N/A N/A 87 121 90 100 75 93 105 87 #N/A N/A 70
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 28.06.2013 30.06.2013 25.09.2013 30.06.2013 30.08.2013 30.06.2013 26.09.2013 31.07.2013 31.07.2013 30.06.2013 30.08.2013 31.07.2013 30.06.2013 31.07.2013 30.06.2013 30.04.2013 31.07.2013 28.03.2013 30.06.2013
Date 12 month 6 month 12 month Not Provided 12 month Not Provided 6 month Not Provided Not Provided 12 month 12 month 12 month 12 month 18 month Not Provided 12 month Not Provided 6 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided
Inst Type Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 27.09.2013 26.09.2013 26.09.2013 26.09.2013 26.09.2013 26.09.2013 23.09.2013 20.09.2013 20.09.2013 13.09.2013 13.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 10.09.2013 05.09.2013 28.08.2013 19.08.2013 13.08.2013 23.07.2013 17.07.2013 15.07.2013 17.05.2013 17.05.2013 17.05.2013 17.05.2013 16.05.2013 16.05.2013 25.03.2013 21.03.2013 05.09.2012
27.09.2013
Credit Suisse Group AG Credit Suisse Group AG is an international financial services group. The Group provides investment banking, private banking, and asset management services to customers located around the world.
Price/Volume 35 30 25 20
Valuation Analysis
15
Latest Fiscal Year: LTM as of: 52-Week High (21.05.2013) 52-Week Low (28.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance CSGN VX EQUITY YTD Change CSGN VX EQUITY YTD % CHANGE
12/2012 06/yy 29.32 19.27 2'465'989.00 27.71 -5.49% 43.82% 82.49% 1'577.8 43'720.66 330'510.00 0.0 6'786.0 63'708.00 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 48'697.0 (8'218.0) -
10
31.12.2009 31.12.2010 51'547.0 50'345.0 6'724.0 5'098.0 9.96x 9.59x Profitability
LTM-4Q 31.12.2011 42'693.0 1'953.0 16.11x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 38'313.0 1'349.0 27.15x 6.73% 9.34% 0.31% 6.10% 0.85% 0.04% 5.8% 35.76% 931.07% -
Price/ Cash Flow
20.0 M 18.0 M 16.0 M 14.0 M 12.0 M 10.0 M 8.0 M 6.0 M 4.0 M 2.0 M .0 M s-13
LTM
06/yy 39'473.0 0.00x 0.0 0.00x 878.0 42.10x
06/yy 37'976.0 0.00x 0.0 0.00x 2'999.0 15.43x
FY+1
1.55 1'423.56 40.71% 28.00% 1.555 42 3.762 4'926'025 4'427'638 4'343'189 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 26'811.1 27'706.8 6'539.3 6'638.7 32.73x 31.58x 4'146.9 4'913.0 1'002.3 994.3 10.83x 9.25x 9.47x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
02.07.2013 ASTABLE 27.07.2012 NR 931.1% 88.7% 0.04 6.17 -
Sales/Revenue/Turnover
7.00
100'000.0 90'000.0
6.00
80'000.0
5.00
70'000.0 60'000.0
4.00
50'000.0 40'000.0
3.00
30'000.0
2.00
20'000.0 1.00 0.00 01.01.2010
10'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Credit Suisse Group AG Holdings By:
All
Holder Name CRESCENT HOLDING GMB QATAR INVESTMENT AUT DODGE & COX FRANKLIN RESOURCES DODGE & COX WORLDWID NORGES BANK CAPITAL GROUP COMPAN BLACKROCK HARRIS ASSOCIATES LP KOOR INDUSTRIES LTD VANGUARD GROUP INC CREDIT SUISSE AG UBS AG T ROWE PRICE ASSOCIA WILLIAM BLAIR & COMP PICTET FUNDS ONTARIO TEACHERS PEN OPPENHEIMERFUNDS INC SWISSCANTO FONDSLEIT CREDIT SUISSE
Firm Name
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios WILLIAM BLAIR & COMP n/a n/a Multiple Portfolios Multiple Portfolios n/a
Analyst
RBC Capital Markets FIONA SWAFFIELD Nomura JON PEACE Exane BNP Paribas DANIEL DAVIES AlphaValue DIETER HEIN Macquarie PIERS BROWN Main First Bank AG KILIAN MAIER Morgan Stanley HUW VAN STEENIS Independent Research GmbH STEFAN BONGARDT JPMorgan KIAN ABOUHOSSEIN Oddo & Cie JEAN SASSUS Bankhaus Lampe NEIL SMITH Berenberg Bank JAMES CHAPPELL Day by Day VALERIE GASTALDY Helvea TIM DAWSON Barclays JEREMY SIGEE Mediobanca SpA CHRISTOPHER J WHEELER Keefe, Bruyette & Woods ANDREW STIMPSON Goldman Sachs JERNEJ OMAHEN HSBC ROBERT MURPHY Commerzbank Corporates & Markets MICHAEL DUNST Bank Vontobel AG TERESA NIELSEN EVA Dimensions DOUG WALTERS Bank am Bellevue MARC DEUSTER Natixis ANTOINE BURGARD UBS DANIELE BRUPBACHER Zuercher Kantonalbank ANDREAS VENDITTI Mirabaud Securities Claudia von Turk Myers Canaccord Genuity Corp ARUN MELMANE Bankhaus Metzler GUIDO HOYMANN Kepler Cheuvreux DIRK BECKER Deutsche Bank MATT SPICK Landesbank Baden-Wuerttemberg INGO FROMMEN S&P Capital IQ FRANK BRADEN Grupo Santander AURELIA FAURE Redburn Partners NICHOLAS WATTS Makor Capital ALBERT SAPORTA Societe Generale GEOFF DAWES Liberum Capital Ltd CORMAC LEECH Espirito Santo Investment Bank Research ANDREW LIM Nord/LB MICHAEL SEUFERT Hammer Partners SA ENRICO RACIOPPI
Source EXCH Co File Co File ULT-AGG MF-AGG EXCH ULT-AGG ULT-AGG Co File Research ULT-AGG ULT-AGG ULT-AGG MF-AGG 13F ULT-AGG Research MF-AGG MF-AGG EXCH
Recommendation outperform buy outperform add outperform outperform Overwt/In-Line buy overweight neutral sell sell hold hold equalweight outperform outperform neutral/neutral neutral hold hold overweight hold neutral buy market perform accumulate hold sell buy hold hold hold buy neutral buy buy hold neutral hold sell
Amt Held 88'475'201 74'953'677 65'086'135 55'202'293 46'888'695 40'786'715 40'357'258 39'533'428 37'800'423 31'060'000 22'494'902 20'576'142 16'713'467 12'867'359 8'624'475 7'471'729 6'965'852 5'379'886 4'492'368 4'392'336
% Out 5.61 4.75 4.13 3.5 2.97 2.59 2.56 2.51 2.4 1.97 1.43 1.3 1.06 0.82 0.55 0.47 0.44 0.34 0.28 0.28
Weighting
Change 5 5 5 4 5 5 5 5 5 3 1 1 3 3 3 5 5 3 3 3 3 5 3 3 5 3 4 3 1 5 3 3 3 5 3 5 5 3 3 3 1
M M M M M M M M M M M M M M M M M M M M M U M M M M M M M M M M M U M N M M M M M
Latest Chg 5'478'521 2'707'602 254'233 273'715 (240'419) 3'918'148 147'795 382'485 72'189 (33'747'664)
Target Price 33 33 31 30 33 32 31 35 34 27 25 13 #N/A N/A 30 28 33 36 32 29 28 28 #N/A N/A 27 25 33 #N/A N/A 29 28 23 32 28 28 30 33 #N/A N/A #N/A N/A 36 24 25 #N/A N/A 21
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 25.02.2013 Investment Advisor 31.12.2012 Government 31.12.2012 Investment Advisor 12.09.2013 Investment Advisor 31.03.2013 Investment Advisor 12.03.2013 Government 30.06.2013 Investment Advisor 25.09.2013 Investment Advisor 31.12.2012 Investment Advisor 22.07.2013 Holding Company 30.06.2013 Unclassified 31.05.2013 Investment Advisor 26.09.2013 Unclassified 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 31.12.2012 Pension Fund (ERISA) 31.07.2013 Investment Advisor 28.03.2013 Investment Advisor 05.04.2013 Investment Advisor
Date 12 month 12 month Not Provided 6 month 12 month 12 month 12 month 12 month 15 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month Not Provided 6 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Date 27.09.2013 27.09.2013 27.09.2013 26.09.2013 19.09.2013 18.09.2013 16.09.2013 12.09.2013 11.09.2013 06.09.2013 02.09.2013 02.09.2013 19.08.2013 15.08.2013 14.08.2013 13.08.2013 07.08.2013 01.08.2013 01.08.2013 30.07.2013 30.07.2013 30.07.2013 29.07.2013 29.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 25.07.2013 25.07.2013 25.07.2013 23.07.2013 16.07.2013 04.07.2013 29.05.2013 18.04.2013 30.01.2013 23.10.2012 03.07.2012
27.09.2013
Syngenta AG Syngenta AG produces crop protection products and seeds. The Company produces herbicides, insecticides and fungicides, and seeds for field crops, vegetables, and flowers.
Price/Volume 450
.7 M
400
.6 M
350
.5 M
300
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.03.2013) 52-Week Low (23.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SYNN VX EQUITY YTD Change SYNN VX EQUITY YTD % CHANGE
12/2012 06/yy 416.00 341.00 135'200.00 374.9 -9.88% 9.94% 42.80% 93.1 34'912.99 3'348.00 0.0 11.0 1'599.00 41'755.79
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.4 M
200
.3 M
150
.2 M
100
.1 M
50 0 s-12
31.12.2009 31.12.2010 10'992.0 11'641.0 2.56x 2.45x 2'368.0 2'460.0 11.86x 11.60x 1'371.0 1'397.0 19.06x 19.37x Profitability
LTM-4Q 31.12.2011 13'268.0 2.11x 2'889.0 9.69x 1'599.0 16.84x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 14'202.0 2.72x 3'148.0 12.26x 1'872.0 19.65x 3'148.00 2'550.00 17.96% 15.15% 8.86% 20.64% 0.71% 49.2% 21.3% 17.2% 13.2% 1.71 0.75 17.26% 38.28% 2.62 1.77
Price/ Cash Flow
n-12
d-12
j-13
LTM
06/yy 8'265.0 0.00x 0.0 0.00x 0.0 0.00x
06/yy 14'327.0 0.00x 0.0 0.00x 0.0 0.00x
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1
.0 M s-13
0.83 92.99 10.67% 4.75% 0.828 30 3.933 194'843 184'917 214'747 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 15'041.4 16'062.4 4'062.5 2'922.4 2.66x 2.45x 3'313.7 3'662.7 12.58x 11.38x 2'171.7 2'418.5 1'867.0 17.80x 15.80x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
15.06.2007 A STABLE 15.06.2007 A-1 22.17 18.59 1.03 1.28 38.3% 27.7% 0.71 4.65 139.15 205.65 171.60 154.33
Sales/Revenue/Turnover
40.00
16'000.0
35.00
14'000.0
30.00
12'000.0
25.00
10'000.0
20.00
8'000.0
15.00
6'000.0
10.00
4'000.0
5.00
2'000.0
0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 11'624.0 1.71x 2'495.0 7.99x 1'385.0 12.86x
250
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Syngenta AG Holdings By:
All
Holder Name BLACKROCK CAPITAL GROUP COMPAN BANK OF NEW YORK NORGES BANK VANGUARD GROUP INC HARBOR CAPITAL ADVIS FMR LLC CREDIT SUISSE AG THORNBURG INVESTMENT UBS AG JUPITER ASSET MANAGE PICTET FUNDS MANNING & NAPIER ADV THREADNEEDLE SCHRODER INVESTMENT INVESCO LTD DWS INVESTMENTS OPPENHEIMERFUNDS INC WILLIAM BLAIR & COMP T ROWE PRICE ASSOCIA
Firm Name Sanford C. Bernstein & Co Canaccord Genuity Corp AlphaValue Credit Suisse Exane BNP Paribas Day by Day Liberum Capital Ltd JPMorgan Macquarie Goldman Sachs Deutsche Bank Bank Vontobel AG Bank am Bellevue Main First Bank AG Equita SIM SpA Kepler Cheuvreux EVA Dimensions UBS Hamburger Sparkasse Barclays Morgan Stanley Jefferies Nomura S&P Capital IQ HSBC Berenberg Bank Redburn Partners Zuercher Kantonalbank National Bank AG
Portfolio Name n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios WILLIAM BLAIR & COMP Multiple Portfolios
Analyst JEREMY REDENIUS PAUL W SATCHELL FABRICE FARIGOULE CHRIS COUNIHAN JAMES KNIGHT VALERIE GASTALDY SOPHIE JOURDIER MARTIN EVANS CHRISTIAN FAITZ RAKESH PATEL VIRGINIE BOUCHER-FERTE PATRICK RAFAISZ BRUNO ESCHLI RONALD KOEHLER MASSIMO BONISOLI MARTIN ROEDIGER TIMOTHY STANISH THOMAS GILBERT MARCO GUENTHER ANDREAS HEINE PAUL RICHARD WALSH LAURENCE ALEXANDER PATRICK LAMBERT JACOB THRANE GEOFF HAIRE JOHN PHILIPP KLEIN TONY JONES MARTIN SCHREIBER STEFFEN MANSKE
Source ULT-AGG ULT-AGG EXCH MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG 13F MF-AGG
Recommendation underperform buy buy outperform neutral hold hold neutral outperform Buy/Neutral buy hold buy outperform hold buy hold sell buy equalweight Equalwt/In-Line hold buy hold neutral buy buy outperform buy
Amt Held 4'640'124 4'634'983 4'254'126 2'118'825 1'931'441 1'664'500 1'641'455 1'370'675 1'072'410 1'046'667 646'762 573'332 536'300 517'654 442'762 374'611 307'864 296'779 282'549 281'193
% Out 4.98 4.98 4.57 2.28 2.07 1.79 1.76 1.47 1.15 1.12 0.69 0.62 0.58 0.56 0.48 0.4 0.33 0.32 0.3 0.3
Weighting
Change 1 5 5 5 3 3 3 3 5 5 5 3 5 5 3 5 3 1 5 3 3 3 5 3 3 5 5 5 5
M M M M M D M M M M M M M M M M D M M M M M M M M M M U M
Latest Chg 346'967 74'211 (305'702) (14'655) 88'036 (10'416) (14'044) (6'267) (76'790) 100'622 172'658 (2'648) (102'869) 103'930 (310'200) 70'471
Target Price 313 430 466 420 371 #N/A N/A 400 376 430 500 430 390 435 415 390 410 #N/A N/A 330 #N/A N/A 389 380 400 488 395 420 510 #N/A N/A #N/A N/A 280
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 25.09.2013 31.07.2013 31.08.2013 31.12.2012 30.06.2013 30.06.2013 31.07.2013 31.05.2013 31.07.2013 31.08.2013 31.07.2013 31.05.2013 31.12.2012 31.05.2013 30.08.2013 26.09.2013 31.05.2013 31.07.2013 30.06.2013 30.06.2013
Date 12 month 12 month 6 month Not Provided Not Provided Not Provided Not Provided 15 month 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 27.09.2013 19.09.2013 18.09.2013 13.09.2013 12.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 22.08.2013 19.08.2013 15.08.2013 14.08.2013 13.08.2013 05.08.2013 30.07.2013 29.07.2013 25.07.2013 25.07.2013 24.07.2013 24.07.2013 24.07.2013 24.07.2013 12.07.2013 02.07.2013 01.07.2013 27.06.2013 09.02.2009
27.09.2013
Zurich Insurance Group AG Zurich Insurance Group AG provides insurance-based financial services. The Company offers general and life insurance products and services for individuals, small businesses, commercial enterprises, mid-sized and large corporations, and multinational companies.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.05.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ZURN VX EQUITY YTD Change ZURN VX EQUITY YTD % CHANGE
12/2012 06/yy 270.90 205.94 202'984.00 233.3 -13.88% 13.29% 42.43% 148.3 34'598.42 12'521.00 0.0 2'368.0 9'098.00 45'270.01
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
3.0 M
250
2.5 M
200
2.0 M
150
1.5 M
100
1.0 M
50
.5 M
0 s-12
31.12.2009 31.12.2010 70'123.0 67'819.0 0.50x 0.64x 3'963.0 3'428.0 7.83x 10.92x Profitability
LTM-4Q 31.12.2011 52'978.0 0.73x 3'750.0 8.80x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 70'446.0 0.64x 3'878.0 10.08x 8.34% 7.48% 0.89% 11.07% 8.86% 0.18% 5.5% 3.06% 36.30% -
Price/ Cash Flow
n-12
d-12
j-13
LTM
06/yy 57'825.0 2.74x 0.0 0.00x 4'006.0 8.20x
f-13 m-13
06/yy 71'670.0 2.52x 0.0 0.00x 3'505.0 10.84x
a-13 m-13
j-13
j-13
a-13
FY+1
.0 M s-13
1.12 148.14 5.92% 2.40% 1.122 37 3.486 415'903 544'884 427'063 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 58'779.0 59'959.4 0.90x 0.89x 4'113.7 4'370.9 973.3 948.3 9.51x 8.87x 8.58x 8.13x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
36.3% 25.4% 0.18 -
Sales/Revenue/Turnover
20.00
80'000.0
18.00
70'000.0
16.00
60'000.0
14.00
50'000.0
12.00 10.00
40'000.0
8.00
30'000.0
6.00
20'000.0
4.00
10'000.0
2.00 0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 32'331.0 0.99x 3'039.0 9.86x
300
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Zurich Insurance Group AG Holdings By:
All
Holder Name BLACKROCK ABERDEEN NORGES BANK CREDIT SUISSE CREDIT SUISSE AG VANGUARD GROUP INC FRANKLIN RESOURCES UBS AG FMR LLC FIL LIMITED SUN LIFE FINANCIAL I PICTET FUNDS TWEEDY BROWNE COMPAN BANK OF NEW YORK MEL SCHRODER INVESTMENT SWISSCANTO FONDSLEIT DIMENSIONAL FUND ADV WADDELL & REED FINAN UMB BANK N A MORGAN STANLEY
Firm Name Sanford C. Bernstein & Co Berenberg Bank AlphaValue Canaccord Genuity Corp Day by Day Morgan Stanley Goldman Sachs Helvea Kepler Cheuvreux Main First Bank AG Raymond James Banca Akros(ESN) Nomura Landesbank Baden-Wuerttemberg Exane BNP Paribas Bankhaus Metzler Barclays Keefe, Bruyette & Woods HSBC Independent Research GmbH Bank am Bellevue Credit Suisse Bank Vontobel AG RBC Capital Markets Zuercher Kantonalbank Oddo & Cie Bryan Garnier & Cie S&P Capital IQ DZ Bank AG Deutsche Bank EVA Dimensions UBS Mediobanca SpA JPMorgan Societe Generale
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a
Analyst THOMAS SEIDL PETER ELIOT DIETER HEIN BEN COHEN VALERIE GASTALDY MARCUS RIVALDI VINIT MALHOTRA DANIEL BISCHOF ATANASIO PANTARROTAS RENE LOCHER RAPHAEL CARUSO MARCO CAVALLERI MICHAEL KLIEN WERNER SCHIRMER NICCOLO DALLA PALMA JOCHEN SCHMITT ANDREW BROADFIELD RALPH HEBGEN DHRUV GAHLAUT STEFAN BONGARDT ANDREAS FRICK RICHARD BURDEN STEFAN SCHUERMANN GORDON AITKEN GEORG MARTI NICOLAS JACOB OLIVIER PAUCHAUT RODERICK WALLACE THORSTEN WENZEL OLIVER STEEL DOUG WALTERS JAMES SHUCK MARC THIELE MICHAEL HUTTNER JASON KALAMBOUSSIS
Source ULT-AGG ULT-AGG EXCH EXCH ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation market perform buy buy hold hold Equalwt/In-Line Buy/Neutral buy buy underperform outperform hold neutral hold outperform buy equalweight market perform neutral hold hold neutral hold outperform market perform buy buy hold sell hold buy neutral neutral underweight hold
Amt Held 6'850'568 4'538'439 4'495'862 2'525'492 2'166'943 1'906'015 1'867'766 1'811'166 1'623'819 1'224'016 801'694 790'605 716'240 606'910 569'132 491'146 477'153 433'600 389'064 381'497
% Out 4.62 3.06 3.03 1.7 1.46 1.29 1.26 1.22 1.09 0.83 0.54 0.53 0.48 0.41 0.38 0.33 0.32 0.29 0.26 0.26
Weighting
Change 3 5 5 3 3 3 5 5 5 1 5 3 3 3 5 5 3 3 3 3 3 3 3 5 3 5 5 3 1 3 5 3 3 1 3
M M M M M M M M M M M M M U M M U M M M M M M M M M M U M M U M M D M
Latest Chg (70'756) (23'127) 787 (35'608) 39'029 (35'516) 30'497 (173'068) (653'336) 31'191 (14'638) (13'585) 93'692 2'471 (4'854) 3'271 433'600 (4'502)
Target Price 250 275 312 245 #N/A N/A 246 286 265 295 265 272 245 280 230 296 290 224 265 260 270 240 273 260 290 #N/A N/A 300 308 245 235 265 #N/A N/A 250 292 240 252
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 25.09.2013 31.08.2013 23.06.2011 23.03.2010 31.05.2013 30.06.2013 30.06.2013 26.09.2013 31.07.2013 30.04.2013 31.07.2013 31.05.2013 31.03.2012 26.09.2013 31.07.2013 28.03.2013 31.07.2013 30.06.2013 31.07.2013 30.06.2013
Date 12 month Not Provided 6 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 6 month 12 month Not Provided 12 month Not Provided 12 month 6 month 3 month 12 month
Inst Type Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 26.09.2013 26.09.2013 20.09.2013 19.09.2013 18.09.2013 17.09.2013 12.09.2013 11.09.2013 09.09.2013 02.09.2013 02.09.2013 30.08.2013 29.08.2013 22.08.2013 21.08.2013 21.08.2013 19.08.2013 19.08.2013 19.08.2013 16.08.2013 16.08.2013 16.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 25.07.2013 15.07.2013 09.07.2013 20.06.2013 07.06.2013 20.05.2013
27.09.2013
Swiss Re AG Swiss Re AG offers reinsurance, insurance and insurance linked financial market products. The Company offers automobile, liability, accident, engineering, marine, aviation, life, and health insurance. Swiss Re also manages fixed-income and equity investments for itself and other insurance companies.
Price/Volume
3.0 M
60
2.5 M 2.0 M
40
Latest Fiscal Year: LTM as of: 52-Week High (26.09.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SREN VX EQUITY YTD Change SREN VX EQUITY YTD % CHANGE
12/2012 06/yy 76.50 54.55 435'216.00 76 -0.65% 39.33% 97.72% 370.7 28'173.73 19'898.00 0.0 24.0 10'837.00 39'038.05
1.5 M
30 20
1.0 M
10
.5 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
3.5 M
70 50
Valuation Analysis
31.12.2008 24'011.8 1.03x (800.3) -
80
31.12.2009 31.12.2010 30'624.0 28'484.0 0.50x 1.13x 467.4 863.0 33.44x 21.30x Profitability
LTM-4Q 31.12.2011 27'797.0 1.02x 2'626.0 6.64x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 33'116.0 1.02x 4'201.0 6.09x 17.37% 16.51% 2.28% 16.76% 11.64% 0.16% 12.7% 9.22% 58.52% -
Price/ Cash Flow
LTM
06/yy 29'270.0 4.00x 0.0 0.00x 3'555.0 6.04x
06/yy 35'501.0 3.82x 0.0 0.00x 5'122.0 5.07x
FY+1
.0 M s-13
1.09 369.70 37.36% 27.14% 1.087 35 3.686 881'469 881'302 889'867 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 33'920.4 35'844.9 1.15x 1.08x 3'472.2 3'044.5 646.0 717.0 8.49x 9.89x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
58.5% 36.9% 0.16 -
Sales/Revenue/Turnover
14.00
40'000.0
12.00
35'000.0 30'000.0
10.00
25'000.0 8.00
20'000.0 6.00
15'000.0
4.00
10'000.0
2.00
5'000.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Swiss Re AG Holdings By:
All
Holder Name SWISS RE FRANKLIN RESOURCES BLACKROCK BERKSHIRE HATHAWAY I SUN LIFE FINANCIAL I DODGE & COX NORGES BANK CREDIT SUISSE AG VANGUARD GROUP INC UBS AG JP MORGAN PICTET FUNDS DIMENSIONAL FUND ADV SWISSCANTO FONDSLEIT HARTFORD INVESTMENT DB PLATINUM ADVISORS ARTISAN PARTNERS HOL SARASIN BESSEMER GROUP INCOR PRUDENTIAL FINANCIAL
Firm Name Sanford C. Bernstein & Co Berenberg Bank AlphaValue HSBC Exane BNP Paribas Canaccord Genuity Corp Morgan Stanley Oddo & Cie Goldman Sachs Bank am Bellevue JPMorgan Mediobanca SpA Commerzbank Corporates & Markets Bank Vontobel AG RBC Capital Markets Keefe, Bruyette & Woods Zuercher Kantonalbank S&P Capital IQ Main First Bank AG Helvea Bankhaus Metzler Day by Day Credit Suisse Nord/LB Societe Generale Hamburger Sparkasse DZ Bank AG Landesbank Baden-Wuerttemberg Bryan Garnier & Cie Nomura Kepler Cheuvreux Barclays EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a
Analyst THOMAS SEIDL TOM CARSTAIRS DIETER HEIN THOMAS FOSSARD THOMAS JACQUET BEN COHEN MACIEJ WASILEWICZ NICOLAS JACOB VINIT MALHOTRA ANDREAS FRICK MICHAEL HUTTNER GIANLUCA FERRARI FRANK KOPFINGER STEFAN SCHUERMANN KAMRAN HOSSAIN WILLIAM HAWKINS GEORG MARTI RODERICK WALLACE RENE LOCHER DANIEL BISCHOF JOCHEN SCHMITT VALERIE GASTALDY ADAM MCINALLY JULIA SIEKMANN JASON KALAMBOUSSIS CHRISTIAN HAMANN THORSTEN WENZEL WERNER SCHIRMER OLIVIER PAUCHAUT MICHAEL KLIEN FABRIZIO CROCE ANDREW BROADFIELD DOUG WALTERS
Source EXCH ULT-AGG ULT-AGG ULT-AGG ULT-AGG EXCH MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation underperform hold reduce neutral outperform buy Equalwt/In-Line buy neutral/neutral buy neutral neutral buy buy underperform market perform market perform buy outperform hold buy buy neutral buy buy buy sell hold buy reduce buy overweight buy
Amt Held 27'282'124 18'277'452 15'721'173 11'262'000 11'155'812 11'104'278 6'819'188 5'185'849 4'177'389 3'688'100 2'924'453 2'278'238 1'561'670 1'376'961 1'373'191 1'365'000 1'125'402 1'015'044 819'676 800'145
% Out 7.36 4.93 4.24 3.04 3.01 3 1.84 1.4 1.13 0.99 0.79 0.61 0.42 0.37 0.37 0.37 0.3 0.27 0.22 0.22
Weighting
Change 1 3 2 3 5 5 3 5 3 5 3 3 5 5 1 3 3 5 5 3 5 5 3 5 5 5 1 3 5 2 5 5 5
M M M M U M M M M M M M M M M M M M M M M U M M M M M M M M M M M
Latest Chg (1'396'672) (1'418'427) 57'626 (148'747) (4'846'173) (8'365) 310'278 (22'549) 3'138 (144'763) 631'716 (400'000) 1'125'402 (642'103) 42'048
Target Price 53 71 70 83 88 80 78 82 78 89 80 78 87 85 70 83 #N/A N/A 85 78 78 87 90 72 84 95 #N/A N/A 70 72 85 67 93 80 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 29.03.2012 28.06.2013 25.09.2013 31.12.2012 31.07.2013 06.05.2013 31.12.2012 31.05.2013 30.06.2013 28.06.2013 31.07.2013 31.05.2013 31.07.2013 28.03.2013 31.08.2013 31.07.2013 31.03.2013 31.07.2013 30.04.2013 31.08.2013
Date 12 month Not Provided 6 month Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 3 month 12 month 6 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month 3 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 6 month 12 month Not Provided Not Provided Not Provided
Inst Type Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor
Date 26.09.2013 26.09.2013 26.09.2013 25.09.2013 23.09.2013 20.09.2013 18.09.2013 18.09.2013 13.09.2013 13.09.2013 13.09.2013 11.09.2013 11.09.2013 11.09.2013 10.09.2013 10.09.2013 10.09.2013 09.09.2013 09.09.2013 09.09.2013 06.09.2013 23.08.2013 16.08.2013 13.08.2013 09.08.2013 09.08.2013 09.08.2013 08.08.2013 08.08.2013 08.08.2013 06.08.2013 22.07.2013 06.06.2013
27.09.2013
Swatch Group AG/The Swatch Group AG manufactures watches, watch components, jewelry, miniature batteries, LCD displays, and scoreboards. The Company produces watches under various branded names. Swatch also operates retail boutiques.
Price/Volume 700 600 500 400
Valuation Analysis
300
Latest Fiscal Year: LTM as of: 52-Week High (21.05.2013) 52-Week Low (10.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance UHR VX EQUITY YTD Change UHR VX EQUITY YTD % CHANGE
12/2012 01/yy 602.00 367.50 57'313.00 586 -2.66% 59.46% 92.11% 30.8 30'774.45 135.00 0.0 19.0 1'967.00 29'796.45
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 5'677.0 1.29x 1'421.0 5.17x 834.0 9.26x
200
31.12.2009 31.12.2010 5'142.0 6'108.0 2.54x 3.33x 1'123.0 1'658.0 11.63x 12.26x 759.0 1'074.0 18.10x 20.56x Profitability
31.12.2011 6'764.0 2.50x 1'843.0 9.17x 1'269.0 14.96x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 7'796.0 2.96x 2'245.0 10.29x 1'600.0 15.56x 2'245.00 1'984.00 25.45% 25.87% 16.22% 11.29% 0.80% 28.0% 24.5% 20.5% 6.50 2.51 1.20% 1.45% 8.12 -
Price/ Cash Flow
.5 M .5 M .4 M .4 M .3 M .3 M .2 M .2 M .1 M .1 M .0 M s-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.30 30.22 58.39% 28.61% 1.297 32 4.094 101'668 113'976 124'049 FY+2
12/13 Y 12/14 Y 8'786.8 9'648.1 3.35x 2.96x 2'486.0 2'808.0 12.00x 10.62x 1'751.5 1'978.3 18.15x 16.13x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
748.33 602.33 -0.44 0.04 1.4% 1.4% 0.80 4.21 44.94 -
Sales/Revenue/Turnover
25.00
9'000.0 8'000.0
20.00
7'000.0 6'000.0
15.00
5'000.0 4'000.0
10.00
3'000.0 2'000.0
5.00
1'000.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Swatch Group AG/The Holdings By:
All
Holder Name CAPITAL GROUP COMPAN NORGES BANK VANGUARD GROUP INC SWATCH GROUP AG CREDIT SUISSE AG PICTET FUNDS BLACKROCK UBS AG THORNBURG INVESTMENT FMR LLC SCHRODER INVESTMENT WINTERGREEN ADVISERS HARBOR CAPITAL ADVIS BNP PARIBAS THREADNEEDLE CALAMOS ADVISORS LLC ROYAL BANK OF CANADA GRETHER ESTHER NORDEA INV MANAGEMEN PIONEER
Firm Name Sanford C. Bernstein & Co Societe Generale Credit Suisse Kepler Cheuvreux Nomura Exane BNP Paribas AlphaValue Renaissance Capital Day by Day Mirabaud Securities Cantor Fitzgerald Zuercher Kantonalbank S&P Capital IQ Deutsche Bank Bank Vontobel AG Bank am Bellevue Aurel - BGC JPMorgan Oddo & Cie Berenberg Bank Bryan Garnier & Cie ISI Group Main First Bank AG Barclays Morgan Stanley Goldman Sachs Redburn Partners HSBC EVA Dimensions UBS
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a
Analyst MARIO ORTELLI THIERRY COTA ROGERIO FUJIMORI JON COX CHRISTOPHER WALKER LUCA GIUSEPPE SOLCA VERONIQUE CABIOC'H REY WIUM VALERIE GASTALDY ALESSANDRO MIGLIORINI ALLEGRA PERRY PATRIK SCHWENDIMANN WILLIAM MACK FRANCESCA DI PASQUANTONIO RENE WEBER SERGE MONNERAT DAVID DA MAIA MELANIE A FLOUQUET LEOPOLD AUTHIE JOHN GUY LOIC MORVAN OMAR SAAD MATTHIAS EIFERT HELEN NORRIS LOUISE SINGLEHURST WILLIAM HUTCHINGS ANNABEL GLEESON ANTOINE BELGE CRAIG STERLING EVA QUIROGA
Source ULT-AGG MF-AGG ULT-AGG Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG Co File MF-AGG ULT-AGG
Recommendation market perform buy outperform buy buy outperform add hold hold neutral buy outperform buy buy buy buy hold neutral buy hold buy strong buy outperform equalweight Overwt/In-Line Buy/Neutral neutral neutral underweight neutral
Amt Held 1'507'171 935'958 517'099 505'000 418'044 367'043 331'443 276'560 255'065 242'152 204'583 184'025 163'944 154'115 147'935 147'780 120'149 114'000 112'727 92'485
% Out 4.89 3.03 1.68 1.64 1.36 1.19 1.07 0.9 0.83 0.79 0.66 0.6 0.53 0.5 0.48 0.48 0.39 0.37 0.37 0.3
Weighting
Change 3 5 5 5 5 5 4 3 3 3 5 5 5 5 5 5 3 3 5 3 5 5 5 3 5 5 3 3 1 3
M M M M M M M M M N M M U M M N M M M M M M M M M M N M M M
Latest Chg 120'340 22'434 (15'735) (1'428) (4'173) (2'216) 3'742 48'114 158'622 2'237 (51'478) (80'360) 1'148 3'834 (748)
Target Price 620 660 630 700 650 735 612 550 #N/A N/A 610 600 #N/A N/A 650 600 630 625 550 530 590 575 595 650 650 550 602 770 #N/A N/A 590 #N/A N/A 510
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.07.2013 Investment Advisor 31.12.2012 Government 30.06.2013 Unclassified 31.12.2012 Corporation 31.05.2013 Investment Advisor 30.08.2013 Investment Advisor 25.09.2013 Investment Advisor 31.07.2013 Unclassified 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 30.08.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 30.04.2013 Unclassified 31.05.2013 Unclassified 31.07.2013 Investment Advisor 30.04.2013 Bank 31.12.2012 n/a 31.07.2013 Investment Advisor 31.07.2013 Unclassified
Date 12 month 12 month Not Provided Not Provided 12 month Not Provided 6 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 6 month 15 month Not Provided Not Provided 6 month Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month
Date 27.09.2013 26.09.2013 26.09.2013 26.09.2013 26.09.2013 26.09.2013 26.09.2013 23.09.2013 23.09.2013 20.09.2013 19.09.2013 16.09.2013 03.09.2013 02.09.2013 30.08.2013 13.08.2013 02.08.2013 24.07.2013 24.07.2013 24.07.2013 24.07.2013 24.07.2013 24.07.2013 24.07.2013 23.07.2013 17.05.2013 08.05.2013 27.03.2013 17.01.2013 14.01.2013
27.09.2013
Holcim Ltd Holcim Ltd. produces building materials. The Company produces and markets ready-mixed concrete, cement, clinker, and admixtures. The Company also provides consulting and engineering services in all areas of the cement manufacturing process. Holcim, through subsidiaries, operates cement manufacturing facilities around the world.
Price/Volume 90
2.5 M
80 2.0 M
70 60
1.5 M
50 40
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (21.05.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance HOLN VX EQUITY YTD Change HOLN VX EQUITY YTD % CHANGE
12/2012 06/yy 79.10 58.80 496'973.00 67.9 -14.16% 15.47% 47.77% 327.1 22'209.17 13'507.00 0.0 2'889.0 3'146.00 35'824.17
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
20
.5 M
10 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 25'157.0 1.32x 5'333.0 6.23x 1'782.0 8.84x
1.0 M
30
31.12.2009 31.12.2010 21'132.0 21'653.0 2.02x 1.71x 4'630.0 4'513.0 9.20x 8.19x 1'471.0 1'182.0 16.33x 19.15x Profitability
LTM-4Q 31.12.2011 20'744.0 1.47x 3'958.0 7.69x 275.0 58.43x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 21'544.0 1.63x 3'984.0 8.79x 622.0 34.84x 3'984.00 1'816.00 8.43% 7.35% 1.93% 4.85% 4.75% 0.50% 40.8% 18.6% 8.4% 2.9% 1.00 0.70 32.60% 79.69% 6.53 5.65
Price/ Cash Flow
LTM
06/yy 20'767.0 6.12x 3'943.0 8.12x 305.0 56.29x
06/yy 20'836.0 6.85x 3'871.0 9.08x 803.0 26.77x
FY+1
.0 M s-13
1.29 227.82 13.28% 3.20% 1.294 33 3.515 683'924 881'490 881'225 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 20'758.4 21'689.8 5'530.5 5'230.3 1.68x 1.56x 6.46x 6.67x 4'247.5 4'897.1 1'295.0 1'003.0 8.42x 7.30x 1'305.1 1'708.8 507.0 281.5 16.97x 12.82x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
22.01.2009 BBB STABLE 01.04.2005 A-2 5.84 3.29 2.83 3.51 79.7% 40.5% 0.50 0.96 55.86 64.56 60.73 35.39
Sales/Revenue/Turnover
10.00
30'000.0
9.00
25'000.0
8.00 7.00
20'000.0
6.00
15'000.0
5.00 4.00
10'000.0
3.00 2.00
5'000.0
1.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Holcim Ltd Holdings By:
All
Holder Name SCHMIDHEINY H C THOM EUROCEMENT HOLDING A HARRIS ASSOCIATES LP CAPITAL GROUP COMPAN HARBOR CAPITAL ADVIS NORGES BANK VANGUARD GROUP INC CREDIT SUISSE AG T ROWE PRICE ASSOCIA UBS AG BLACKROCK ARTISAN PARTNERS HOL MANNING & NAPIER ADV TIAA CREF INVESTMENT DIMENSIONAL FUND ADV PICTET FUNDS COMMONWEALTH BANK OF MORGAN STANLEY SWISSCANTO FONDSLEIT JP MORGAN
Firm Name Raymond James Sanford C. Bernstein & Co HSBC Natixis UBS Zuercher Kantonalbank Bryan Garnier & Cie AlphaValue CM - CIC Securities(ESN) Oddo & Cie Exane BNP Paribas Bank Vontobel AG Credit Suisse Jefferies Davy Kepler Cheuvreux Day by Day Societe Generale Helvea Deutsche Bank Bank am Bellevue Cantor Fitzgerald EVA Dimensions S&P Capital IQ Equita SIM SpA Goldman Sachs Morgan Stanley JPMorgan Bankhaus Metzler Berenberg Bank Main First Bank AG Aurel - BGC Redburn Partners Societe Generale
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a
Analyst
Source Co File EXCH EXCH ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation
ARNAUD PALLIEZ PHIL ROSEBERG JOHN FRASER-ANDREWS RAFIC EL HADDAD GREGOR KUGLITSCH MARTIN HUESLER SVEN EDELFELT GAETAN DUPONT JEAN-CHRISTOPHE LEFEVRE-MOULENQ VIRGINIE ROUSSEAU PAUL ROGER CHRISTIAN ARNOLD HARRY GOAD MICHAEL F BETTS ROBERT GARDINER JOSEP PUJAL VALERIE GASTALDY MURIEL FELLOUS PATRICK APPENZELLER GLYNIS JOHNSON MICHAEL ROOST IAN OSBURN TIMOTHY STANISH JAWAHAR HINGORANI GIUSEPPE MAPELLI WILL MORGAN YURI SEROV ELODIE RALL STEPHAN BAUER ROBERT MUIR CHRISTIAN KORTH ERIC LEMARIE JOHN MESSENGER MIKE BRIDGES
market perform market perform neutral neutral neutral outperform buy buy accumulate buy neutral hold neutral buy neutral buy sell buy hold hold hold buy underweight hold hold neutral/neutral Equalwt/In-Line neutral buy buy outperform not rated neutral hold
Amt Held 65'775'590 33'091'556 16'711'883 9'685'325 8'823'981 5'637'149 3'237'868 3'042'480 2'114'202 2'040'142 1'865'184 1'839'810 1'735'900 1'238'442 1'184'183 1'005'903 974'493 720'850 669'882 579'135
% Out 20.11 10.12 5.11 2.96 2.7 1.72 0.99 0.93 0.65 0.62 0.57 0.56 0.53 0.38 0.36 0.31 0.3 0.22 0.2 0.18
Weighting
Change
3 3 3 3 3 5 5 5 4 5 3 3 3 5 3 5 1 5 3 3 3 5 1 3 3 3 3 3 5 5 5 #N/A N/A 3 3
M M D M M M M M M M M M M M D M D M M M M M U M M M M D U M M M M M
Latest Chg 6'766'859 (6'310'975) 9'756 (69'178) 598'920 (14'741) (287'081) 1'839'810 221'420 (184'591) (1'712) (15'333) (31'294) (11'993) (332'827) (78'261)
Target Price #N/A N/A 71 72 72 70 #N/A N/A 79 84 79 79 69 72 62 78 #N/A N/A 84 56 94 70 73 75 82 #N/A N/A 75 61 74 71 64 82 80 85 #N/A N/A #N/A N/A 54
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 12.09.2011 05.09.2013 31.07.2013 30.06.2013 31.12.2012 30.06.2013 31.05.2013 30.06.2013 28.06.2013 25.09.2013 31.03.2013 31.12.2012 31.07.2013 30.04.2013 31.05.2013 31.05.2013 30.06.2013 28.03.2013 31.07.2013
Date Not Provided 12 month Not Provided Not Provided 12 month Not Provided 6 month 6 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 3 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month 9 month 12 month Not Provided 12 month Not Provided Not Provided 12 month
Inst Type n/a Private Equity Investment Advisor Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 26.09.2013 26.09.2013 25.09.2013 24.09.2013 20.09.2013 19.09.2013 19.09.2013 17.09.2013 16.09.2013 12.09.2013 11.09.2013 09.09.2013 03.09.2013 03.09.2013 02.09.2013 30.08.2013 29.08.2013 29.08.2013 28.08.2013 28.08.2013 28.08.2013 20.08.2013 15.08.2013 14.08.2013 09.08.2013 25.07.2013 23.07.2013 06.06.2013 13.03.2013 25.02.2013 07.11.2012 07.11.2012 30.11.2011
27.09.2013
Transocean Ltd Transocean Ltd. is an offshore drilling contractor. The Company owns or operates mobile offshore drilling units, inland drilling barges, and other assets utilized in the support of offshore drilling activities worldwide. Transocean specializes in technically demanding segments of the offshore drilling business, including deepwater and harsh environment drilling services. Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.01.2013) 52-Week Low (27.12.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance RIGN VX EQUITY YTD Change RIGN VX EQUITY YTD % CHANGE
Price/Volume
12/2012 06/yy 54.70 40.18 342'132.00 40.64 -25.70% 1.14% 5.72% 360.4 14'647.09 12'459.00 0.0 (15.0) 5'134.00 23'617.58
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
3.0 M
50
2.5 M
40
2.0 M
30
1.5 M
20
1.0 M
10
.5 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 12'674.0 2.17x 6'430.0 4.27x 4'031.0 -
60
31.12.2009 31.12.2010 11'556.0 9'466.0 3.22x 3.17x 5'926.0 4'048.0 6.28x 7.42x 3'181.0 961.0 Profitability
LTM-4Q 31.12.2011 8'027.0 2.87x 1'515.0 15.22x (5'754.0) -
31.12.2012 9'196.0 2.54x 2'766.0 8.45x (219.0) 2'766.00 1'685.00 18.32% 9.42% 2.11% 4.49% 4.71% 0.28% 21.4% 37.4% 25.8% -2.4% 1.58 1.34 36.37% 79.13% 4.43 9.83
LTM
06/yy 8'563.0 11.67x 1'166.0 21.40x (6'491.0) 0.00x
06/yy 9'360.0 10.53x 3'503.0 7.05x 703.0 0.00x
FY+1
.0 M s-13
1.25 339.96 -3.95% 3.07% 1.249 45 3.667 754'615 633'092 515'919 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 9'523.9 10'393.7 2'488.6 2'433.6 2.56x 2.38x 9.56x 10.03x 3'473.0 4'169.1 917.0 838.9 6.81x 5.67x 6.29x 6.16x 1'429.3 1'941.3 394.4 340.8 11.22x 8.40x 9.88x 9.67x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.56 1.88 2.12 3.08 79.1% 44.2% 0.28 0.43 82.46 37.14 50.31 67.67
Sales/Revenue/Turnover
14'000.0 12'000.0 10'000.0
0.80
8'000.0 0.60
6'000.0
0.40
4'000.0 2'000.0
0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Transocean Ltd Holdings By:
All
Holder Name FRANKLIN RESOURCES ICAHN ASSOCIATES COR ICAHN ASSOCIATES COR CAPITAL GROUP COMPAN BLACKROCK NORGES BANK PRIMECAP MANAGEMENT WENTWORTH HAUSER AND FIL LIMITED UBS AG CREDIT SUISSE AG DAVIS SELECTED ADVIS CARLSON CAPITAL LP OMEGA ADVISORS FMR LLC EARNEST PARTNERS LLC OPPENHEIMERFUNDS INC LAZARD ASSET MANAGEM DEUTSCHE BANK AG APPALOOSA MANAGEMENT
Firm Name Sanford C. Bernstein & Co Raymond James Guggenheim Securities LLC Fearnley Fonds Morgan Stanley UBS ISI Group Wells Fargo Securities, LLC Goldman Sachs Credit Suisse Howard Weil Inc Capital One Southcoast, Inc. Johnson Rice & Co Wunderlich Securities Cowen and Company DNB Markets Susquehanna Financial Group Global Hunter Securities Iberia Capital Partners LLC Clarkson Capital Markets LLC Swedbank First Securities RBC Capital Markets BMO Capital Markets JPMorgan Macquarie Argus Research Corp Jefferies Edward Jones Zuercher Kantonalbank HSBC EVA Dimensions Barclays RS Platou Markets Deutsche Bank S&P Capital IQ Arctic Securities ASA FBR Capital Markets Main First Bank AG Bank Vontobel AG Pareto Securities Nordea Equity Research Tudor Pickering & Co
Portfolio Name n/a ICAHN ASSOCIATES COR n/a n/a n/a NORGES BANK PRIMECAP MANAGEMENT WENTWORTH HAUSER AND n/a n/a n/a DAVIS SELECTED ADVIS CARLSON CAPITAL LP OMEGA ADVISORS INC n/a EARNEST PARTNERS LLC OPPENHEIMER FUNDS IN n/a n/a APPALOOSA MANAGEMENT
Analyst SCOTT GRUBER J MARSHALL ADKINS DARREN GACICIA TRULS OLSEN OLE SLORER ANGELINE M SEDITA JUDSON E BAILEY MATTHEW D CONLAN WAQAR SYED GREGORY LEWIS DAVID T WILSON LUKE M LEMOINE DAVID C SMITH TODD P SCHOLL J B LOWE MARTIN HUSEBY KARLSEN CHARLES P MINERVINO BRIAN UHLMER TREY STOLZ JEFFREY SPITTEL BJORN THORESEN KURT HALLEAD ALAN D LAWS J DAVID ANDERSON NIGEL BROWNE JONATHAN GELCIUS BRAD HANDLER ROB DESAI MARTIN SCHREIBER DAVID PHILLIPS CRAIG STERLING JAMES C WEST ANDERS BERGLAND MICHAEL W URBAN STEWART GLICKMAN KRISTOFFER RIIS IDEN MEGAN REPINE BERND POMREHN FABIAN HAECKI FRANK HARESTAD DAVID BHATTI BYRON POPE
Source ULT-AGG 13F 13D ULT-AGG ULT-AGG 13F 13F 13F ULT-AGG ULT-AGG ULT-AGG 13F 13F 13F ULT-AGG 13F 13F ULT-AGG ULT-AGG 13F
Recommendation market perform market perform buy reduce Equalwt/In-Line neutral neutral outperform neutral/attractive outperform sector perform add underweight hold outperform hold neutral neutral outperform outperform neutral outperform market perform neutral neutral buy hold buy market perform overweight buy overweight buy sell buy hold outperform underperform hold buy buy hold
Amt Held 22'163'261 21'477'900 20'154'035 19'705'570 18'727'289 7'568'140 6'674'100 6'619'399 6'183'976 5'949'855 4'747'652 4'097'278 3'517'737 3'481'645 3'419'235 3'157'404 3'147'593 3'012'335 2'574'198 2'560'167
% Out 6.15 5.96 5.59 5.47 5.2 2.1 1.85 1.84 1.72 1.65 1.32 1.14 0.98 0.97 0.95 0.88 0.87 0.84 0.71 0.71
Weighting
Change 3 3 5 2 3 3 3 5 3 5 3 4 1 3 5 3 3 3 5 5 3 5 3 3 3 5 3 5 3 5 5 5 5 1 5 3 5 1 3 5 5 3
M M M M M M M M M M M M M M M M M M M M D M M M M M M U M M U M M M U D M M M M M M
Latest Chg 1'323'865 1'297'393 264'426 3'240'800 (232'509) (645'983) 648'665 (66'475) (1'071'687) 1'486'414 307'100 449'370 45'920 14'660 81'143 (570'570) -
Target Price 49 #N/A N/A 53 44 49 45 #N/A N/A #N/A N/A 48 55 55 48 #N/A N/A 46 53 46 47 46 54 51 48 53 50 49 48 52 52 #N/A N/A #N/A N/A 62 #N/A N/A 68 60 41 53 48 57 45 52 70 62 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 18.07.2013 30.06.2013 19.04.2013 30.06.2013 25.09.2013 31.12.2012 30.06.2013 30.06.2013 30.06.2013 30.06.2013 31.05.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 31.08.2013 31.07.2013 30.06.2013
Date 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 18 month 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided 15 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 6 month 12 month Not Provided Not Provided 12 month 12 month Not Provided 6 month 12 month Not Provided
Inst Type Investment Advisor Hedge Fund Manager Hedge Fund Manager Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Hedge Fund Manager Hedge Fund Manager Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Hedge Fund Manager
Date 27.09.2013 27.09.2013 25.09.2013 24.09.2013 23.09.2013 23.09.2013 23.09.2013 23.09.2013 20.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 18.09.2013 15.09.2013 11.09.2013 05.09.2013 03.09.2013 03.09.2013 27.08.2013 20.08.2013 13.08.2013 13.08.2013 09.08.2013 09.08.2013 08.08.2013 08.08.2013 24.07.2013 15.07.2013 14.06.2013 06.06.2013 10.05.2013 18.04.2013 04.02.2013
27.09.2013
SGS SA SGS SA provides industrial inspection, analysis, testing, and verification services. The Company inspects, samples, analyzes, and monitors raw materials, petroleum, food, crops, chemicals, consumer goods, and production machinery for compliance with industrial standards and local regulatory requirements, including tax and duty. SGS serves business worldwide.
Price/Volume 3000
.0 M .0 M .0 M
1500
Latest Fiscal Year: LTM as of: 52-Week High (19.03.2013) 52-Week Low (28.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SGSN VX EQUITY YTD Change SGSN VX EQUITY YTD % CHANGE
12/2012 01/yy 2'421.16 1'909.26 7'672.00 2179 -10.00% 14.13% 49.76% 7.8 17'045.09 1'323.00 0.0 58.0 989.00 17'760.09
.0 M
1000
.0 M .0 M
500
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
2000
Valuation Analysis
31.12.2008 4'818.0 1.66x 1'024.0 7.82x 692.0 12.08x
.0 M
2500
31.12.2009 31.12.2010 4'712.0 4'757.0 2.06x 2.46x 1'223.0 1'286.0 7.93x 9.09x 566.0 588.0 17.90x 20.21x Profitability
31.12.2011 4'797.0 2.48x 1'015.0 11.73x 534.0 22.05x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 5'578.0 2.84x 1'124.0 14.11x 556.0 27.76x 1'124.00 843.00 15.11% 14.49% 11.95% 30.61% 1.20% 20.5% 15.4% 10.0% 2.06 1.60 26.49% 64.22% 6.00 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.89 4.86 14.55% 10.25% 0.892 27 3.407 11'776 11'091 13'435 FY+2
12/13 Y 12/14 Y 6'038.2 6'537.6 2.90x 2.67x 1'304.7 1'483.6 13.61x 11.97x 677.1 784.0 24.51x 21.37x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
29.58 19.39 0.54 1.09 64.2% 38.4% 1.20 5.73 60.80 -
Sales/Revenue/Turnover
25.00
6'000.0 5'000.0
20.00
4'000.0 15.00
3'000.0 10.00
2'000.0
5.00
0.00 01.01.2010
1'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
SGS SA Holdings By:
All
Holder Name SERENA SARL VON FINCK AUGUST VON FINCK AUGUST FRA BANK OF NEW YORK MEL SGS GROUP CAPITAL GROUP COMPAN NORGES BANK CREDIT SUISSE AG UBS AG VANGUARD GROUP INC FMR LLC JUPITER ASSET MANAGE PICTET FUNDS BLACKROCK WILLIAM BLAIR & COMP THREADNEEDLE ALLIANZ ASSET MANAGE VIRTUS INVESTMENT AD SCHRODER INVESTMENT VONTOBEL ASSET MANAG
Firm Name AlphaValue Bank am Bellevue HSBC Deutsche Bank Credit Suisse Bryan Garnier & Cie Helvea Societe Generale RBC Capital Markets Kepler Cheuvreux Berenberg Bank EVA Dimensions UBS Jefferies Oddo & Cie Bank Vontobel AG Natixis S&P Capital IQ Exane BNP Paribas Barclays Morgan Stanley JPMorgan Zuercher Kantonalbank Main First Bank AG Goldman Sachs Redburn Partners
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a n/a WILLIAM BLAIR & COMP n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst HEINZ STEFFEN ROLF KUNZ RAJESH KUMAR THOMAS SYKES ANDY GROBLER BRUNO DE LA ROCHEBROCHARD CHRISTIAN BURGER PATRICK JOUSSEAUME ANDREW BROOKE BEAT KEISER SIMON MEZZANOTTE TIMOTHY STANISH WILLIAM VANDERPUMP WILLIAM KIRKNESS GUILLAUME RASCOUSSIER JEAN-PHILIPPE BERTSCHY OLIVIER LEBRUN JOHNSON IMODE LAURENT BRUNELLE PAUL D A SULLIVAN ALLEN WELLS ROBERT PLANT DANIEL BUERKI MOURAD LAHMIDI JOHN WOODMAN PASCAL HAUTCOEUR
Source Research Co File Co File EXCH Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG 13F ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation sell reduce neutral hold neutral buy buy hold underperform buy hold underweight buy hold buy buy neutral hold neutral equalweight Equalwt/In-Line neutral market perform outperform Buy/Neutral buy
Amt Held 1'173'400 1'156'933 439'515 234'021 190'084 177'461 131'155 86'739 60'793 60'212 56'084 51'539 50'834 45'666 39'054 32'540 30'954 22'559 21'531 21'000
% Out 15 14.79 5.62 2.99 2.43 2.27 1.68 1.11 0.78 0.77 0.72 0.66 0.65 0.58 0.5 0.42 0.4 0.29 0.28 0.27
Weighting
Change 1 2 3 3 3 5 5 3 1 5 3 1 5 3 5 5 3 3 3 3 3 3 3 5 5 5
M D M M M N M M M U M D M M M M M M M M M M D M M U
Latest Chg (1'646) (17'000) (623) (121) 1'191 (2'035) (1'796) 625 61 295 6'202 659 2'118 (10) 929
Target Price 1'952 1'850 2'200 2'122 2'100 2'400 2'350 2'300 1'700 2'350 2'140 #N/A N/A 2'300 1'950 2'800 2'500 2'140 2'140 2'450 2'450 2'400 1'994 #N/A N/A 2'450 2'650 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 02.06.2013 31.12.2012 31.12.2012 20.03.2013 31.12.2012 30.06.2013 31.12.2012 31.05.2013 30.06.2013 30.06.2013 31.07.2013 31.05.2013 31.05.2013 25.09.2013 30.06.2013 31.05.2013 31.07.2013 28.06.2013 28.03.2013 30.04.2013
Date 6 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided 6 month 12 month Not Provided Not Provided 12 month 9 month Not Provided 12 month 12 month Not Provided
Inst Type n/a n/a n/a Investment Advisor Corporation Investment Advisor Government Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Insurance Company Investment Advisor Investment Advisor
Date 26.09.2013 23.09.2013 19.09.2013 09.09.2013 03.09.2013 02.09.2013 02.09.2013 19.08.2013 06.08.2013 05.08.2013 29.07.2013 29.07.2013 22.07.2013 18.07.2013 18.07.2013 18.07.2013 18.07.2013 18.07.2013 18.07.2013 18.07.2013 17.07.2013 17.07.2013 17.07.2013 08.07.2013 08.05.2013 15.05.2012
27.09.2013
Weatherford International Ltd/Switzerland Weatherford International Ltd. is a Swiss-based, multinational oilfield service company. The Company provides mechanical solutions, technology and services for the drilling and production sectors of the oil and gas industry.
Price/Volume 16
1.2 M
14
1.0 M
12 .8 M
10 8
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (06.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 26.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance WFT SE EQUITY YTD Change WFT SE EQUITY YTD % CHANGE
12/2012 06/yy 14.85 8.43 21'003.00 13.8 -7.07% 63.70% 87.54% 767.7 10'594.41 8'634.00 0.0 32.0 300.00 20'691.00
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
.4 M
4 .2 M
2 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 9'600.6 1.41x 2'710.4 5.00x 1'393.2 -
.6 M
6
31.12.2009 31.12.2010 8'833.0 10'221.0 2.22x 2.27x 1'596.8 1'829.0 12.28x 12.67x 170.1 (152.0) Profitability
LTM-4Q 31.12.2011 12'988.0 1.40x 2'443.0 7.46x 189.0 -
31.12.2012 15'215.0 1.11x 2'445.0 6.90x (778.0) 2'445.00 1'163.00 7.64% -1.89% -0.67% -1.74% -2.45% 0.70% 22.1% 16.1% 7.4% -5.1% 1.58 0.73 37.88% 98.27% 4.19 3.61
LTM
06/yy 14'418.0 5.06x 2'630.0 7.16x (618.0) 0.00x
06/yy 15'582.0 4.84x 2'509.0 8.17x (148.0) 0.00x
FY+1
.0 M s-13
1.42 682.12 15.00% 42.27% 1.424 34 3.824 74'213 73'217 60'997 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 16'164.2 17'657.1 4'107.6 4'367.9 1.26x 1.12x 4.98x 4.61x 2'933.7 3'564.5 772.4 886.1 7.07x 5.82x 6.21x 5.90x 627.6 1'007.2 167.9 243.9 18.41x 11.73x 14.10x 12.58x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
5.03 0.55 3.56 3.68 98.3% 49.5% 0.70 1.94 87.20 101.20 53.35 136.67
Sales/Revenue/Turnover
16'000.0 14'000.0 12'000.0
0.80 0.60
10'000.0 8'000.0 6'000.0
0.40 0.20
4'000.0 2'000.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Weatherford International Ltd/Switzerland Holdings By:
All
Holder Name WEATHERFORD INTL LTD INVESCO LTD CLEARBRIDGE INVESTME ORBIS HOLDINGS LIMIT ORBIS INVESTMENT MAN DODGE & COX LEGG MASON INC DODGE & COX WENTWORTH HAUSER AND VANGUARD GROUP INC BLACKROCK MANNING & NAPIER ADV GAMCO ROBECO THRIVENT FINANCIAL F WELLS FARGO & COMPAN SOUND SHORE MANAGEME VAN ECK ASSOCIATES C UBS AG SKAGEN AS
Firm Name Cowen and Company Sanford C. Bernstein & Co UBS ISI Group JPMorgan Wells Fargo Securities, LLC BMO Capital Markets Credit Suisse Howard Weil Inc Capital One Southcoast, Inc. Raymond James FBR Capital Markets Macquarie Guggenheim Securities LLC Global Hunter Securities Iberia Capital Partners LLC Sterne, Agee & Leach Jefferies RBC Capital Markets Barclays Societe Generale Deutsche Bank Johnson Rice & Co Susquehanna Financial Group Morgan Stanley EVA Dimensions S&P Capital IQ Goldman Sachs Main First Bank AG Tudor Pickering & Co Oracle Investment Research
Portfolio Name n/a n/a CLEARBRIDGE INVESTME ORBIS HOLDINGS LIMIT n/a n/a n/a DODGE & COX WENTWORTH HAUSER AND n/a n/a MANNING & NAPIER ADV n/a n/a THRIVENT FINANCIAL F n/a SOUND SHORE MANAGEME n/a n/a Multiple Portfolios
Analyst JAMES D CRANDELL SCOTT GRUBER ANGELINE M SEDITA JUDSON E BAILEY J DAVID ANDERSON MATTHEW D CONLAN ALAN D LAWS JAMES WICKLUND WILLIAM SANCHEZ LUKE M LEMOINE J MARSHALL ADKINS MEGAN REPINE NIGEL BROWNE Michael K LaMotte BRIAN UHLMER ROBERT J MACKENZIE STEPHEN D GENGARO BRAD HANDLER KURT HALLEAD JAMES C WEST EDWARD C MUZTAFAGO MICHAEL W URBAN DANIEL BURKE CHARLES P MINERVINO OLE SLORER CRAIG STERLING STEWART GLICKMAN WAQAR SYED BERND POMREHN BYRON POPE LAURENCE BALTER
Source EXCH ULT-AGG 13F 13F Research EXCH EXCH 13F 13F ULT-AGG ULT-AGG 13F ULT-AGG ULT-AGG 13F ULT-AGG 13F ULT-AGG ULT-AGG MF-AGG
Recommendation outperform market perform neutral neutral overweight outperform underperform outperform sector perform add market perform outperform neutral buy neutral outperform buy hold sector perform overweight hold buy overweight neutral Overwt/In-Line underweight hold neutral/attractive underperform accumulate buy
Amt Held 73'798'060 65'707'943 54'682'486 54'206'792 51'981'039 43'667'302 41'878'236 35'976'902 26'120'664 23'554'303 20'578'026 18'849'173 16'497'744 16'170'277 13'838'638 10'367'684 9'621'899 9'531'371 8'334'989 7'932'630
% Out 9.61 8.56 7.12 7.06 6.77 5.69 5.45 4.69 3.4 3.07 2.68 2.46 2.15 2.11 1.8 1.35 1.25 1.24 1.09 1.03
Weighting
Change 5 3 3 3 5 5 1 5 3 4 3 5 3 5 3 5 5 3 3 5 3 5 5 3 5 1 3 3 1 4 5
M M M M M U M U M M D M D M M M M M M M M M M M M M D M M M M
Latest Chg (4'082'191) 7'598'478 406'228 7'690'400 35'976'902 (958'227) 322'693 438'242 (1'294'416) 1'610'144 (2'556'442) 611'600 107'418 590'637 148'953 210'338 150'500
Target Price 18 14 14 #N/A N/A 18 #N/A N/A 12 18 12 18 #N/A N/A 16 15 17 14 20 15 14 15 22 15 19 #N/A N/A 14 16 #N/A N/A 14 15 9 #N/A N/A 17
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 23.03.2013 26.09.2013 30.06.2013 30.06.2013 29.08.2013 29.07.2013 12.07.2012 30.06.2013 30.06.2013 30.06.2013 25.09.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 31.07.2013 30.06.2013 26.09.2013 30.06.2013 30.08.2013
Date 12 month 12 month 12 month Not Provided 15 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 26.09.2013 24.09.2013 23.09.2013 23.09.2013 18.09.2013 18.09.2013 15.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 11.09.2013 03.09.2013 15.08.2013 12.08.2013 01.08.2013 01.08.2013 01.08.2013 01.08.2013 31.07.2013 03.06.2013 29.05.2013 23.05.2013 27.02.2013 04.02.2013 13.11.2012
27.09.2013
Swisscom AG Swisscom AG operates public telecommunications networks and offers network application services. The Company provides local, long-distance, and mobile telephone services, integrated voice and data digital services, network solutions to national and international telecommunications operators, and Internet access services, and owns and operates pay telephones.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (03.04.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SCMN VX EQUITY YTD Change SCMN VX EQUITY YTD % CHANGE
12/2012 06/yy 446.30 370.50 74'503.00 438.5 -1.75% 18.35% 93.14% 51.8 22'715.15 8'783.00 0.0 24.0 578.00 31'490.15
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M .2 M .2 M .1 M .1 M
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 12'198.0 2.35x 4'496.0 6.37x 1'756.0 10.01x
500 450 400 350 300 250 200 150 100 50 0 s-12
31.12.2009 31.12.2010 12'001.0 11'988.0 2.53x 2.54x 4'402.0 4'348.0 6.89x 7.01x 1'926.0 1'813.0 10.64x 11.75x Profitability
LTM-4Q 31.12.2011 11'467.0 2.35x 4'300.0 6.26x 683.0 26.98x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 11'384.0 2.51x 4'107.0 6.97x 1'755.0 11.62x 4'107.00 2'157.00 18.95% 19.04% 8.35% 38.30% 13.97% 0.58% 35.0% 17.6% 15.4% 0.91 0.72 43.71% 212.56% -
Price/ Cash Flow
LTM
06/yy 11'366.0 9.79x 4'254.0 6.74x 629.0 31.40x
06/yy 11'359.0 10.39x 3'973.0 7.60x 1'649.0 12.99x
FY+1
.0 M s-13
0.73 22.31 20.80% 17.27% 0.729 26 3.346 99'061 107'495 99'276 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 11'407.8 11'484.9 2'838.0 2'982.5 2.69x 2.66x 10.97x 10.33x 4'257.4 4'322.6 1'099.0 1'056.0 7.40x 7.29x 1'611.8 1'633.4 409.0 369.5 14.03x 13.78x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
30.06.2009 A STABLE 15.38 5.79 2.20 2.25 212.6% 67.9% 0.58 1.33 -
Sales/Revenue/Turnover
7.00
16'000.0
6.00
14'000.0 12'000.0
5.00
10'000.0 4.00
8'000.0 3.00
6'000.0
2.00
4'000.0
1.00
2'000.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Swisscom AG Holdings By:
All
Holder Name SWISS CONFEDERATION THORNBURG INVESTMENT BLACKROCK CREDIT SUISSE AG VANGUARD GROUP INC UBS AG NORGES BANK PICTET FUNDS INVESCO LTD ALLIANCE BERNSTEIN EPOCH INVESTMENT PAR MORGAN STANLEY SWISSCANTO FONDSLEIT JOHN HANCOCK INVESTM SANFORD C BERNSTEIN ALLIANZ ASSET MANAGE SCHRODER INVESTMENT DANSKE INVEST A/S DJE INVESTMENT SA FMR LLC
Firm Name
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst
AlphaValue HEINZ STEFFEN Credit Suisse JAKOB BLUESTONE Nomura FREDERIC BOULAN Deutsche Bank CAROLA BARDELLI Bank am Bellevue SANDRA DIETSCHY Macquarie ALEX GRANT JPMorgan HANNES C WITTIG EVA Dimensions ANDREW S ZAMFOTIS Exane BNP Paribas MICHAEL WILLIAMS Makor Capital ALBERT SAPORTA Zuercher Kantonalbank ANDREAS MUELLER Natixis JACQUES DE GRELING Barclays MICHAEL BISHOP Societe Generale STEPHANE SCHLATTER Morgan Stanley LUIS PROTA HSBC NICOLAS COTE-COLISSON Landesbank Baden-Wuerttemberg STEFAN BORSCHEID Berenberg Bank USMAN GHAZI S&P Capital IQ ALEXANDER WISCH New Street Research JAKUB DUBANIEWICZ Goldman Sachs TIMOTHY BODDY UBS VIKRAM KARNANY Bank Vontobel AG ANDY SCHNYDER Espirito Santo Investment Bank Research ANDREW HOGLEY Gabelli & Co EVAN D MILLER
Source Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation reduce underperform neutral buy hold outperform overweight underweight outperform sell outperform neutral overweight buy Underwt/In-Line overweight hold hold hold neutral Buy/Neutral neutral hold sell buy
Amt Held 29'475'281 447'000 433'637 321'932 256'038 246'321 216'190 123'480 109'173 107'042 87'955 74'252 73'282 71'963 65'720 58'547 56'002 51'486 50'403 49'010
% Out 56.9 0.86 0.84 0.62 0.49 0.48 0.42 0.24 0.21 0.21 0.17 0.14 0.14 0.14 0.13 0.11 0.11 0.1 0.1 0.09
Weighting
Change 2 1 3 5 3 5 5 1 5 1 5 3 5 5 1 5 3 3 3 3 5 3 3 1 5
M M N M M M M D M N M M M M M M M M M M M M M M M
Latest Chg 743 (3'738) (956) 4'039 (9'971) (8'971) 40'700 2'000 13'683 (28'484) (1'044) 65'720 3'350 (958) (1) (9'100) (111'089)
Target Price 450 355 450 464 388 460 460 #N/A N/A 480 #N/A N/A #N/A N/A 400 445 440 430 500 430 408 450 364 515 415 410 300 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2011 Government 31.07.2013 Investment Advisor 25.09.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Unclassified 28.06.2013 Unclassified 31.12.2012 Government 31.05.2013 Investment Advisor 26.09.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 28.03.2013 Investment Advisor 31.07.2013 Investment Advisor 31.03.2013 Investment Advisor 31.08.2013 Investment Advisor 30.08.2013 Investment Advisor 31.05.2013 Investment Advisor 28.06.2013 Investment Advisor 31.07.2013 Investment Advisor
Date 6 month Not Provided Not Provided 12 month Not Provided 12 month 3 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided
Date 26.09.2013 20.09.2013 10.09.2013 05.09.2013 03.09.2013 30.08.2013 23.08.2013 20.08.2013 16.08.2013 12.08.2013 09.08.2013 08.08.2013 08.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 11.07.2013 09.07.2013 12.02.2013 09.11.2012 14.10.2011
27.09.2013
Givaudan SA Givaudan SA manufactures and markets fragrances and flavors from natural and synthetic ingredients. The Company sells its products to manufacturers of perfumes, beverages, prepared foods, and consumer goods. Givaudan operates worldwide.
Price/Volume 1600
.1 M
1400
.1 M
1200 .1 M
1000 800
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (08.08.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 25.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GIVN VX EQUITY YTD Change GIVN VX EQUITY YTD % CHANGE
12/2012 06/yy 1'369.00 861.91 8'707.00 1327 -3.07% 53.96% 93.49% 9.2 12'252.97 1'521.00 0.0 0.0 425.00 13'469.97
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
400 .0 M
200 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 4'087.0 2.20x 822.0 10.95x 111.0 53.20x
.1 M
600
31.12.2009 31.12.2010 3'959.0 4'239.0 2.31x 2.47x 758.0 866.0 12.04x 12.10x 199.0 340.0 32.97x 26.64x Profitability
LTM-4Q 31.12.2011 3'915.0 2.44x 755.0 12.63x 252.0 32.30x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 4'257.0 2.32x 871.0 11.33x 411.0 21.33x 871.00 608.00 14.28% 12.07% 7.48% 14.12% 10.36% 0.68% 42.2% 21.9% 15.8% 9.7% 2.23 1.28 23.95% 41.33% 4.73 3.13
Price/ Cash Flow
06/yy 4'036.0 0.00x 0.0 0.00x 0.0 0.00x
LTM 06/yy 4'356.0 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
0.77 7.27 53.55% 42.07% 0.773 22 3.409 19'751 18'291 21'419 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 4'437.1 4'642.6 1'152.5 1'066.5 2.95x 2.76x 972.8 1'046.5 13.83x 12.85x 549.7 609.4 21.95x 19.90x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
12.10 9.93 1.28 1.74 41.3% 29.2% 0.68 3.17 77.21 116.54 55.34 130.87
Sales/Revenue/Turnover
25.00
4'500.0 4'000.0
20.00
3'500.0 3'000.0
15.00
2'500.0 2'000.0
10.00
1'500.0 1'000.0
5.00
500.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Givaudan SA Holdings By:
All
Holder Name GATES III WILLIAM HE NESTLE SA BLACKROCK CAPITAL GROUP COMPAN NORGES BANK SUN LIFE FINANCIAL I CREDIT SUISSE AG HARRIS ASSOCIATES LP VANGUARD GROUP INC UBS AG HOFFMANN ANDRE SEREN NEW JERSEY DIVISION UMB BANK N A UNIGESTION ASSET MAN SCHRODER INVESTMENT PICTET FUNDS CAUSEWAY CAPITAL MAN FMR LLC VONTOBEL ASSET MANAG JUPITER ASSET MANAGE
Firm Name JPMorgan Exane BNP Paribas AlphaValue Nomura Bank am Bellevue Goldman Sachs Deutsche Bank EVA Dimensions Helvea Kepler Cheuvreux UBS Zuercher Kantonalbank Main First Bank AG Barclays Morgan Stanley HSBC Berenberg Bank Bank Vontobel AG Credit Suisse Liberum Capital Ltd Davy
Portfolio Name n/a #N/A N/A n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst CELINE PANNUTI HEIDI VESTERINEN MARTIN SCHNEE PATRICK LAMBERT ROLF KUNZ RAKESH PATEL VIRGINIE BOUCHER-FERTE TIMOTHY STANISH ANDREAS VON ARX CHRISTOPHER LADNER JOE DEWHURST DANIEL BUERKI BERND POMREHN GUNTHER ZECHMANN ERIK SJOGREN SEBASTIAN SATZ JAIDEEP PANDYA JEAN-PHILIPPE BERTSCHY PATRICK JNGLIN ADAM COLLINS JACK GORMAN
Source Co File Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation overweight outperform reduce buy hold Sell/Neutral hold overweight hold buy buy market perform outperform underweight Equalwt/In-Line underweight sell hold outperform buy neutral
Amt Held 950'137 926'130 456'343 230'326 164'285 161'053 120'205 98'200 92'447 87'140 86'929 80'000 75'076 51'364 46'630 39'459 35'448 35'174 24'554 22'149
% Out 10.29 10.03 4.94 2.49 1.78 1.74 1.3 1.06 1 0.94 0.94 0.87 0.81 0.56 0.51 0.43 0.38 0.38 0.27 0.24
Weighting
Change 5 5 2 5 3 1 3 5 3 5 5 3 5 1 3 1 1 3 5 5 3
M M M M M M M U M M M M M M M M M M M M M
Latest Chg 1'182 6'860 (1'192) (14'500) 865 63 (13'567) 115 (1'170) 990 462 (400) -
Target Price 1'340 1'360 1'203 1'480 1'260 1'200 1'230 #N/A N/A 1'350 1'450 1'425 #N/A N/A 1'400 1'230 1'220 1'060 900 1'250 1'425 1'236 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 n/a 31.12.2012 Corporation 25.09.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 Government 31.07.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Unclassified 28.06.2013 Unclassified 31.12.2012 n/a 30.06.2012 Pension Fund (ERISA) 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 28.03.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor
Date 12 month Not Provided 6 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided
Date 27.09.2013 26.09.2013 26.09.2013 24.09.2013 16.09.2013 30.08.2013 22.08.2013 16.08.2013 15.08.2013 07.08.2013 02.08.2013 29.07.2013 26.07.2013 26.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 03.07.2013 18.04.2013 21.06.2012
27.09.2013
Julius Baer Group Ltd Julius Baer Group Ltd. offers private banking services. The bank advises on wealth management, financial planning and investments, and offers mortgage and other lending, foreign exchange, securities trading, custody and execution services.
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (10.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BAER VX EQUITY YTD Change BAER VX EQUITY YTD % CHANGE
Price/Volume
12/2012 01/yy 45.14 30.34 404'419.00 42.4 -6.07% 39.73% 82.23% 223.8 9'489.52 8'190.75 0.0 2.3 15'606.04 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
3.0 M 2.5 M 2.0 M 1.5 M 1.0 M .5 M
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'480.1 356.9 -
50 45 40 35 30 25 20 15 10 5 0 s-12
31.12.2009 31.12.2010 1'883.7 2'075.2 388.7 352.0 19.35x 25.61x Profitability
31.12.2011 2'052.0 257.9 28.93x
31.12.2012 2'028.9 297.4 21.99x 19.37% 19.37% 0.39% 5.37% 1.53% 0.04% 15.4% 14.93% 168.13% -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.09 213.52 32.97% 33.32% 1.089 28 3.107 522'463 584'070 589'480 FY+2
12/13 Y 12/14 Y 2'218.7 2'637.9 -0.32x -1.15x 511.1 634.7 18.12x 14.72x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
168.1% 62.7% 0.04 6.13 -
Sales/Revenue/Turnover
4'500.0 4'000.0
1.00 0.80
3'500.0 3'000.0 2'500.0
0.60
2'000.0 1'500.0
0.40 0.20
1'000.0 500.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Julius Baer Group Ltd Holdings By:
All
Holder Name SUN LIFE FINANCIAL I DAVIS SELECTED ADVIS BLACKROCK HARRIS ASSOCIATES LP WELLINGTON MANAGEMEN THORNBURG INVESTMENT BANK OF AMERICA CORP BOFA MERRILL LYNCH AXA NORGES BANK VANGUARD GROUP INC UBS AG CREDIT SUISSE AG JULIUS BAER GROUP LT INVESCO LTD HARTFORD INVESTMENT T ROWE PRICE ASSOCIA PICTET FUNDS UNITED SERVICES AUTO SCHRODER INVESTMENT
Firm Name AlphaValue Keefe, Bruyette & Woods HSBC Main First Bank AG Societe Generale Makor Capital Oddo & Cie Mediobanca SpA Morgan Stanley Credit Suisse Berenberg Bank Bank am Bellevue Helvea Barclays Zuercher Kantonalbank Bank Vontobel AG UBS JPMorgan Mirabaud Securities Natixis Deutsche Bank Kepler Cheuvreux Nomura S&P Capital IQ EVA Dimensions Goldman Sachs Equita SIM SpA
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst DIETER HEIN ANDREW STIMPSON ROBERT MURPHY KILIAN MAIER PHILIP RICHARDS ALBERT SAPORTA JEAN SASSUS ALEVIZOS ALEVIZAKOS HUBERT LAM GURJIT KAMBO ELENI PAPOULA MARC DEUSTER TIM DAWSON JEREMY SIGEE ANDREAS BRUN TERESA NIELSEN DANIELE BRUPBACHER KIAN ABOUHOSSEIN Claudia von Turk Myers ANTOINE BURGARD MATT SPICK DIRK BECKER JON PEACE FRANK BRADEN DOUG WALTERS MARTIN LEITGEB MATTEO GHILOTTI
Source ULT-AGG Co File ULT-AGG EXCH EXCH Co File Co File EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG Co File ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation add underperform underweight underperform hold sell buy neutral Overwt/In-Line outperform sell hold hold equalweight market perform hold neutral overweight neutral neutral buy reduce buy strong buy sell Buy/Neutral reduce
Amt Held 21'941'670 18'333'412 12'661'334 11'935'580 11'212'921 11'095'398 8'148'183 7'375'149 6'132'638 5'706'091 4'032'080 2'935'700 2'818'896 2'599'046 2'543'840 2'457'632 2'281'821 1'987'059 1'233'808 1'040'686
% Out 9.8 8.19 5.66 5.33 5.01 4.96 3.64 3.3 2.74 2.55 1.8 1.31 1.26 1.16 1.14 1.1 1.02 0.89 0.55 0.46
Weighting
Change 4 1 1 1 3 1 5 3 5 5 1 3 3 3 3 3 3 5 3 3 5 2 5 5 1 5 2
M M D M N N M M M M M D M M M U D M M D M M M M M M N
Latest Chg 21'339 2'798 (2'711'160) 134'635 (3'900) (4'983) 53'753 115'243 (286'191) (15'984) (33'366) 214'183
Target Price 48 43 43 45 45 #N/A N/A 44 43 50 47 39 46 43 43 #N/A N/A 38 45 43 42 44 47 30 45 46 #N/A N/A 51 31
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.07.2013 31.12.2012 25.09.2013 30.08.2013 02.09.2013 31.12.2012 31.12.2012 10.08.2012 30.06.2013 31.12.2012 30.06.2013 31.07.2013 31.05.2013 31.12.2012 26.09.2013 31.08.2013 30.06.2013 31.05.2013 31.05.2013 30.08.2013
Date 6 month 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month 15 month 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Unclassified Unclassified Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 24.09.2013 19.09.2013 18.09.2013 17.09.2013 11.09.2013 06.09.2013 05.09.2013 05.09.2013 02.09.2013 02.09.2013 16.08.2013 15.08.2013 14.08.2013 07.08.2013 24.07.2013 23.07.2013 23.07.2013 23.07.2013 23.07.2013 22.07.2013 22.07.2013 22.07.2013 22.07.2013 06.06.2013 05.06.2013 03.10.2012
27.09.2013
Geberit AG Geberit AG manufactures and supplies water supply pipes and fittings, installation systems, drainage and flushing systems such as visible cisterns, and other sanitary systems for the commercial and residential construction markets. The Company sells its products in Germany, Italy, Switzerland, Austria, the Netherlands, France, and Belgium.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (12.08.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 29.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GEBN VX EQUITY YTD Change GEBN VX EQUITY YTD % CHANGE
12/2012 06/yy 260.30 183.67 53'363.00 242.1 -6.99% 31.81% 79.12% 37.8 9'151.00 14.70 0.0 0.0 423.10 8'851.60
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.6 M
250
.5 M
200
.4 M
150
.3 M
100
.2 M
50
.1 M
0 s-12
31.12.2009 31.12.2010 1'931.0 1'900.0 3.57x 4.23x 611.0 573.7 11.27x 14.01x 397.5 406.8 18.03x 20.95x Profitability
LTM-4Q 31.12.2011 1'867.6 3.49x 532.0 12.24x 384.0 18.43x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'919.6 3.73x 542.4 13.20x 392.3 19.57x 542.40 462.30 24.08% 23.71% 19.58% 28.83% 0.95% 28.4% 24.2% 20.4% 2.79 1.99 0.73% 1.03% 9.63 -
Price/ Cash Flow
06/yy 1'883.4 7.09x 539.0 12.70x 387.3 18.63x
n-12
d-12
j-13
LTM 06/yy 1'942.6 8.07x 551.3 15.44x 399.5 22.12x
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1
.0 M s-13
0.87 35.41 22.23% 23.81% 0.874 15 2.733 113'262 98'693 99'980 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'284.1 2'392.3 505.0 474.0 3.79x 3.57x 577.7 613.4 154.0 114.0 15.32x 14.43x 426.2 451.8 21.47x 20.10x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
25.05.2010 ASTABLE 91.93 77.36 -0.54 0.02 1.0% 1.0% 0.95 3.81 37.89 -
Sales/Revenue/Turnover
25.00
2'500.0
20.00
2'000.0
15.00
1'500.0
10.00
1'000.0
5.00
500.0
0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'179.0 1.95x 649.1 6.56x 466.3 9.50x
300
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Geberit AG Holdings By:
All
Holder Name CAPITAL GROUP COMPAN BARCLAYS PLC BLACKROCK CAPITAL GROUP COS MARATHON ASSET MANAG AKO CAPITAL LLP CREDIT SUISSE FUND A VANGUARD GROUP INC NORGES BANK WILLIAM BLAIR & COMP PICTET FUNDS SUN LIFE FINANCIAL I CREDIT SUISSE AG UBS AG NEW YORK LIFE INVEST GEBERIT AG SWISSCANTO FONDSLEIT MARKETFIELD ASSET MA COLUMBIA WANGER ASSE COMGEST GROWTH PLC
Firm Name Bank am Bellevue Main First Bank AG Credit Suisse Berenberg Bank Morgan Stanley UBS Zuercher Kantonalbank Bank Vontobel AG Goldman Sachs HSBC Helvea Kepler Cheuvreux EVA Dimensions Davy
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios WILLIAM BLAIR & COMP n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst MICHAEL ROOST CHRISTIAN KORTH ANDRE KUKHNIN MICHAEL WATTS ALEJANDRA PEREDA TORSTEN WYSS MARTIN HUESLER CHRISTIAN ARNOLD DANIELA COSTA TOBIAS LOSKAMP PATRICK APPENZELLER OLIVER GIRAKHOU TIMOTHY STANISH FLORENCE O'DONOGHUE
Source ULT-AGG ULT-AGG ULT-AGG EXCH EXCH EXCH Co File ULT-AGG MF-AGG 13F ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG EXCH MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold outperform neutral hold Underwt/In-Line neutral market perform hold neutral/neutral neutral hold hold hold underperform
Amt Held 3'773'401 2'095'110 1'836'863 1'720'160 1'189'345 1'173'254 1'164'630 1'016'780 911'384 679'484 634'666 622'126 617'200 421'737 419'725 194'044 192'619 183'003 156'860 128'000
% Out 9.98 5.54 4.86 4.55 3.15 3.1 3.08 2.69 2.41 1.8 1.68 1.65 1.63 1.12 1.11 0.51 0.51 0.48 0.41 0.34
Weighting
Change 3 5 3 3 1 3 3 3 3 3 3 3 3 1
M U U M M M M M M M M M M D
Latest Chg 2'904 (6'120) 15'232 (4'469) (16'316) 24'301 (4'299) (526) 113'921 (83'388) 183'003 (76'960) -
Target Price 211 275 240 225 207 240 #N/A N/A 230 233 244 250 250 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2013 14.03.2007 25.09.2013 11.05.2006 29.01.2013 22.05.2013 31.12.2012 30.06.2013 31.12.2012 30.06.2013 30.08.2013 31.07.2013 31.05.2013 28.06.2013 31.07.2013 27.06.2013 28.03.2013 31.12.2012 31.07.2013 31.12.2012
Date Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Insurance Company Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 20.09.2013 13.09.2013 11.09.2013 06.09.2013 16.08.2013 15.08.2013 14.08.2013 14.08.2013 13.08.2013 13.08.2013 13.08.2013 31.07.2013 06.06.2013 09.11.2012
27.09.2013
Adecco SA Adecco SA is a personnel and temporary employment company. The Company supplies personnel and temporary help, and offers permanent placement services for professionals and specialists in a range of occupations. Adecco conducts its placement services internationally.
Price/Volume 70
2.5 M
60
2.0 M
50
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (20.09.2013) 52-Week Low (30.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ADEN VX EQUITY YTD Change ADEN VX EQUITY YTD % CHANGE
12/2012 06/yy 64.90 41.78 523'934.00 64.3 -0.92% 53.91% 92.00% 189.3 12'169.64 2'077.00 0.0 3.0 1'105.00 11'421.16
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.5 M
30
1.0 M
20 .5 M
10 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 19'965.0 0.24x 992.0 4.84x 495.0 8.51x
40
31.12.2009 31.12.2010 14'797.0 18'656.0 0.46x 0.50x 380.0 809.0 17.88x 11.58x 8.0 423.0 959.73x 22.41x Profitability
LTM-4Q 31.12.2011 20'545.0 0.31x 939.0 6.82x 519.0 11.89x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 20'536.0 0.41x 828.0 10.05x 377.0 19.90x 828.00 673.00 3.28% 2.84% 3.72% 9.63% 7.33% 2.13% 17.9% 4.0% 3.2% 1.8% 1.27 1.19 21.60% 56.20% 5.22 -
Price/ Cash Flow
LTM
06/yy 20'694.0 1.42x 966.0 8.14x 502.0 13.25x
06/yy 19'793.0 1.79x 785.0 12.44x 346.0 23.40x
FY+1
.0 M s-13
1.45 144.78 45.14% 38.71% 1.454 26 3.538 506'160 503'946 559'329 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 19'645.6 20'747.3 5'130.0 5'060.3 0.56x 0.52x 2.22x 2.23x 901.9 1'088.9 12.68x 10.50x 506.7 629.8 159.3 144.0 18.38x 14.66x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
12.10.2011 BBB STABLE 12.10.2011 A-2 10.89 9.74 1.89 2.36 56.2% 36.0% 2.13 68.37 69.94 -
Sales/Revenue/Turnover
35.00
25'000.0
30.00
20'000.0
25.00
15'000.0
20.00 15.00
10'000.0
10.00
5'000.0 5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Adecco SA Holdings By:
All
Holder Name JACOBS HOLDING AKILA FINANCE SA HARRIS ASSOCIATES LP ADECCO SA ARTISAN PARTNERS HOL BLACKROCK SUN LIFE FINANCIAL I FRANKLIN RESOURCES NORGES BANK TIAA CREF INVESTMENT MANNING & NAPIER ADV VANGUARD GROUP INC CREDIT SUISSE AG UBS AG PICTET FUNDS Alliance Trust Savin SEB MFS FINANCIAL SERVIC AMERICAN CENTURY COM THRIVENT FINANCIAL F
Firm Name Goldman Sachs Exane BNP Paribas Credit Suisse AlphaValue Bryan Garnier & Cie Zuercher Kantonalbank Natixis Day by Day RBC Capital Markets Helvea Deutsche Bank Rabobank International Bank am Bellevue Jefferies Bank Vontobel AG JPMorgan S&P Capital IQ Main First Bank AG ABN Amro Bank N.V. Kepler Cheuvreux HSBC EVA Dimensions Barclays UBS
Portfolio Name n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst CHARLES WILSON LAURENT BRUNELLE ANDY GROBLER HEINZ STEFFEN BRUNO DE LA ROCHEBROCHARD MARCO STRITTMATTER OLIVIER LEBRUN VALERIE GASTALDY ANDREW BROOKE CHRISTIAN BURGER THOMAS SYKES DAVID TAILLEUR ROLF KUNZ KEAN MARDEN MICHAEL FOETH ROBERT PLANT CLIVE ROBERTS ALAIN-SEBASTIAN OBERHUBER TEUN TEEUWISSE HANS PLUIJGERS MATTHEW LLOYD TIMOTHY STANISH PAUL D A SULLIVAN WILLIAM VANDERPUMP
Source EXCH Co File MF-AGG EXCH EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation Buy/Neutral outperform outperform sell neutral market perform neutral hold outperform hold hold hold buy hold buy overweight hold outperform buy hold neutral underweight equalweight neutral
Amt Held 34'873'579 10'163'580 9'858'136 9'525'701 6'284'378 5'727'044 5'694'349 5'630'710 3'607'208 2'291'711 2'236'720 1'961'300 1'678'915 1'675'725 1'269'128 674'973 501'890 466'817 457'501 381'600
% Out 18.43 5.37 5.21 5.03 3.32 3.03 3.01 2.98 1.91 1.21 1.18 1.04 0.89 0.89 0.67 0.36 0.27 0.25 0.24 0.2
Weighting
Change 5 5 5 1 3 3 3 3 5 3 3 3 5 3 5 5 3 5 5 3 3 1 3 3
U M M M M M D M D M D M M M M M U M M D M M M M
Latest Chg 2'126'436 689'034 19'900 (11'989) 678'600 12'157 (24'353) 25'105 (10'753) 55'378 161'600 (844) (850)
Target Price 79 70 68 54 58 #N/A N/A 68 #N/A N/A 70 62 66 68 73 61 70 70 63 75 58 62 54 #N/A N/A 59 52
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 26.08.2013 31.12.2012 30.06.2013 21.06.2013 12.03.2013 25.09.2013 31.07.2013 28.06.2013 31.12.2012 31.07.2013 31.12.2012 30.06.2013 31.05.2013 28.06.2013 31.05.2013 30.06.2013 31.03.2013 31.07.2013 30.06.2013 28.06.2013
Date 12 month Not Provided Not Provided 6 month 6 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided 15 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month
Inst Type Private Equity Investment Advisor Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 26.09.2013 19.09.2013 18.09.2013 17.09.2013 16.09.2013 16.09.2013 16.09.2013 11.09.2013 15.08.2013 13.08.2013 13.08.2013 09.08.2013 09.08.2013 09.08.2013 08.08.2013 08.08.2013 08.08.2013 08.08.2013 18.07.2013 03.07.2013 06.06.2013 08.05.2013 07.02.2013
27.09.2013
Actelion Ltd Actelion Ltd. is a pharmaceutical company that develops and markets synthetic small-molecule drugs against diseases related to the endothelium. The Company's drugs, Veletri and Tracleer, are used in the treatment of heart and pulmonary conditions.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (26.08.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 04.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ATLN VX EQUITY YTD Change ATLN VX EQUITY YTD % CHANGE
12/2012 06/yy 66.25 42.06 304'339.00 64.1 -3.25% 52.42% 86.98% 120.3 7'709.69 235.43 0.0 0.0 1'123.02 6'464.95
1.4 M
60
1.2 M
50
1.0 M
40
.8 M
30
.6 M
20
.4 M
10
.2 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
70
31.12.2008 1'428.9
31.12.2009 1'698.0
414.2
403.4
306.1
311.3
31.12.2010 1'826.3 2.80x 536.1 9.53x 390.6 15.61x
LTM-4Q 31.12.2011 1'713.0 1.56x 435.6 6.14x (146.3) -
31.12.2012 1'722.1 2.34x 503.4 8.00x 303.2 16.68x
06/yy 1'684.6 7.68x 402.3 9.34x 289.7 15.81x
LTM 06/yy 1'744.4 11.01x 546.5 9.20x 328.9 19.62x
Profitability EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
503.36 421.47 24.47% 20.82% 12.23% 22.22% 19.69% 0.65% 88.6% 31.3% 26.8% 17.6% 3.54 3.34 8.74% 15.50% 3.71 3.48
Price/ Cash Flow
FY+1
.0 M s-13
1.10 100.59 37.94% 49.99% 1.103 21 4.000 253'491 267'709 335'465 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'767.5 1'835.8 428.7 423.3 3.95x 3.63x 15.89x 15.97x 551.2 585.9 132.0 116.5 11.74x 11.05x 421.1 430.8 88.4 63.3 17.40x 16.26x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
6.02 5.56 -2.28 0.43 15.5% 13.4% 0.65 4.33 98.39 104.86 211.09 26.24
Sales/Revenue/Turnover
25.00
2'000.0 1'800.0 1'600.0
20.00
1'400.0 15.00
1'200.0
10.00
1'000.0 800.0 600.0 400.0
5.00
200.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Actelion Ltd Holdings By:
All
Holder Name ACTELION LTD ORBIS INVESTMENT MAN CLOZEL JEAN-PAUL BLACKROCK TRIDENT MERGER MAAG RUDOLF BB BIOTECH AG LAZARD ASSET MANAGEM VANGUARD GROUP INC NORGES BANK CREDIT SUISSE AG UBS AG ALLIANCE BERNSTEIN PICTET FUNDS SANFORD C BERNSTEIN CAWTHORN ROBERT E CLOSE INVESTMENT LTD FIL LIMITED INVESCO LTD EATON VANCE MANAGEME
Firm Name AlphaValue Exane BNP Paribas Helvea Barclays Bryan Garnier & Cie Deutsche Bank Credit Suisse Bank Vontobel AG Bank am Bellevue UBS EVA Dimensions Nomura Code Securities Jefferies Goldman Sachs Zuercher Kantonalbank Berenberg Bank Kepler Cheuvreux JPMorgan S&P Capital IQ Redburn Partners
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios
Analyst FABRICE FARIGOULE NICOLAS GUYON-GELLIN OLAV ZILIAN MICHAEL LEUCHTEN ERIC LE BERRIGAUD RICHARD J PARKES RAVI MEHROTRA ANDREW C WEISS STEPHEN LEVENTHAL GUILLAUME VAN RENTERGHEM TIMOTHY STANISH SAMIR DEVANI PETER WELFORD KEYUR PAREKH SIBYLLE BISCHOFBERGER FRICK ALISTAIR CAMPBELL FABIAN WENNER JAMES D GORDON JACOB THRANE TEAM COVERAGE
Source EXCH EXCH Co File ULT-AGG EXCH Co File Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG Co File MF-AGG ULT-AGG ULT-AGG MF-AGG
Recommendation reduce neutral buy equalweight buy buy outperform buy buy buy overweight buy buy neutral/neutral market perform hold buy neutral hold neutral
Amt Held 10'010'167 6'311'593 5'262'883 4'514'052 4'083'119 3'803'190 3'803'190 3'799'517 3'602'141 2'581'512 1'837'651 1'516'306 1'110'302 1'043'577 580'200 507'552 485'726 452'765 430'637 419'716
% Out 8.32 5.25 4.38 3.75 3.39 3.16 3.16 3.16 2.99 2.15 1.53 1.26 0.92 0.87 0.48 0.42 0.4 0.38 0.36 0.35
Weighting
Change 2 3 5 3 5 5 5 5 5 5 5 5 5 3 3 3 5 3 3 3
M M M M M M M M M U D M M M M D M M D N
Latest Chg 753'893 (57) (23'288) (259'840) (16'918) (141'496) 82'430 4'483 310'042 101'169 543
Target Price 65 62 85 51 67 69 66 72 72 82 #N/A N/A 70 71 58 #N/A N/A 62 68 60 65 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 28.06.2013 04.07.2013 31.12.2012 25.09.2013 02.05.2012 31.12.2012 31.12.2012 11.04.2013 30.06.2013 31.12.2012 31.05.2013 30.06.2013 30.06.2013 31.05.2013 31.03.2013 04.05.2012 31.08.2013 30.04.2013 26.09.2013 30.06.2013
Date 6 month Not Provided 12 month Not Provided 6 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 6 month 12 month 12 month Not Provided Not Provided Not Provided 9 month 12 month Not Provided
Inst Type Other Investment Advisor n/a Investment Advisor Other n/a Investment Advisor Unclassified Unclassified Government Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 19.09.2013 19.09.2013 16.09.2013 11.09.2013 04.09.2013 27.08.2013 26.08.2013 13.08.2013 08.08.2013 07.08.2013 01.08.2013 30.07.2013 29.07.2013 24.07.2013 23.07.2013 23.07.2013 19.07.2013 19.07.2013 18.04.2012
27.09.2013
Kuehne + Nagel International AG Kuehne + Nagel International AG transports freight worldwide. The Company operates sea, land, and rail freight transportation businesses and warehousing and distribution facilities. Kuehne + Nagel also provides related special services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (18.09.2013) 52-Week Low (24.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KNIN VX EQUITY YTD Change KNIN VX EQUITY YTD % CHANGE
12/2012 06/yy 123.20 98.50 71'471.00 120.8 -1.95% 22.64% 88.26% 120.0 14'496.00 68.00 0.0 29.0 1'083.00 13'741.00
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.7 M
120
.6 M
100
.5 M
80
.4 M
60
.3 M
40
.2 M
20
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 17'992.0 0.39x 1'021.0 6.91x 585.0 13.62x
140
31.12.2009 31.12.2010 14'336.0 16'858.0 0.77x 0.85x 887.0 1'008.0 12.51x 14.16x 467.0 601.0 25.44x 25.69x Profitability
LTM-4Q 31.12.2011 16'218.0 0.71x 982.0 11.81x 601.0 20.93x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 17'120.0 0.71x 926.0 13.16x 485.0 27.09x 926.00 706.00 4.12% 3.77% 9.05% 25.42% 2.82% 35.6% 5.8% 4.5% 2.8% 1.26 1.08 1.08% 2.84% 6.91 38.11
Price/ Cash Flow
LTM
06/yy 16'377.0 2.93x 869.0 12.95x 500.0 24.09x
06/yy 17'398.0 2.71x 1'003.0 11.63x 559.0 22.16x
FY+1
.0 M s-13
0.86 55.01 16.14% 13.39% 0.855 28 2.750 144'204 131'670 159'144 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 17'596.8 18'398.3 4'574.5 4'608.0 0.76x 0.72x 2.90x 2.83x 986.2 1'079.0 257.7 265.7 13.91x 12.71x 13.05x 12.80x 608.0 686.9 165.0 162.0 23.55x 20.97x 21.96x 21.57x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
185.20 152.60 -0.77 0.06 2.8% 2.7% 2.82 15.34 52.83 9.58 43.66 16.55
Sales/Revenue/Turnover
30.00
20'000.0 18'000.0
25.00
16'000.0 14'000.0
20.00
12'000.0
15.00
10'000.0 8'000.0
10.00
6'000.0 4'000.0
5.00 0.00 01.01.2010
2'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Kuehne + Nagel International AG Holdings By:
All
Holder Name KUEHNE KLAUS-MICHAEL HARRIS ASSOCIATES LP DAVIS SELECTED ADVIS SUN LIFE FINANCIAL I CAPITAL GROUP COMPAN NORGES BANK CREDIT SUISSE AG KUEHNE & NAGEL INTL PICTET FUNDS T ROWE PRICE ASSOCIA UBS AG SWISSCANTO FONDSLEIT VANGUARD GROUP INC BLACKROCK FIRST EAGLE INVESTME JANUS CAPITAL MANAGE THREADNEEDLE FIL LIMITED DANSKE INVEST MANAGE DEUTSCHE BANK AG
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a
Firm Name
Analyst
Commerzbank Corporates & Markets Thompson, Davis & Company Bank am Bellevue Zuercher Kantonalbank Helvea AlphaValue Deutsche Bank Credit Suisse Cantor Fitzgerald Stifel Macquarie Main First Bank AG HSBC Kepler Cheuvreux JPMorgan Morgan Stanley Bankhaus Metzler Bank Vontobel AG Nomura RBC Capital Markets UBS Goldman Sachs EVA Dimensions Equita SIM SpA Davy Barclays
FRANK SKODZIK DAVID P CAMPBELL ROLF KUNZ MARCO STRITTMATTER CHRISTIAN BURGER HEINZ STEFFEN JOSE FRANCISCO RUIZ SOLERA NEIL GLYNN ROBIN BYDE DAVID G ROSS ROBERT JOYNSON TOBIAS SITTIG JULIA WINARSO BEAT KEISER CHRISTOPHER G COMBE PENNY BUTCHER GUIDO HOYMANN MICHAEL FOETH MARK MCVICAR DAMIAN BREWER TORSTEN WYSS NICK EDELMAN TIMOTHY STANISH GIANMARCO BONACINA STEPHEN FURLONG DAVID E FINTZEN
Source Co File EXCH MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG Co File ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation hold buy hold outperform hold add hold underperform sell hold neutral underperform underweight buy neutral Underwt/In-Line buy hold neutral sector perform neutral neutral/neutral underweight hold underperform underweight
Amt Held 63'900'000 3'664'427 2'775'192 2'361'775 1'647'050 1'404'587 1'255'724 877'480 834'328 717'847 704'894 597'788 583'424 539'613 526'255 435'743 346'593 317'507 307'949 201'737
% Out 53.25 3.05 2.31 1.97 1.37 1.17 1.05 0.73 0.7 0.6 0.59 0.5 0.49 0.45 0.44 0.36 0.29 0.26 0.26 0.17
Weighting
Change 3 5 3 5 3 4 3 1 1 3 3 1 1 5 3 1 5 3 3 3 3 3 1 3 1 1
D M M M M M M M M M D M M M M M M M M M M M M M D M
Latest Chg (9'710) 51'870 (13'612) (1'344) (102'155) (6'665) (29'959) (2'428) (53'982) 135'332 73'564 (1'193'480) 15'663 (20'500)
Target Price 125 173 110 #N/A N/A 115 138 114 111 100 110 115 115 90 124 126 95 134 115 110 110 110 122 #N/A N/A 113 #N/A N/A 105
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2010 n/a 21.06.2012 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 Government 31.05.2013 Investment Advisor 31.12.2010 Corporation 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Unclassified 28.03.2013 Investment Advisor 30.06.2013 Unclassified 25.09.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.05.2013 Unclassified 31.12.2012 Investment Advisor 28.06.2013 Investment Advisor 31.07.2013 Investment Advisor
Date 6 month 12 month Not Provided Not Provided 12 month 6 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 15 month 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided
Date 23.09.2013 23.09.2013 20.09.2013 19.09.2013 19.09.2013 19.09.2013 18.09.2013 18.09.2013 18.09.2013 13.09.2013 10.09.2013 02.09.2013 22.08.2013 05.08.2013 01.08.2013 29.07.2013 16.07.2013 16.07.2013 16.07.2013 15.07.2013 15.07.2013 10.06.2013 06.06.2013 15.04.2013 25.01.2013 09.01.2013
27.09.2013
Schindler Holding AG Schindler Holding AG manufactures and installs elevators, escalators, and moving walkways internationally. The Company's products are used in airports, subway stations, railroad terminals, shopping centers, cruise ships, hotels, and office buildings. Schindler also offers maintenance services.
Price/Volume 160
.6 M
140
.5 M
120 .4 M
100 80
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (08.03.2013) 52-Week Low (28.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SCHP VX EQUITY YTD Change SCHP VX EQUITY YTD % CHANGE
12/2012 06/yy 146.90 115.00 63'004.00 134.8 -8.24% 17.22% 63.32% 46.2 15'488.99 754.00 0.0 33.0 2'626.00 13'649.99
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
40 .1 M
20 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 14'027.0 0.34x 1'018.0 4.70x 615.0 9.34x
.3 M
60
31.12.2009 31.12.2010 8'281.0 8'187.0 0.95x 1.35x 996.0 1'089.0 7.86x 10.16x 625.0 677.0 15.44x 20.11x Profitability
LTM-4Q 31.12.2011 7'854.0 1.39x 933.0 11.68x 576.0 23.83x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 8'258.0 1.63x 1'104.0 12.16x 702.0 21.78x 1'104.00 985.00 11.93% 11.90% 7.11% 22.24% 1.07% 13.1% 11.7% 8.5% 1.55 1.22 9.64% 27.12% -
Price/ Cash Flow
LTM
06/yy 7'824.0 0.00x 0.0 0.00x 655.0 0.00x
06/yy 8'537.0 0.00x 0.0 0.00x 596.0 27.53x
FY+1
.0 M s-13
0.85 46.16 18.25% 3.74% 0.852 11 3.545 107'038 114'287 112'508 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 8'811.5 9'375.0 1.53x 1.40x 1'146.8 1'233.5 11.91x 11.07x 680.8 783.6 22.50x 19.68x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
25.67 22.60 27.1% 21.1% 1.07 -
Sales/Revenue/Turnover
25.00
16'000.0 14'000.0
20.00
12'000.0 10'000.0
15.00
8'000.0 10.00
6'000.0 4'000.0
5.00
0.00 01.01.2010
2'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Schindler Holding AG Holdings By:
All
Holder Name SUN LIFE FINANCIAL I FMR LLC CREDIT SUISSE AG NORGES BANK UBS AG PICTET FUNDS VANGUARD GROUP INC ROYAL BANK OF CANADA BLACKROCK FIL LIMITED WINTERGREEN ADVISERS BNP PARIBAS SWISSCANTO FONDSLEIT FRANKLIN RESOURCES VONTOBEL ASSET MANAG ABERDEEN GAM INTERNATIONAL MA INTERNATIONAL VALUE MIRABAUD ASSET MANAG NATCAN INVESTMENT MA
Firm Name
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst
Helvea PATRICK APPENZELLER Espirito Santo Investment Bank Research ROB VIRDEE Kepler Cheuvreux OLIVER GIRAKHOU Credit Suisse ANDRE KUKHNIN Main First Bank AG TOBIAS FAHRENHOLZ Bank am Bellevue MICHAEL ROOST Goldman Sachs AARON IBBOTSON UBS TORSTEN WYSS Zuercher Kantonalbank MARTIN HUESLER Canaccord Genuity Corp ANDREW BELL Bank Vontobel AG ANDY SCHNYDER
Source ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy sell buy outperform outperform hold neutral/neutral neutral market perform hold hold
Amt Held 1'518'648 1'379'374 1'269'263 1'118'218 797'808 682'039 630'260 626'818 598'812 579'098 522'668 521'555 449'103 293'124 249'100 204'930 201'392 168'524 157'000 153'558
% Out 3.29 2.99 2.75 2.42 1.73 1.48 1.37 1.36 1.3 1.25 1.13 1.13 0.97 0.63 0.54 0.44 0.44 0.36 0.34 0.33
Weighting
Change 5 1 5 5 5 3 3 3 3 3 3
M M M M M M M M M M M
Latest Chg 25'702 3'965 (13'253) 9'636 499 (13'863) 68'784 (24'878) 8'212 1'073 (22'826) (586'955) (1'000) (22'625) (7'000) -
Target Price 155 118 155 155 155 118 140 135 #N/A N/A 145 145
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 31.05.2013 Investment Advisor 31.12.2012 Government 31.07.2013 Unclassified 31.05.2013 Investment Advisor 30.06.2013 Unclassified 30.04.2013 Bank 25.09.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.04.2013 Unclassified 28.03.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 31.03.2013 Investment Advisor 31.03.2013 Investment Advisor 28.06.2013 Investment Advisor
Date 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided
Date 23.09.2013 09.09.2013 05.09.2013 02.09.2013 15.08.2013 14.08.2013 13.08.2013 13.08.2013 13.08.2013 13.08.2013 21.06.2013
27.09.2013
Sonova Holding AG Sonova Holding AG provides hearing healthcare solutions. The Company develops and manufactures hearing systems, such as wireless communication systems for audio applications and cochlear implant systems. Sonova also provides solutions for hearing protection.
Price/Volume 140
.9 M
120
.8 M .7 M
100
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (12.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SOON VX EQUITY YTD Change SOON VX EQUITY YTD % CHANGE
03/2013 01/yy 115.80 89.89 50'889.00 111.6 -3.63% 24.15% 86.88% 67.2 7'494.14 248.97 0.0 28.4 439.41 7'332.15
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.5 M
60
.4 M .3 M
40
.2 M
20
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.03.2009 1'249.2 3.42x 366.0 11.68x 284.8 15.82x
.6 M
80
31.03.2010 31.03.2011 1'500.3 1'616.7 5.84x 3.43x 459.6 373.7 19.05x 14.82x 217.2 231.0 39.46x 23.39x Profitability
31.03.2012 1'619.8 4.16x 366.1 18.39x 246.8 27.04x
31.03.2013 1'795.3 4.17x 238.3 31.40x 110.9 68.61x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
238.33 156.68 8.73% 8.35% 4.47% 7.20% 0.72% 69.1% 13.3% 8.7% 6.2% 2.36 1.73 9.29% 15.49% 5.29 3.01
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.75 49.65 17.92% 11.76% 0.746 21 3.429 179'282 141'704 120'393 FY+2
03/14 Y 03/15 Y 1'935.2 2'072.3 3.69x 3.34x 494.5 553.6 14.84x 13.26x 362.4 410.0 20.63x 18.28x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
40.28 26.37 -0.80 1.04 15.5% 13.2% 0.72 7.31 69.04 121.16 44.23 145.97
Sales/Revenue/Turnover
25.00
2'000.0 1'800.0 1'600.0
20.00
1'400.0 15.00
1'200.0
10.00
1'000.0 800.0 600.0 400.0
5.00
200.0 0.00 02.04.2010
0.0 02.10.2010
02.04.2011
02.10.2011
02.04.2012
02.10.2012
02.04.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Sonova Holding AG Holdings By:
All
Holder Name SUN LIFE FINANCIAL I DIETHELM BEDA RIHS ANDREAS E RIHS HANS-UELI AKO CAPITAL LLP HARDING LOEVNER LP CAPITAL GROUP COMPAN CREDIT SUISSE FUND A T ROWE PRICE ASSOCIA CREDIT SUISSE AG NORGES BANK MACKENZIE FINANCIAL OPPENHEIMERFUNDS INC PICTET FUNDS VANGUARD GROUP INC UBS AG SWISSCANTO FONDSLEIT BLACKROCK MFS FINANCIAL SERVIC VONTOBEL ASSET MANAG
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Firm Name
Analyst
AlphaValue JPMorgan Commerzbank Corporates & Markets Morgan Stanley Bank am Bellevue Credit Suisse Zuercher Kantonalbank Exane BNP Paribas Main First Bank AG Sanford C. Bernstein & Co UBS Kepler Cheuvreux Goldman Sachs Societe Generale EVA Dimensions Bank Vontobel AG Barclays Deutsche Bank HSBC Jefferies SEB Enskilda
FABRICE FARIGOULE DAVID J ADLINGTON OLIVER METZGER MICHAEL K JUNGLING GINA FRANCIOLI CHRISTOPH GRETLER SIBYLLE BISCHOFBERGER FRICK ROMAIN ZANA STEPHAN VOLLERT LISA BEDELL CLIVE MARTIN WALES MAJA PATAKI VERONIKA DUBAJOVA JUSTIN SMITH TIMOTHY STANISH CARLA BAENZIGER SALLY TAYLOR YI-DAN WANG HENDRIK LOFRUTHE INGEBORG OIE NIELS GRANHOLM-LETH
Source ULT-AGG Co File Co File Co File EXCH EXCH ULT-AGG EXCH MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation add neutral buy Overwt/Attractive hold outperform market perform underperform underperform underperform buy buy neutral/neutral hold underweight buy equalweight hold neutral hold not rated
Amt Held 6'982'442 6'647'719 4'560'498 4'166'000 2'031'623 2'010'767 1'995'523 1'994'034 1'386'198 1'282'096 1'218'792 1'003'486 989'640 872'723 738'158 666'334 624'506 443'668 253'532 240'520
% Out 10.4 9.9 6.79 6.2 3.03 2.99 2.97 2.97 2.06 1.91 1.81 1.49 1.47 1.3 1.1 0.99 0.93 0.66 0.38 0.36
Weighting
Change
4 3 5 5 3 5 3 1 1 1 5 5 3 3 1 5 3 3 3 3 #N/A N/A
M D M M M M M M M M U M M M M M M M M M M
Latest Chg 333'562 (9'050) 121'199 (18'179) (16'300) 85'436 40'774 125'413 (7'119) (16'994) (85'968) (20'000)
Target Price 126 120 133 115 110 125 #N/A N/A 93 111 92 130 125 107 111 #N/A N/A 120 105 93 112 85 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.07.2013 31.03.2013 31.03.2013 31.03.2013 05.02.2013 01.06.2012 31.07.2013 12.04.2013 30.06.2013 31.05.2013 31.12.2012 30.06.2013 31.07.2013 31.05.2013 30.06.2013 31.07.2013 28.03.2013 25.09.2013 31.07.2013 30.04.2013
Date 6 month 6 month 6 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided
Inst Type Investment Advisor n/a n/a n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 20.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 18.09.2013 11.09.2013 06.09.2013 30.08.2013 29.07.2013 08.07.2013 06.06.2013 30.05.2013 22.05.2013 21.05.2013 21.05.2013 30.07.2012 22.10.2010
27.09.2013
Sika AG Sika AG manufactures construction materials and offers related services. The Company produces concrete and mixtures, mortar, sealants and adhesives, tooling resins, anti-static industrial flooring, acoustic materials for automobiles, and waterproof membranes. Sika also offers specialized contracting services.
Price/Volume 3000
.0 M
2500
.0 M .0 M
2000
Latest Fiscal Year: LTM as of: 52-Week High (20.09.2013) 52-Week Low (12.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 29.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SIK VX EQUITY YTD Change SIK VX EQUITY YTD % CHANGE
12/2012 06/yy 2'730.00 1'851.00 1'820.00 2677 -1.94% 44.62% 93.17% 2.2 6'715.65 1'097.00 0.0 14.9 994.20 7'036.55
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
1000
.0 M
500
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 4'624.5 0.59x 556.1 4.89x 266.7 8.41x
.0 M
1500
Valuation Analysis
31.12.2009 31.12.2010 4'154.9 4'416.0 1.89x 1.21x 560.0 576.7 14.00x 9.27x 225.9 310.5 17.74x 14.13x Profitability
LTM-4Q 31.12.2011 4'556.4 1.05x 477.4 9.99x 213.3 17.84x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 4'828.9 1.13x 568.9 9.63x 279.5 16.08x 568.90 428.80 8.88% 8.14% 7.27% 15.60% 11.76% 1.22% 12.2% 9.2% 5.8% 2.39 1.79 25.74% 55.06% 4.73 -
Price/ Cash Flow
06/yy 4'631.9 0.00x 0.0 0.00x 55.8 0.00x
LTM 06/yy 4'924.4 0.00x 0.0 0.00x 97.6 0.00x
FY+1
.0 M s-13
0.98 1.00 43.08% 30.00% 0.983 10 4.000 4'635 3'658 4'204 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 5'091.3 5'499.6 1'395.0 1'297.0 1.34x 1.22x 636.1 708.1 11.08x 9.95x 328.3 377.7 20.45x 17.69x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
02.05.2000 ASTABLE 02.05.2000 A-2 18.59 14.49 0.51 1.42 55.1% 35.3% 1.22 5.61 77.11 -
Sales/Revenue/Turnover
16.00
6'000.0
14.00
5'000.0
12.00
4'000.0
10.00 8.00
3'000.0
6.00
2'000.0
4.00
1'000.0 2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Sika AG Holdings By:
All
Holder Name SCHENKER WINKLER HOL THREADNEEDLE CREDIT SUISSE AG OPPENHEIMERFUNDS INC UBS AG SWISSCANTO FONDSLEIT NORGES BANK ODDO ASSET MANAGEMEN FIL LIMITED PICTET FUNDS BLACKROCK VANGUARD GROUP INC ALLIANZ ASSET MANAGE COLUMBIA WANGER ASSE VONTOBEL ASSET MANAG SARASIN LOMBARD ODIER ASSET SUN LIFE FINANCIAL I JUPITER ASSET MANAGE DELTA LLOYD FUND MAN
Firm Name Bank Vontobel AG Helvea Bank am Bellevue Credit Suisse Kepler Cheuvreux Main First Bank AG UBS EVA Dimensions Zuercher Kantonalbank Goldman Sachs
Portfolio Name n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst PATRICK RAFAISZ PATRICK APPENZELLER MICHAEL ROOST PATRICK LAAGER CHRISTOPHER LADNER BERND POMREHN TORSTEN WYSS TIMOTHY STANISH MARTIN HUESLER BENJAMIN MOORE
Source Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation hold hold hold neutral buy outperform buy buy market perform Buy/Neutral
Amt Held 1'140'136 176'577 54'978 49'810 48'461 35'461 31'086 28'322 27'832 26'076 25'821 23'219 19'205 16'800 14'285 12'832 11'358 11'184 10'430 10'065
% Out 53 8.21 2.56 2.32 2.25 1.65 1.45 1.32 1.29 1.21 1.2 1.08 0.89 0.78 0.66 0.6 0.53 0.52 0.48 0.47
Weighting
Change 3 3 3 3 5 5 5 5 3 5
M M M M M M M M M M
Latest Chg 964 385 3'869 52 (3'642) (149) (5'239) (118) (1'504) 2'962 858 700 124 (6) 325 -
Target Price 2'500 2'700 2'286 2'300 2'900 2'750 2'900 #N/A N/A #N/A N/A 3'100
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 30.06.2013 31.05.2013 31.07.2013 31.07.2013 28.03.2013 31.12.2012 30.08.2013 30.04.2013 31.05.2013 25.09.2013 30.06.2013 31.07.2013 31.07.2013 30.04.2013 30.04.2013 31.05.2013 31.07.2013 31.05.2013 31.05.2013
Date Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided 6 month
Inst Type Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 19.08.2013 15.08.2013 08.08.2013 08.08.2013 07.08.2013 29.07.2013 21.06.2013 06.06.2013 14.05.2013 03.04.2013
27.09.2013
Swatch Group AG/The Swatch Group AG manufactures watches, watch components, jewelry, miniature batteries, LCD displays, and scoreboards. The Company produces watches under various branded names. Swatch also operates retail boutiques.
Price/Volume 120
.7 M
100
.6 M .5 M
80
Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (10.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance UHRN SE EQUITY YTD Change UHRN SE EQUITY YTD % CHANGE
12/2012 01/yy 104.40 63.95 64'849.00 102.4 -1.92% 60.13% 94.07% 124.0 30'774.45 135.00 0.0 19.0 1'967.00 29'796.45
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
.3 M
40
.2 M
20
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 5'677.0 1.29x 1'421.0 5.17x 834.0 -
.4 M
60
Valuation Analysis
31.12.2009 31.12.2010 5'142.0 6'108.0 2.54x 3.33x 1'123.0 1'658.0 11.63x 12.26x 759.0 1'074.0 Profitability
31.12.2011 6'764.0 2.50x 1'843.0 9.17x 1'269.0 -
31.12.2012 7'796.0 2.96x 2'245.0 10.29x 1'600.0 2'245.00 1'984.00 25.45% 25.87% 16.22% 11.29% 0.80% 28.0% 24.5% 20.5% 6.50 2.51 1.20% 1.45% 8.12 -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.30 56.71 59.28% 31.88% 1.297 3 5.000 79'502 79'915 89'518 FY+2
12/13 Y 12/14 Y 8'625.0 9'335.0 3.36x 3.01x 2'460.0 2'690.0 12.12x 11.09x 15.78x 14.40x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
748.33 602.33 -0.44 0.04 1.4% 1.4% 0.80 4.21 44.94 -
Sales/Revenue/Turnover
9'000.0 8'000.0
1.00 0.80
7'000.0 6'000.0 5'000.0
0.60
4'000.0 3'000.0
0.40 0.20
2'000.0 1'000.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Swatch Group AG/The Holdings By:
All
Holder Name HAYEK SR NICOLAS G GRETHER ESTHER CREDIT SUISSE AG CAPITAL GROUP COMPAN UBS AG PICTET FUNDS SWISSCANTO FONDSLEIT VANGUARD GROUP INC BNP PARIBAS BLACKROCK FMR LLC LOMBARD ODIER ASSET WINTERGREEN ADVISERS MIRABAUD ASSET MANAG TIAA CREF INVESTMENT PIONEER IST FUND MANAGERS AMERIPRISE FINANCIAL JULIUS BAER MULTICOO VONTOBEL ASSET MANAG
Firm Name Zuercher Kantonalbank Bank Vontobel AG Bank am Bellevue
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst PATRIK SCHWENDIMANN RENE WEBER SERGE MONNERAT
Source Co File Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation outperform buy buy
Amt Held 55'704'144 10'935'000 1'602'358 1'158'192 993'149 848'479 755'520 492'966 454'735 435'261 330'792 322'291 288'249 225'000 211'543 208'323 205'137 202'929 185'274 169'000
% Out 44.91 8.82 1.29 0.93 0.8 0.68 0.61 0.4 0.37 0.35 0.27 0.26 0.23 0.18 0.17 0.17 0.17 0.16 0.15 0.14
Weighting
Change 5 5 5
M M M
Latest Chg 56'247 124'200 13'711 (2'048) (23'300) (27'272) (22'922) 39'958 200'166 (1'183) 35'000 (16'130) 399 (30'339) 859 10'000
Target Price #N/A N/A 126 125
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 n/a 31.12.2012 n/a 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Unclassified 31.05.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2013 Unclassified 30.04.2013 Unclassified 25.09.2013 Investment Advisor 31.07.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 31.03.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Unclassified 30.04.2013 Investment Advisor 31.07.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor
Date Not Provided Not Provided Not Provided
Date 16.09.2013 30.08.2013 24.07.2013
27.09.2013
Aryzta AG Aryzta AG produces and retails specialty bakery products. The Company produces French breads, pastries, continental breads, confections, artisan breads, homestyle lunches, viennoiserie, patisserie, cookies, pizza, appetizers, and sweet baked goods. Aryzta operates in North America, South America, Europe, South East Asia, Australia and New Zealand.
Price/Volume 70
.6 M
60
.5 M
50
.4 M
40
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (11.09.2013) 52-Week Low (03.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 11.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ARYN SE EQUITY YTD Change ARYN SE EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
20
.1 M
10 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.07.2008 2'660.9 232.4 129.8 -
.3 M
30
07/2012 04/yy 61.70 44.22 87'487.00 58.15 -5.75% 31.49% 81.98% 91.8 5'338.78 1'591.57 0.0 86.2 547.47 5'500.11
31.07.2009 31.07.2010 3'212.3 3'009.7 0.83x 1.31x 342.7 340.5 7.74x 11.62x 54.0 151.7 35.77x 16.43x Profitability
LTM-4Q 31.07.2011 3'876.9 1.10x 485.1 8.80x 212.7 14.81x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.07.2012 4'207.7 1.11x 540.0 8.68x 146.3 26.80x 540.04 337.87 8.03% 4.45% 2.58% 5.87% 0.83% 28.1% 12.6% 7.9% 3.5% 1.11 0.88 28.64% 65.68% 11.15 9.34
Price/ Cash Flow
04/yy 4'046.2 0.00x 0.0 0.00x 0.0 0.00x
LTM 04/yy 4'366.6 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
0.76 86.71 29.33% 25.60% 0.765 14 4.286 212'809 168'424 165'469 FY+2
FQ+1
FQ+2
07/13 Y 07/14 Y 07/13 Q4 10/13 Q1 4'431.9 4'712.3 1'185.3 1'168.0 1.25x 1.13x 571.4 629.8 9.63x 8.73x 314.6 329.8 13.36x 12.04x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
1.93 2.89 65.7% 38.8% 0.83 4.36 32.83 39.17 88.32 -30.71
Sales/Revenue/Turnover
14.00
4'500.0
12.00
4'000.0 3'500.0
10.00
3'000.0
8.00
2'500.0
6.00
2'000.0 1'500.0
4.00
1'000.0
2.00 0.00 31.07.2009
500.0 0.0 31.01.2010
31.07.2010
31.01.2011
31.07.2011
31.01.2012
31.07.2012
31.01.2013
31.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Aryzta AG Holdings By:
All
Holder Name ARYZTA AG ARI LTIP TRUSTEE LTD INVESCO LTD FIL LIMITED OPPENHEIMERFUNDS INC MASSACHUSETTS MUTUAL FMR LLC CREDIT SUISSE AG UBS AG NORGES BANK ROYAL BANK OF CANADA SWISSCANTO FONDSLEIT ODDO ASSET MANAGEMEN PICTET FUNDS BLACKROCK VANGUARD GROUP INC KILLIAN OWEN DWS INVESTMENTS MANDARINE GESTION INVESTEC ASSET MANAG
Firm Name Societe Generale Helvea Credit Suisse Rabobank International Main First Bank AG Goodbody Stockbrokers Ltd Zuercher Kantonalbank Bank Vontobel AG Berenberg Bank UBS EVA Dimensions Goldman Sachs Kepler Cheuvreux Davy
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ALEX SLOANE ANDREAS VON ARX CHARLES MILLS PATRICK ROQUAS ALAIN-SEBASTIAN OBERHUBER LIAM IGOE PATRIK SCHWENDIMANN JEAN-PHILIPPE BERTSCHY FINTAN RYAN JOERN IFFERT CRAIG STERLING FULVIO CAZZOL CHRISTOPHER LADNER JOHN O'REILLY
Source EXCH Co File ULT-AGG ULT-AGG MF-AGG EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG RNS-DIR MF-AGG MF-AGG MF-AGG
Recommendation hold buy neutral buy outperform buy market perform hold buy buy hold Buy/Neutral buy outperform
Amt Held 3'772'859 3'772'859 3'251'936 2'852'652 2'822'140 2'799'110 2'364'980 2'330'735 2'150'771 1'783'949 1'168'807 1'117'425 1'067'550 981'985 975'430 968'180 823'731 810'188 787'457 756'196
% Out 4.11 4.11 3.54 3.11 3.07 3.05 2.58 2.54 2.34 1.94 1.27 1.22 1.16 1.07 1.06 1.05 0.9 0.88 0.86 0.82
Weighting
Change 3 5 3 5 5 5 3 3 5 5 3 5 5 5
M M M N M M M M N M D M M M
Latest Chg (49'502) (36'300) 369'892 15'925 900 (9'673) (33'795) 6'147 (44'039) (27'164) 1'668 (1'496) (27'746) (73'608) 241'490 (10'890)
Target Price 63 67 61 69 65 68 #N/A N/A 54 73 65 #N/A N/A 72 65 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 21.11.2011 31.07.2012 26.09.2013 05.04.2013 31.07.2013 02.05.2013 31.07.2013 31.05.2013 31.07.2013 31.12.2012 31.07.2013 28.03.2013 30.08.2013 31.05.2013 25.09.2013 30.06.2013 26.09.2011 31.05.2013 30.08.2013 31.05.2013
Date 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided
Inst Type Corporation Other Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Unclassified Government Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified n/a Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 25.09.2013 20.09.2013 20.09.2013 20.09.2013 18.09.2013 17.09.2013 17.09.2013 05.09.2013 14.08.2013 11.07.2013 12.06.2013 15.05.2013 31.10.2012
27.09.2013
Swiss Life Holding AG Swiss Life Holding is a financial services company. The Company provides life and property insurance, institutional investment management, and private banking services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (26.08.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SLHN VX EQUITY YTD Change SLHN VX EQUITY YTD % CHANGE
12/2012 09/yy 187.00 108.05 75'165.00 174.3 -6.79% 61.32% 84.29% 32.1 5'591.73 2'768.00 0.0 33.0 6'480.00 3'667.73
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.7 M .6 M .5 M .4 M .3 M .2 M .1 M o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 15'356.0 350.0 -
200 180 160 140 120 100 80 60 40 20 0 s-12
31.12.2009 31.12.2010 17'816.0 17'844.0 278.0 557.0 12.74x 7.74x Profitability
LTM-4Q 31.12.2011 17'291.0 0.02x 605.0 4.55x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 19'076.0 0.01x 92.0 42.10x 4.99% 1.21% 0.13% 2.19% 2.24% 0.12% 0.5% 1.69% 27.00% -
Price/ Cash Flow
LTM
09/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
09/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
1.30 32.02 58.59% 48.01% 1.302 19 3.211 107'396 130'950 128'581 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/12 Q4 03/13 Q1 18'764.4 18'105.6 -0.05x -0.05x 721.3 711.1 140.0 7.74x 8.01x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
03.05.2012 BBB STABLE 27.0% 21.2% 0.12 -
Sales/Revenue/Turnover
4.50
25'000.0
4.00
20'000.0
3.50 3.00
15'000.0
2.50 2.00
10'000.0
1.50
5'000.0
1.00 0.50 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Swiss Life Holding AG Holdings By:
All
Holder Name TALANX BETEILIGUNGSDODGE & COX BLACKROCK NORGES BANK CREDIT SUISSE AG DIMENSIONAL FUND ADV SWISSCANTO FONDSLEIT VANGUARD GROUP INC UBS AG T ROWE PRICE ASSOCIA VONTOBEL ASSET MANAG PICTET FUNDS LOMBARD ODIER ASSET PRUDENTIAL FINANCIAL RAIFFEISEN SCHWEIZ L IST FUND MANAGERS MIRABAUD ASSET MANAG SCHRODER INVESTMENT LLB FONDSLEITUNG AG HOTTINGER CAPITAL CO
Firm Name Berenberg Bank AlphaValue Morgan Stanley Goldman Sachs EVA Dimensions Main First Bank AG Credit Suisse JPMorgan Bank Vontobel AG Bank am Bellevue HSBC Mediobanca SpA Keefe, Bruyette & Woods Zuercher Kantonalbank Kepler Cheuvreux Nomura Helvea Bankhaus Metzler
Portfolio Name n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst PETER ELIOT DIETER HEIN DAVID ANDRICH WILLIAM ELDERKIN DOUG WALTERS RENE LOCHER RICHARD BURDEN MICHAEL HUTTNER STEFAN SCHUERMANN ANDREAS FRICK DHRUV GAHLAUT MARC THIELE RALPH HEBGEN GEORG MARTI FABRIZIO CROCE MICHAEL KLIEN DANIEL BISCHOF JOCHEN SCHMITT
Source EXCH MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold buy Underwt/In-Line Sell/Neutral hold outperform underperform overweight buy hold neutral neutral market perform outperform hold buy buy sell
Amt Held 1'614'988 1'590'600 1'221'611 737'441 683'900 417'453 375'932 335'589 270'777 220'892 205'610 193'420 156'126 135'001 129'800 107'602 104'465 75'443 71'000 61'300
% Out 5.03 4.96 3.81 2.3 2.13 1.3 1.17 1.05 0.84 0.69 0.64 0.6 0.49 0.42 0.4 0.34 0.33 0.24 0.22 0.19
Weighting
Change 3 5 1 1 3 5 1 5 5 3 3 3 3 5 3 5 5 1
M U M D D M M M M M M M M M M M M M
Latest Chg (1'359'700) 7'626 6'871 411 1'313 (732) (5'483) 13'514 8'850 (24'366) (42'410) (5'461) 18'300 208 (2'000) (20'031) 15'000 -
Target Price 195 214 194 179 #N/A N/A 215 175 224 210 161 195 200 183 #N/A N/A 163 190 195 145
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 16.04.2013 30.06.2013 25.09.2013 31.12.2012 31.05.2013 31.07.2013 28.03.2013 30.06.2013 31.05.2013 30.06.2013 30.04.2013 31.05.2013 31.05.2013 31.08.2013 30.04.2013 30.04.2013 31.03.2013 31.07.2013 30.06.2013 30.06.2013
Date Not Provided 6 month 12 month 12 month Not Provided 12 month Not Provided 3 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month
Inst Type Insurance Company Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 26.09.2013 17.09.2013 17.09.2013 10.09.2013 09.09.2013 02.09.2013 19.08.2013 19.08.2013 16.08.2013 16.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 14.08.2013
27.09.2013
Clariant AG Clariant, AG. develops, produces, markets and sales specialty chemical products. The Company provides dyes and chemicals for the textile, leather and paper industries, pigments for the use in paints, printing inks, decorative paints, plastics, cosmetics, concentrated pigment and additive preparations for engineering plastics, spin dyeing, and packaging.
Price/Volume
12.0 M 10.0 M
12
Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (01.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance CLN VX EQUITY YTD Change CLN VX EQUITY YTD % CHANGE
12/2012 06/yy 16.55 9.37 857'537.00 15.28 -7.67% 63.08% 84.96% 331.9 5'072.03 3'476.00 0.0 86.0 1'667.00 7'103.03
10
8.0 M
8
6.0 M
6
4.0 M
4
2.0 M
2 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
14.0 M
16 14
Valuation Analysis
31.12.2008 8'071.0 0.36x 746.0 3.85x (45.0) -
18
31.12.2009 31.12.2010 6'614.0 7'120.0 0.51x 0.71x 470.0 880.0 7.14x 5.76x (206.0) 180.0 23.38x Profitability
LTM-4Q 31.12.2011 7'370.0 0.60x 874.0 5.10x 227.0 10.78x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 6'038.0 0.92x 772.0 7.19x 217.0 17.64x 772.00 456.00 7.55% 4.07% 2.86% 8.83% 0.73% 28.9% 11.6% 6.9% 3.6% 1.55 0.80 36.49% 117.67% 5.90 4.20
Price/ Cash Flow
LTM
06/yy 6'823.0 2.82x 744.0 6.49x 159.0 17.59x
06/yy 6'502.0 3.61x 751.0 8.61x 254.0 17.13x
FY+1
.0 M s-13
1.45 250.02 37.99% 26.82% 1.448 22 3.682 1'559'392 1'414'635 1'550'479 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 6'176.2 6'433.7 1'532.8 1'592.5 1.02x 0.95x 830.5 928.7 207.7 228.0 8.57x 7.67x 332.1 399.6 76.0 118.3 14.52x 12.36x 12.03x 11.32x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
14.03.2011 BBBSTABLE 14.03.2011 A-3 4.98 2.97 2.59 3.39 117.7% 53.3% 0.73 2.84 61.86 86.90 104.13 33.53
Sales/Revenue/Turnover
20.00
12'000.0
18.00
10'000.0
16.00 14.00
8'000.0
12.00
6'000.0
10.00 8.00
4'000.0
6.00 4.00
2'000.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Clariant AG Holdings By:
All
Holder Name SHAREHOLDER GROUP CLARIANT AG STOCKHAUSEN DOLF WINTERSTEIN KONSTANT FIL LIMITED UBS AG CREDIT SUISSE AG NORGES BANK TIAA CREF INVESTMENT SCHRODER INVESTMENT PICTET FUNDS VANGUARD GROUP INC SWISSCANTO FONDSLEIT DIMENSIONAL FUND ADV VONTOBEL ASSET MANAG SPARINVEST BLACKROCK JPMORGAN ASSET MANAG IST FUND MANAGERS ALPINE WOODS CAPITAL
Firm Name UBS AlphaValue Morgan Stanley Goldman Sachs Nomura JPMorgan Macquarie Deutsche Bank Exane BNP Paribas Societe Generale Kepler Cheuvreux Bank Vontobel AG Barclays Credit Suisse Berenberg Bank Main First Bank AG HSBC Zuercher Kantonalbank EVA Dimensions Canaccord Genuity Corp
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst JEAN-FRANCOIS MEYMANDI MARTIN SCHNEE PETER MACKEY MICHAEL RAE PATRICK LAMBERT MARTIN EVANS CHRISTIAN FAITZ TIMOTHY JONES JAMES KNIGHT PETER CLARK MARKUS MAYER PATRICK RAFAISZ GUNTHER ZECHMANN CHRIS COUNIHAN JAIDEEP PANDYA BERND POMREHN JESKO MAYER-WEGELIN MARTIN SCHREIBER TIMOTHY STANISH PAUL W SATCHELL
Source EXCH EXCH Co File EXCH ULT-AGG ULT-AGG ULT-AGG EXCH EXCH MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy reduce Overwt/In-Line Buy/Neutral buy neutral outperform hold underperform sell buy buy overweight neutral buy outperform underweight market perform overweight hold
Amt Held 44'738'756 13'197'597 11'776'204 11'018'080 10'319'502 9'963'262 9'281'323 8'964'927 8'830'526 7'025'013 4'918'416 3'912'297 3'777'671 3'773'453 2'403'710 1'722'966 1'406'371 1'173'151 1'056'698 962'500
% Out 13.48 3.98 3.55 3.32 3.11 3 2.8 2.7 2.66 2.12 1.48 1.18 1.14 1.14 0.72 0.52 0.42 0.35 0.32 0.29
Weighting
Change 5 2 5 5 5 3 5 3 1 1 5 5 5 3 5 5 1 3 5 3
M M M M U M M M M M M M M M M M M D M M
Latest Chg 1'598'001 (2'155'824) (124'364) (58'651) (79'786) 701'274 14'266 840'604 90'512 17'246 290'000 (35'873) 284 342'505 88'000
Target Price 19 15 19 19 18 15 19 15 13 13 19 17 16 14 16 16 13 #N/A N/A #N/A N/A 12
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 13.03.2013 31.12.2012 14.01.2013 24.09.2013 31.07.2013 31.05.2013 18.02.2013 24.05.2013 30.08.2013 31.05.2013 30.06.2013 28.03.2013 31.07.2013 30.04.2013 31.07.2013 25.09.2013 28.06.2013 30.04.2013 31.07.2013
Date 12 month 6 month 12 month 12 month Not Provided 15 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type Other Corporation n/a n/a Investment Advisor Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 25.09.2013 19.09.2013 17.09.2013 11.09.2013 05.09.2013 04.09.2013 04.09.2013 22.08.2013 22.08.2013 14.08.2013 13.08.2013 31.07.2013 31.07.2013 30.07.2013 30.07.2013 30.07.2013 12.07.2013 27.06.2013 06.06.2013 17.04.2013
27.09.2013
Baloise Holding AG Baloise Holding AG offers group and individual life, health, accident, liability property, and transportation insurance to customers in Europe. The Company also offers private banking and asset management services.
Price/Volume 120
.5 M .4 M
100
.4 M
80
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (10.09.2013) 52-Week Low (28.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BALN VX EQUITY YTD Change BALN VX EQUITY YTD % CHANGE
12/2012 12/yy 104.50 73.65 75'318.00 101.5 -2.87% 37.81% 88.33% 50.0 5'075.00 2'017.60 0.0 42.1 2'923.70 3'980.90
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M .2 M
40
.2 M .1 M
20
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 7'807.9 0.46x 358.3 10.70x
.3 M
60
31.12.2009 31.12.2010 9'464.6 9'420.2 0.34x 0.37x 414.1 433.4 9.95x 9.95x Profitability
LTM-4Q 31.12.2011 7'691.1 0.31x 60.8 49.68x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 9'333.4 0.30x 436.6 8.42x 5.78% 5.30% 0.64% 10.74% 8.63% 0.13% 4.7% 2.74% 41.77% -
Price/ Cash Flow
LTM
12/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
12/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
1.11 44.93 42.17% 35.56% 1.111 16 3.000 117'290 149'140 154'829 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 8'213.2 8'477.6 0.27x 0.26x 473.8 492.0 9.86x 9.64x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
41.8% 29.3% 0.13 -
Sales/Revenue/Turnover
80.00
12'000.0
70.00
10'000.0
60.00
8'000.0
50.00 40.00
6'000.0
30.00
4'000.0
20.00
2'000.0 10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Baloise Holding AG Holdings By:
All
Holder Name BLACKROCK SIGNAL IDUNA GRUPPE BALOISE HOLDING AG LSV ASSET MANAGEMENT UBS AG CREDIT SUISSE AG NORGES BANK PICTET FUNDS SWISSCANTO FONDSLEIT VANGUARD GROUP INC KEMPEN CAPITAL MANAG DIMENSIONAL FUND ADV VONTOBEL ASSET MANAG IG INVESTMENT MANAGE DANSKE INVEST A/S SARASIN PRUDENTIAL FINANCIAL MIRABAUD ASSET MANAG IST FUND MANAGERS BARING FUND MANAGERS
Firm Name Berenberg Bank AlphaValue Goldman Sachs Main First Bank AG Bank am Bellevue HSBC Credit Suisse Helvea JPMorgan Zuercher Kantonalbank Bank Vontobel AG Kepler Cheuvreux Keefe, Bruyette & Woods Nomura Mediobanca SpA EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst PETER ELIOT DIETER HEIN WILLIAM ELDERKIN RENE LOCHER ANDREAS FRICK DHRUV GAHLAUT RICHARD BURDEN DANIEL BISCHOF MICHAEL HUTTNER GEORG MARTI STEFAN SCHUERMANN FABRIZIO CROCE RALPH HEBGEN MICHAEL KLIEN MARC THIELE DOUG WALTERS
Source ULT-AGG Co File Co File EXCH ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy sell Sell/Neutral underperform buy neutral neutral hold neutral market perform hold hold market perform buy neutral hold
Amt Held 2'950'000 2'500'000 2'264'287 1'862'547 1'650'911 1'348'296 1'033'406 615'109 610'984 525'908 457'630 399'544 336'800 305'153 267'545 252'201 187'032 176'989 168'856 133'453
% Out 5.9 5 4.53 3.73 3.3 2.7 2.07 1.23 1.22 1.05 0.92 0.8 0.67 0.61 0.54 0.5 0.37 0.35 0.34 0.27
Weighting
Change 5 1 1 1 5 3 3 3 3 3 3 3 3 5 3 3
M M D M M M M M M M M M M M M M
Latest Chg (8'336) 7'401 (7'472) (36'919) 18'368 41'285 3'042 3'700 1'693 (3'288) 7'800 41'000 323 -
Target Price 115 84 100 100 119 103 97 102 109 #N/A N/A 107 93 106 100 96 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 25.09.2013 31.12.2012 31.12.2012 02.07.2013 31.07.2013 31.05.2013 31.12.2012 31.05.2013 28.03.2013 30.06.2013 30.06.2013 30.04.2013 30.04.2013 30.06.2013 31.05.2013 30.04.2013 31.08.2013 31.03.2013 30.04.2013 31.05.2013
Date Not Provided 6 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 3 month Not Provided Not Provided Not Provided 12 month 12 month 6 month Not Provided
Inst Type Investment Advisor Unclassified Insurance Company Investment Advisor Unclassified Investment Advisor Government Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 26.09.2013 17.09.2013 09.09.2013 06.09.2013 05.09.2013 03.09.2013 02.09.2013 30.08.2013 30.08.2013 30.08.2013 30.08.2013 29.08.2013 29.08.2013 20.06.2013 06.06.2013
27.09.2013
Lindt & Spruengli AG Lindt & Spruengli AG manufactures a broad range of chocolate and confectionery products. The Company markets its products through its own specialty stores and boutiques, as well as through retail outlets and catalog sales. Lindt operates subsidiaries in Europe, North America and Asia and also sells its products through various distributors in other world regions. Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (20.08.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance LISN SE EQUITY YTD Change LISN SE EQUITY YTD % CHANGE
Price/Volume
12/2012 01/yy 43'515.00 33'075.92 32.00 42855 -1.52% 29.57% 90.61% 0.1 9'159.83 12.00 0.0 0.0 555.00 8'531.83
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 2'524.8 2'579.3 2.03x 2.42x 382.5 423.3 13.41x 14.77x 193.1 241.9 29.86x 28.38x Profitability
31.12.2011 2'488.6 2.68x 421.9 15.83x 246.5 28.95x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'669.5 2.70x 457.4 15.75x 271.9 28.80x 457.40 362.50 13.58% 13.55% 10.34% 15.04% 1.01% 17.6% 13.7% 10.2% 2.50 1.77 0.46% 0.69% 9.27 -
Price/ Cash Flow
.0 M .0 M .0 M .0 M .0 M
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.60 0.10 27.52% 25.87% 0.598 11 2.818 147 117 113 FY+2
12/13 Y 12/14 Y 2'869.0 3'072.1 2.99x 2.77x 512.5 559.3 16.58x 15.19x 306.7 337.7 31.84x 28.87x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
117.28 81.85 -1.29 0.05 0.7% 0.7% 1.01 3.51 39.36 -
Sales/Revenue/Turnover
35.00
3'500.0
30.00
3'000.0
25.00
2'500.0
20.00
2'000.0
15.00
1'500.0
10.00
1'000.0
5.00
500.0
0.00 01.01.2010
.0 M
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'573.2 1.85x 466.1 10.21x 261.5 19.52x
50000 45000 40000 35000 30000 25000 20000 15000 10000 5000 0 s-12
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Lindt & Spruengli AG Holdings By:
All
Holder Name LINDT & SPRUENGLI AG NORGES BANK TANNER ERNST CREDIT SUISSE AG AXA FUNDS MANAGEMENT CAISSE DE DEPOT ET P VANGUARD GROUP INC SPRUENGLI RUDOLF K BULGHERONI ANTONIO BLACKROCK SWISSCANTO FONDSLEIT UBS AG FIRST EAGLE INVESTME PICTET FUNDS FMR LLC VONTOBEL ASSET MANAG JULIUS BAER MULTICOO IAM INDEPENDENT ASSE F&C ASSET MANAGEMENT ZUERCHER KANTONALBAN
Firm Name Goldman Sachs Bank am Bellevue UBS Berenberg Bank Bank Vontobel AG Natixis Kepler Cheuvreux HSBC EVA Dimensions Zuercher Kantonalbank GSC Research
Portfolio Name n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst FULVIO CAZZOL GINA FRANCIOLI JOERN IFFERT JAMES TARGETT JEAN-PHILIPPE BERTSCHY NICOLAS LANGLET JON COX FLORENCE DOHAN CRAIG STERLING PATRIK SCHWENDIMANN MATTHIAS SCHRADE
Source Research MF-AGG Co File ULT-AGG MF-AGG MF-AGG ULT-AGG Co File Co File ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation Sell/Neutral hold buy hold not rated neutral hold underweight hold outperform hold
Amt Held 29'144 4'630 2'803 2'239 1'400 1'285 1'166 1'014 1'000 861 857 799 639 540 325 319 241 175 170 166
% Out 21.32 3.39 2.05 1.64 1.02 0.94 0.85 0.74 0.73 0.63 0.63 0.58 0.47 0.4 0.24 0.23 0.18 0.13 0.12 0.12
Weighting
Change
1 3 5 3 #N/A N/A 3 3 1 3 5 3
M M M M M M M M M U U
Latest Chg (21) 24 (19) (22) (32) (68) (11) 20 (14) (8)
Target Price 41'600 24'760 47'500 43'000 #N/A N/A 40'000 40'000 35'500 #N/A N/A #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 16.03.2013 Corporation 31.12.2012 Government 31.12.2011 n/a 31.05.2013 Investment Advisor 30.06.2012 Investment Advisor 31.12.2012 Investment Advisor 30.06.2013 Unclassified 31.12.2011 n/a 31.12.2011 n/a 25.09.2013 Investment Advisor 28.03.2013 Investment Advisor 31.05.2013 Unclassified 30.06.2013 Hedge Fund Manager 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 28.02.2013 Investment Advisor 31.05.2013 Investment Advisor
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided
Date 12.09.2013 03.09.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013 20.08.2013 14.08.2013 06.06.2013 15.01.2013 27.04.2012
27.09.2013
Swiss Prime Site AG Swiss Prime Site AG is a real estate investment company. The Company owns business and mixed-use business/residential buildings in commercial centers in Switzerland.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.05.2013) 52-Week Low (09.09.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SPSN VX EQUITY YTD Change SPSN VX EQUITY YTD % CHANGE
12/2012 01/yy 78.85 66.65 45'844.00 69.5 -11.86% 4.28% 29.10% 60.5 4'204.63 4'125.09 0.0 0.0 199.36 8'352.48
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.9 M
80
.8 M
70
.7 M
60
.6 M
50
.5 M
40
.4 M
30
.3 M
20
.2 M
10
.1 M
0 s-12
31.12.2009 31.12.2010 293.7 601.1 25.52x 13.23x 171.5 357.9 43.70x 22.22x 187.4 235.0 9.52x 16.07x Profitability
31.12.2011 571.6 13.78x 355.2 22.17x 355.1 10.80x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 576.7 14.75x 339.6 25.05x 316.3 13.26x 339.59 316.80 34.64% 71.33% 3.95% 9.67% 4.50% 0.07% 55.8% 54.8% 44.61% 105.14% -
Price/ Cash Flow
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
.0 M s-13
0.55 56.68 -4.33% -4.51% 0.550 6 3.000 126'302 115'505 115'773 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/10 Q2 09/10 Q3 678.0 674.0 12.41x 12.77x 362.5 378.0 23.02x 22.08x 223.0 230.0 19.21x 18.69x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
2.90 0.53 11.98 12.32 105.1% 51.3% 0.07 -
Sales/Revenue/Turnover
180.00
700.0
160.00
600.0
140.00
500.0
120.00 100.00
400.0
80.00
300.0
60.00
200.0
40.00
100.0
20.00 0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 209.6 16.31x 158.8 21.53x 116.4 10.26x
90
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Swiss Prime Site AG Holdings By:
All
Holder Name CREDIT SUISSE AG BLACKROCK WECKEN KLAUS RUDOLF STATE STREET CORP UBS AG FUST WALTER NORGES BANK SANLAM ASSET MANAGEM SWISSCANTO FONDSLEIT VANGUARD GROUP INC BNP PARIBAS PICTET FUNDS SCOTTISH WIDOWS VONTOBEL ASSET MANAG MORGAN STANLEY ING INTERNATIONAL AD MIRABAUD ASSET MANAG SEB AMUNDI PETERCAM SA
Firm Name UBS EVA Dimensions ABN Amro Bank N.V. Zuercher Kantonalbank Bank Vontobel AG Kempen & Co
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst ANDRE RUDOLF VON ROHR DOUG WALTERS RUUD VAN MAANEN MARKUS WAEBER STEFAN SCHUERMANN ROBERT WOERDEMAN
Source ULT-AGG ULT-AGG Co File ULT-AGG ULT-AGG EXCH MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation neutral hold sell outperform hold neutral
Amt Held 3'325'716 3'061'591 2'070'000 2'037'272 1'707'673 1'619'979 1'591'970 726'335 699'611 693'588 315'738 304'241 222'747 207'810 178'103 152'800 140'000 137'255 131'662 125'910
% Out 5.5 5.06 3.42 3.37 2.82 2.68 2.63 1.2 1.16 1.15 0.52 0.5 0.37 0.34 0.29 0.25 0.23 0.23 0.22 0.21
Weighting
Change 3 3 1 5 3 3
M U M U M M
Latest Chg 11'533 (2'047) (11'128) (717'875) 13'700 (68'492) 20'478 (2'164) (16'419) 10'051 (11'832) (700) (17'826) 15'992 451 -
Target Price 73 #N/A N/A 61 #N/A N/A 75 78
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.05.2013 25.09.2013 31.12.2012 26.09.2013 30.06.2013 31.07.2012 31.12.2012 31.07.2013 28.03.2013 30.06.2013 30.04.2013 31.05.2013 28.02.2013 30.04.2013 30.06.2013 28.03.2013 31.03.2013 28.03.2013 30.04.2013 30.04.2013
Date 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor n/a Investment Advisor Unclassified n/a Government Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor
Date 17.09.2013 17.09.2013 13.09.2013 12.09.2013 23.05.2013 25.04.2013
27.09.2013
Partners Group Holding AG Partners Group Holding AG is a global private markets asset management firm in private equity, private debt, private real estate and private infrastructure. The firm manages a broad range of funds, structured products and customized portfolios for an international clientele of institutional investors, private banks and other financial institutions.
Price/Volume
.3 M .3 M .2 M
150
Latest Fiscal Year: LTM as of: 52-Week High (09.07.2013) 52-Week Low (08.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 17.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance PGHN SE EQUITY YTD Change PGHN SE EQUITY YTD % CHANGE
12/2012 01/yy 273.50 183.80 35'025.00 223.6 -18.24% 21.65% 42.81% 26.7 5'970.12 0.00 0.0 0.9 234.65 6'133.67
.2 M
100
.1 M
50
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.4 M
250 200
Valuation Analysis
31.12.2008 270.7 6.16x 182.5 9.14x 170.8 10.90x
300
31.12.2009 31.12.2010 329.4 447.3 9.30x 9.31x 231.9 320.8 13.21x 12.98x 204.8 296.3 15.75x 14.86x Profitability
31.12.2011 448.8 9.06x 236.2 17.21x 202.1 20.51x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 564.2 9.12x 295.5 17.42x 257.3 20.81x 295.53 48.95% 49.76% 34.49% 47.31% 40.53% 0.71% 55.4% 45.6% 0.00% 0.00% -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.65 16.10 19.37% 8.63% 0.647 12 3.500 74'221 77'084 65'895 FY+2
12/13 Y 12/14 Y 493.6 560.7 11.63x 10.21x 306.5 351.9 20.00x 17.42x 288.1 330.8 20.70x 17.86x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
0.49 0.62 0.0% 0.0% 0.71 33.37 -
Sales/Revenue/Turnover
35.00
600.0
30.00
500.0
25.00
400.0
20.00
300.0 15.00
200.0 10.00
100.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Partners Group Holding AG Holdings By:
All
Holder Name GANTNER ALFRED WIETLISBACH URS ERNI MARCEL BLACKROCK PARTNERS GROUP WILLIAM BLAIR & COMP MEISTER STEFFEN CREDIT SUISSE AG NORGES BANK FMR LLC HALDNER FELIX COLUMBIA WANGER ASSE PICTET FUNDS VANGUARD GROUP INC ROYCE AND ASSOCIATES ALLIANCE BERNSTEIN SWISSCANTO FONDSLEIT UBS AG WENGER JUERG PRUDENTIAL FINANCIAL
Firm Name Goldman Sachs Main First Bank AG Helvea Bank am Bellevue Mediobanca SpA Morgan Stanley Zuercher Kantonalbank Bank Vontobel AG Credit Suisse UBS EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a WILLIAM BLAIR & COMP n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a
Analyst CHRIS M. TURNER KILIAN MAIER TIM DAWSON MARC DEUSTER ALEVIZOS ALEVIZAKOS BRUCE HAMILTON GEORG MARTI TERESA NIELSEN GURJIT KAMBO DANIELE BRUPBACHER DOUG WALTERS
Source Co File Co File Co File ULT-AGG Co File 13F Co File ULT-AGG MF-AGG ULT-AGG Co File MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG Co File ULT-AGG
Recommendation neutral/neutral underperform buy hold outperform Equalwt/In-Line market perform hold outperform neutral overweight
Amt Held 2'673'659 2'673'659 2'673'659 1'548'675 1'218'791 729'025 534'000 506'447 360'910 352'189 347'100 319'621 283'127 207'899 201'303 193'408 190'583 178'166 140'333 133'413
% Out 10.01 10.01 10.01 5.8 4.56 2.73 2 1.9 1.35 1.32 1.3 1.2 1.06 0.78 0.75 0.72 0.71 0.67 0.53 0.5
Weighting
Change 3 1 5 3 5 3 3 3 5 3 5
U M M M M M M M M M M
Latest Chg (3'297) 358 4'143 6'828 190 2'912 9'636 (137'985) (28'089) (11'505) (2'465) 14'478
Target Price 240 210 248 235 282 250 #N/A N/A 220 255 250 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 25.09.2013 31.12.2012 30.06.2013 31.12.2012 31.05.2013 31.12.2012 31.07.2013 31.12.2012 31.07.2013 31.05.2013 30.06.2013 30.06.2013 30.06.2013 28.03.2013 31.05.2013 31.12.2012 31.08.2013
Date 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type n/a n/a n/a Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Government Investment Advisor n/a Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified n/a Investment Advisor
Date 20.09.2013 18.09.2013 18.09.2013 13.09.2013 12.09.2013 11.09.2013 11.09.2013 11.09.2013 10.09.2013 17.06.2013 06.06.2013
27.09.2013
Lonza Group AG Lonza Group AG produces organic fine chemicals, biocides, active ingredients, and biotechnology products. The Company offers custom chemical manufacturing and fermentation processing and manufactures its products for the life sciences, pharmaceuticals, food processing, and agricultural products industries. Lonza operates production sites in Europe, the United States, and China.
Price/Volume
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.2 M 1.0 M
60
12/2012 01/yy 77.90 40.11 133'132.00 74.45 -4.43% 85.61% 91.14% 52.9 3'939.90 2'815.00 0.0 (1.0) 429.00 6'454.90
50
.8 M
40
.6 M
30
.4 M
20
.2 M
10 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'937.0 2.20x 691.0 9.36x 420.0 11.07x
1.4 M
80 70
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (16.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 25.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance LONN VX EQUITY YTD Change LONN VX EQUITY YTD % CHANGE
90
31.12.2009 31.12.2010 2'690.0 2'680.0 1.91x 1.91x 517.0 647.0 9.91x 7.91x 162.0 291.0 22.88x 13.50x Profitability
31.12.2011 2'692.0 2.07x 537.0 10.37x 154.0 18.62x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 3'925.0 1.26x 640.0 7.73x 182.0 14.02x 640.00 336.00 8.56% 5.63% 1.84% 5.73% 0.53% 25.6% 7.6% 4.6% 1.51 0.81 39.65% 116.95% -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
.0 M s-13
1.27 50.70 55.04% 56.33% 1.267 16 3.125 170'327 200'147 203'028 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/12 Q3 12/12 Q4 3'844.6 4'046.8 1.61x 1.48x 668.3 754.8 9.67x 8.56x 228.2 305.5 15.20x 12.52x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
5.00 2.69 117.0% 53.9% 0.53 0.75 121.14
Sales/Revenue/Turnover
14.00
4'500.0
12.00
4'000.0 3'500.0
10.00
3'000.0
8.00
2'500.0
6.00
2'000.0 1'500.0
4.00
1'000.0
2.00 0.00 01.01.2010
500.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Lonza Group AG Holdings By:
All
Holder Name FRANKLIN RESOURCES MANNING & NAPIER ADV HARDING LOEVNER LP MANNING & NAPIER ADV BLACKROCK AFFILIATED MANAGING TIAA CREF INVESTMENT NORGES BANK FMR LLC CREDIT SUISSE AG SWISSCANTO FONDSLEIT VANGUARD GROUP INC UBS AG PICTET FUNDS PRINCIPAL FINANCIAL DIMENSIONAL FUND ADV SCHRODER INVESTMENT PRUDENTIAL FINANCIAL VONTOBEL ASSET MANAG OPPENHEIMERFUNDS INC
Firm Name AlphaValue Main First Bank AG Helvea EVA Dimensions Bank am Bellevue Jefferies Kepler Cheuvreux S&P Capital IQ Credit Suisse Zuercher Kantonalbank Bank Vontobel AG Kempen & Co Commerzbank Corporates & Markets UBS Deutsche Bank JPMorgan
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst FABRICE FARIGOULE BERND POMREHN OLAV ZILIAN TIMOTHY STANISH BRUNO ESCHLI PETER WELFORD AITANA PEIRE JACOB THRANE LUISA HECTOR MARTIN SCHREIBER CARLA BAENZIGER SACHIN SONI STEPHAN KIPPE MARTIN WALES HOLGER BLUM RICHARD VOSSER
Source ULT-AGG MF-AGG Co File EXCH ULT-AGG Co File EXCH MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation reduce outperform buy hold hold hold reduce hold neutral market perform hold hold hold neutral hold neutral
Amt Held 3'594'879 2'801'813 2'658'885 2'642'891 2'091'802 1'912'949 1'566'236 1'400'896 1'280'490 1'113'830 645'001 593'447 448'208 393'091 174'983 173'931 173'386 156'525 156'410 144'892
% Out 6.79 5.29 5.02 4.99 3.95 3.61 2.96 2.65 2.42 2.1 1.22 1.12 0.85 0.74 0.33 0.33 0.33 0.3 0.3 0.27
Weighting
Change 2 5 5 3 3 3 2 3 3 3 3 3 3 3 3 3
M U M U M M N U M M M M M M M M
Latest Chg (93'632) (816'138) 455 (44'662) 3'681 (11'765) (26'029) 19'759 (7'030) 16'864 10'223 57 59'181 (52'442) (16'100) -
Target Price 73 85 83 #N/A N/A 74 75 56 74 70 #N/A N/A 69 63 55 71 47 40
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 28.06.2013 31.12.2012 31.12.2012 08.03.2013 25.09.2013 31.12.2012 09.08.2013 31.12.2012 31.07.2013 31.05.2013 28.03.2013 30.06.2013 31.07.2013 31.05.2013 31.07.2013 31.07.2013 31.07.2013 31.07.2013 30.04.2013 31.07.2013
Date 6 month 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 6 month 12 month 12 month Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Other Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 09.09.2013 15.08.2013 09.08.2013 29.07.2013 29.07.2013 29.07.2013 29.07.2013 26.07.2013 26.07.2013 26.07.2013 25.07.2013 12.07.2013 10.05.2013 22.01.2013 10.08.2012
27.09.2013
Galenica AG Galenica AG manufactures and distributes pharmaceuticals and offers related services. The Company produces prescription and over-the-counter drugs, toiletries and hygiene products, and operates pharmacies.
Price/Volume 900
.1 M
800
.1 M
700 600
.1 M
500
12/2012 01/yy 775.50 479.25 17'197.00 774.5 -0.13% 61.61% 98.08% 6.5 5'034.25 1'038.04 0.0 32.3 356.88 5'757.52
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
300
31.12.2009 31.12.2010 3'279.1 3'446.6 1.14x 1.37x 401.6 443.7 9.28x 10.65x 210.2 230.4 11.55x 15.91x Profitability
31.12.2011 3'480.6 1.26x 399.9 10.99x 223.1 15.89x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 3'608.0 1.15x 431.3 9.62x 253.5 13.55x 431.34 355.28 9.85% 8.90% 9.11% 21.84% 1.17% 40.6% 12.5% 10.4% 7.0% 1.45 0.93 32.99% 77.14% 6.25
Price/ Cash Flow
.0 M
100 0 s-12
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.89 4.55 40.59% 48.67% 0.887 14 2.857 28'072 21'533 23'723 FY+2
12/13 Y 12/14 Y 3'554.4 3'700.6 1.56x 1.45x 452.7 460.3 12.73x 12.51x 279.3 284.5 17.53x 17.12x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
11.56 10.35 1.54 1.98 77.1% 43.0% 1.17 8.28 58.37 46.11
Sales/Revenue/Turnover
18.00
4'000.0
16.00
3'500.0
14.00
3'000.0
12.00
2'500.0
10.00
2'000.0
8.00
1'500.0
6.00
1'000.0
4.00
500.0
2.00 0.00 01.01.2010
.0 M
200
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 3'128.1 0.94x 470.1 6.26x 188.2 11.80x
.1 M
400
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (27.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GALN SE EQUITY YTD Change GALN SE EQUITY YTD % CHANGE
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Galenica AG Holdings By:
All
Holder Name ALLIANCE BOOTS LTD CREDIT SUISSE AG ALECTA PENSIONSFORSA PATINEX AG NORGES BANK CREDIT SUISSE AG UBS AG JORNOD ETIENNE VONTOBEL ASSET MANAG SWISSCANTO FONDSLEIT LB SWISS INVESTMENT PICTET FUNDS VANGUARD GROUP INC IST FUND MANAGERS LOMBARD ODIER ASSET SARASIN GALENICA AG DWS INVESTMENTS SCHW JULIUS BAER MULTICOO HIRSBRUNNER FRITZ
Firm Name AlphaValue UBS EVA Dimensions Helvea Deutsche Bank Bank Vontobel AG Kepler Cheuvreux Credit Suisse Bank am Bellevue Zuercher Kantonalbank Main First Bank AG Berenberg Bank Goldman Sachs
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a
Analyst ARMELLE MOULIN GUILLAUME VAN RENTERGHEM TIMOTHY STANISH OLAV ZILIAN HOLGER BLUM CARLA BAENZIGER MAJA PATAKI CHRISTOPH GRETLER STEPHEN LEVENTHAL SIBYLLE BISCHOFBERGER FRICK MARCUS WIEPRECHT ALISTAIR CAMPBELL VERONIKA DUBAJOVA
Source EXCH EXCH Co File EXCH MF-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG Co File MF-AGG MF-AGG Co File
Recommendation sell buy buy buy buy hold hold neutral hold market perform underperform sell Sell/Neutral
Amt Held 1'656'172 379'607 210'000 196'758 124'460 102'457 95'726 47'261 42'675 39'944 39'208 30'647 29'685 26'466 23'740 21'306 20'075 19'785 16'068 13'032
% Out 25.48 5.84 3.23 3.03 1.91 1.58 1.47 0.73 0.66 0.61 0.6 0.47 0.46 0.41 0.37 0.33 0.31 0.3 0.25 0.2
Weighting
Change 1 5 5 5 5 3 3 3 3 3 1 1 1
D U U M M M M M M M M M M
Latest Chg 116'645 (37'419) (845) 3'752 3'000 (1'616) 1'950 1'605 1'827 (2'353) 1'849 (86) 1'000 351 -
Target Price 665 890 #N/A N/A 860 870 751 710 780 595 #N/A N/A 660 500 454
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 10.05.2013 Corporation 12.03.2013 Investment Advisor 31.12.2012 Pension Fund (ERISA) 06.09.2013 Private Equity 31.12.2012 Government 31.05.2013 Investment Advisor 31.07.2013 Unclassified 31.12.2012 n/a 30.04.2013 Investment Advisor 28.03.2013 Investment Advisor 28.03.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Unclassified 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Unclassified 31.12.2012 Corporation 28.06.2013 Investment Advisor 31.05.2013 Investment Advisor 31.12.2012 n/a
Date 6 month 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month
Date 26.09.2013 23.09.2013 10.09.2013 05.09.2013 03.09.2013 30.08.2013 27.08.2013 14.08.2013 13.08.2013 13.08.2013 13.08.2013 03.05.2013 30.01.2013
27.09.2013
Dufry AG Dufry AG operates duty-free shops in countries such as Tunisia, Italy, Mexico, France, Russia, the United Arab Emirates, Singapore, the Caribbean and the United States.
Price/Volume 160
1.2 M
140
1.0 M
120 .8 M
100 80
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (10.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance DUFN VX EQUITY YTD Change DUFN VX EQUITY YTD % CHANGE
12/2012 06/yy 139.00 111.10 73'043.00 137.1 -1.37% 23.40% 93.19% 29.7 4'068.28 1'385.30 0.0 128.4 434.00 5'799.58
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.4 M
40 .2 M
20 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'113.5 0.79x 277.3 6.02x 95.0 8.62x
.6 M
60
31.12.2009 31.12.2010 2'378.7 2'610.2 0.95x 1.56x 288.1 328.0 7.85x 12.43x 38.5 116.6 34.88x 27.17x Profitability
LTM-4Q 31.12.2011 2'637.7 1.43x 344.3 10.94x 111.9 20.78x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 3'153.6 1.45x 444.0 10.33x 122.4 26.82x 444.00 275.70 8.74% 6.26% 2.27% 7.93% 6.67% 0.84% 58.9% 12.9% 7.6% 3.9% 1.75 0.83 39.29% 111.83% 52.69 2.78
Price/ Cash Flow
06/yy 2'973.8 5.59x 414.9 10.99x 127.8 24.11x
LTM 06/yy 3'303.6 5.67x 425.6 12.06x 89.0 35.70x
FY+1
.0 M s-13
1.14 23.74 20.69% 14.63% 1.144 13 4.154 113'832 104'280 124'561 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 3'638.6 4'116.5 1'061.5 960.5 1.54x 1.33x 515.1 611.6 174.5 149.5 11.28x 9.50x 175.6 235.3 65.9 41.5 21.48x 16.17x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
15.10.2012 BB+ STABLE 5.58 4.53 3.69 4.45 111.8% 50.3% 0.84 11.82 6.93 131.41 75.29 48.44
Sales/Revenue/Turnover
12.00
3'500.0
10.00
3'000.0 2'500.0
8.00
2'000.0 6.00
1'500.0
4.00
1'000.0
2.00
500.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Dufry AG Holdings By:
All
Holder Name TRAVEL RETAIL INVEST FRANKLIN RESOURCES HUDSON MEDIA INC ARTIO GLOBAL MANAGEM T ROWE PRICE ASSOCIA UBS AG NORGES BANK CREDIT SUISSE AG BTG PACTUAL GLOBAL A SCHRODER INVESTMENT NUCLEO CAPITAL LTDA SWISSCANTO FONDSLEIT PICTET FUNDS JUPITER ASSET MANAGE INVESCO LTD VANGUARD GROUP INC COHEN JAMES DEUTSCHE BANK AG NORDEA INV MANAGEMEN DNB NOR ASSET MANAGE
Firm Name Mirabaud Securities UBS Deutsche Bank Bank am Bellevue Grupo Santander Kepler Cheuvreux Bank Vontobel AG Natixis Main First Bank AG Exane BNP Paribas EVA Dimensions Credit Suisse
Portfolio Name #N/A N/A n/a #N/A N/A #N/A N/A Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios
Analyst THOMAS BAUMANN JOERN IFFERT CHARLIE MUIR-SANDS MICHAEL HEIDER REBECCA MCCLELLAN BEAT KEISER RENE WEBER ANDRE JUILLARD GAEL COLCOMBET ROBERTA CIACCIA CRAIG STERLING PATRICK JNGLIN
Source Research ULT-AGG EXCH EXCH MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG Co File ULT-AGG MF-AGG MF-AGG
Recommendation accumulate buy hold buy buy buy buy buy outperform neutral sell outperform
Amt Held 4'060'445 1'508'287 1'506'687 804'639 714'317 545'215 522'095 469'027 425'495 335'552 277'641 218'875 198'646 188'742 182'340 178'975 177'010 167'134 161'800 161'292
% Out 13.68 5.08 5.08 2.71 2.41 1.84 1.76 1.58 1.43 1.13 0.94 0.74 0.67 0.64 0.61 0.6 0.6 0.56 0.55 0.54
Weighting
Change 4 5 3 5 5 5 5 5 5 3 1 5
M N M M M M M M M M D M
Latest Chg 598'288 (492'317) (27'119) 4'149 (468) (46'493) 133'461 7'320 (31'443) 55'569 (3'948) 38'927 (81'900) 11'048 1'742
Target Price 145 138 135 154 160 142 150 160 150 135 #N/A N/A 145
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 25.09.2013 26.07.2013 05.04.2013 20.03.2012 30.06.2013 31.05.2013 31.12.2012 31.05.2013 31.05.2013 30.08.2013 31.05.2013 28.03.2013 31.05.2013 31.05.2013 26.09.2013 30.06.2013 31.12.2012 31.07.2013 31.07.2013 31.05.2013
Date 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Other Investment Advisor Other Investment Advisor Investment Advisor Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified n/a Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 23.09.2013 11.09.2013 11.09.2013 06.09.2013 06.09.2013 04.09.2013 04.09.2013 04.09.2013 03.09.2013 06.08.2013 04.06.2013
27.09.2013
Lindt & Spruengli AG Lindt & Spruengli AG manufactures a broad range of chocolate and confectionery products. The Company markets its products through its own specialty stores and boutiques, as well as through retail outlets and catalog sales. Lindt operates subsidiaries in Europe, North America and Asia and also sells its products through various distributors in other world regions.
Price/Volume 4000
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
.0 M
2500
12/2012 01/yy 3'811.00 2'793.29 686.00 3691 -3.15% 32.14% 85.46% 0.9 9'159.83 12.00 0.0 0.0 555.00 8'531.83
.0 M
1500
.0 M
1000 .0 M
500 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
3000 2000
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (20.08.2013) 52-Week Low (10.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance LISP SE EQUITY YTD Change LISP SE EQUITY YTD % CHANGE
31.12.2008 2'573.2 1.85x 466.1 10.21x 261.5 -
.0 M
3500
31.12.2009 31.12.2010 2'524.8 2'579.3 2.03x 2.42x 382.5 423.3 13.41x 14.77x 193.1 241.9 Profitability
31.12.2011 2'488.6 2.68x 421.9 15.83x 246.5 -
31.12.2012 2'669.5 2.70x 457.4 15.75x 271.9 457.40 362.50 13.58% 13.55% 10.34% 15.04% 1.01% 17.6% 13.7% 10.2% 2.50 1.77 0.46% 0.69% 9.27 -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.56 0.88 26.27% 25.84% 0.559 9 3.667 1'630 1'756 1'646 FY+2
12/13 Y 12/14 Y 2'878.6 3'085.6 2.95x 2.72x 508.4 555.8 16.71x 15.29x 305.6 336.8 27.77x 25.42x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
117.28 81.85 -1.29 0.05 0.7% 0.7% 1.01 3.51 39.36 -
Sales/Revenue/Turnover
3'500.0 3'000.0 2'500.0
0.80
2'000.0 0.60
1'500.0
0.40
1'000.0 500.0
0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Lindt & Spruengli AG Holdings By:
All
Holder Name PICTET FUNDS ALLIANZ ASSET MANAGE CREDIT SUISSE AG UBS AG BLACKROCK SWISSCANTO FONDSLEIT VANGUARD GROUP INC VONTOBEL ASSET MANAG VIRTUS INVESTMENT AD COMGEST GROWTH PLC NATIXIS ASSET MANAGE LOMBARD ODIER ASSET IST FUND MANAGERS VONTOBEL ASSET MANAG FIRST EAGLE INVESTME TANNER ERNST SOCIETE GENERALE SARASIN KLINGLER HANSJUERG RAIFFEISEN SCHWEIZ L
Firm Name AlphaValue Main First Bank AG Helvea Berenberg Bank Bank Vontobel AG S&P Capital IQ Credit Suisse Zuercher Kantonalbank Jefferies
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios
Analyst SOPHIE CABO-BROSETA ALAIN-SEBASTIAN OBERHUBER ANDREAS VON ARX JAMES TARGETT JEAN-PHILIPPE BERTSCHY CARL SHORT PATRICK JNGLIN PATRIK SCHWENDIMANN DIRK VAN VLAANDEREN
Source ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG EXCH Co File MF-AGG ULT-AGG Co File MF-AGG
Recommendation sell outperform hold buy hold hold neutral outperform buy
Amt Held 35'617 19'046 18'456 16'439 14'979 11'189 10'029 7'770 7'657 7'000 6'649 5'429 4'986 4'555 4'175 3'580 2'918 2'660 2'650 2'185
% Out 3.98 2.13 2.06 1.84 1.67 1.25 1.12 0.87 0.86 0.78 0.74 0.61 0.56 0.51 0.47 0.4 0.33 0.3 0.3 0.24
Weighting
Change 1 5 3 5 3 3 3 5 5
M M M M M M M U M
Latest Chg 271 482 (171) 234 (175) (534) 550 200 900 277 (5) 10 125 725 (38) 205
Target Price 2'885 4'200 3'800 4'300 3'850 3'890 3'300 #N/A N/A 3'470
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor 31.05.2013 Investment Advisor 31.07.2013 Unclassified 25.09.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2013 Unclassified 30.04.2013 Investment Advisor 28.06.2013 Insurance Company 31.12.2012 Investment Advisor 31.05.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 30.04.2013 Investment Advisor 19.11.2009 Hedge Fund Manager 31.12.2010 n/a 30.04.2013 Bank 30.04.2013 Unclassified 31.12.2010 n/a 30.04.2013 Investment Advisor
Date 6 month 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided
Date 26.09.2013 18.09.2013 22.08.2013 21.08.2013 21.08.2013 20.08.2013 04.04.2013 15.01.2013 31.10.2012
27.09.2013
Sulzer AG Sulzer AG manufactures machinery and equipment, and operates in a surfacing technology business. The Company provides pumping and surface technology solution and services, services and repair of thermal turbo machinery, and service for separation columns and static mixing.
Price/Volume 180
.8 M
160
.7 M
140
.6 M
120
.5 M
100
Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (24.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SUN SE EQUITY YTD Change SUN SE EQUITY YTD % CHANGE
12/2012 01/yy 171.00 130.30 85'225.00 139.1 -18.65% 6.75% 23.83% 34.3 4'765.90 609.00 0.0 6.8 513.10 4'948.30
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M
60 40
.2 M
20
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 3'713.5 0.47x 575.3 3.06x 322.9 6.26x
.4 M
80
Valuation Analysis
31.12.2009 31.12.2010 3'350.4 3'183.7 0.62x 1.34x 471.2 508.0 4.38x 8.38x 270.4 300.4 10.06x 15.98x Profitability
31.12.2011 3'577.9 1.04x 481.8 7.76x 279.8 12.17x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 4'021.6 1.25x 552.0 9.07x 307.1 15.96x 552.00 420.60 10.46% 10.30% 5.96% 12.75% 10.41% 0.87% 31.0% 12.8% 9.4% 7.6% 1.66 1.07 13.26% 26.51% 4.01 4.08
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
.0 M s-13
1.26 23.18 3.64% -1.54% 1.261 14 3.071 124'580 95'757 118'479 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 4'119.4 4'382.4 1.15x 1.03x 520.8 614.8 9.51x 8.05x 274.6 344.0 17.11x 13.75x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
24.53 18.94 0.34 1.23 26.5% 20.9% 0.87 6.20 91.07 89.42 52.92 123.92
Sales/Revenue/Turnover
35.00
4'500.0
30.00
4'000.0 3'500.0
25.00
3'000.0
20.00
2'500.0
15.00
2'000.0 1'500.0
10.00
1'000.0
5.00 0.00 01.01.2010
500.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Sulzer AG Holdings By:
All
Holder Name RENOVA GROUP BLACKROCK NORGES BANK CREDIT SUISSE AG THREADNEEDLE PICTET FUNDS SULZER LTD DANSKE INVEST A/S UBS AG SWISSCANTO FONDSLEIT NORDEA INV MANAGEMEN DANSKE INVEST MANAGE VANGUARD GROUP INC VONTOBEL ASSET MANAG ODDO ASSET MANAGEMEN SARASIN NEUBERGER BERMAN LLC DEUTSCHE BANK AG SWISSCANTO FONDSLEIT PRUDENTIAL FINANCIAL
Firm Name Bank am Bellevue Goldman Sachs Barclays HSBC Berenberg Bank Helvea UBS Kepler Cheuvreux EVA Dimensions Zuercher Kantonalbank Bank Vontobel AG Main First Bank AG Credit Suisse Mirabaud Securities
Portfolio Name #N/A N/A n/a Multiple Portfolios n/a n/a n/a #N/A N/A Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst MICHAEL ROOST WILLIAM WYMAN RIZK MAIDI JOERG-ANDRE FINKE ALEXANDER VIRGO VOLKAN GOCMEN TORSTEN WYSS OLIVER GIRAKHOU TIMOTHY STANISH ARMIN RECHBERGER FABIAN HAECKI BERND POMREHN PATRICK LAAGER THOMAS BAUMANN
Source EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG Co File MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation reduce Buy/Neutral equalweight underweight hold buy neutral buy hold market perform hold underperform not rated neutral
Amt Held 10'579'797 1'034'389 863'020 776'310 656'137 638'482 457'863 368'254 359'265 354'956 338'812 297'486 262'061 238'560 183'675 157'958 151'717 129'728 116'121 105'272
% Out 30.88 3.02 2.52 2.27 1.92 1.86 1.34 1.07 1.05 1.04 0.99 0.87 0.76 0.7 0.54 0.46 0.44 0.38 0.34 0.31
Weighting
Change
2 5 3 1 3 5 3 5 3 3 3 1 #N/A N/A 3
M N M M M M M M U M D M M M
Latest Chg 27'354 (6'456) 166'417 (7) 9'938 1'600 (57'253) (123) 10'946 5'662 9'000 6'855 2'355 (25'068) (1'600) 37'612
Target Price 121 182 135 132 143 190 145 160 #N/A N/A #N/A N/A 155 150 #N/A N/A 150
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 26.07.2013 25.09.2013 31.12.2012 31.05.2013 31.05.2013 31.05.2013 31.12.2011 31.05.2013 28.06.2013 28.03.2013 31.07.2013 28.06.2013 30.06.2013 30.04.2013 30.09.2012 30.04.2013 31.07.2013 31.07.2013 28.03.2013 31.07.2013
Date Not Provided 6 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month
Inst Type Unclassified Investment Advisor Government Investment Advisor Unclassified Investment Advisor Corporation Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 23.09.2013 22.09.2013 05.09.2013 23.08.2013 20.08.2013 15.08.2013 06.08.2013 29.07.2013 25.07.2013 24.07.2013 24.07.2013 24.07.2013 23.07.2013 23.07.2013
27.09.2013
PSP Swiss Property AG PSP Swiss Property AG owns and manages real estate. The Company owns a portfolio of office and business premises at exclusive locations in Switzerland's key economic centers, including Zurich, Geneva, Basel, Bern and Lausanne.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.05.2013) 52-Week Low (18.09.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance PSPN SE EQUITY YTD Change PSPN SE EQUITY YTD % CHANGE
12/2012 06/yy 91.25 77.45 80'382.00 78.95 -13.48% 1.94% 17.03% 45.9 3'621.27 1'808.29 0.0 0.0 33.60 5'532.52
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M .3 M .2 M .2 M .1 M .1 M
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 205.7 20.75x 147.4 28.96x 224.0 9.96x
100 90 80 70 60 50 40 30 20 10 0 s-12
31.12.2009 31.12.2010 271.1 270.4 17.16x 19.18x 214.0 215.8 21.74x 24.04x 231.2 280.8 10.73x 11.52x Profitability
LTM-4Q 31.12.2011 284.2 18.75x 231.3 23.04x 404.0 8.36x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 283.3 20.28x 175.4 32.75x 368.6 10.54x 175.39 174.82 47.81% 165.05% 5.50% 9.67% 6.31% 0.04% 75.7% 130.1% 28.46% 48.89% -
Price/ Cash Flow
06/yy 235.4 93.01x 184.9 30.67x 384.7 9.48x
LTM 06/yy 282.8 80.88x 214.1 26.45x 348.4 10.72x
FY+1
.0 M s-13
0.64 38.59 -4.22% -5.27% 0.643 12 3.167 97'493 89'088 81'653 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 274.8 278.9 69.1 66.8 19.93x 19.95x 234.0 235.8 60.6 57.0 23.63x 23.46x 167.3 166.0 43.2 42.9 21.94x 22.14x 22.08x 21.57x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.84 1.80 8.93 9.10 48.9% 32.8% 0.04 -
Sales/Revenue/Turnover
40.00
350.0
35.00
300.0
30.00
250.0
25.00
200.0
20.00
150.0
15.00
100.0
10.00
50.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
PSP Swiss Property AG Holdings By:
All
Holder Name HETZ NATHAN BLACKROCK CREDIT SUISSE AG NORGES BANK UBS AG STATE STREET CORP VANGUARD GROUP INC MORGAN STANLEY SWISSCANTO FONDSLEIT BNP PARIBAS ING INVESTMENT MANAG SCOTTISH WIDOWS T ROWE PRICE ASSOCIA SNS INVESTMENT FUND ING INTERNATIONAL AD IAM INDEPENDENT ASSE PICTET FUNDS KEMPEN CAPITAL MANAG GABRIEL LUCIANO VONTOBEL ASSET MANAG
Firm Name Goldman Sachs ABN Amro Bank N.V. UBS JPMorgan Exane BNP Paribas Morgan Stanley Bank Vontobel AG Deutsche Bank Berenberg Bank EVA Dimensions Zuercher Kantonalbank Kempen & Co
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios
Analyst JULIAN LIVINGSTON-BOOTH RUUD VAN MAANEN ANDRE RUDOLF VON ROHR TIM LECKIE VALERIE GUEZI BIANCA RIEMER STEFAN SCHUERMANN MARKUS SCHEUFLER KAI MALTE KLOSE DOUG WALTERS MARKUS WAEBER ROBERT WOERDEMAN
Source Co File ULT-AGG ULT-AGG EXCH ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG Co File MF-AGG
Recommendation Sell/Neutral hold neutral neutral outperform Equalwt/Attractive hold hold hold buy market perform neutral
Amt Held 5'600'000 2'152'934 1'541'748 1'422'715 677'452 536'473 532'083 438'128 356'061 308'548 304'897 200'621 171'133 159'359 158'208 158'001 157'534 153'366 152'294 144'160
% Out 12.21 4.69 3.36 3.1 1.48 1.17 1.16 0.96 0.78 0.67 0.66 0.44 0.37 0.35 0.34 0.34 0.34 0.33 0.33 0.31
Weighting
Change 1 3 3 3 5 3 3 3 3 5 3 3
M M M M M M M M M M D M
Latest Chg 220 11'569 (2'576) (2'019) 143'339 (58'226) (40'310) (10'791) (69'900) (30'004) 16'060 (8'917) 2'200 (2'709) 50'993 5'500
Target Price 78 85 84 87 86 90 90 93 90 #N/A N/A #N/A N/A 90
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 25.09.2013 31.05.2013 11.09.2013 30.06.2013 26.09.2013 30.06.2013 30.06.2013 28.03.2013 30.04.2013 30.06.2013 28.02.2013 30.06.2013 28.03.2013 28.03.2013 30.04.2013 31.05.2013 30.06.2013 31.12.2012 30.04.2013
Date 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Investment Advisor Investment Advisor Government Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified n/a Investment Advisor
Date 26.09.2013 09.09.2013 06.09.2013 02.09.2013 02.09.2013 28.08.2013 21.08.2013 16.08.2013 16.08.2013 06.06.2013 13.05.2013 13.01.2013
27.09.2013
Schindler Holding AG Schindler Holding AG manufactures and installs elevators, escalators, and moving walkways internationally. The Company's products are used in airports, subway stations, railroad terminals, shopping centers, cruise ships, hotels, and office buildings. Schindler also offers maintenance services.
Price/Volume 160 140 120 100 80
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (08.03.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SCHN SE EQUITY YTD Change SCHN SE EQUITY YTD % CHANGE
12/2011 06/yy 142.00 115.00 17'088.00 130.7 -7.96% 13.65% 58.89% 70.9 15'488.99 754.00 0.0 33.0 2'626.00 13'649.99
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40 20 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 14'027.0 0.34x 1'018.0 4.70x 615.0 9.34x
60
31.12.2009 31.12.2010 8'281.0 8'187.0 0.95x 1.35x 996.0 1'089.0 7.86x 10.16x 625.0 677.0 15.44x 20.11x Profitability
LTM-4Q 31.12.2011 7'854.0 1.39x 933.0 11.68x 576.0 23.83x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 8'258.0 1.63x 1'104.0 12.16x 702.0 21.78x 1'104.00 985.00 11.93% 11.90% 7.11% 22.24% 1.07% 13.1% 11.7% 8.5% 1.55 1.22 9.64% 27.12% -
Price/ Cash Flow
.2 M .2 M .2 M .1 M .1 M .1 M .1 M .1 M .0 M .0 M .0 M s-13
LTM
06/yy 7'824.0 0.00x 0.0 0.00x 655.0 0.00x
06/yy 8'537.0 0.00x 0.0 0.00x 596.0 27.53x
FY+1
0.82 18.45 15.50% 2.33% 0.819 8 3.375 26'086 31'629 31'643 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 8'811.5 9'375.0 1.53x 1.40x 1'146.8 1'233.5 11.91x 11.07x 680.8 783.6 21.82x 19.08x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
25.67 22.60 27.1% 21.1% 1.07 -
Sales/Revenue/Turnover
25.00
16'000.0 14'000.0
20.00
12'000.0 10'000.0
15.00
8'000.0 10.00
6'000.0 4'000.0
5.00
0.00 01.01.2010
2'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Schindler Holding AG Holdings By:
All
Holder Name SCHINDLER FAMILY SCHINDLER HOLDING AG FIL LIMITED FMR LLC VANGUARD GROUP INC PICTET FUNDS FRANKLIN RESOURCES SWISSCANTO FONDSLEIT CREDIT SUISSE AG FIDELITY INVESTMENT BLACKROCK UBS AG ABERDEEN VONTOBEL ASSET MANAG IST FUND MANAGERS TWEEDY BROWNE COMPAN TINGGREN JUERGEN RODRIGUEZ MIGUEL A SAASTOPANKKI FUND MA SWISSCANTO ANLAGESTI
Firm Name AlphaValue Exane BNP Paribas HSBC EVA Dimensions Bank am Bellevue Zuercher Kantonalbank Bank Vontobel AG Helvea
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Analyst EILEEN RYAN ALEXIS DENAUD MICHAEL HAGMANN TIMOTHY STANISH MICHAEL ROOST MARTIN HUESLER ANDY SCHNYDER VOLKAN GOCMEN
Source Co File Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File Co File MF-AGG MF-AGG
Recommendation add outperform overweight sell hold market perform hold neutral
Amt Held 51'033'236 1'327'102 831'839 826'810 280'141 274'351 264'990 219'896 213'289 194'593 147'913 127'751 106'700 90'000 43'199 25'000 20'097 19'841 19'400 18'259
% Out 71.99 1.87 1.17 1.17 0.4 0.39 0.37 0.31 0.3 0.27 0.21 0.18 0.15 0.13 0.06 0.04 0.03 0.03 0.03 0.03
Weighting
Change 4 5 5 1 3 3 3 3
M M M D M M M M
Latest Chg (83'395) (117'302) 26'718 (2'060) (189'039) (13'641) 5'205 (6'648) (1'720) 4'000 78 -
Target Price 140 155 170 #N/A N/A 118 #N/A N/A 145 90
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2010 31.12.2010 30.04.2013 31.07.2013 30.06.2013 31.05.2013 28.06.2013 28.03.2013 31.05.2013 31.12.2012 25.09.2013 31.05.2013 30.06.2013 30.04.2013 30.04.2013 31.03.2012 31.12.2010 31.12.2010 30.08.2013 28.03.2013
Date 6 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month
Inst Type n/a Corporation Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a Investment Advisor Investment Advisor
Date 26.09.2013 16.09.2013 28.08.2013 20.08.2013 19.08.2013 13.08.2013 21.06.2013 16.12.2011
27.09.2013
GAM Holding AG GAM Holding AG is an independent, well-diversified asset management business, with a focus on the manufacturing and distribution of investment products and services.
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.05.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 19.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GAM SE EQUITY YTD Change GAM SE EQUITY YTD % CHANGE
Price/Volume
12/2012 01/yy 17.95 10.54 298'170.00 16.6 -7.52% 57.42% 83.12% 173.2 2'875.61 23.40 0.0 2.0 504.00 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
12.0 M 10.0 M 8.0 M 6.0 M 4.0 M 2.0 M
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
.0 M s-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 4'144.8 661.2 12.53x
20 18 16 14 12 10 8 6 4 2 0 s-12
31.12.2009 31.12.2010 1'020.2 964.9 3'636.9 10.2 0.96x 309.00x Profitability
31.12.2011 812.2 (95.0) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 999.1 86.7 24.22x 11.87% 11.99% 7.45% 8.79% 8.83% 0.50% 8.7% 1.02% 1.20% -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.48 142.99 40.66% 38.95% 1.480 11 3.727 663'687 501'721 511'662 FY+2
12/13 Y 12/14 Y 676.5 711.9 3.48x 3.08x 201.6 208.4 13.27x 12.45x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
1.2% 1.2% 0.50 50.57 -
Sales/Revenue/Turnover
35.00
6'000.0
30.00
5'000.0
25.00
4'000.0
20.00
3'000.0 15.00
2'000.0 10.00
1'000.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
GAM Holding AG Holdings By:
All
Holder Name SILCHESTER INTL INVE BLACKROCK GLOBAL ASSET MANAGEM GAM HOLDING LTD LAZARD ASSET MANAGEM CREDIT SUISSE FUNDS FMR LLC T ROWE PRICE ASSOCIA FIL LIMITED CREDIT SUISSE AG NORGES BANK VANGUARD GROUP INC FARALLON CAPITAL MAN PICTET FUNDS UBS AG DIMENSIONAL FUND ADV SWISSCANTO FONDSLEIT PACIFIC LIFE INSURAN THORNBURG INVESTMENT FIDELITY INVESTMENT
Firm Name Main First Bank AG Credit Suisse RBC Capital Markets Bank Vontobel AG Helvea UBS Zuercher Kantonalbank Bank am Bellevue Goldman Sachs EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst KILIAN MAIER GURJIT KAMBO PETER K LENARDOS TERESA NIELSEN TIM DAWSON DANIELE BRUPBACHER ANDREAS VENDITTI MARC DEUSTER CHRIS M. TURNER DOUG WALTERS
Source Co File ULT-AGG EXCH EXCH ULT-AGG Co File ULT-AGG Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation underperform outperform outperform hold buy buy market perform buy neutral/neutral hold
Amt Held 18'500'519 17'397'230 12'175'617 9'759'133 9'437'266 8'269'310 5'684'005 5'610'663 5'573'602 5'479'829 4'870'611 3'427'876 3'194'408 2'941'005 2'869'078 2'521'472 2'284'036 2'091'929 2'033'682 1'605'355
% Out 10.68 10.04 7.03 5.63 5.45 4.77 3.28 3.24 3.22 3.16 2.81 1.98 1.84 1.7 1.66 1.46 1.32 1.21 1.17 0.93
Weighting
Change 1 5 5 3 5 5 3 5 3 3
M M M M M U M M M M
Latest Chg (122'660) (4'785'293) (10'119'694) 3'618'228 610'422 (2'537) 527'601 (19'368) (125'339) 39'106 (257'178) 177'410 -
Target Price 17 20 20 19 21 19 #N/A N/A 20 18 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Investment Advisor 25.09.2013 Investment Advisor 27.06.2012 Investment Advisor 27.06.2013 Investment Advisor 31.08.2013 Unclassified 31.12.2012 n/a 31.12.2012 Investment Advisor 31.12.2012 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor 31.12.2012 Government 30.06.2013 Unclassified 23.04.2012 Hedge Fund Manager 31.05.2013 Investment Advisor 30.06.2013 Unclassified 31.05.2013 Investment Advisor 28.03.2013 Investment Advisor 31.08.2013 Insurance Company 31.07.2013 Investment Advisor 31.12.2012 Investment Advisor
Date 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided
Date 18.09.2013 02.09.2013 19.08.2013 15.08.2013 15.08.2013 14.08.2013 14.08.2013 13.08.2013 03.07.2013 06.06.2013
27.09.2013
Helvetia Holding AG Helvetia Holding AG provides a broad range of life, casualty, liability, accident and transportation insurance. The Company insures individuals, property such as vehicles and buildings, and consumer goods and personal belongings during transportation. Helvetia and subsidiaries operate in Switzerland, in other European countries, and North America.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (09.08.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance HELN SE EQUITY YTD Change HELN SE EQUITY YTD % CHANGE
12/2012 01/yy 430.00 308.00 22'127.00 407.5 -5.23% 32.31% 86.07% 8.7 3'526.05 179.90 300.0 39.6 1'565.20 3'102.85
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 7'279.3 7'366.2 0.36x 0.36x 323.4 339.0 8.54x 9.14x Profitability
31.12.2011 7'496.2 0.24x 288.2 9.02x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 7'967.0 0.24x 339.6 9.09x 5.50% 5.39% 0.85% 10.26% 9.54% 0.20% 4.3% 0.42% 4.78% -
Price/ Cash Flow
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
.1 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M s-13
Market Data
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.20 6.00 29.66% 22.93% 1.198 12 3.000 12'685 16'041 13'520 FY+2
12/13 Y 12/14 Y 7'748.3 7'978.0 0.30x 0.29x 351.0 364.1 10.11x 9.76x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
4.8% 4.2% 0.20 -
Sales/Revenue/Turnover
90.00
9'000.0
80.00
8'000.0
70.00
7'000.0
60.00
6'000.0
50.00
5'000.0
40.00
4'000.0
30.00
3'000.0
20.00
2'000.0
10.00
1'000.0
0.00 01.01.2010
o-12
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 5'559.2 0.35x 230.6 8.52x
500 450 400 350 300 250 200 150 100 50 0 s-12
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Helvetia Holding AG Holdings By:
All
Holder Name PATRIA GENOSSENSCHAF VONTOBEL ASSET MANAG RAIFFEISEN SWITZERLA UBS AG CREDIT SUISSE AG DIMENSIONAL FUND ADV VANGUARD GROUP INC SCHRODER INVESTMENT SWISSCANTO FONDSLEIT DJE INVESTMENT SA BNP PARIBAS VONTOBEL ASSET MANAG NORGES BANK HELVETIA HOLDING AG PICTET FUNDS DEUTSCHE BANK AG JPMORGAN ASSET MANAG LB SWISS INVESTMENT BLACKROCK PARVEST INVESTMENT M
Firm Name Berenberg Bank Goldman Sachs Credit Suisse Bankhaus Metzler Main First Bank AG Bank am Bellevue Bank Vontobel AG Nomura Helvea Zuercher Kantonalbank Kepler Cheuvreux Mediobanca SpA EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst PETER ELIOT WILLIAM ELDERKIN RICHARD BURDEN JOCHEN SCHMITT RENE LOCHER ANDREAS FRICK STEFAN SCHUERMANN MICHAEL KLIEN DANIEL BISCHOF GEORG MARTI FABRIZIO CROCE MARC THIELE DOUG WALTERS
Source Research Research Research ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG Co File ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold neutral/neutral underperform sell underperform hold not rated buy hold outperform hold neutral buy
Amt Held 2'604'515 346'115 346'115 186'111 140'796 134'192 102'263 93'978 77'255 59'744 54'400 46'623 44'328 40'436 37'124 36'200 34'754 33'737 31'941 30'624
% Out 30.1 4 4 2.15 1.63 1.55 1.18 1.09 0.89 0.69 0.63 0.54 0.51 0.47 0.43 0.42 0.4 0.39 0.37 0.35
Weighting
Change
3 3 1 1 1 3 #N/A N/A 5 3 5 3 3 5
D M M D M M M M M M M M M
Latest Chg 1'313 (834) 114 3'256 (529) (3'670) 5'277 4'990 12'914 2'150 (9'024) 5'300
Target Price 450 450 421 400 400 402 #N/A N/A 430 412 #N/A N/A 403 404 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2013 30.06.2013 30.06.2013 31.07.2013 31.05.2013 30.04.2013 30.06.2013 30.08.2013 28.03.2013 31.05.2013 30.04.2013 30.04.2013 31.12.2012 31.12.2012 31.05.2013 30.06.2013 31.07.2013 28.03.2013 25.09.2013 30.04.2013
Date Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 6 month Not Provided
Inst Type n/a Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Government Insurance Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 17.09.2013 16.09.2013 12.09.2013 09.09.2013 06.09.2013 03.09.2013 03.09.2013 03.09.2013 02.09.2013 26.08.2013 20.06.2013 06.06.2013
27.09.2013
Georg Fischer AG Georg Fischer AG produces automobile parts, piping systems, plastics processing equipment, and tool and mold making machinery. The Company manufactures cast and machined components for road vehicles and machinery, plastic and metal pipes and fittings, electric discharge machines, milling centers, automation equipment, and plastics factories and compounding systems.
Price/Volume
.1 M
12/2012 01/yy 570.00 294.65 9'431.00 554.5 -2.72% 88.19% 94.19% 4.1 2'273.95 640.00 0.0 44.0 338.00 2'711.95
.0 M .0 M
200
.0 M
100
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2009 31.12.2010 2'906.0 3'447.0 0.53x 0.72x 111.0 357.0 13.90x 6.97x (246.0) 99.0 21.98x Profitability
31.12.2011 3'511.0 0.46x 373.0 4.34x 160.0 8.23x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 3'602.0 0.52x 359.0 5.17x 121.0 9.95x 359.00 226.00 6.27% 5.25% 4.29% 11.47% 8.71% 1.24% 10.1% 6.5% 3.4% 1.89 1.03 22.08% 51.53% 5.50 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
.0 M s-13
1.39 3.86 72.49% 56.32% 1.387 11 3.909 17'993 23'386 24'617 FY+2
12/13 Y 12/14 Y 3'714.5 3'883.0 0.71x 0.65x 369.8 404.6 7.34x 6.71x 159.2 181.9 14.24x 12.49x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
10.56 6.68 1.10 1.87 51.5% 33.2% 1.24 3.76 66.32 -
Sales/Revenue/Turnover
10.00
5'000.0
9.00
4'500.0
8.00
4'000.0
7.00
3'500.0
6.00
3'000.0
5.00 4.00
2'500.0 2'000.0
3.00
1'500.0
2.00
1'000.0
1.00
500.0
0.00 01.01.2010
.1 M
300
Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance FI/N SE EQUITY YTD Change FI/N SE EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.1 M
500 400
Valuation Analysis
31.12.2008 4'465.0 0.34x 390.0 3.87x 56.0 17.14x
600
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Georg Fischer AG Holdings By:
All
Holder Name LSV ASSET MANAGEMENT NORGES BANK UBS AG BLACKROCK CREDIT SUISSE AG SWISSCANTO FONDSLEIT SARASIN RUFFER LLP JPMORGAN ASSET MANAG SWISSCANTO FONDSLEIT NEW JERSEY DIVISION VONTOBEL ASSET MANAG PICTET FUNDS IST FUND MANAGERS VANGUARD GROUP INC BNP PARIBAS PRUDENTIAL FINANCIAL SCHRODER INVESTMENT ASN FUND MANAGEMENT LANDESBANK BERLIN IN
Firm Name Bank Vontobel AG Bank am Bellevue EVA Dimensions Goldman Sachs Credit Suisse Helvea Mirabaud Securities UBS Main First Bank AG Kepler Cheuvreux Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst FABIAN HAECKI ALESSANDRO FOLETTI TIMOTHY STANISH WILLIAM WYMAN PATRICK LAAGER VOLKAN GOCMEN THOMAS BAUMANN TORSTEN WYSS TOBIAS FAHRENHOLZ CHRISTOPHER LADNER ARMIN RECHBERGER
Source EXCH EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold buy buy neutral/neutral outperform sell neutral buy outperform buy market perform
Amt Held 212'993 205'756 135'932 107'186 93'123 68'526 51'418 43'215 33'688 32'697 31'189 28'500 26'804 26'025 25'623 23'857 23'100 21'218 19'994 19'565
% Out 5.19 5.02 3.31 2.61 2.27 1.67 1.25 1.05 0.82 0.8 0.76 0.69 0.65 0.63 0.62 0.58 0.56 0.52 0.49 0.48
Weighting
Change 3 5 5 3 5 1 3 5 5 5 3
M M U M M M D M U M M
Latest Chg 82'443 (759) (10'739) (254) (11'925) 1'348 (1'300) (600) 1'657 (4'349) 3'095 3'000 799 (3'860)
Target Price 625 560 #N/A N/A 490 580 370 530 570 520 550 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 02.07.2013 Investment Advisor 10.09.2013 Government 31.05.2013 Unclassified 25.09.2013 Investment Advisor 31.05.2013 Investment Advisor 28.03.2013 Investment Advisor 30.04.2013 Unclassified 28.02.2013 Investment Advisor 31.07.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Unclassified 30.04.2013 Unclassified 31.08.2013 Investment Advisor 31.12.2012 Investment Advisor 31.07.2013 Investment Advisor 30.08.2013 Investment Advisor
Date Not Provided Not Provided Not Provided 6 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided
Date 13.09.2013 03.09.2013 02.09.2013 27.08.2013 16.08.2013 15.08.2013 08.08.2013 19.07.2013 19.07.2013 18.07.2013 17.07.2013
27.09.2013
EMS-Chemie Holding AG Ems-Chemie Holding AG manufactures and markets performance polymers, high-grade chemical intermediates, fine chemicals, and protective bonding, coating and sealing products. The Company supplies its products to the automotive, transportation, and textile industries.
Price/Volume 350
.6 M
300
.5 M
250
.4 M
200
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (06.08.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance EMSN SE EQUITY YTD Change EMSN SE EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
100
.1 M
50 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'503.9 1.16x 283.2 6.15x 211.8 9.57x
.3 M
150
12/2012 03/yy 328.89 186.52 13'657.00 317.25 -3.54% 70.09% 91.83% 23.4 7'420.17 119.10 0.0 14.7 461.04 7'092.96
31.12.2009 31.12.2010 1'197.7 1'595.6 2.02x 2.17x 272.2 351.4 8.91x 9.88x 216.1 225.9 12.82x 17.08x Profitability
LTM-4Q 31.12.2011 1'657.7 2.09x 347.3 9.98x 237.1 15.69x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'755.4 2.68x 376.5 12.51x 267.0 18.86x 376.52 322.21 18.36% 18.30% 15.65% 23.00% 1.01% 18.7% 15.2% 3.59 2.33 7.10% 10.48% 4.97 -
Price/ Cash Flow
03/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
LTM 03/yy 254.0 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
0.87 7.08 71.60% 51.92% 0.869 5 2.800 43'254 22'479 22'016 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/12 Q2 09/12 Q3 1'881.5 1'985.8 434.0 3.79x 3.57x 407.8 429.5 17.47x 16.58x 292.3 300.3 25.31x 24.65x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
183.58 162.01 10.5% 9.4% 1.01 3.55 73.39 -
Sales/Revenue/Turnover
25.00
2'000.0 1'800.0 1'600.0
20.00
1'400.0 15.00
1'200.0
10.00
1'000.0 800.0 600.0 400.0
5.00
200.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
EMS-Chemie Holding AG Holdings By:
All
Holder Name EMESTA HOLDING AG BLOCHER MIRIAM NORGES BANK VANGUARD GROUP INC UBS AG LOMBARD ODIER ASSET SWISSCANTO FONDSLEIT CREDIT SUISSE AG BLACKROCK SANFORD C BERNSTEIN IST FUND MANAGERS ALLIANCE BERNSTEIN PICTET FUNDS VONTOBEL ASSET MANAG LUXEMBOURGER KAPITAL BNP PARIBAS SEB DIGITAL FUNDS ROBECO GOLDMAN SACHS GROUP
Firm Name Bank Vontobel AG Main First Bank AG UBS Zuercher Kantonalbank EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a
Analyst PATRICK RAFAISZ BERND POMREHN THOMAS GILBERT MARTIN SCHREIBER TIMOTHY STANISH
Source Co File Co File MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation reduce underperform neutral market perform overweight
Amt Held 14'224'143 2'079'000 391'357 88'149 77'507 76'985 69'048 66'015 63'831 59'090 54'601 51'190 39'121 24'500 21'300 15'612 15'605 15'413 14'339 11'025
% Out 60.82 8.89 1.67 0.38 0.33 0.33 0.3 0.28 0.27 0.25 0.23 0.22 0.17 0.1 0.09 0.07 0.07 0.07 0.06 0.05
Weighting
Change 2 1 3 3 5
M M M M M
Latest Chg (1'101) 2'734 (4'067) (1'378) 22 3'102 59'090 (13'844) (8'180) (872) (8'397) 5'855 1'194 5'996
Target Price 200 300 288 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 30.06.2013 28.06.2013 31.05.2013 28.03.2013 31.05.2013 25.09.2013 31.03.2013 30.04.2013 30.06.2013 31.05.2013 30.04.2013 28.06.2013 30.04.2013 28.03.2013 31.05.2013 30.04.2013 30.06.2013
Date Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type Corporation n/a Government Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Unclassified Investment Advisor
Date 19.08.2013 23.07.2013 15.07.2013 15.07.2013 06.06.2013
27.09.2013
Barry Callebaut AG Barry Callebaut AG manufactures cocoa, chocolate, and confectionery products. The Company markets to industrial food manufacturers, chocolatiers, pastry chefs, bakers, and retailers globally. Barry Callebaut also offers product development, processing, training, and marketing services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (24.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 18.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BARN SE EQUITY YTD Change BARN SE EQUITY YTD % CHANGE
08/2012 05/yy 934.00 841.50 5'038.00 897 -3.96% 6.60% 60.00% 5.5 4'923.51 997.47 0.0 4.7 54.56 5'921.71
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.08.2008 4'815.4 0.99x 422.6 11.30x 204.6 17.93x
1000 900 800 700 600 500 400 300 200 100 0 s-12
31.08.2009 31.08.2010 4'880.2 4'524.5 0.80x 0.99x 448.1 443.2 8.72x 10.15x 226.9 251.2 13.05x 15.32x Profitability
LTM-4Q 31.08.2011 4'459.9 1.06x 458.3 10.34x 177.6 14.94x
31.08.2012 4'829.5 1.16x 441.3 12.72x 142.1 19.40x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
441.32 356.44 7.38% 5.76% 4.36% 12.05% 1.28% 13.9% 7.5% 2.9% 1.73 0.30 27.89% 73.50% 3.59
Price/ Cash Flow
05/yy 4'018.9 0.93x 110.4 0.00x 56.8 0.00x
LTM 05/yy 4'777.1 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
0.60 2.12 4.29% 3.69% 0.595 12 3.000 7'804 6'845 6'725 FY+2
FQ+1
FQ+2
08/13 Y 08/14 Y 08/13 Q4 11/13 Q1 4'995.0 6'127.1 1'491.0 1.29x 1.05x 436.6 527.2 13.59x 11.25x 230.1 270.7 21.02x 17.65x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
28.03.2013 BB+ NEG 6.01 3.58 73.5% 42.3% 1.28 6.00 101.81 71.62
Sales/Revenue/Turnover
40.00
6'000.0
35.00
5'000.0
30.00
4'000.0
25.00 20.00
3'000.0
15.00
2'000.0
10.00
1'000.0 5.00 0.00 04.09.2009
0.0 04.03.2010
04.09.2010
04.03.2011
04.09.2011
04.03.2012
04.09.2012
04.03.2013
04.09.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Barry Callebaut AG Holdings By:
All
Holder Name JACOBS HOLDINGS AG JACOBS RENATA JACOBS NICOLAS JACOBS NATHALIE OPPENHEIMERFUNDS INC CREDIT SUISSE AG NORGES BANK FINANCIERE DE L'ECHI BLACKROCK SWISSCANTO FONDSLEIT VANGUARD GROUP INC PICTET FUNDS UBS AG ABERDEEN SARASIN SCHMID ANDREAS JULIUS BAER MULTICOO MANNING & NAPIER ADV FIL LIMITED ALLIANZ ASSET MANAGE
Firm Name Rabobank International Main First Bank AG Berenberg Bank Helvea Societe Generale UBS Zuercher Kantonalbank Bank Vontobel AG Kepler Cheuvreux EVA Dimensions Equita SIM SpA Goldman Sachs Credit Suisse GSC Research
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a
Analyst KAREL ZOETE ALAIN-SEBASTIAN OBERHUBER JAMES TARGETT ANDREAS VON ARX ALEX SLOANE JOERN IFFERT DANIEL BUERKI JEAN-PHILIPPE BERTSCHY JON COX CRAIG STERLING FABIO FAZZARI BENJAMIN MOORE PATRICK JNGLIN MATTHIAS SCHRADE
Source Co File Co File EXCH EXCH MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation hold underperform hold hold hold neutral market perform hold buy underweight buy neutral/neutral not rated sell
Amt Held 2'590'687 438'416 158'999 158'999 121'710 52'432 52'423 40'314 24'673 23'133 19'915 15'040 14'862 14'060 10'282 8'790 6'579 5'790 5'501 5'320
% Out 47.2 7.99 2.9 2.9 2.22 0.96 0.96 0.73 0.45 0.42 0.36 0.27 0.27 0.26 0.19 0.16 0.12 0.11 0.1 0.1
Weighting
Change
3 1 3 3 3 3 3 3 5 1 5 3 #N/A N/A 1
N M M M M M M M M M M M M M
Latest Chg 5'385 (154) 2'077 826 (457) 295 (1'139) (790) 2'060 61 751 (4'221) (79)
Target Price 900 800 900 890 875 910 #N/A N/A 900 1'000 #N/A N/A 1'100 1'081 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.08.2012 31.08.2012 18.06.2013 18.06.2013 31.07.2013 31.05.2013 31.12.2012 30.08.2013 25.09.2013 28.03.2013 30.06.2013 31.05.2013 31.05.2013 31.07.2013 30.04.2013 31.08.2012 31.05.2013 31.12.2012 30.04.2013 30.06.2013
Date 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month 6 month Not Provided Not Provided
Inst Type Corporation n/a n/a n/a Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Unclassified n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 20.09.2013 18.09.2013 27.08.2013 26.08.2013 09.07.2013 05.07.2013 05.07.2013 04.07.2013 18.06.2013 06.06.2013 07.05.2013 06.02.2013 13.12.2012 17.03.2011
27.09.2013
OC Oerlikon Corp AG OC Oerlikon Corporation AG manufactures industrial equipment. The Company produces vacuum pumps, equipment to supply PVD coatings for tools and precision components, man-made textile machines, and transmission driveline equipment. OC Oerlikon operates in Switzerland.
Price/Volume 14
9.0 M
12
8.0 M 7.0 M
10
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (11.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance OERL SE EQUITY YTD Change OERL SE EQUITY YTD % CHANGE
12/2012 09/yy 12.75 8.39 537'588.00 12.3 -3.53% 46.65% 88.54% 326.0 4'009.36 322.00 0.0 24.0 654.00 3'645.36
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5.0 M
6
4.0 M 3.0 M
4
2.0 M
2 0 s-12
1.0 M o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 4'632.0 0.55x 512.0 4.97x (425.0) -
6.0 M
8
31.12.2009 31.12.2010 2'877.0 3'601.0 0.73x 0.53x (71.0) 298.0 6.36x (592.0) 3.0 490.00x Profitability
LTM-4Q 31.12.2011 2'731.0 0.64x 493.0 3.55x 220.0 10.48x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'906.0 1.05x 572.0 5.34x 382.0 15.22x 572.00 421.00 14.49% 11.49% 9.33% 23.33% 0.54% 28.5% 19.3% 13.6% 13.1% 1.75 0.83 7.74% 17.33% 4.02 3.25
Price/ Cash Flow
09/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
LTM 09/yy 957.0 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
1.14 175.02 40.03% 21.63% 1.137 13 4.000 756'668 1'061'313 1'112'326 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 2'912.2 3'003.3 710.8 721.0 1.04x 0.96x 485.8 540.0 7.50x 6.75x 190.3 252.6 18.09x 15.63x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
13.95 9.54 -0.84 0.67 17.3% 14.6% 0.54 3.12 90.79 112.24 90.39 82.99
Sales/Revenue/Turnover
160.00
6'000.0
140.00
5'000.0
120.00
4'000.0
100.00 80.00
3'000.0
60.00
2'000.0
40.00
1'000.0 20.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
OC Oerlikon Corp AG Holdings By:
All
Holder Name VEKSELBERG VIKTOR BLACKROCK NORGES BANK CREDIT SUISSE AG UBS AG PICTET FUNDS SWISSCANTO FONDSLEIT VONTOBEL ASSET MANAG MIRABAUD ASSET MANAG SCHRODER INVESTMENT BARING FUND MANAGERS VANGUARD GROUP INC CAZENOVE UNIT TRUST OC OERLIKON CORP IST FUND MANAGERS DIMENSIONAL FUND ADV LOMBARD ODIER ASSET PRINCIPAL FINANCIAL JP MORGAN ACATIS
Firm Name AlphaValue Main First Bank AG Helvea Bank Vontobel AG Bank am Bellevue Mirabaud Securities Zuercher Kantonalbank Berenberg Bank Credit Suisse Kepler Cheuvreux Societe Generale EVA Dimensions UBS
Portfolio Name n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios
Analyst PIERRE-YVES GAUTHIER MICHAEL INAUEN RETO AMSTALDEN MICHAEL FOETH ALESSANDRO FOLETTI THOMAS BAUMANN ARMIN RECHBERGER BENJAMIN GLAESER PATRICK LAAGER CHRISTOPHER LADNER JEAN-BAPTISTE ROUSSILLE TIMOTHY STANISH ANDRE RUDOLF VON ROHR
Source EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG Co File MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG
Recommendation add outperform hold buy hold neutral outperform buy outperform buy hold sell buy
Amt Held 149'435'408 15'625'151 6'219'474 5'912'184 4'901'472 4'839'132 2'284'599 1'310'000 1'185'027 1'041'586 1'030'840 1'018'378 922'120 902'248 767'805 724'918 722'648 715'128 678'625 625'000
% Out 45.84 4.79 1.91 1.81 1.5 1.48 0.7 0.4 0.36 0.32 0.32 0.31 0.28 0.28 0.24 0.22 0.22 0.22 0.21 0.19
Weighting
Change 4 5 3 5 3 3 5 5 5 5 3 1 5
M N M M M N M M M M M M M
Latest Chg 5'793'428 74'320 42'245 14'305 (151'391) 260'000 230'000 213'350 21'970 4'414 1'443 6'293 24'630 555'822 57'929 (220'506)
Target Price 14 14 13 15 12 13 #N/A N/A 14 15 15 12 #N/A N/A 14
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 26.07.2013 25.09.2013 31.12.2012 31.05.2013 31.05.2013 31.05.2013 28.03.2013 30.04.2013 31.03.2013 31.05.2013 31.05.2013 30.06.2013 28.02.2013 31.12.2012 30.04.2013 30.04.2013 31.05.2013 31.07.2013 31.07.2013 28.03.2013
Date 6 month 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month
Inst Type n/a Investment Advisor Government Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 12.09.2013 09.09.2013 06.09.2013 04.09.2013 03.09.2013 28.08.2013 27.08.2013 15.08.2013 07.08.2013 07.08.2013 06.08.2013 06.06.2013 13.03.2013
27.09.2013
DKSH Holding AG DKSH Holding Limited is an international marketing and services group. The Company offers a comprehensive package of services that includes organizing and running the entire value chain for any product: from sourcing, research and analysis, marketing, sales, distribution and logistics to after-sales services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (20.03.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance DKSH SE EQUITY YTD Change DKSH SE EQUITY YTD % CHANGE
12/2012 01/yy 88.47 56.20 72'623.00 77.8 -12.07% 38.44% 67.24% 64.3 5'001.52 199.40 0.0 33.4 253.60 4'980.62
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
-
.8 M .7 M .6 M .5 M .4 M .3 M .2 M .1 M o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008
100 90 80 70 60 50 40 30 20 10 0 s-12
31.12.2009 31.12.2010 6'356.4 7'295.4 168.3 241.6 72.7 128.4 Profitability
31.12.2011 7'340.0 274.3 147.1 -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 8'834.1 0.47x 320.7 12.98x 201.2 20.72x 320.70 278.00 3.15% 3.26% 6.26% 18.57% 16.03% 2.75% 3.6% 3.1% 2.3% 1.48 0.94 5.94% 17.03% 5.64 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.00 28.69 36.85% 19.41% 12 3.167 155'291 146'529 115'025 FY+2
12/13 Y 12/14 Y 9'993.6 10'960.4 0.49x 0.44x 359.0 406.6 13.83x 12.21x 207.1 231.8 24.13x 21.64x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
34.12 29.04 -0.17 0.62 17.0% 14.2% 2.75 60.61 64.95 -
Sales/Revenue/Turnover
30.00
10'000.0 9'000.0
25.00
8'000.0 7'000.0
20.00
6'000.0
15.00
5'000.0 4'000.0
10.00
3'000.0 2'000.0
5.00 0.00 01.01.2010
1'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
DKSH Holding AG Holdings By:
All
Holder Name DIETHELM KELLER HOLD FFP INVEST SAS FREY RAINER-MARC BLACKROCK MATTHEWS INTERNATION CAPITAL GROUP COMPAN CREDIT SUISSE AG RUFFER LLP VIRTUS INVESTMENT AD FIL LIMITED PICTET FUNDS UBS AG VANGUARD GROUP INC LOMBARD ODIER ASSET WASATCH ADVISORS INC VONTOBEL ASSET MANAG BMO INVESTMENTS INC HOTTINGER CAPITAL CO SWISSCANTO FONDSLEIT BARING FUND MANAGERS
Firm Name Credit Suisse EVA Dimensions Kepler Cheuvreux Helvea Zuercher Kantonalbank Bank Vontobel AG Main First Bank AG Deutsche Bank Berenberg Bank Religare Capital Markets HSBC UBS
Portfolio Name #N/A N/A #N/A N/A n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ANDY GROBLER TIMOTHY STANISH BEAT KEISER CHRISTIAN BURGER MARCO STRITTMATTER JEAN-PHILIPPE BERTSCHY ALAIN-SEBASTIAN OBERHUBER ANDY CHU SIMON MEZZANOTTE PETER WILLIAMSON RAJESH KUMAR WILLIAM VANDERPUMP
Source EXCH EXCH EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation neutral hold hold hold market perform hold outperform hold hold buy underweight neutral
Amt Held 29'267'730 3'820'000 2'509'666 1'445'646 1'219'665 851'629 652'003 394'500 378'230 340'293 305'887 254'559 250'179 240'180 214'293 212'908 181'950 157'000 132'468 126'906
% Out 45.53 5.94 3.9 2.25 1.9 1.32 1.01 0.61 0.59 0.53 0.48 0.4 0.39 0.37 0.33 0.33 0.28 0.24 0.21 0.2
Weighting
Change 3 3 3 3 3 3 5 3 3 5 1 3
M N M M M M M M M M N M
Latest Chg (8'721'650) (11'632) 668'787 (448'796) (5'391) 154'577 332'247 (1'683) 5'412 201'649 82'440 119'605 124'869 4'000 157'000 4'118 44'277
Target Price 83 #N/A N/A 81 78 #N/A N/A 75 88 89 72 85 50 79
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 21.09.2013 21.09.2013 21.09.2013 25.09.2013 28.06.2013 30.06.2013 31.05.2013 28.02.2013 28.06.2013 31.10.2012 31.07.2013 31.08.2013 30.06.2013 31.05.2013 30.06.2013 30.04.2013 31.05.2013 30.06.2013 28.03.2013 31.05.2013
Date Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month
Inst Type Corporation Corporation n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 21.08.2013 20.08.2013 16.08.2013 15.08.2013 14.08.2013 14.08.2013 14.08.2013 13.08.2013 13.08.2013 24.04.2013 22.04.2013 13.03.2013
27.09.2013
Pargesa Holding SA Pargesa Holding SA acquires, sells, operates and manages investments in the financial, commercial, and industrial sectors in Switzerland and other European countries. The Company has a portfolio of a limited number of major long-term holdings. Pargesa seeks to exercise control over or influence the activities of its holdings as a strategic shareholder.
Price/Volume 80
.4 M
50 40
12/2012 06/yy 70.40 60.25 65'615.00 68.65 -2.49% 13.94% 77.34% 77.2 5'830.87 4'022.50 0.0 8'781.4 2'050.40 17'837.37
.3 M
30
.2 M
20 .1 M
10 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.5 M
60
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance PARG SE EQUITY YTD Change PARG SE EQUITY YTD % CHANGE
31.12.2008 5'475.2 3.64x 799.9 24.95x (520.8) -
.6 M
70
31.12.2009 31.12.2010 4'189.5 4'625.4 5.31x 4.21x 1'077.2 888.7 20.64x 21.93x 791.7 465.9 4.83x 14.44x Profitability
LTM-4Q 31.12.2011 4'729.1 3.66x 915.2 18.92x (64.9) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 4'915.4 3.27x 1'419.0 11.33x 417.9 12.68x 1'419.00 757.20 15.40% 23.69% 0.51% 1.62% 0.21% 20.0% 4.9% 8.5% 2.51 1.62 18.33% 55.59% 6.24 -
Price/ Cash Flow
12/yy 5'912.1 0.00x 0.0 0.00x 709.0 0.00x
LTM 06/yy 2'523.8 0.00x 0.0 0.00x 519.0 0.00x
FY+1
.0 M s-13
1.09 37.40 14.44% 13.90% 1.093 7 3.714 165'709 73'464 63'179 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 492.0 557.0 34.82x 30.13x 348.0 489.0 51.23x 36.46x 333.5 460.0 15.57x 12.48x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
7.84 6.02 3.54 5.32 55.6% 20.1% 0.21 2.06 58.53 -
Sales/Revenue/Turnover
8.00
6'000.0
7.00
5'000.0
6.00
4'000.0 5.00
3'000.0
4.00 3.00
2'000.0
2.00
1'000.0
1.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
-1'000.0
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Pargesa Holding SA Holdings By:
All
Holder Name PARJOINTCO NV BNP PARIBAS SA FIRST EAGLE INVESTME ARTISAN PARTNERS HOL NORGES BANK CREDIT SUISSE AG UBS AG THIRD AVENUE MANAGEM PARGESA HOLDING SA VANGUARD GROUP INC BLACKROCK TRANSAMERICA INVESTM FRERE GERALD AMUNDI LUXEMBOURG SA SWISSCANTO FONDSLEIT PICTET FUNDS SCHRODER INVESTMENT LUXEMBOURGER KAPITAL SCHOELLERBANK INVEST ZUERCHER KANTONALBAN
Firm Name AlphaValue Bank Vontobel AG Goldman Sachs Petercam Zuercher Kantonalbank KBC Securities UBS EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst PIERRE-YVES GAUTHIER RENE WEBER MARKUS IWAR MARC DEBROUWER DANIEL BUERKI JAN-WILLEM BILLIET DENIS MOREAU DOUG WALTERS
Source Research EXCH MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG EXCH ULT-AGG ULT-AGG MF-AGG Co File MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation add hold neutral/neutral not rated market perform hold buy buy
Amt Held 39'301'000 9'586'556 6'871'239 1'351'855 892'349 583'417 504'034 447'872 297'800 278'931 238'735 227'651 216'654 208'884 164'086 121'126 111'274 89'000 57'310 50'000
% Out 50.9 12.42 8.9 1.75 1.16 0.76 0.65 0.58 0.39 0.36 0.31 0.29 0.28 0.27 0.21 0.16 0.14 0.12 0.07 0.06
Weighting
Change
4 3 3 #N/A N/A 3 3 5 5
M M M M M M M M
Latest Chg (6'949) (429) (21'773) 8'149 85 (13'780) 1'271 62'936 -
Target Price 73 70 73 #N/A N/A #N/A N/A 68 79 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 01.03.2013 Holding Company 14.03.2013 Bank 30.06.2013 Hedge Fund Manager 31.03.2013 Investment Advisor 31.12.2012 Government 31.05.2013 Investment Advisor 30.06.2013 Unclassified 28.06.2013 Hedge Fund Manager 12.03.2012 Investment Advisor 30.06.2013 Unclassified 25.09.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 n/a 30.04.2013 Investment Advisor 28.03.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 30.08.2013 Investment Advisor 31.05.2013 Investment Advisor
Date 6 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided
Date 26.09.2013 16.08.2013 05.08.2013 01.08.2013 31.07.2013 31.07.2013 17.06.2013 06.06.2013
27.09.2013
Flughafen Zuerich AG Flughafen Zuerich AG operates the Zurich Airport. The Company constructs, leases, and maintains airport structures and equipment.
Price/Volume 600
.0 M .0 M
500
.0 M 400
Latest Fiscal Year: LTM as of: 52-Week High (09.08.2013) 52-Week Low (28.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance FHZN SE EQUITY YTD Change FHZN SE EQUITY YTD % CHANGE
12/2012 01/yy 508.50 380.75 9'556.00 480 -5.60% 26.07% 78.47% 6.1 2'947.38 1'354.22 0.0 0.0 368.71 4'033.41
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 820.2 863.0 3.56x 3.83x 402.9 437.1 7.24x 7.57x 190.6 138.5 9.98x 16.93x Profitability
31.12.2011 905.4 3.48x 484.6 6.50x 169.8 11.78x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 948.8 3.77x 391.3 9.15x 94.7 27.24x 391.32 171.94 18.12% 12.37% 0.65% 1.32% 2.14% 0.25% 41.0% 17.9% 10.0% 1.60 1.17 33.29% 72.82% 8.49 -
Price/ Cash Flow
.0 M .0 M
100
.0 M
0 s-12
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.75 3.61 27.96% 16.08% 0.752 18 3.833 7'879 10'922 11'032 FY+2
12/13 Y 12/14 Y 971.3 985.7 3.98x 3.85x 523.1 524.4 7.71x 7.69x 132.5 203.1 19.24x 14.71x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
20.04.2012 A STABLE 6.75 3.38 2.75 3.36 72.8% 42.1% 0.25 0.33 42.98 -
Sales/Revenue/Turnover
8.00
1'000.0
7.00
900.0 800.0
6.00
700.0
5.00
600.0
4.00
500.0 400.0
3.00
300.0
2.00
200.0
1.00
100.0
0.00 01.01.2010
.0 M
200
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 855.1 3.14x 421.0 6.37x 121.3 12.61x
.0 M
300
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Flughafen Zuerich AG Holdings By:
All
Holder Name CANTON OF ZURICH UNIVERSITIES SUPERAN CITY OF ZURICH CREDIT SUISSE AG LAZARD ASSET MANAGEM ARTIO GLOBAL MANAGEM TAUBE HODSON STONEX NORGES BANK COMMONWEALTH BANK OF DIMENSIONAL FUND ADV PICTET FUNDS DEUTSCHE BANK AG UBS AG SWISSCANTO FONDSLEIT CREDIT SUISSE AG BLACKROCK FRANK RUSSELL TRUST CAPITAL GROUP COMPAN VONTOBEL ASSET MANAG MIRABAUD ASSET MANAG
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Firm Name
Analyst
HSBC Morgan Stanley RBC Capital Markets Nomura Helvea Bank am Bellevue Bank Vontobel AG Commerzbank Corporates & Markets Zuercher Kantonalbank Goldman Sachs JPMorgan UBS Kepler Cheuvreux Main First Bank AG EVA Dimensions Credit Suisse Barclays
JOSEPH P THOMAS DANIEL RUIVO ANDREW JONES PETER LARKIN RETO AMSTALDEN MICHAEL HEIDER PASCAL FURGER JOHANNES BRAUN ARMIN RECHBERGER NICK EDELMAN ELODIE RALL ALEX BRIGNALL RUXANDRA HARADAU-DOESER TOBIAS SITTIG TIMOTHY STANISH PATRICK JNGLIN SUSANNA INVERNIZZI
Source Co File EXCH Co File EXCH ULT-AGG EXCH EXCH MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation neutral Overwt/In-Line sector perform reduce buy hold hold buy outperform neutral/neutral overweight buy buy outperform sell outperform underweight
Amt Held 2'046'595 342'593 309'476 224'630 185'229 183'681 174'707 79'876 76'001 59'364 58'286 53'400 51'704 44'850 43'468 41'287 36'922 35'400 33'920 31'300
% Out 33.33 5.58 5.04 3.66 3.02 2.99 2.85 1.3 1.24 0.97 0.95 0.87 0.84 0.73 0.71 0.67 0.6 0.58 0.55 0.51
Weighting
Change 3 5 3 2 5 3 3 5 5 3 5 5 5 5 1 5 1
D M M M M M M M M M M M U M M M D
Latest Chg 24'918 1'900 (122'936) (104'647) 361 164 1'803 10'600 (428) (4'128) (3'378) (5'488) (3'746) 400 4'000
Target Price 510 550 470 440 550 501 500 530 #N/A N/A 493 538 540 556 540 #N/A N/A 500 430
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 19.07.2012 31.12.2012 12.07.2013 17.08.2012 22.02.2012 21.05.2008 31.12.2012 31.05.2013 30.04.2013 31.05.2013 31.07.2013 31.05.2013 28.03.2013 31.05.2013 25.09.2013 31.05.2012 30.06.2013 30.04.2013 31.03.2013
Date Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided 6 month Not Provided 12 month 9 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Government Investment Advisor Government Investment Advisor Unclassified Investment Advisor Investment Advisor Government Bank Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 03.09.2013 02.09.2013 30.08.2013 30.08.2013 28.08.2013 27.08.2013 27.08.2013 26.08.2013 26.08.2013 23.08.2013 09.08.2013 19.07.2013 13.07.2013 28.06.2013 06.06.2013 15.05.2013 23.01.2013
27.09.2013
Panalpina Welttransport Holding AG Panalpina Welttransport Holding AG offers freight shipping and supply chain management services. The Company transports freight by air and ship, and offers warehousing and distribution services. Panalpina operates worldwide.
Price/Volume 160 140 120 100 80
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.09.2013) 52-Week Low (15.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance PWTN SE EQUITY YTD Change PWTN SE EQUITY YTD % CHANGE
12/2012 06/yy 144.80 81.25 28'850.00 133 -8.15% 63.69% 79.07% 23.8 3'158.75 1.87 0.0 9.2 393.06 2'837.74
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40 20 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 8'877.6 0.12x 239.9 4.42x 112.7 12.55x
60
31.12.2009 31.12.2010 5'957.9 7'164.2 0.17x 0.33x 79.2 62.1 13.06x 37.55x 8.5 (27.4) 182.78x Profitability
LTM-4Q 31.12.2011 6'499.6 0.26x 212.2 7.99x 126.3 18.02x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 6'616.6 0.27x 36.6 49.57x (70.5) 36.60 -19.25 -0.29% -0.63% -0.41% -1.09% 3.21% 22.1% 1.6% 0.8% -1.1% 1.49 1.34 0.10% 0.25% 6.25 58.79
Price/ Cash Flow
.2 M .2 M .2 M .1 M .1 M .1 M .1 M .1 M .0 M .0 M .0 M s-13
LTM
06/yy 6'426.3 0.95x 109.7 13.31x 36.1 55.89x
06/yy 6'737.2 1.07x 110.1 19.01x (8.6) 0.00x
FY+1
0.76 9.82 51.06% 46.18% 0.755 23 2.348 33'259 36'200 39'137 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 7'240.0 7'566.9 1'790.7 1'791.0 0.39x 0.36x 1.52x 1.51x 166.4 206.9 46.2 38.5 16.99x 13.67x 15.79x 15.39x 79.5 109.2 24.6 19.4 38.69x 28.39x 33.00x 31.97x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
25.03 -9.66 -3.00 0.03 0.3% 0.2% 3.21 55.06 58.41 6.21 44.07 20.39
Sales/Revenue/Turnover
300.00
10'000.0 9'000.0
250.00
8'000.0 7'000.0
200.00
6'000.0
150.00
5'000.0 4'000.0
100.00
3'000.0 2'000.0
50.00 0.00 01.01.2010
1'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Panalpina Welttransport Holding AG Holdings By:
All
Holder Name ERNST GOEHNER FOUNDA CEVIAN CAPITAL AB ARTISAN PARTNERS HOL BESTINVER GESTION SG NORGES BANK HARRIS ASSOCIATES LP FRANKLIN RESOURCES FIL LIMITED SWISSCANTO FONDSLEIT CREDIT SUISSE AG PANALPINA WELTTRANSP VANGUARD GROUP INC HOTTINGER CAPITAL CO PICTET FUNDS ERIE INSURANCE GROUP UBS AG AMERIPRISE FINANCIAL BRANDES INVESTMENT P RIBAR MONIKA SENTINEL ASSET MANAG
Firm Name EVA Dimensions Thompson, Davis & Company Stifel Macquarie Main First Bank AG HSBC Helvea Kepler Cheuvreux RBC Capital Markets UBS Deutsche Bank Morgan Stanley Bank am Bellevue Cantor Fitzgerald Bank Vontobel AG Nomura Credit Suisse Zuercher Kantonalbank Goldman Sachs Davy Barclays
Portfolio Name n/a n/a #N/A N/A n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst TIMOTHY STANISH DAVID P CAMPBELL DAVID G ROSS ROBERT JOYNSON TOBIAS SITTIG JULIA WINARSO CHRISTIAN BURGER BEAT KEISER DAMIAN BREWER TORSTEN WYSS JOSE FRANCISCO RUIZ SOLERA PENNY BUTCHER ROLF KUNZ ROBIN BYDE MICHAEL FOETH MARK MCVICAR NEIL GLYNN MARCO STRITTMATTER NICK EDELMAN JOSHUA GOLDMAN DAVID E FINTZEN
Source Co File Co File EXCH Co File MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG Co File MF-AGG
Recommendation hold hold hold underperform underperform underweight sell hold sector perform neutral hold Overwt/In-Line hold sell hold reduce underperform market perform neutral/neutral underperform equalweight
Amt Held 10'910'750 2'842'875 2'357'490 1'263'500 475'224 433'200 194'550 133'473 120'216 112'564 99'750 80'653 75'600 68'944 67'419 64'046 45'362 36'291 35'596 35'000
% Out 45.94 11.97 9.93 5.32 2 1.82 0.82 0.56 0.51 0.47 0.42 0.34 0.32 0.29 0.28 0.27 0.19 0.15 0.15 0.15
Weighting
Change 3 3 3 1 1 1 1 3 3 3 3 5 3 1 3 2 1 3 3 1 3
U M M M M D D M M M U M M M M M M U M N M
Latest Chg (37'138) 34'300 (2'340) (39'477) (6'794) (464) 75'600 (14'573) 1'537 (572) 6'772 (16'925) -
Target Price #N/A N/A 139 #N/A N/A 110 140 125 125 119 125 130 120 150 118 100 130 90 103 #N/A N/A 99 #N/A N/A 95
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 20.09.2013 31.12.2012 31.12.2012 30.06.2013 28.06.2013 30.04.2013 28.03.2013 31.05.2013 31.12.2012 30.06.2013 30.06.2013 31.05.2013 30.06.2013 31.05.2013 31.07.2013 31.08.2013 31.12.2012 30.06.2013
Date Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type Other Venture Capital Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Corporation Unclassified Investment Advisor Investment Advisor Insurance Company Unclassified Investment Advisor Investment Advisor n/a Insurance Company
Date 26.09.2013 23.09.2013 13.09.2013 10.09.2013 02.09.2013 22.08.2013 15.08.2013 05.08.2013 01.08.2013 31.07.2013 30.07.2013 30.07.2013 30.07.2013 30.07.2013 29.07.2013 29.07.2013 26.07.2013 26.07.2013 10.06.2013 25.01.2013 09.01.2013
27.09.2013
Nobel Biocare Holding AG Nobel Biocare Holding AG develops and produces dental implants and dental prosthetics. The Company manufactures permanent replacements for tooth roots, and dental crowns and bridges. Nobel Biocare sells under the brand names Branemark System, Steri-Oss/Replace, and Procera on the global market.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (23.08.2013) 52-Week Low (21.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance NOBN SE EQUITY YTD Change NOBN SE EQUITY YTD % CHANGE
12/2012 06/yy 14.80 6.94 204'834.00 13.45 -9.12% 93.69% 81.54% 123.8 1'664.90 99.51 0.0 0.0 154.94 1'304.25
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4.0 M
14
3.5 M
12
3.0 M
10
2.5 M
8
2.0 M
6
1.5 M
4
1.0 M
2
.5 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 619.2 2.93x 161.1 11.26x 109.7 15.96x
16
31.12.2009 31.12.2010 581.4 576.6 4.95x 3.02x 169.4 114.5 16.98x 15.22x 105.8 45.7 27.21x 38.35x Profitability
LTM-4Q 31.12.2011 569.2 1.97x 104.6 10.71x 39.8 28.05x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 580.5 1.26x 100.7 7.29x 45.8 17.37x 100.72 68.69 11.83% 10.51% 6.66% 12.52% 10.52% 0.97% 75.4% 16.2% 11.1% 7.9% 2.24 1.86 16.57% 30.61% 5.13 6.22
Price/ Cash Flow
06/yy 579.3 7.41x 109.9 9.23x 38.2 27.17x
LTM 06/yy 573.3 6.41x 92.8 11.88x 39.4 29.21x
FY+1
.0 M s-13
1.49 104.94 46.91% 77.01% 1.486 23 2.000 258'302 498'057 355'626 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 569.9 591.6 126.2 152.7 2.25x 2.10x 10.28x 8.46x 96.6 109.4 20.6 25.4 13.45x 11.87x 13.52x 13.22x 48.0 55.9 8.4 15.2 28.09x 24.08x 27.18x 26.53x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
19.81 18.32 -0.59 1.07 30.6% 23.4% 0.97 8.00 71.21 58.66 38.06 76.25
Sales/Revenue/Turnover
25.00
700.0 600.0
20.00
500.0 15.00
400.0 300.0
10.00
200.0 5.00
0.00 01.01.2010
100.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Nobel Biocare Holding AG Holdings By:
All
Holder Name SILCHESTER INTL INVE FRANKLIN RESOURCES INVESCO LTD GIC PRIVATE LIMITED GOVERNANCE FOR OWNER NORGES BANK CREDIT SUISSE AG VANGUARD GROUP INC NEW JERSEY DIVISION UNION INVESTMENT GMB UNION INVESTMENT LUX SWISSCANTO FONDSLEIT CAPITAL GROUP COMPAN MASON STREET ADVISOR NOBEL BIOCARE HOLDIN HOTTINGER CAPITAL CO UBS AG PICTET FUNDS VALIC CO I INVERCAIXA GESTION S
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Firm Name
Analyst
Sanford C. Bernstein & Co Jefferies Commerzbank Corporates & Markets Bank am Bellevue Main First Bank AG Berenberg Bank Goldman Sachs Credit Suisse UBS Zuercher Kantonalbank Bank Vontobel AG Kepler Cheuvreux Barclays EVA Dimensions Deutsche Bank Morgan Stanley JPMorgan HSBC S&P Capital IQ Exane BNP Paribas Northcoast Research
LISA BEDELL CLIVE INGEBORG OIE OLIVER METZGER GINA FRANCIOLI STEPHAN VOLLERT TOM JONES VERONIKA DUBAJOVA CHRISTOPH GRETLER MARTIN WALES SIBYLLE BISCHOFBERGER FRICK CARLA BAENZIGER MAJA PATAKI ALEXANDER KLEBAN TIMOTHY STANISH YI-DAN WANG MICHAEL K JUNGLING DAVID J ADLINGTON HENDRIK LOFRUTHE JACOB THRANE JULIEN DORMOIS EDWIN SNYDER
Source Co File ULT-AGG ULT-AGG ULT-AGG Co File EXCH ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG Co File MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation outperform hold hold hold underperform buy Sell/Neutral neutral sell underperform hold reduce underweight sell sell Underwt/Attractive underweight underweight sell underperform sell
Amt Held 12'626'019 12'531'783 12'078'949 9'820'991 3'961'104 3'768'834 2'499'268 2'387'283 2'183'120 2'029'700 1'538'091 1'352'481 1'350'000 1'135'410 981'139 965'000 820'654 671'925 568'017 464'892
% Out 10.2 10.12 9.76 7.93 3.2 3.04 2.02 1.93 1.76 1.64 1.24 1.09 1.09 0.92 0.79 0.78 0.66 0.54 0.46 0.38
Weighting
Change 5 3 3 3 1 5 1 3 1 1 3 2 1 1 1 1 1 1 1 1 1
M M M M M M M M M M M M M D M M M M D M M
Latest Chg 5'144'302 (79'559) (30'377) 128'963 29'700 214'244 36'625 (578'990) (318'000) (41'243) (11'942) 464'892
Target Price 17 13 13 12 11 16 9 14 11 #N/A N/A 15 10 7 #N/A N/A 7 7 10 12 13 10 7
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Investment Advisor 28.06.2013 Investment Advisor 26.09.2013 Investment Advisor 22.07.2013 Government 31.12.2012 Other 05.02.2013 Government 31.05.2013 Investment Advisor 30.06.2013 Unclassified 30.06.2012 Pension Fund (ERISA) 28.03.2013 Investment Advisor 28.03.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 Unclassified 30.06.2013 Investment Advisor 31.07.2013 Unclassified 31.05.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor
Date 12 month 12 month 6 month Not Provided 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 15 month Not Provided 12 month Not Provided 12 month
Date 26.09.2013 13.09.2013 09.09.2013 06.09.2013 30.08.2013 29.08.2013 27.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 22.08.2013 22.08.2013 22.08.2013 22.08.2013 22.08.2013 22.08.2013 24.07.2013
27.09.2013
Bucher Industries AG Bucher Industries AG manufactures food processing machinery, vehicles, and hydraulic components. The Company produces fruit and vegetable juice processing machinery, fodder harvesters, plows, seed drills, feed mixers, plant sprayers, spreaders, tractors, street sweepers, and snow blowers. Bucher operates worldwide. Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (14.08.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BUCN SE EQUITY YTD Change BUCN SE EQUITY YTD % CHANGE
Price/Volume
12/2012 09/yy 242.50 163.00 6'750.00 234 -3.51% 43.56% 89.94% 10.3 2'398.50 499.70 0.0 35.4 480.30 2'598.70
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.1 M
250
.1 M
200
.0 M
150
.0 M
100
.0 M
50
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'788.9 0.42x 262.3 4.45x 143.3 7.30x
300
31.12.2009 31.12.2010 2'142.1 2'033.7 0.58x 0.86x 113.1 151.6 11.08x 11.50x (26.0) 95.4 18.33x Profitability
LTM-4Q 31.12.2011 2'336.0 0.73x 260.1 6.57x 124.7 13.12x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'609.0 0.70x 305.0 5.95x 149.9 11.73x 305.00 229.80 8.81% 8.30% 6.78% 17.90% 1.14% 12.0% 9.0% 5.7% 1.68 0.98 22.15% 56.76% 5.40 -
Price/ Cash Flow
09/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
LTM 09/yy 550.5 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
1.16 7.87 44.33% 33.10% 1.158 12 3.667 13'431 10'194 11'629 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/12 Q4 03/13 Q1 2'696.5 2'785.0 575.0 669.3 0.90x 0.84x 331.3 350.5 7.84x 7.41x 170.0 181.8 67.4 13.51x 12.63x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
18.05 12.50 0.52 1.71 56.8% 35.3% 1.14 5.34 67.64 -
Sales/Revenue/Turnover
14.00
3'000.0
12.00
2'500.0
10.00
2'000.0
8.00
1'500.0 6.00
1'000.0 4.00
500.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Bucher Industries AG Holdings By:
All
Holder Name HAUSER MICHAEL BUCHER INDUSTRIES AG BUCHER BETEILIGUNGSHAUSER ANITA BLACKROCK NORGES BANK UBS AG SARASIN SWISSCANTO FONDSLEIT HARRIS ASSOCIATES LP LOMBARD ODIER ASSET PICTET FUNDS IST FUND MANAGERS VONTOBEL ASSET MANAG NEW JERSEY DIVISION CREDIT SUISSE AG MOSIMANN PHILIP NEUBERGER BERMAN LLC SCHRODER INVESTMENT ODIN FORVALTNING AS
Firm Name Helvea Goldman Sachs Main First Bank AG Bank am Bellevue UBS Kepler Cheuvreux Credit Suisse Mirabaud Securities Bank Vontobel AG Berenberg Bank EVA Dimensions Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst STEFAN GAECHTER ESHAN TOORABALLY TOBIAS FAHRENHOLZ MICHAEL ROOST ANDRE RUDOLF VON ROHR CHRISTOPHER LADNER PATRICK LAAGER THOMAS BAUMANN FABIAN HAECKI FREDERIK BITTER TIMOTHY STANISH ARMIN RECHBERGER
Source Co File Co File Co File Co File ULT-AGG EXCH ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG
Recommendation buy neutral/neutral underperform hold neutral buy neutral buy hold hold overweight outperform
Amt Held 604'008 465'073 440'750 438'779 339'067 307'917 190'771 118'600 106'859 100'520 95'405 83'990 79'719 79'653 60'000 58'567 52'478 51'016 49'020 46'069
% Out 5.89 4.54 4.3 4.28 3.31 3 1.86 1.16 1.04 0.98 0.93 0.82 0.78 0.78 0.59 0.57 0.51 0.5 0.48 0.45
Weighting
Change 5 3 1 3 3 5 3 5 3 3 5 5
M M M M M M M M M M M U
Latest Chg (9'216) 7'421 (7'847) 2'370 (536) 154 (3'972) 13'317 (128) 990 38'558 -
Target Price 265 216 235 238 240 270 230 270 255 220 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 n/a 31.12.2012 Corporation 31.12.2012 Corporation 31.12.2012 n/a 25.09.2013 Investment Advisor 08.08.2013 Government 31.08.2013 Unclassified 30.04.2013 Unclassified 28.03.2013 Investment Advisor 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 31.05.2013 Investment Advisor 31.12.2012 n/a 31.07.2013 Investment Advisor 31.12.2012 Investment Advisor 30.08.2013 Investment Advisor
Date 12 month 6 month 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Date 09.09.2013 21.08.2013 05.08.2013 31.07.2013 31.07.2013 31.07.2013 30.07.2013 30.07.2013 30.07.2013 10.06.2013 06.06.2013 14.03.2013
27.09.2013
Kaba Holding AG Kaba Holding AG provides mechanical and electronic security systems. The Company offers individually tailored "Total Access Control" including high-security locking devices for heavy safes, modular access and time management applications, as well as no-contact identification technology.
Price/Volume 450
.1 M
400
.1 M
350
.1 M
300
.1 M
250
Latest Fiscal Year: LTM as of: 52-Week High (12.03.2013) 52-Week Low (24.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KABN SE EQUITY YTD Change KABN SE EQUITY YTD % CHANGE
06/2013 01/yy 412.25 338.25 10'205.00 399.75 -3.03% 18.18% 86.82% 3.8 1'525.06 86.10 0.0 0.9 142.30 1'469.76
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
150 100
.0 M
50
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 30.06.2009 1'166.1 0.94x 174.6 6.25x 70.7 10.86x
.0 M
200
Valuation Analysis
30.06.2010 30.06.2011 952.1 945.2 1.40x 1.50x 166.8 122.7 7.96x 11.59x 86.9 221.6 13.94x 25.54x Profitability
30.06.2012 947.5 1.43x 153.7 8.83x 88.2 16.00x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
30.06.2013 964.3 1.34x 150.0 8.61x 85.4 16.03x 150.00 118.60 12.30% 11.93% 8.86% 14.85% 1.00% 15.6% 12.3% 8.9% 1.67 1.07 8.86% 14.41% 5.65 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.79 2.98 11.59% 3.16% 0.792 7 3.571 11'463 10'079 7'922 FY+2
06/14 Y 06/15 Y 983.7 1'016.3 1.47x 1.37x 157.0 169.8 9.39x 8.68x 89.8 98.8 17.23x 15.54x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
34.09 29.05 -0.37 0.57 14.4% 12.6% 1.00 6.06 64.56 -
Sales/Revenue/Turnover
16.00
1'400.0
14.00
1'200.0
12.00
1'000.0
10.00
800.0
8.00
600.0
6.00
400.0
4.00
200.0
2.00 0.00 02.07.2010
0.0 02.01.2011
02.07.2011
02.01.2012
02.07.2012
02.01.2013
02.07.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Kaba Holding AG Holdings By:
All
Holder Name FORRER KARIN GEKLA AG BREMI ULRICH BLACKROCK KUENZLE CREED PICTET FUNDS HARRIS ASSOCIATES LP NG KIN SHEK COLLEGE RETIREMENT E NORGES BANK UBS AG SARASIN SWISSCANTO FONDSLEIT DUBS-KUENZLE KARINA CREDIT SUISSE AG LOMBARD ODIER ASSET IST FUND MANAGERS VONTOBEL ASSET MANAG VANGUARD GROUP INC ABERDEEN
Firm Name Main First Bank AG Credit Suisse Helvea EVA Dimensions Bank Vontobel AG UBS Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a
Analyst TOBIAS FAHRENHOLZ PATRICK LAAGER STEFAN GAECHTER TIMOTHY STANISH ANDY SCHNYDER TORSTEN WYSS ANDREAS MUELLER
Source Co File Co File Co File ULT-AGG Co File ULT-AGG EXCH EXCH EXCH MF-AGG ULT-AGG ULT-AGG MF-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation outperform neutral hold overweight hold neutral market perform
Amt Held 153'020 140'000 138'228 130'405 127'452 113'290 113'000 112'815 101'785 93'398 78'816 65'800 51'269 35'744 33'447 31'412 27'234 25'500 23'312 19'100
% Out 4.01 3.67 3.62 3.42 3.34 2.97 2.96 2.96 2.67 2.45 2.07 1.72 1.34 0.94 0.88 0.82 0.71 0.67 0.61 0.5
Weighting
Change 5 3 3 5 3 3 3
M M M U M D D
Latest Chg 117 853 (60'274) (15'539) 3'170 (5'489) (1'003) (60) 51 (1'100) 5'874 1'010
Target Price 430 350 385 #N/A N/A 360 370 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2012 30.06.2012 30.06.2012 25.09.2013 30.06.2012 31.05.2013 07.09.2011 27.07.2009 08.10.2009 31.12.2012 31.05.2013 30.04.2013 28.03.2013 30.06.2012 31.05.2013 31.05.2013 30.04.2013 30.04.2013 30.06.2013 31.07.2013
Date 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided
Inst Type n/a Corporation n/a Investment Advisor n/a Investment Advisor Investment Advisor n/a Other Government Unclassified Unclassified Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 23.09.2013 16.09.2013 16.09.2013 20.08.2013 23.04.2013 18.03.2013 13.03.2013
27.09.2013
Straumann Holding AG Straumann Holding AG develops, produces and sells dental implants. The Company manufactures metal devices implantable in the jaw, in place of missing teeth, to which prosthetic teeth are attached. Straumann has subsidiaries throughout Europe and North America. The Company sells its products worldwide.
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (10.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance STMN SE EQUITY YTD Change STMN SE EQUITY YTD % CHANGE
Price/Volume
12/2012 06/yy 182.00 97.90 21'866.00 165 -9.34% 68.54% 80.38% 15.7 2'586.63 0.06 0.0 0.0 146.74 2'461.92
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.6 M .5 M .4 M .3 M .2 M .1 M
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 778.7 3.59x 101.0 27.70x 8.1 356.73x
200 180 160 140 120 100 80 60 40 20 0 s-12
31.12.2009 31.12.2010 736.4 737.6 5.86x 4.07x 217.9 211.3 19.81x 14.20x 146.4 131.1 31.18x 25.57x Profitability
LTM-4Q 31.12.2011 693.6 3.07x 116.7 18.26x 71.0 35.70x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 686.3 2.31x 95.6 16.56x 36.4 47.46x 95.56 60.97 8.88% 8.15% 5.23% 7.43% 0.77% 77.5% 14.5% 9.5% 5.3% 2.96 2.23 0.01% 0.01% 5.88 2.44
Price/ Cash Flow
06/yy 558.1 0.00x 0.0 0.00x 0.0 0.00x
LTM 06/yy 679.3 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
0.97 7.55 34.58% 52.00% 0.974 21 2.905 34'411 52'091 40'522 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 681.5 701.6 179.4 175.8 3.52x 3.32x 150.9 170.1 16.28x 14.44x 105.8 121.3 23.23x 20.72x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
131.27 110.59 -1.26 2.02 0.0% 0.0% 0.77 6.84 62.03 149.52 146.52
Sales/Revenue/Turnover
25.00
900.0 800.0
20.00
700.0 600.0
15.00
500.0 400.0
10.00
300.0 200.0
5.00
100.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Straumann Holding AG Holdings By:
All
Holder Name STRAUMANN THOMAS GIC PRIVATE LIMITED MAAG RUDOLF PARVUS ASSET MANAGEM DE MOURA CUNHA SIMON STRAUMANN GABRIELLA SPRUCEGROVE INVESTME MANNING & NAPIER ADV BAILLIE GIFFORD AND NORGES BANK UBS AG CREDIT SUISSE AG CARMIGNAC GESTION HENDERSON GLOBAL INV HENDERSON GLOBAL INV OPPENHEIMERFUNDS INC SWISSCANTO FONDSLEIT PICTET FUNDS BLACKROCK ALLIANZ ASSET MANAGE
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios HENDERSON EUROPEAN F Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a
Firm Name
Analyst
Morgan Stanley Jefferies Commerzbank Corporates & Markets Sanford C. Bernstein & Co Exane BNP Paribas Goldman Sachs HSBC Zuercher Kantonalbank Bank am Bellevue Credit Suisse Berenberg Bank Bank Vontobel AG Kepler Cheuvreux Main First Bank AG Barclays Northcoast Research Deutsche Bank UBS EVA Dimensions
MICHAEL K JUNGLING INGEBORG OIE OLIVER METZGER LISA BEDELL CLIVE JULIEN DORMOIS VERONIKA DUBAJOVA HENDRIK LOFRUTHE SIBYLLE BISCHOFBERGER FRICK GINA FRANCIOLI CHRISTOPH GRETLER TOM JONES CARLA BAENZIGER MAJA PATAKI STEPHAN VOLLERT ALEXANDER KLEBAN EDWIN SNYDER YI-DAN WANG MARTIN WALES TIMOTHY STANISH
Source Research ULT-AGG Co File EXCH EXCH Co File EXCH EXCH EXCH MF-AGG ULT-AGG ULT-AGG MF-AGG MF-USA MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG
Recommendation Underwt/Attractive hold reduce outperform underperform Sell/Neutral neutral market perform hold outperform buy hold reduce underperform underweight neutral buy neutral sell
Amt Held 2'712'936 2'165'138 1'912'533 1'579'616 767'700 533'001 474'035 465'447 461'120 215'259 186'982 177'549 125'454 97'000 97'000 63'087 60'038 59'474 53'080 45'600
% Out 17.31 13.81 12.2 10.08 4.9 3.4 3.02 2.97 2.94 1.37 1.19 1.13 0.8 0.62 0.62 0.4 0.38 0.38 0.34 0.29
Weighting
Change 1 3 2 5 1 1 3 3 3 5 5 3 2 1 1 3 5 3 1
M M M U M M M U M M M M M M M M M M M
Latest Chg (1'566'749) 1'084'312 (4'939) 15'288 (1'221) (1'228) (779) (779) (1'097) (6'821) 11'193 (1'300)
Target Price 123 165 145 205 145 118 170 #N/A N/A 150 185 190 183 130 130 127 #N/A N/A 190 143 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 27.11.2012 22.07.2013 31.12.2011 25.07.2013 05.07.2013 31.12.2011 23.08.2012 22.06.2012 18.01.2013 31.12.2012 31.07.2013 31.05.2013 28.06.2013 31.03.2013 31.03.2013 31.07.2013 28.03.2013 31.05.2013 25.09.2013 31.05.2013
Date 12 month 12 month 6 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided
Inst Type n/a Government n/a Investment Advisor n/a n/a Investment Advisor Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.09.2013 13.09.2013 09.09.2013 09.09.2013 05.09.2013 27.08.2013 26.08.2013 22.08.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013 20.08.2013 26.07.2013 06.06.2013
27.09.2013
Temenos Group AG Temenos Group AG provides integrated software for the banking sector. The Company develops, distributes, implements, and supports its process-oriented, real-time enterprise software designed for the management of administrative tasks at banks and financial services companies. Temenos operates offices in Europe, North America, Asia, and the Middle East.
Price/Volume 30
1.2 M 1.0 M
15
Latest Fiscal Year: LTM as of: 52-Week High (09.08.2013) 52-Week Low (10.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TEMN SE EQUITY YTD Change TEMN SE EQUITY YTD % CHANGE
12/2012 06/yy 25.85 13.28 660'157.00 22.4 -13.35% 68.72% 66.99% 72.0 1'613.32 215.84 0.0 0.0 117.73 1'931.38
.8 M .6 M
10
.4 M 5 0 s-12
.2 M o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.4 M
20
Valuation Analysis
31.12.2008 406.9 2.23x 100.2 9.04x 64.7 11.83x
1.6 M
25
31.12.2009 31.12.2010 370.3 448.0 4.56x 6.65x 127.4 123.1 13.25x 24.19x 68.6 61.6 22.14x 42.37x Profitability
LTM-4Q 31.12.2011 473.5 2.61x 88.5 13.95x (28.3) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 450.2 2.91x 107.9 12.13x 24.2 50.07x 107.92 48.12 10.69% 8.17% 5.61% 13.43% 9.37% 0.54% 68.3% 27.9% 15.1% 5.4% 1.27 1.27 23.91% 55.81% 1.85 -
Price/ Cash Flow
06/yy 453.9 11.49x 116.4 11.61x (7.1) 0.00x
LTM 06/yy 457.8 17.60x 127.5 28.73x 47.8 35.39x
FY+1
.0 M s-13
1.39 62.12 64.42% 41.81% 1.395 17 3.471 451'718 336'539 308'725 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 474.7 508.9 117.5 143.0 3.95x 3.59x 16.58x 13.09x 139.1 159.6 34.0 56.2 13.94x 12.15x 12.92x 12.36x 70.0 83.5 19.0 37.5 21.76x 18.58x 20.33x 19.58x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
15.41 14.62 1.16 1.69 55.8% 35.8% 0.54 34.02 197.05 -
Sales/Revenue/Turnover
35.00
500.0 450.0
30.00
400.0
25.00
350.0 300.0
20.00
250.0 200.0
15.00
150.0
10.00
100.0 5.00 0.00 01.01.2010
50.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Temenos Group AG Holdings By:
All
Holder Name MASSACHUSETTS MUTUAL OPPENHEIMERFUNDS INC PATINEX AG ALKEN LUXEMBOURG SAR TEMENOS GROUP AG BLACKROCK UBS AG ODDO ASSET MANAGEMEN CREDIT SUISSE AG AVIVA PLC STANDARD LIFE INVEST ZADIG GESTION LUXEMB CLASSIC FUND MGMT AG PICTET FUNDS NORGES BANK ZUERCHER KANTONALBAN VONTOBEL ASSET MANAG YORK CAPITAL MANAGME BAILLIE GIFFORD AND ANDREADES ANDREAS
Firm Name Credit Suisse Bryan Garnier & Cie Goldman Sachs Morgan Stanley Bank am Bellevue Main First Bank AG Baader Bank Mirabaud Securities Zuercher Kantonalbank Berenberg Bank Bank Vontobel AG Exane BNP Paribas Barclays UBS Kepler Cheuvreux Bankhaus Metzler EVA Dimensions
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a n/a
Analyst FELIX REMMERS GREGORY RAMIREZ MOHAMMED MOAWALLA ADAM WOOD SANDRA DIETSCHY CHANDRAMOULI SRIRAMAN KNUT WOLLER MARK DIETHELM ANDREAS MUELLER DAUD KHAN TAKIS SPILIOPOULOS BRICE PRUNAS GERARDUS VOS MICHAEL BRIEST XAVIER CAROEN ULRICH TRABERT ANDREW S ZAMFOTIS
Source EXCH MF-AGG Co File Co File EXCH ULT-AGG ULT-AGG Co File ULT-AGG Co File RNS-RUL8 EXCH MF-AGG ULT-AGG RNS-RUL8 RNS-RUL8 MF-AGG RNS-RUL8 RNS-RUL8 Co File
Recommendation underperform buy neutral/attractive Overwt/In-Line hold outperform sell neutral outperform sell buy outperform overweight buy buy sell underweight
Amt Held 7'170'920 6'846'210 3'722'992 3'638'595 3'618'030 2'311'427 2'283'476 2'189'949 2'177'404 2'170'741 2'038'000 1'875'000 1'477'099 1'420'462 1'331'523 1'083'505 1'005'500 975'000 948'495 929'982
% Out 9.96 9.51 5.17 5.05 5.02 3.21 3.17 3.04 3.02 3.01 2.83 2.6 2.05 1.97 1.85 1.5 1.4 1.35 1.32 1.29
Weighting
Change 1 5 3 5 3 5 1 3 5 1 5 5 5 5 5 1 1
N M M M M N M D M M M M M M M M U
Latest Chg (74'429) 137'240 1'167'530 (12'895) (94'634) (1'254'000) 178'223 7'394 (6'000) (98'000) 105'000 (10'682) -
Target Price 18 28 32 24 26 28 16 25 #N/A N/A 18 31 25 27 27 27 17 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 12.09.2013 Insurance Company 31.07.2013 Investment Advisor 27.03.2013 Private Equity 27.03.2013 Investment Advisor 08.08.2013 Corporation 25.09.2013 Investment Advisor 31.05.2013 Unclassified 27.03.2013 Investment Advisor 31.05.2013 Investment Advisor 27.03.2013 Investment Advisor 08.03.2012 Investment Advisor 16.04.2013 Other 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 10.02.2012 Government 28.02.2012 Investment Advisor 30.04.2013 Investment Advisor 09.02.2012 Hedge Fund Manager 24.02.2012 Investment Advisor 31.12.2012 n/a
Date Not Provided 6 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided
Date 26.09.2013 25.09.2013 11.09.2013 04.09.2013 03.09.2013 28.08.2013 14.08.2013 13.08.2013 30.07.2013 30.07.2013 30.07.2013 30.07.2013 30.07.2013 29.07.2013 29.07.2013 28.06.2013 06.06.2013
27.09.2013
Banque Cantonale Vaudoise 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.
Price/Volume 600
12/2012 12/yy 549.04 445.00 6'203.00 495.25 -9.80% 11.29% 47.58% 8.6 4'262.22 8'415.00 0.0 1.0 6'742.00 -
Price/ Cash Flow
1.20
.0 M .0 M .0 M
200
.0 M .0 M
100
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
.0 M
300
Latest Fiscal Year: LTM as of: 52-Week High (26.04.2013) 52-Week Low (24.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 22.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BCVN SE EQUITY YTD Change BCVN SE EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
400
Valuation Analysis
31.12.2008 1'565.7 356.3 7.68x
.0 M
500
31.12.2009 31.12.2010 1'371.2 1'351.6 300.6 313.2 11.77x 13.49x Profitability
LTM-4Q 31.12.2011 1'351.7 302.1 13.00x
31.12.2012 1'321.2 311.0 13.43x 36.52% 37.66% 0.76% 10.80% 2.70% 0.03% 29.1% 21.14% 322.41% -
12/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
LTM 12/yy 1'229.4 0.00x 0.0 0.00x 311.0 13.74x
FY+1
.0 M s-13
0.69 2.81 6.79% 8.39% 0.686 7 3.000 7'187 6'782 6'753 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 997.2 1'030.8 252.0 247.0 295.0 296.6 14.45x 13.98x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
05.12.2011 AA STABLE 02.12.2008 A-1+ 322.4% 76.3% 0.03 2.15 -
Sales/Revenue/Turnover
2'000.0 1'800.0
1.00
1'600.0 1'400.0
0.80 0.60 0.40
1'200.0 1'000.0 800.0 600.0 400.0
0.20
200.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Banque Cantonale Vaudoise Holdings By:
All
Holder Name CANTON OF VAUD NORGES BANK UBS AG CREDIT SUISSE AG THORNBURG INVESTMENT BLACKROCK VANGUARD GROUP INC SCHRODER INVESTMENT SWISSCANTO FONDSLEIT PICTET FUNDS NEW JERSEY DIVISION BNP PARIBAS VONTOBEL ASSET MANAG SCHRODER INVESTMENT JUPITER ASSET MANAGE ALLIANZ ASSET MANAGE PARVEST INVESTMENT M SARASIN KIENER PASCAL STEIMER OLIVIER
Firm Name Main First Bank AG Bank am Bellevue Helvea Zuercher Kantonalbank Bank Vontobel AG EVA Dimensions UBS
Portfolio Name n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a
Analyst KILIAN MAIER MARC DEUSTER TIM DAWSON ANDREAS VENDITTI TERESA NIELSEN DOUG WALTERS DANIELE BRUPBACHER
Source Co File MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG Co File Co File
Recommendation outperform hold buy market perform hold underweight sell
Amt Held 5'766'154 87'516 82'814 51'100 44'400 34'594 34'516 32'073 27'261 25'388 24'618 18'151 16'900 16'170 16'000 12'154 10'780 9'201 8'355 8'074
% Out 67 1.02 0.96 0.59 0.52 0.4 0.4 0.37 0.32 0.29 0.29 0.21 0.2 0.19 0.19 0.14 0.13 0.11 0.1 0.09
Weighting
Change 5 3 5 3 3 1 1
M M M M M M N
Latest Chg 3'820 (742) 1'279 (1'714) 1'235 (1'710) 378 596 (1'200) 4'000 (34) 988 -
Target Price 500 490 519 #N/A N/A 515 #N/A N/A 430
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Government 31.12.2012 Government 31.05.2013 Unclassified 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor 25.09.2013 Investment Advisor 30.06.2013 Unclassified 30.08.2013 Investment Advisor 28.03.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 30.04.2013 Unclassified 30.04.2013 Investment Advisor 28.09.2012 Investment Advisor 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Investment Advisor 30.04.2013 Unclassified 31.12.2012 n/a 31.12.2012 n/a
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month
Date 18.09.2013 10.09.2013 27.08.2013 23.08.2013 23.08.2013 06.06.2013 07.03.2013
27.09.2013
Valiant Holding Valiant Holding AG, through its subsidiaries, provides financial services in Switzerland. The company offers a range of products and services in the areas of retail banking, business banking, private banking, and asset management.
Price/Volume 120
.5 M .4 M
100
.4 M
80
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.11.2012) 52-Week Low (13.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance VATN SE EQUITY YTD Change VATN SE EQUITY YTD % CHANGE
12/2012 01/yy 100.66 76.90 24'087.00 87.85 -12.73% 14.24% 49.45% 15.8 1'387.37 6'510.11 0.0 0.0 1'814.22 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
.3 M .2 M
40
.2 M .1 M
20
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 731.7 148.6 21.96x
.3 M
60
31.12.2009 31.12.2010 731.2 707.1 148.5 122.5 22.77x 16.88x Profitability
31.12.2011 614.6 112.6 16.68x
31.12.2012 616.8 107.6 12.76x 26.59% 33.34% 0.43% 5.84% 1.32% 0.02% 28.3% 25.93% 389.86% -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.63 14.97 10.68% 4.95% 0.625 3 3.000 17'663 17'883 17'368 FY+2
12/13 Y 12/14 Y 389.0 386.0 109.0 107.0 12.62x 12.84x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
389.9% 79.6% 0.02 3.45 -
Sales/Revenue/Turnover
800.0 700.0 600.0
0.80 0.60
500.0 400.0 300.0
0.40 0.20
200.0 100.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Valiant Holding Holdings By:
All
Holder Name UBS AG HIGHCLERE INTL INVES NORGES BANK VALIANT HOLDING AG CREDIT SUISSE AG VANGUARD GROUP INC DIMENSIONAL FUND ADV PICTET FUNDS VONTOBEL ASSET MANAG BLACKROCK SWISSCANTO FONDSLEIT HAEUSERRMANN MARKUS STREIT KURT BEYELER ROLF HOBMEIER MICHAEL BANK OF NEW YORK MEL NYFFELER PAUL ZGRAGGEN EDUARD GAFNER MARTIN GERIFONDS SA
Firm Name Main First Bank AG Zuercher Kantonalbank EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios
Analyst KILIAN MAIER ANDREAS BRUN DOUG WALTERS
Source ULT-AGG EXCH EXCH EXCH ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG Co File Co File Co File Co File MF-AGG Co File Co File Co File MF-AGG
Recommendation outperform market perform underweight
Amt Held 503'446 482'652 475'013 145'350 131'899 96'993 69'696 66'001 53'000 48'267 39'554 36'272 31'598 27'445 26'149 19'831 19'638 16'576 15'430 14'015
% Out 3.19 3.06 3.01 0.92 0.84 0.61 0.44 0.42 0.34 0.31 0.25 0.23 0.2 0.17 0.17 0.13 0.12 0.1 0.1 0.09
Latest Chg
Weighting
Change
Target Price
5 3 1
M N M
64 (253) 7'501 518 (469) (1'876) 204 (71)
100 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 03.07.2013 27.03.2013 11.06.2013 28.06.2011 31.05.2013 30.06.2013 30.04.2013 31.05.2013 30.04.2013 25.09.2013 28.03.2013 31.12.2010 31.12.2010 31.12.2010 31.12.2010 26.09.2013 31.12.2010 31.12.2010 31.12.2010 31.03.2013
Date 12 month Not Provided Not Provided
Inst Type Unclassified Investment Advisor Government Corporation Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a n/a n/a Investment Advisor n/a n/a n/a Investment Advisor
Date 18.09.2013 12.08.2013 06.06.2013
27.09.2013
Kuoni Reisen Holding AG Kuoni Reisen Holding AG is a global travel-related service provider with activities in three primary areas: Destination Management Services, Tour Operating and Visa Services. The Company focuses on the B2B travel industry in providing hotel databases transactions and destination services for travel agencies, online portals and tour operators.
Price/Volume 400 350 300 250 200
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (07.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 22.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KUNN SE EQUITY YTD Change KUNN SE EQUITY YTD % CHANGE
12/2012 12/yy 371.00 237.31 3'777.00 365.25 -1.55% 53.91% 92.71% 3.7 1'460.42 233.54 0.0 8.1 334.55 1'267.02
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100 50 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 4'855.0 0.14x 199.6 3.39x 150.7 7.26x
150
31.12.2009 31.12.2010 3'893.6 3'983.6 0.17x 0.24x 67.5 113.2 9.80x 8.54x 0.2 21.3 4362.50x 61.14x Profitability
LTM-4Q 31.12.2011 5'111.3 0.16x 167.0 5.01x 31.8 24.40x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 5'845.5 0.17x 171.2 5.82x (14.8) 171.19 64.70 1.11% 0.13% -0.44% -1.79% 2.14% 18.9% 3.7% 1.9% -0.3% 0.60 0.48 9.69% 31.85% 11.91 -
Price/ Cash Flow
.1 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M s-13
12/yy 5'298.2 0.13x 270.7 0.00x 254.7 0.00x
LTM 12/yy 5'338.4 0.12x 89.7 0.00x 87.4 0.00x
FY+1
0.94 3.33 41.35% 34.77% 0.936 17 3.882 7'719 11'968 11'173 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 5'798.6 5'979.5 0.26x 0.24x 206.9 235.6 6.13x 5.39x 82.2 109.4 15.39x 12.47x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
14.67 12.33 -0.92 1.07 31.8% 24.0% 2.14 31.59 30.65 -
Sales/Revenue/Turnover
30.00
7'000.0
25.00
6'000.0 5'000.0
20.00
4'000.0 15.00
3'000.0
10.00
2'000.0
5.00
1'000.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Kuoni Reisen Holding AG Holdings By:
All
Holder Name SILCHESTER INTL INVE MIGROS GENOSSEN PICTET FUNDS UBS AG KUONI REISEN HOLDING VONTOBEL ASSET MANAG VANGUARD GROUP INC SCHRODER INVESTMENT NORGES BANK SPARINVEST SWISSCANTO FONDSLEIT INVESCO LTD CREDIT SUISSE AG LOMBARD ODIER ASSET FIL LIMITED T ROWE PRICE ASSOCIA JULIUS BAER MULTICOO MIRABAUD ASSET MANAG LLB FONDSLEITUNG AG JULIUS BAER ASSET MA
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Firm Name
Analyst
Main First Bank AG Zuercher Kantonalbank AlphaValue Commerzbank Corporates & Markets Goldman Sachs Bank am Bellevue UBS Bank Vontobel AG Natixis Exane BNP Paribas Helvea JPMorgan Deutsche Bank Kepler Cheuvreux EVA Dimensions Credit Suisse
ALAIN-SEBASTIAN OBERHUBER MARCO STRITTMATTER BERENICE LACROIX JOHANNES BRAUN NICK EDELMAN ROLF KUNZ ALEX BRIGNALL JEAN-PHILIPPE BERTSCHY GEOFFREY D'HALLUIN MATTHIAS DESMARAIS CHRISTIAN BURGER JAAFAR MESTARI GEOF COLLYER BEAT KEISER CRAIG STERLING PATRICK JNGLIN
Source Co File Co File ULT-AGG ULT-AGG Co File MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation outperform market perform reduce buy Buy/Neutral buy neutral buy neutral neutral buy neutral buy buy sell neutral
Amt Held 757'704 284'656 220'080 162'588 107'742 97'020 91'095 74'797 73'959 64'369 60'349 46'949 30'916 30'000 25'976 23'657 22'531 18'400 18'000 13'639
% Out 20.21 7.59 5.87 4.34 2.87 2.59 2.43 2 1.97 1.72 1.61 1.25 0.82 0.8 0.69 0.63 0.6 0.49 0.48 0.36
Weighting
Change 5 3 2 5 5 5 3 5 3 3 5 3 5 5 1 3
M M M M M M M M M M M M M M D M
Latest Chg 8'144 23 10'300 1'141 6'653 (1'108) (1'229) 37'571 (52) 5'068 1'499 23'643 (309) 17'800 5'000 (82)
Target Price 450 #N/A N/A 348 460 410 425 340 420 350 330 410 350 398 385 #N/A N/A 300
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.05.2013 31.05.2013 31.12.2012 30.04.2013 30.06.2013 30.08.2013 31.12.2012 31.07.2013 28.03.2013 26.09.2013 31.05.2013 31.05.2013 30.04.2013 30.06.2013 31.05.2013 31.03.2013 30.06.2013 30.06.2013
Date 12 month Not Provided 6 month 6 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided
Inst Type Investment Advisor Other Investment Advisor Unclassified Other Investment Advisor Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.09.2013 12.09.2013 12.09.2013 05.09.2013 28.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 19.08.2013 15.08.2013 06.08.2013 22.05.2013 25.03.2013
27.09.2013
Allreal Holding AG Allreal Holding AG develops and manages real estate. The Company operates as a general contractor offering planning, architect, and construction management services. Allreal also provides renovation services and manages a portfolio of apartment, office, and commercial buildings.
Price/Volume 160 140 120 100 80
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (29.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 22.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ALLN SE EQUITY YTD Change ALLN SE EQUITY YTD % CHANGE
12/2012 01/yy 139.50 125.10 8'678.00 125.8 -9.82% 0.56% 9.03% 15.9 2'005.48 1'563.60 0.0 0.0 26.10 3'713.68
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40 20 0 s-12
31.12.2009 31.12.2010 215.8 656.0 13.28x 4.84x 137.9 170.3 20.78x 18.66x 88.6 116.4 15.75x 15.48x Profitability
31.12.2011 831.8 4.16x 182.6 18.93x 146.8 12.93x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 868.6 4.36x 172.3 21.97x 98.0 22.29x 172.30 171.20 15.75% 14.76% 2.33% 4.92% 2.66% 0.23% 18.7% 11.3% 39.80% 81.98% -
Price/ Cash Flow
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.52 15.30 -5.03% -7.18% 0.524 4 2.500 20'636 15'183 13'751 FY+2
12/13 Y 12/14 Y 278.0 287.3 12.98x 12.67x 191.7 201.7 19.36x 18.40x 122.0 135.0 17.11x 15.80x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
3.92 -0.79 9.97 10.30 82.0% 45.0% 0.23 -
Sales/Revenue/Turnover
50.00
1'000.0
45.00
900.0
40.00
800.0
35.00
700.0
30.00
600.0
25.00 20.00
500.0 400.0
15.00
300.0
10.00
200.0
5.00
100.0
0.00 01.01.2010
o-12
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 207.9 12.02x 136.9 18.25x 90.7 13.39x
60
.1 M .1 M .1 M .1 M .1 M .1 M .0 M .0 M .0 M .0 M .0 M s-13
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Allreal Holding AG Holdings By:
All
Holder Name HELVETIA PATRIA GRUP BVK PERSONALVORSORGE SCHWEIZERISCHE MOBIL CREDIT SUISSE AG NORGES BANK BLACKROCK DIMENSIONAL FUND ADV VONTOBEL ASSET MANAG SWISSCANTO FONDSLEIT RAIFFEISEN SCHWEIZ L VANGUARD GROUP INC UBS AG PICTET FUNDS IAM INDEPENDENT ASSE JULIUS BAER ASSET MA SEI INVESTMENT MANAG KBC GROUP NV ALLREAL HOLDING AG VONTOBEL ASSET MANAG JULIUS BAER MULTICOO
Firm Name UBS Bank Vontobel AG EVA Dimensions Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst ANDRE RUDOLF VON ROHR STEFAN SCHUERMANN DOUG WALTERS MARKUS WAEBER
Source EXCH Co File EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG EXCH MF-AGG MF-AGG
Recommendation neutral hold sell market perform
Amt Held 6'737'352 603'490 445'814 378'370 223'408 174'032 172'768 152'430 144'358 99'505 91'267 88'587 82'597 36'897 28'506 25'943 15'727 15'496 14'300 11'525
% Out 42.26 3.79 2.8 2.37 1.4 1.09 1.08 0.96 0.91 0.62 0.57 0.56 0.52 0.23 0.18 0.16 0.1 0.1 0.09 0.07
Weighting
Change 3 3 1 3
M M M D
Latest Chg 382'059 (4'718) 118 1'088 (7'251) 5'935 (855) 8'667 (152) 1 (33'906) (2'100) -
Target Price 135 145 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 20.09.2012 31.12.2009 11.05.2010 31.05.2013 31.12.2012 25.09.2013 30.04.2013 30.04.2013 28.03.2013 30.04.2013 30.06.2013 30.06.2013 31.05.2013 30.04.2013 30.06.2013 30.04.2013 31.07.2013 16.05.2012 30.04.2013 31.05.2013
Date 12 month Not Provided Not Provided Not Provided
Inst Type Other Investment Advisor Holding Company Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Holding Company Investment Advisor Investment Advisor
Date 27.08.2013 27.08.2013 06.06.2013 16.01.2013
27.09.2013
Logitech International SA Logitech International S.A. manufactures personal computer input devices. The Company produces computer mice which help the user move the cursor around the computer screen quickly, trackballs, game controllers, keyboards, PC video cameras, and multimedia speakers. The Company sells its products worldwide.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (02.10.2012) 52-Week Low (29.04.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 11.09.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance LOGN SE EQUITY YTD Change LOGN SE EQUITY YTD % CHANGE
03/2013 06/yy 8.92 5.73 1'075'589.00 8.04 -9.87% 40.31% 72.73% 173.1 1'391.78 0.00 0.0 0.0 333.82 1'219.87
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
9.0 M
8
8.0 M
7
7.0 M
6
6.0 M
5
5.0 M
4
4.0 M
3
3.0 M
2
2.0 M
1
1.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.03.2009 2'208.8 0.61x 182.4 7.44x 107.0 17.19x
9
31.03.2010 31.03.2011 1'966.7 2'362.9 1.31x 1.17x 151.0 218.6 17.02x 12.61x 65.0 128.5 44.61x 24.74x Profitability
LTM-4Q 31.03.2012 2'316.2 0.35x 144.5 5.56x 71.5 19.02x
31.03.2013 2'099.9 0.36x 75.5 9.88x (228.1) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
75.45 7.96 0.38% -12.08% -11.21% -20.51% 1.35% 33.7% 4.9% -8.2% -10.9% 1.86 1.13 0.00% 0.00% 9.75 4.78
Price/ Cash Flow
06/yy 2'304.4 2.00x 160.0 10.64x 49.7 41.40x
LTM 06/yy 2'109.2 1.91x 103.9 7.48x (174.9) 0.00x
FY+1
.0 M s-13
0.64 140.80 -1.39% 19.10% 0.645 18 3.111 757'831 1'242'869 981'019 FY+2
FQ+1
FQ+2
03/14 Y 03/15 Y 09/13 Q2 12/13 Q3 2'040.3 2'076.3 502.4 596.7 0.57x 0.53x 2.47x 1.96x 122.1 147.4 29.7 55.6 10.04x 8.32x 9.15x 8.72x 50.5 74.0 9.5 32.4 27.02x 18.44x 29.05x 26.78x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-3.07 0.00 0.0% 0.0% 1.35 23.40 37.43 76.37 73.25 31.85
Sales/Revenue/Turnover
16.00
2'500.0
14.00
2'000.0
12.00 10.00
1'500.0
8.00
1'000.0
6.00 4.00
500.0
2.00 0.00 02.04.2010
0.0 02.10.2010
02.04.2011
02.10.2011
02.04.2012
02.10.2012
02.04.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Logitech International SA Holdings By:
All
Holder Name LOGITECH INTERNATION BOREL DANIEL FMR LLC DNB NOR ASSET MANAGE FRANKLIN RESOURCES MARATHON ASSET MANAG NORGES BANK CAPITAL GROUP COMPAN UBS AG CREDIT SUISSE AG CREDIT AGRICOLE SA NEW JERSEY DIVISION ALLIANZ ASSET MANAGE DEUTSCHE BANK AG LOMBARD ODIER ASSET VALINOR MANAGEMENT L ROYCE AND ASSOCIATES SKANDIA FONDER AB COATUE MANAGEMENT LL VANGUARD GROUP INC
Firm Name AlphaValue Goldman Sachs EVA Dimensions Raymond James Helvea Bank am Bellevue Exane BNP Paribas Mirabaud Securities Avondale Partners LLC Credit Suisse Morgan Stanley Bank Vontobel AG Barclays JPMorgan Pacific Crest Securities Wedge Partners S&P Capital IQ UBS Zuercher Kantonalbank
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a CREDIT AGRICOLE SA Multiple Portfolios n/a n/a Multiple Portfolios VALINOR MANAGEMENT L ROYCE & ASSOCIATES L Multiple Portfolios COATUE MANAGEMENT LL n/a
Analyst HEINZ STEFFEN ALEXANDER DUVAL ANDREW S ZAMFOTIS TAVIS C MCCOURT STEFAN GAECHTER SANDRA DIETSCHY ALEXANDER PETERC MARK DIETHELM JOHN F BRIGHT FELIX REMMERS ANDREW HUMPHREY MICHAEL FOETH ANDREW M GARDINER PAUL T COSTER ANDY HARGREAVES KIRK ADAMS ANGELO ZINO JOERN IFFERT ANDREAS MUELLER
Source EXCH Form 4 ULT-AGG MF-AGG ULT-AGG EXCH EXCH ULT-AGG ULT-AGG ULT-AGG 13F MF-AGG ULT-AGG ULT-AGG MF-AGG 13F 13F MF-AGG 13F ULT-AGG
Recommendation add neutral/neutral overweight market perform hold hold outperform neutral market underperform neutral Equalwt/No Rating hold underweight underweight sector perform no rating system hold neutral outperform
Amt Held 15'111'187 10'366'743 9'800'000 6'038'748 5'700'247 5'358'296 5'293'034 4'830'000 4'547'270 3'486'208 2'570'310 2'400'000 2'160'545 1'643'834 1'335'783 1'298'319 1'287'100 1'276'157 1'125'376 1'084'473
% Out 8.73 5.99 5.66 3.49 3.29 3.1 3.06 2.79 2.63 2.01 1.48 1.39 1.25 0.95 0.77 0.75 0.74 0.74 0.65 0.63
Weighting
Change
4 3 5 3 3 3 5 3 2 3 3 3 1 1 3 #N/A N/A 3 3 5
M M D M M M M N M M M M M M M M U M U
Latest Chg (25'743) (3'415'705) 611'104 1'789'440 2'433'282 (50'977) 15'284 900'000 (218'911) 291'799 111'421 861'526 (71'800) 541'398 734'057 57'799
Target Price 8 9 #N/A N/A #N/A N/A 7 7 9 7 5 6 7 8 6 7 #N/A N/A #N/A N/A 7 7 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 04.01.2013 Unclassified 05.09.2013 n/a 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 05.04.2013 Investment Advisor 25.04.2013 Government 06.08.2013 Investment Advisor 30.06.2013 Unclassified 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.03.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Unclassified
Date 6 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided 15 month Not Provided Not Provided 12 month 12 month Not Provided
Date 26.09.2013 11.09.2013 11.09.2013 04.09.2013 04.09.2013 03.09.2013 02.09.2013 22.08.2013 02.08.2013 29.07.2013 26.07.2013 26.07.2013 26.07.2013 25.07.2013 25.07.2013 09.07.2013 05.06.2013 27.05.2013 23.05.2013
27.09.2013
Luzerner Kantonalbank AG Luzerner Kantonalbank is a Swiss regional bank. The Bank offers deposits, loans including mortgage loans, investment counseling and asset management. Luzerner Kantonalbank serves the Canton of Lucerne through numerous full and secondary branches.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (02.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance LUKN SE EQUITY YTD Change LUKN SE EQUITY YTD % CHANGE
12/2012 06/yy 380.05 325.05 807.00 360.75 -5.08% 10.98% 59.91% 8.5 3'066.38 5'639.41 0.0 0.0 2'920.51 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
.0 M
350
.0 M
300
.0 M
250
.0 M
200
.0 M
150
.0 M
100
.0 M
50
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 871.3 143.3 14.72x
400
31.12.2009 31.12.2010 754.2 730.0 140.7 149.4 16.61x 17.69x Profitability
LTM-4Q 31.12.2011 719.4 158.6 16.73x
31.12.2012 685.4 168.3 16.92x 44.91% 43.49% 0.63% 9.71% 2.42% 0.02% 37.2% 20.11% 364.20% -
06/yy 704.4 0.00x 0.0 0.00x 165.1 16.98x
LTM 06/yy 673.1 0.00x 0.0 0.00x 172.7 17.16x
FY+1
.0 M s-13
0.46 3.25 11.52% 10.86% 0.460 2 2.000 956 1'428 1'746 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 427.0 437.0 183.0 188.0 16.65x 16.16x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
12.09.2008 AA+ NEG 29.08.2002 A-1+ 364.2% 78.5% 0.02 4.22 -
Sales/Revenue/Turnover
1'000.0 900.0
1.00
800.0 700.0
0.80 0.60 0.40
600.0 500.0 400.0 300.0 200.0
0.20
100.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Luzerner Kantonalbank AG Holdings By:
All
Holder Name CANTON OF LUCERNE CREDIT SUISSE AG SWISSCANTO FONDSLEIT UBS AG PICTET FUNDS SCHRODER INVESTMENT DIMENSIONAL FUND ADV KOBLER BERNARD FELDER JOSEF ANTON SCHRODER INVESTMENT SWISSCANTO ANLAGESTI HURSCHLER MARCEL IST FUND MANAGERS BACHMANN MARK SALZMANN DANIEL SKANDIA GLOBAL FUNDS HODEL BEAT GRUETER LEO JULIUS BAER ASSET MA BESSEMER GROUP INCOR
Firm Name EVA Dimensions Zuercher Kantonalbank
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Analyst DOUG WALTERS ANDREAS VENDITTI
Source Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG Co File Co File MF-AGG MF-AGG Co File MF-AGG Co File Co File MF-AGG Co File Co File MF-AGG MF-AGG
Recommendation underweight market perform
Amt Held 5'225'800 25'981 19'230 16'885 13'496 9'092 5'958 5'740 4'155 3'240 2'722 2'688 2'293 2'167 2'014 1'942 1'723 1'629 1'448 1'434
% Out 61.48 0.31 0.23 0.2 0.16 0.11 0.07 0.07 0.05 0.04 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.02 0.02
Weighting
Change 1 3
U M
Latest Chg (910) (559) (261) 35 2 (34) -
Target Price #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.05.2013 28.03.2013 31.05.2013 31.05.2013 28.09.2012 30.04.2013 31.12.2012 31.12.2012 31.12.2012 28.03.2013 31.12.2012 30.04.2013 31.12.2012 31.12.2012 28.06.2013 31.12.2012 31.12.2012 30.06.2013 30.04.2013
Date Not Provided Not Provided
Inst Type Government Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor n/a n/a Investment Advisor Investment Advisor n/a Investment Advisor n/a n/a Investment Advisor n/a n/a Investment Advisor Investment Advisor
Date 13.09.2013 21.08.2013
27.09.2013
Mobimo Holding AG Mobimo Holding AG builds and renovates residential real estate and invests in commercial real estate.
Price/Volume 250
.1 M
200
.1 M .0 M
150
.0 M
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (03.12.2012) 52-Week Low (03.07.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance MOBN SE EQUITY YTD Change MOBN SE EQUITY YTD % CHANGE
100
12/2012 01/yy 215.38 185.10 5'641.00 188.8 -12.34% 2.00% 15.52% 6.2 1'172.24 1'062.91 0.0 3.5 97.65 2'229.05
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 197.2 6.14x 69.3 17.48x 45.0 13.65x
.0 M
50
31.12.2009 31.12.2010 258.7 177.3 6.61x 10.81x 74.4 69.6 22.97x 27.52x 62.5 66.0 12.50x 15.35x Profitability
31.12.2011 230.0 9.10x 81.1 25.80x 80.5 13.45x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 252.4 9.22x 83.7 27.78x 76.3 17.75x 83.72 81.44 21.39% 37.11% 3.09% 6.64% 3.44% 0.09% 36.3% 30.2% 42.20% 88.76% -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.56 5.58 -8.28% -9.95% 0.559 5 2.600 14'810 10'646 10'569 FY+2
12/13 Y 12/14 Y 123.7 121.0 18.08x 19.88x 102.0 93.3 21.86x 23.91x 53.0 53.7 21.29x 22.28x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
3.05 -1.29 12.74 13.65 88.8% 47.0% 0.09 -
Sales/Revenue/Turnover
70.00
300.0
60.00
250.0
50.00
200.0
40.00
150.0 30.00
100.0 20.00
50.0
10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Mobimo Holding AG Holdings By:
All
Holder Name PENSIONSKASSE DES KA MIGROS COOPERATIVE A CREDIT SUISSE AG BLACKROCK NORGES BANK MEILI ALFRED UBS AG SWISSCANTO FONDSLEIT VANGUARD GROUP INC REICHMUTH & CO LEDERMANN URS DIMENSIONAL FUND ADV PICTET FUNDS MORGAN STANLEY FIL LIMITED IAM INDEPENDENT ASSE SARASIN STATE STREET CORP JULIUS BAER MULTICOO KBC GROUP NV
Firm Name Kempen & Co EVA Dimensions Bank Vontobel AG UBS Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Analyst ROBERT WOERDEMAN DOUG WALTERS STEFAN SCHUERMANN ANDRE RUDOLF VON ROHR MARKUS WAEBER
Source Co File Co File ULT-AGG ULT-AGG MF-AGG EXCH ULT-AGG MF-AGG ULT-AGG EXCH Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation underweight underweight hold buy market perform
Amt Held 209'861 204'894 198'783 185'034 172'512 134'560 84'972 77'266 53'754 41'500 34'650 30'442 26'232 22'435 22'084 21'534 20'315 16'523 15'670 12'688
% Out 3.38 3.3 3.2 2.98 2.78 2.17 1.37 1.24 0.87 0.67 0.56 0.49 0.42 0.36 0.36 0.35 0.33 0.27 0.25 0.2
Weighting
Change 1 1 3 5 3
M U M M D
Latest Chg (745) (13'762) (744) (4'541) 3'444 390 (427) 666 446 100 (410) -
Target Price 200 #N/A N/A 210 220 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.05.2013 25.09.2013 31.12.2012 01.02.2011 30.06.2013 28.03.2013 30.06.2013 09.07.2010 31.12.2012 30.04.2013 31.05.2013 30.06.2013 30.04.2013 30.04.2013 30.04.2013 26.09.2013 31.05.2013 31.07.2013
Date 12 month Not Provided Not Provided 12 month Not Provided
Inst Type Other Other Investment Advisor Investment Advisor Government n/a Unclassified Investment Advisor Unclassified Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor
Date 23.09.2013 28.08.2013 16.08.2013 15.08.2013 16.01.2013
27.09.2013
Tecan Group AG Tecan AG develops, manufactures and distributes laboratory automation components and systems. The Company produces robotic sample processors, stand-alone separation and detection devices, laser scanners, integrated systems, and pumps and valves for high precision liquid handling. The products are mainly used by research and diagnostic laboratories.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (11.09.2013) 52-Week Low (22.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 01.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TECN SE EQUITY YTD Change TECN SE EQUITY YTD % CHANGE
12/2012 12/yy 103.40 64.98 38'785.00 96.35 -6.82% 48.28% 87.25% 11.4 1'102.68 4.90 0.0 0.0 144.53 974.63
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.1 M
100
.1 M
80
.1 M
60
.1 M
40
.0 M
20
.0 M
0 s-12
31.12.2009 31.12.2010 356.2 370.5 2.14x 2.11x 68.7 64.7 11.08x 12.07x 49.3 16.2 17.03x 17.33x Profitability
LTM-4Q 31.12.2011 377.0 1.50x 60.4 9.38x 47.6 15.19x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 391.1 1.77x 62.6 11.09x 42.2 19.62x 62.57 52.31 13.37% 13.42% 10.03% 14.12% 0.95% 50.7% 16.3% 13.6% 10.8% 3.39 2.19 1.16% 1.62% 6.09 1.68
Price/ Cash Flow
09/yy 307.7 0.00x 0.0 0.00x 8.4 0.00x
n-12
d-12
j-13
LTM 12/yy 405.9 2.10x 0.0 0.00x 40.6 21.60x
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1
.0 M s-13
0.49 10.10 43.15% 28.18% 0.485 9 4.111 15'655 22'306 21'429 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 406.9 446.1 2.34x 2.00x 69.6 79.3 14.10x 12.36x 45.7 55.1 22.97x 19.36x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
744.86 636.63 -2.00 0.15 1.6% 1.6% 0.95 21.73 55.20 200.55 13.66 222.57
Sales/Revenue/Turnover
450.00
450.0
400.00
400.0
350.00
350.0
300.00
300.0
250.00
250.0
200.00
200.0
150.00
150.0
100.00
100.0
50.00
50.0
0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 396.0 0.93x 56.7 6.53x 25.6 16.60x
120
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Tecan Group AG Holdings By:
All
Holder Name ING GROEP NV UBS AG PICTET FUNDS TECAN GROUP AG CREDIT SUISSE AG SUVA NORGES BANK FMR LLC TIAA CREF INVESTMENT INVESCO LTD ARTISAN PARTNERS HOL SWISSCANTO FONDSLEIT FINANCIERE DE L'ECHI HARRIS ASSOCIATES LP JUPITER ASSET MANAGE MIRABAUD ASSET MANAG SCHRODER INVESTMENT ODDO ASSET MANAGEMEN OPPENHEIMERFUNDS INC KEMPEN CAPITAL MANAG
Firm Name Credit Suisse Zuercher Kantonalbank Berenberg Bank Bank Vontobel AG Main First Bank AG Bank am Bellevue HSBC EVA Dimensions UBS
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst CHRISTOPH GRETLER SIBYLLE BISCHOFBERGER FRICK SCOTT BARDO CARLA BAENZIGER STEPHAN VOLLERT GINA FRANCIOLI JAN KEPPELER TIMOTHY STANISH IAN DOUGLAS-PENNANT
Source Co File ULT-AGG ULT-AGG Co File ULT-AGG Co File Co File ULT-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation outperform market perform buy hold outperform hold neutral overweight buy
Amt Held 1'052'903 663'356 574'091 572'230 368'034 366'227 354'783 343'921 343'338 221'092 214'179 195'395 188'335 173'100 151'500 147'431 140'550 100'761 98'488 97'765
% Out 9.2 5.8 5.02 5 3.22 3.2 3.1 3.01 3 1.93 1.87 1.71 1.65 1.51 1.32 1.29 1.23 0.88 0.86 0.85
Weighting
Change 5 3 5 3 5 3 3 5 5
M M M M M M M U U
Latest Chg 3'052 6'289 26'922 (925) 132'071 214'179 (15'626) (9'242) 21'600 17'000 27'582 -
Target Price 105 #N/A N/A 110 104 120 88 98 #N/A N/A 100
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.07.2013 29.08.2013 31.12.2012 31.05.2013 31.12.2012 31.12.2012 12.04.2013 31.12.2012 26.09.2013 31.03.2013 28.03.2013 31.07.2013 30.06.2013 31.05.2013 31.03.2013 30.08.2013 30.09.2012 31.07.2013 30.06.2013
Date Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month
Inst Type Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 11.09.2013 14.08.2013 05.08.2013 08.03.2013
27.09.2013
Berner Kantonalbank AG Berner Kantonalbank is a Swiss regional bank. The Bank offers traditional banking services such as mortgage loans and various types of deposits. Berner Kantonalbank operates through a network of branches.
Price/Volume 300 250 200 150
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (08.07.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BEKN SE EQUITY YTD Change BEKN SE EQUITY YTD % CHANGE
12/2012 01/yy 259.34 225.00 836.00 238.1 -8.19% 5.82% 38.44% 9.3 2'219.09 1'661.67 0.0 0.0 2'671.52 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
50 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 829.2 112.7 18.51x
100
31.12.2009 31.12.2010 947.6 869.1 119.0 125.0 17.99x 18.05x Profitability
31.12.2011 689.7 130.1 17.92x
31.12.2012 663.3 128.1 18.49x 38.82% 32.14% 0.49% 8.73% 4.00% 0.03% 25.3% 6.30% 109.74% -
.0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M s-13
0.39 4.33 -1.81% -2.39% 0.394 1 1.000 1'773 1'750 2'250
LTM-4Q
LTM
FY+1
FY+2
FQ+1
01/yy
01/yy
12/13 Y
12/14 Y
-
-
-
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+2 -
109.7% 52.3% 0.03 3.11 -
Sales/Revenue/Turnover
1'000.0 900.0
1.00
800.0 700.0
0.80 0.60 0.40
600.0 500.0 400.0 300.0 200.0
0.20
100.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Berner Kantonalbank AG Holdings By:
All
Holder Name KANTON BERN BERNER KANTONALBANK SWISSCANTO FONDSLEIT CREDIT SUISSE AG UBS AG PICTET FUNDS DIMENSIONAL FUND ADV NOBILI JEAN-CLAUDE STARCAP AG DJE INVESTMENT SA SWISSCANTO ANLAGESTI JONES HEWARD INVESTM IST FUND MANAGERS RIEBEN JUERG RUFER THOMAS RUEFENACHT HANSPETER WEHRLI RUDOLF ANDEREGG-DIETRICH KA GERBER STEFAN HOPF JOHANNES
Firm Name EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a n/a n/a n/a
Analyst DOUG WALTERS
Source Co File Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG Co File Co File Co File Co File Co File Co File Co File
Recommendation sell
Amt Held 4'799'800 160'349 53'220 36'239 24'247 18'923 8'544 7'283 7'136 4'100 3'780 3'645 3'226 2'876 2'781 2'700 2'352 2'301 2'250 2'220
% Out 51.5 1.72 0.57 0.39 0.26 0.2 0.09 0.08 0.08 0.04 0.04 0.04 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02
Weighting
Change 1
M
Latest Chg (1'674) 135 (96) (1'163) (19) 2 -
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 28.03.2013 31.05.2013 31.05.2013 31.05.2013 30.04.2013 31.12.2012 30.06.2013 28.06.2013 28.03.2013 26.09.2013 30.04.2013 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012
Date Not Provided
Inst Type Government Bank Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a n/a n/a n/a n/a n/a
Date 06.06.2013
27.09.2013
Belimo Holding AG Belimo Holding AG manufactures heating, ventilation and air conditioning equipment (HVAC). The Company develops and manufactures damper actuators for general purposes, special motorized fire and smoke dampers and air-volume controls for HVAC systems. Belimo offers sales and consulting services worldwide.
Price/Volume
.0 M .0 M
1500
Latest Fiscal Year: LTM as of: 52-Week High (20.09.2013) 52-Week Low (29.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BEAN SE EQUITY YTD Change BEAN SE EQUITY YTD % CHANGE
12/2012 01/yy 2'447.00 1'559.00 78.00 2323 -5.07% 49.01% 85.47% 0.6 1'428.65 21.20 0.0 0.0 105.69 1'352.52
.0 M
1000
.0 M
500 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
2500 2000
Valuation Analysis
31.12.2008 403.8 1.15x 78.6 5.91x 46.1 9.88x
3000
31.12.2009 31.12.2010 385.9 426.4 1.76x 2.29x 74.9 96.6 9.08x 10.11x 49.3 61.3 14.14x 16.72x Profitability
31.12.2011 416.0 2.35x 81.8 11.96x 51.6 20.03x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 444.6 2.23x 91.9 10.79x 61.4 17.50x 91.90 76.30 17.16% 16.86% 19.33% 27.42% 1.37% 21.4% 17.8% 13.8% 5.17 3.55 6.17% 8.11% 6.97 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.65 0.45 43.33% 35.37% 0.650 6 4.000 290 233 242 FY+2
12/13 Y 12/14 Y 481.8 521.4 2.78x 2.58x 103.4 113.2 13.08x 11.95x 69.6 77.1 20.39x 18.51x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
141.17 115.54 -0.77 0.21 8.1% 7.5% 1.37 4.86 52.38 -
Sales/Revenue/Turnover
25.00
500.0 450.0 400.0
20.00
350.0 15.00
300.0
10.00
250.0 200.0 150.0 100.0
5.00
50.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Belimo Holding AG Holdings By:
All
Holder Name GROUPE LINSI CAPITAL GROUP COMPAN RONER WERNER AMERIPRISE FINANCIAL THREADNEEDLE MONTANARO ASSET MGMT SARASIN LOMBARD ODIER DARIER IST FUND MANAGERS VONTOBEL ASSET MANAG PICTET FUNDS LINSI WALTER LOMBARD ODIER ASSET LB SWISS INVESTMENT NORGES BANK UBS AG CREDIT SUISSE AG SWISSCANTO FONDSLEIT SCHRODER INVESTMENT STATE STREET CORP
Firm Name EVA Dimensions Helvea Zuercher Kantonalbank Bank Vontobel AG UBS Main First Bank AG
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a
Analyst TIMOTHY STANISH PATRICK APPENZELLER RICHARD FREI CHRISTIAN ARNOLD TORSTEN WYSS TOBIAS FAHRENHOLZ
Source Co File ULT-AGG Co File Co File ULT-AGG EXCH ULT-AGG EXCH MF-AGG MF-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation overweight buy market perform hold neutral outperform
Amt Held 118'572 61'377 34'994 28'413 25'272 19'822 18'300 17'385 10'825 10'653 10'607 10'187 8'358 7'005 5'810 5'585 5'393 4'990 3'072 2'095
% Out 19.28 9.98 5.69 4.62 4.11 3.22 2.98 2.83 1.76 1.73 1.72 1.66 1.36 1.14 0.94 0.91 0.88 0.81 0.5 0.34
Latest Chg -
Weighting
Change
Target Price
5 5 3 3 3 5
U M M M M M
76 (703) 21 300 614 5 (1'150) 54 (49) (149) 450 -
#N/A N/A 2'500 #N/A N/A 2'200 2'150 2'370
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 30.06.2013 31.12.2012 31.12.2012 31.05.2013 07.01.2013 31.08.2012 05.06.2013 30.04.2013 30.04.2013 31.05.2013 31.12.2012 31.05.2013 28.03.2013 31.12.2012 31.05.2013 31.05.2013 28.03.2013 31.12.2012 26.09.2013
Date Not Provided 12 month Not Provided Not Provided 12 month 12 month
Inst Type Other Investment Advisor n/a Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 20.08.2013 15.08.2013 07.08.2013 07.08.2013 06.08.2013 06.08.2013
27.09.2013
Burckhardt Compression Holding AG Burckhardt Compression Holding AG manufactures reciprocating compressors. The Company produces compressors for oil refining, the chemical and petrochemical industries, industrial gases, and gas transport and storage.
Price/Volume 450
.0 M
400 .0 M
350 300
.0 M
250 200
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (11.09.2013) 52-Week Low (23.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BCHN SE EQUITY YTD Change BCHN SE EQUITY YTD % CHANGE
03/2013 01/yy 399.25 255.50 6'086.00 358 -10.33% 40.12% 74.78% 3.4 1'217.20 39.16 0.0 0.0 189.99 1'066.36
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100
.0 M
50 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.03.2009 424.5 0.55x 102.1 2.29x 72.8 4.94x
.0 M
150
31.03.2010 31.03.2011 343.2 355.6 1.83x 2.43x 83.7 71.7 7.50x 12.06x 56.0 45.1 12.47x 21.33x Profitability
31.03.2012 328.9 2.09x 79.3 8.67x 50.5 16.26x
31.03.2013 366.7 2.87x 86.4 12.19x 55.5 21.37x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
86.42 75.35 20.55% 19.89% 9.85% 17.86% 0.65% 37.1% 23.6% 20.5% 15.1% 2.22 1.53 6.56% 11.55% 3.80 2.18
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.79 2.74 36.85% 22.14% 0.792 11 3.000 8'747 3'630 4'324 FY+2
03/14 Y 03/15 Y 436.9 474.6 2.36x 2.12x 89.4 102.3 11.93x 10.42x 60.1 69.1 20.22x 17.45x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
65.67 53.15 -1.75 0.45 11.5% 10.4% 0.65 2.81 95.97 167.54 29.48 234.02
Sales/Revenue/Turnover
60.00
450.0 400.0
50.00
350.0 300.0
40.00
250.0 30.00
200.0 150.0
20.00
100.0 10.00 0.00 02.04.2010
50.0 0.0 02.10.2010
02.04.2011
02.10.2011
02.04.2012
02.10.2012
02.04.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Burckhardt Compression Holding AG Holdings By:
All
Holder Name ING GROEP NV THREADNEEDLE ALLIANZ ASSET MANAGE VOGT VALENTIN BLACKROCK COLLEGE RETIREMENT E TIAA CREF INVESTMENT DEUTSCHE BANK AG WILLIAM BLAIR & COMP AMERIPRISE FINANCIAL WILLIAM BLAIR & COMP MONDRIAN INVESTMENT UBS AG HARRIS ASSOCIATES LP ROYCE & ASSOCIATES NORGES BANK BURCKHARDT COMPRESSI KELLER LEONHARD HELLER MARTIN PAWLICEK MARCEL
Firm Name Bank am Bellevue Zuercher Kantonalbank Goldman Sachs UBS Main First Bank AG Helvea Kepler Cheuvreux Baden Hill LLP Berenberg Bank Bank Vontobel AG EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a WILLIAM BLAIR & COMP n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a
Analyst MICHAEL ROOST ARMIN RECHBERGER WILLIAM WYMAN TORSTEN WYSS BERND POMREHN VOLKAN GOCMEN OLIVER GIRAKHOU ANTOINE HNEIN FREDERIK BITTER FABIAN HAECKI TIMOTHY STANISH
Source Co File ULT-AGG ULT-AGG Co File ULT-AGG #N/A N/A Co File ULT-AGG 13F Co File EXCH EXCH ULT-AGG EXCH EXCH MF-AGG Co File Co File Co File Co File
Recommendation hold market perform Buy/Neutral neutral underperform hold hold buy hold hold underweight
Amt Held 241'400 224'283 210'675 202'633 191'247 176'332 166'600 112'200 111'243 108'800 107'548 104'968 102'404 99'988 99'450 81'201 76'255 71'563 57'500 52'045
% Out 7.1 6.6 6.2 5.96 5.62 5.19 4.9 3.3 3.27 3.2 3.16 3.09 3.01 2.94 2.92 2.39 2.24 2.1 1.69 1.53
Weighting
Change 3 3 5 3 1 3 3 5 3 3 1
M M M M M M N M M M D
Latest Chg 4'089 (12'956) 6'992 13'982 6 (5'475) (3'468) -
Target Price 344 #N/A N/A 475 360 350 350 355 #N/A N/A 345 355 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.03.2012 Investment Advisor 31.05.2013 Unclassified 31.08.2013 Investment Advisor 31.03.2012 n/a 25.09.2013 Investment Advisor 30.04.2012 Other 31.03.2012 Investment Advisor 31.03.2012 Investment Advisor 30.06.2013 Investment Advisor 31.03.2012 Investment Advisor 12.04.2013 Investment Advisor 10.07.2013 Hedge Fund Manager 31.05.2013 Unclassified 30.04.2012 Investment Advisor 06.12.2011 Unclassified 31.12.2012 Government 31.03.2012 Corporation 31.03.2012 n/a 31.03.2012 n/a 31.03.2012 n/a
Date Not Provided Not Provided 6 month 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Date 26.09.2013 25.09.2013 24.09.2013 24.09.2013 24.09.2013 15.08.2013 31.07.2013 09.07.2013 10.06.2013 10.06.2013 10.06.2013
27.09.2013
ams AG AMS AG develops and manufactures high-performance analog semiconductors. ams' product range includes sensor, sensor interfaces, power management ICs and wireless ICs for customers in the consumer, industrial, medical, mobile communications and automotive markets. The Company is based in Austria.
Price/Volume 140 120 100 80
Valuation Analysis
60
Latest Fiscal Year: LTM as of: 52-Week High (14.02.2013) 52-Week Low (23.07.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AMS SE EQUITY YTD Change AMS SE EQUITY YTD % CHANGE
12/2012 06/yy 122.00 62.50 33'002.00 86.25 -29.30% 38.00% 41.09% 14.5 1'249.79 80.84 0.0 0.0 86.85 1'022.57
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
20 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 184.7 0.66x 48.2 2.52x 12.3 7.48x
40
31.12.2009 31.12.2010 137.2 209.4 1.36x 1.77x 4.0 49.7 47.09x 7.45x (16.7) 23.1 16.01x Profitability
LTM-4Q 31.12.2011 275.7 1.65x 69.9 6.53x 35.3 10.38x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 387.6 2.96x 117.9 9.73x 81.9 12.74x 117.87 84.57 21.82% 21.51% 10.14% 15.91% 0.62% 52.3% 26.8% 17.6% 21.1% 2.43 1.60 12.75% 19.74% 6.78 3.30
Price/ Cash Flow
1.0 M .9 M .8 M .7 M .6 M .5 M .4 M .3 M .2 M .1 M .0 M s-13
06/yy 349.5 7.06x 98.3 7.77x 60.2 10.90x
LTM 06/yy 376.9 11.48x 101.0 8.16x 61.8 12.02x
FY+1
1.34 11.26 -7.53% -10.26% 1.336 16 4.125 123'577 123'925 131'447 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 390.7 440.7 99.1 115.0 2.55x 2.11x 10.29x 8.60x 98.5 124.3 24.1 33.0 10.40x 8.24x 9.16x 8.23x 61.8 82.9 19.7 24.4 15.78x 11.64x 13.07x 11.50x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
22.24 16.61 0.02 0.77 19.7% 16.5% 0.62 2.80 53.84 110.53 61.80 108.89
Sales/Revenue/Turnover
14.00
450.0
12.00
400.0 350.0
10.00
300.0
8.00
250.0
6.00
200.0 150.0
4.00
100.0
2.00 0.00 01.01.2010
50.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
ams AG Holdings By:
All
Holder Name TWILIGHT S LLC NORGES BANK BLACKROCK PICTET FUNDS UBS AG ODIN FORVALTNING AS SWISSCANTO FONDSLEIT PIONEER INVESTMENTS CREDIT SUISSE AG DEUTSCHE BANK AG BARING FUND MANAGERS VONTOBEL ASSET MANAG MIRABAUD ASSET MANAG 3 BANKEN-GENERALI IN OEKOWORLD LUX SA ACTIVEST MUNICH GROUPAMA ASSET MANAG DWS INVESTMENTS LANDESBANK BERLIN IN VANGUARD GROUP INC
Firm Name Goldman Sachs Jefferies Bank Vontobel AG Natixis EVA Dimensions Raiffeisenbank AG HSBC Baader Bank Mirabaud Securities Erste Group UBS Hauck & Aufhaeuser Berenberg Bank Main First Bank AG Kepler Cheuvreux Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst SIMON F SCHAFER LEE SIMPSON MICHAEL FOETH MAXIME MALLET ANDREW S ZAMFOTIS DANIEL DAMASKA CHRISTIAN DOMINIK RATH GUENTHER MICHAEL HOLLFELDER MARK DIETHELM DANIEL LION DAVID MULHOLLAND TIM OLIVER WUNDERLICH ALI FARID KHWAJA JUERGEN WAGNER CHRISTOPHER LADNER ANDREAS MUELLER
Source Co File EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation neutral/neutral buy hold neutral hold buy overweight buy buy buy buy hold hold outperform buy market perform
Amt Held 2'715'684 459'183 432'315 409'168 324'299 295'747 172'311 165'210 153'459 152'500 124'401 115'000 110'000 101'090 88'729 79'341 72'820 72'610 63'756 62'797
% Out 18.74 3.17 2.98 2.82 2.24 2.04 1.19 1.14 1.06 1.05 0.86 0.79 0.76 0.7 0.61 0.55 0.5 0.5 0.44 0.43
Weighting
Change 3 5 3 3 3 5 5 5 5 5 5 3 3 5 5 3
M M M M D U M M M M M M M M M D
Latest Chg (495'872) (15'147) 58'498 2'890 5'905 15'915 (42'289) 33'196 10'000 21'800 2'452 19'270 (24'947) 15'381
Target Price 90 89 75 70 #N/A N/A 83 100 90 89 107 100 80 80 92 105 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 25.05.2013 25.09.2013 31.05.2013 31.05.2013 30.08.2013 28.03.2013 28.03.2013 31.05.2013 31.07.2013 31.05.2013 30.04.2013 31.03.2013 31.07.2013 31.03.2013 30.04.2013 28.03.2013 31.05.2013 30.08.2013 30.06.2013
Date 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided
Inst Type Other Government Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 11.09.2013 11.09.2013 11.09.2013 11.09.2013 06.09.2013 16.08.2013 16.08.2013 24.07.2013 24.07.2013 23.07.2013 23.07.2013 23.07.2013 23.07.2013 23.07.2013 15.07.2013 23.04.2013
27.09.2013
Forbo Holding AG Forbo Holding AG produces floor coverings, adhesives, and belts for conveying and power transmission. Forbo operates worldwide.
Price/Volume 800
.0 M
700
.0 M
600 .0 M
500 400
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (02.08.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 23.01.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance FORN SE EQUITY YTD Change FORN SE EQUITY YTD % CHANGE
12/2012 01/yy 700.00 541.88 6'229.00 684.5 -2.21% 26.32% 89.88% 2.3 1'540.13 135.10 0.0 0.0 393.40 1'313.93
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
200 .0 M
100 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'918.7 0.44x 198.7 4.22x 16.0 28.43x
.0 M
300
31.12.2009 31.12.2010 1'782.4 1'291.2 0.58x 1.10x 188.2 227.7 5.45x 6.25x 76.1 163.3 10.10x 9.01x Profitability
31.12.2011 1'203.8 0.94x 197.2 5.74x 146.5 8.37x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'201.1 0.78x 206.5 4.56x 197.2 10.44x 206.50 167.10 13.91% 13.08% 9.18% 14.99% 0.84% 36.5% 14.2% 16.4% 2.12 1.43 10.13% 16.53% 5.07 3.16
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.94 1.22 25.62% 19.39% 0.937 7 3.857 6'509 5'382 5'159 FY+2
12/13 Y 12/14 Y 1'193.0 1'211.8 1.01x 0.96x 159.0 168.0 8.27x 7.83x 94.4 100.4 15.12x 13.87x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
23.20 19.53 16.5% 14.2% 0.84 2.38 72.02 115.50 37.83 111.20
Sales/Revenue/Turnover
18.00
2'500.0
16.00
2'000.0
14.00 12.00
1'500.0
10.00 8.00
1'000.0
6.00
500.0
4.00 2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Forbo Holding AG Holdings By:
All
Holder Name PIEPER MICHAEL W FORBO HOLDING AG UBS AG SCHNEIDER THIS E NORGES BANK VANGUARD GROUP INC SCHRODER INVESTMENT CREDIT SUISSE AG SWISSCANTO FONDSLEIT DIMENSIONAL FUND ADV RAIFFEISEN SCHWEIZ L SARASIN VONTOBEL ASSET MANAG PUTNAM INVESTMENT MA SWEDBANK ROBUR FONDE PICTET FUNDS LORD ABBETT & CO LLC GNAGI ALBERT GOLDMAN SACHS GROUP BARING FUND MANAGERS
Firm Name EVA Dimensions UBS Bank Vontobel AG Credit Suisse Zuercher Kantonalbank Main First Bank AG Helvea
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios
Analyst CRAIG STERLING TORSTEN WYSS CHRISTIAN ARNOLD PATRICK LAAGER MARTIN HUESLER TOBIAS FAHRENHOLZ PATRICK APPENZELLER
Source Co File EXCH ULT-AGG Co File EXCH ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG Co File ULT-AGG MF-AGG
Recommendation hold neutral buy neutral outperform outperform hold
Amt Held 681'628 196'117 99'613 77'653 67'741 42'113 31'136 20'368 19'562 18'345 11'500 8'519 7'500 6'703 6'421 6'408 6'009 4'903 4'581 4'152
% Out 30.29 8.72 4.43 3.45 3.01 1.87 1.38 0.91 0.87 0.82 0.51 0.38 0.33 0.3 0.29 0.28 0.27 0.22 0.2 0.18
Weighting
Change 3 3 5 3 5 5 3
D M M D M M M
Latest Chg (179'360) 2 7'113 5'609 2'259 (669) 138 (1'500) (2'807) (1'300) (210) 789 2'877 -
Target Price #N/A N/A 675 740 710 #N/A N/A 800 650
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 22.01.2013 31.07.2013 31.12.2012 21.05.2013 30.06.2013 30.08.2013 31.05.2013 28.03.2013 30.04.2013 30.04.2013 30.04.2013 30.04.2013 30.06.2013 31.03.2013 31.05.2013 28.06.2013 31.12.2012 30.06.2013 31.05.2013
Date Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month
Inst Type n/a Corporation Unclassified n/a Government Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor
Date 10.09.2013 09.09.2013 09.09.2013 22.08.2013 22.08.2013 21.08.2013 20.08.2013
27.09.2013
St Galler Kantonalbank AG St. Galler Kantonalbank AG is a Swiss regional bank. The Bank offers retail and commercial banking as well as private and institutional banking. SGKB also provides asset management and financial planning services. The Bank offers its services in the Canton of St. Gall through a network of branches.
Price/Volume 450
.0 M
400
.0 M
350 300
.0 M
250
12/2012 01/yy 414.00 322.50 2'023.00 366 -11.59% 13.49% 53.01% 5.6 2'039.87 5'469.21 0.0 0.0 2'748.50 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
150
.0 M
100
.0 M
50 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 928.6 171.1 12.44x
.0 M
200
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.03.2013) 52-Week Low (18.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SGKN SE EQUITY YTD Change SGKN SE EQUITY YTD % CHANGE
31.12.2009 31.12.2010 795.9 731.9 168.1 146.3 15.24x 17.82x Profitability
31.12.2011 702.9 135.7 14.45x
31.12.2012 711.5 151.4 13.78x 34.63% 36.54% 0.52% 7.59% 1.87% 0.03% 29.2% 19.79% 282.78% -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.64 2.47 8.49% 0.99% 0.639 4 4.000 2'649 1'887 2'068 FY+2
12/13 Y 12/14 Y 492.5 465.5 162.5 166.0 12.49x 12.22x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
282.8% 73.9% 0.03 3.99 -
Sales/Revenue/Turnover
1'000.0 900.0
1.00
800.0 700.0
0.80 0.60 0.40
600.0 500.0 400.0 300.0 200.0
0.20
100.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
St Galler Kantonalbank AG Holdings By:
All
Holder Name KANTON ST GALLEN THORNBURG INVESTMENT NORGES BANK SWISSCANTO FONDSLEIT ST GALLER KANTONALBA CREDIT SUISSE AG VANGUARD GROUP INC SCHRODER INVESTMENT UBS AG DIMENSIONAL FUND ADV PICTET FUNDS VONTOBEL ASSET MANAG SCHRODER INVESTMENT LLB FONDSLEITUNG AG LEDERGERBER ROLAND OESCH FRANZ PETER BUSCHOR FELIX IST FUND MANAGERS SWISSCANTO ANLAGESTI KOLLER ALBERT
Firm Name EVA Dimensions Bank Vontobel AG UBS Zuercher Kantonalbank Helvea
Portfolio Name n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a
Analyst DOUG WALTERS TERESA NIELSEN DANIELE BRUPBACHER ANDREAS BRUN TIM DAWSON
Source Co File MF-AGG MF-AGG MF-AGG Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File Co File Co File MF-AGG MF-AGG Co File
Recommendation overweight hold neutral outperform suspended coverage
Amt Held 3'054'223 78'741 40'745 33'748 28'226 20'097 14'782 14'030 13'046 12'076 10'633 10'400 9'100 6'712 5'871 2'955 2'760 2'558 2'105 2'015
% Out 54.8 1.41 0.73 0.61 0.51 0.36 0.27 0.25 0.23 0.22 0.19 0.19 0.16 0.12 0.11 0.05 0.05 0.05 0.04 0.04
Weighting
Change
5 3 3 5 #N/A N/A
U M U U M
Latest Chg (2'055) (68) 716 11'030 (389) (63) 3 -
Target Price #N/A N/A 400 360 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.07.2013 31.12.2012 28.03.2013 31.12.2012 31.05.2013 30.06.2013 31.12.2012 31.05.2013 30.04.2013 31.05.2013 30.04.2013 28.09.2012 30.06.2013 31.12.2012 31.12.2012 31.12.2012 30.04.2013 28.03.2013 31.12.2012
Date Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type Government Investment Advisor Government Investment Advisor Bank Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a n/a Investment Advisor Investment Advisor n/a
Date 09.09.2013 05.09.2013 07.08.2013 19.06.2013 19.04.2012
27.09.2013
Graubuendner Kantonalbank Graubuendner Kantonalbank is a Swiss bank which provides standard banking services such as deposits and real estate mortgage loans, along with other financial services. The Bank serves the Canton of Graubuenden through numerous branches.
Price/Volume 1400
.0 M
1200
.0 M
1000
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (12.10.2012) 52-Week Low (12.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GRKP SE EQUITY YTD Change GRKP SE EQUITY YTD % CHANGE
12/2012 01/yy 1'203.00 1'123.00 119.00 1190 -1.08% 5.97% 82.50% 0.8 2'975.00 2'869.60 0.0 30.5 1'847.61 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
.0 M
600
.0 M
400 .0 M
200 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 618.9 121.5 19.22x
800
31.12.2009 31.12.2010 548.9 509.9 141.6 149.5 20.45x 20.36x Profitability
31.12.2011 509.8 149.6 19.59x
31.12.2012 494.3 153.3 20.69x 46.98% 40.18% 0.82% 10.84% 3.77% 0.03% 38.1% 14.82% 338.91% -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.35 0.75 5.09% 6.63% 0.345 2 3.000 95 120 128 FY+2
12/13 Y 12/14 Y 387.0 399.0 191.0 202.0 15.44x 14.62x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
17.12.2010 AA+ NEG 02.09.2002 A-1+ 338.9% 76.6% 0.03 4.00 -
Sales/Revenue/Turnover
700.0 600.0 500.0
0.80
400.0 0.60
300.0
0.40
200.0 100.0
0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Graubuendner Kantonalbank Holdings By:
All
Holder Name CREDIT SUISSE AG UBS AG PICTET FUNDS IST FUND MANAGERS SWISSCANTO ANLAGESTI SKANDIA GLOBAL FUNDS JULIUS BAER ASSET MA JULIUS BAER MULTICOO SWISSCANTO FONDSLEIT KBC GROUP NV
Firm Name Zuercher Kantonalbank EVA Dimensions
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ANDREAS BRUN DOUG WALTERS
Source ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation market perform hold
Amt Held 6'032 3'752 3'094 721 626 498 309 105 20 7
% Out 0.8 0.5 0.41 0.1 0.08 0.07 0.04 0.01 0 0
Weighting
Change 3 3
M D
Latest Chg (119) (87) 1 16 1 -
Target Price #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.05.2013 31.05.2013 31.05.2013 30.04.2013 28.03.2013 28.06.2013 30.06.2013 31.05.2013 28.03.2013 31.07.2013
Date Not Provided Not Provided
Inst Type Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 31.07.2013 26.07.2013
27.09.2013
Meyer Burger Technology AG Meyer Burger Technology AG supplies systems and production equipment to the photovoltaic, semiconductor and optoelectronic industries. The company produces equipment for solar production from wafers to building integrated solar systems.
Price/Volume 12
7.0 M
10
6.0 M 5.0 M
8
Latest Fiscal Year: LTM as of: 52-Week High (11.09.2013) 52-Week Low (29.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance MBTN SE EQUITY YTD Change MBTN SE EQUITY YTD % CHANGE
12/2012 01/yy 10.90 4.65 707'150.00 9.68 -11.19% 107.97% 73.26% 84.3 816.38 133.81 0.0 12.7 134.59 767.37
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 420.9 826.0 1.98x 1.13x 63.7 191.7 13.08x 4.88x 29.2 97.9 27.79x 13.13x Profitability
31.12.2011 1'315.0 0.36x 280.4 1.70x 40.8 16.90x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 645.2 0.52x (32.7) (111.1) -32.75 -134.95 -20.91% -22.41% -12.86% -23.09% 0.35% 75.5% -22.4% -43.6% -17.2% 1.61 0.71 12.16% 21.75% 10.84 0.66
Price/ Cash Flow
2.0 M
2 0 s-12
1.0 M o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.30 76.57 -7.20% 72.28% 1.299 14 2.643 1'069'925 1'108'170 837'079 FY+2
12/13 Y 12/14 Y 319.6 496.9 2.35x 1.46x (73.8) 17.2 44.49x (121.7) (40.7) S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
-5.89 -16.58 -1.71 21.7% 17.6% 0.35 2.68 33.66 549.13 258.41 331.07
Sales/Revenue/Turnover
18.00
1'400.0
16.00
1'200.0
14.00
1'000.0
12.00 10.00
800.0
8.00
600.0
6.00
400.0
4.00
200.0
2.00 0.00 01.01.2010
3.0 M
4
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 448.4 0.80x 82.7 4.35x 35.0 10.36x
4.0 M
6
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Meyer Burger Technology AG Holdings By:
All
Holder Name NORGES BANK GENERATION INVESTMEN PAULI PETER PLATINUM INVESTMENT CREDIT SUISSE AG UBS AG WILLIAM BLAIR & COMP VONTOBEL ASSET MANAG PICTET FUNDS CLAYMORE ADVISORS LL HOTTINGER CAPITAL CO SWISSCANTO FONDSLEIT VANGUARD GROUP INC DIMENSIONAL FUND ADV MEYER BURGER TECHNOL LOMBARD ODIER DARIER MIRABAUD ASSET MANAG VONTOBEL ASSET MANAG IFM - INDEPENDENT FU SARASIN
Firm Name Helvea EVA Dimensions Bank am Bellevue Macquarie Credit Suisse UBS Bank Vontobel AG HSBC Zuercher Kantonalbank Landesbank Baden-Wuerttemberg Kepler Cheuvreux Natureo Finance Axiom Capital Nomura Code Securities
Portfolio Name #N/A N/A n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst STEFAN GAECHTER TIMOTHY STANISH MICHAEL ROOST ROBERT SCHRAMM-FUCHS FELIX REMMERS JEAN-FRANCOIS MEYMANDI MICHAEL FOETH CHRISTIAN DOMINIK RATH RICHARD FREI ERKAN AYCICEK OLIVER GIRAKHOU INGO QUEISER GORDON L JOHNSON JOHN-MARC BUNCE
Source EXCH Co File EXCH EXCH ULT-AGG ULT-AGG EXCH MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation sell sell hold outperform neutral neutral hold neutral market perform hold reduce hold sell neutral
Amt Held 4'348'270 2'896'102 2'890'882 2'547'892 1'653'476 1'423'488 1'339'622 892'543 808'644 788'175 663'000 639'211 479'902 444'066 336'795 295'345 263'800 223'000 212'000 163'911
% Out 5.16 3.43 3.43 3.02 1.96 1.69 1.59 1.06 0.96 0.93 0.79 0.76 0.57 0.53 0.4 0.35 0.31 0.26 0.25 0.19
Weighting
Change 1 1 3 5 3 3 3 3 3 3 2 3 1 3
M D M U U M M M M M M M M M
Latest Chg 156'728 1'106'815 599'302 487'645 (129'899) (200'000) 116'324 351'000 (224'780) 217'541 136'852 30'648 60'000 58'500 (17'288)
Target Price 6 #N/A N/A 8 15 8 8 8 8 #N/A N/A 6 6 8 3 12
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 20.09.2013 Government 31.12.2012 Investment Advisor 07.05.2013 n/a 09.01.2013 Hedge Fund Manager 31.05.2013 Investment Advisor 31.05.2013 Unclassified 19.04.2012 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor 26.09.2013 Investment Advisor 30.06.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2013 Unclassified 30.04.2013 Investment Advisor 31.12.2012 Unclassified 31.05.2013 Investment Advisor 31.03.2013 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Unclassified
Date 12 month Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 6 month
Date 18.09.2013 05.09.2013 22.08.2013 22.08.2013 19.08.2013 19.08.2013 16.08.2013 15.08.2013 15.08.2013 06.08.2013 06.08.2013 11.07.2013 10.07.2013 01.06.2012
27.09.2013
Daetwyler Holding AG Daetwyler Holding AG manufactures rubber components and sealing solutions for the automotive, pharmaceutical and civil engineering industries. The company also distributes electronic, automation, engineering and IT components and accessories.
Price/Volume 140 120 100 80
Valuation Analysis
60
Latest Fiscal Year: LTM as of: 52-Week High (20.08.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.12.2012 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance DAE SE EQUITY YTD Change DAE SE EQUITY YTD % CHANGE
12/2012 01/yy 115.80 76.20 20'130.00 113.3 -2.16% 48.69% 94.44% 12.6 1'926.10 304.90 0.0 0.0 248.50 1'970.20
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
20 0 s-12
31.12.2009 31.12.2010 1'122.2 1'319.5 0.76x 0.88x 134.0 176.6 6.35x 6.57x 63.7 98.2 14.04x 12.19x Profitability
31.12.2011 1'050.5 0.73x 164.4 4.68x 96.2 9.28x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'185.9 1.29x 159.4 9.56x 127.5 14.34x 159.40 107.30 9.05% 8.87% 13.95% 22.22% 1.23% 24.9% 9.9% 10.8% 2.18 1.47 28.26% 55.35% 6.40 -
Price/ Cash Flow
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.92 4.46 47.23% 34.62% 0.917 4 4.000 10'272 12'685 9'880 FY+2
12/13 Y 12/14 Y 1'409.7 1'507.0 1.40x 1.25x 213.0 239.7 9.31x 8.27x 116.0 140.3 15.06x 12.50x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
79.70 42.20 55.3% 35.6% 1.23 3.21 57.06 92.84
Sales/Revenue/Turnover
14.00
1'400.0
12.00
1'200.0
10.00
1'000.0
8.00
800.0
6.00
600.0
4.00
400.0
2.00
200.0
0.00 01.01.2010
o-12
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'294.9 0.53x 197.3 3.50x 109.6 6.03x
40
.1 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M s-13
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Daetwyler Holding AG Holdings By:
All
Holder Name PEMA HOLDINGS AG DAETWYLER HOLDING AG SARASIN TWEEDY BROWNE COMPAN UBS AG VONTOBEL ASSET MANAG DIMENSIONAL FUND ADV BLACKROCK CREDIT SUISSE AG SWISSCANTO FONDSLEIT OPPENHEIMERFUNDS INC PICTET FUNDS LB SWISS INVESTMENT LUXEMBOURGER KAPITAL SCHRODER INVESTMENT NORGES BANK JULIUS BAER MULTICOO VANGUARD GROUP INC HAELG PAUL J DEKA INVESTMENT GMBH
Firm Name Helvea EVA Dimensions Bank Vontobel AG Zuercher Kantonalbank
Portfolio Name n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a DEKA-SCHWEIZ
Analyst STEFAN GAECHTER TIMOTHY STANISH ANDY SCHNYDER RICHARD FREI
Source Co File Co File ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG Co File MF-DEU
Recommendation buy sell buy outperform
Amt Held 6'633'900 1'415'347 461'500 343'783 277'143 260'860 160'660 160'427 117'862 83'123 79'271 68'631 63'000 58'000 52'211 43'201 34'818 34'560 24'500 23'971
% Out 52.65 11.23 3.66 2.73 2.2 2.07 1.28 1.27 0.94 0.66 0.63 0.54 0.5 0.46 0.41 0.34 0.28 0.27 0.19 0.19
Weighting
Change 5 1 5 5
M M M U
Latest Chg (8'500) 44'546 (11'000) (7'560) 6'402 (5'148) 6'059 (30'184) 5'000 (528) 30'543 2'500
Target Price 125 #N/A N/A 125 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 30.04.2013 31.03.2012 31.05.2013 30.04.2013 30.04.2013 31.05.2013 31.05.2013 28.03.2013 31.07.2013 31.05.2013 28.03.2013 28.06.2013 31.12.2012 31.12.2012 31.05.2013 30.06.2013 31.12.2012 28.12.2012
Date 12 month Not Provided Not Provided Not Provided
Inst Type Holding Company Corporation Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Unclassified n/a Investment Advisor
Date 16.08.2013 06.06.2013 18.03.2013 30.10.2012
27.09.2013
Vontobel Holding AG Vontobel Holding AG offers wealth management services for private and institutional clients, and investment banking services. The bank offers portfolio management services, derivative and structured products, securities brokerage, capital market transactions, custodian services, institutional asset management and investment funds.
Price/Volume 40
25
.2 M
20
Latest Fiscal Year: LTM as of: 52-Week High (23.08.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance VONN SE EQUITY YTD Change VONN SE EQUITY YTD % CHANGE
12/2012 01/yy 36.70 23.50 15'972.00 35.1 -4.36% 49.36% 87.12% 65.0 2'281.50 8'900.30 0.0 0.0 4'216.70 8'095.60
.1 M
15 10
.1 M
5 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
30
Valuation Analysis
31.12.2008 931.8 8.69x 256.0 31.63x 112.8 12.36x
.3 M
35
31.12.2009 31.12.2010 903.3 951.8 11.08x 10.99x 232.9 242.8 42.96x 43.08x 138.9 147.8 13.62x 15.41x Profitability
31.12.2011 890.7 6.50x 213.9 27.06x 113.7 11.80x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 904.9 7.15x 222.3 29.11x 130.6 13.76x 222.30 17.58% 17.27% 0.72% 9.08% 1.62% 0.05% 23.4% 14.4% 42.20% 565.60% -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.07 20.74 52.55% 29.56% 1.067 12 3.167 33'282 40'038 43'750 FY+2
12/13 Y 12/14 Y 882.6 942.7 154.9 184.2 14.35x 12.33x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
30.03.2009 A NEG 30.03.2009 A-1 25.31 31.08 565.6% 85.0% 0.05 5.29 -
Sales/Revenue/Turnover
6.00
1'400.0
5.00
1'200.0 1'000.0
4.00
800.0 3.00
600.0
2.00
400.0
1.00
200.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Vontobel Holding AG Holdings By:
All
Holder Name VONTOBEL HANS RAIFFEISEN SCHWEIZ VONTRUST AG VONTOBEL FOUNDATION DE LA COUR-VONTOBEL PELLEGRINUS HOLDING VONTOBEL HOLDING AG FRANKLIN RESOURCES UBS AG NORGES BANK SCHEIDT HERBERT JULI CLASSIC FUND MGMT AG BLACKROCK ALLIANZ ASSET MANAGE CREDIT SUISSE AG VANGUARD GROUP INC SWISSCANTO FONDSLEIT STAUB ZENO LLB FONDSLEITUNG AG STUDER ROGER
Firm Name Main First Bank AG Mediobanca SpA Berenberg Bank Helvea Mirabaud Securities Zuercher Kantonalbank Bank am Bellevue UBS Keefe, Bruyette & Woods EVA Dimensions Goldman Sachs
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst KILIAN MAIER ALEVIZOS ALEVIZAKOS ELENI PAPOULA TIM DAWSON Claudia von Turk Myers ANDREAS VENDITTI MARC DEUSTER DANIELE BRUPBACHER ANDREW STIMPSON DOUG WALTERS MARTIN LEITGEB
Source Co File Co File Co File Co File Co File Co File Co File ULT-AGG ULT-AGG MF-AGG Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG Co File MF-AGG Co File
Recommendation outperform outperform hold sell neutral market perform hold neutral underperform underweight Buy/Neutral
Amt Held 11'765'000 8'125'000 8'125'000 7'085'000 3'575'000 2'730'000 1'625'000 930'719 732'542 707'829 618'025 531'506 328'490 224'400 221'921 197'380 174'284 167'453 165'000 138'583
% Out 18.1 12.5 12.5 10.9 5.5 4.2 2.5 1.43 1.13 1.09 0.95 0.82 0.51 0.35 0.34 0.3 0.27 0.26 0.25 0.21
Weighting
Change 5 5 3 1 3 3 3 3 1 1 5
M N M D M M M M M D M
Latest Chg (76'298) 21'817 (6'000) (1'362) 44'897 (8'286) 25'000 -
Target Price 35 39 28 32 38 #N/A N/A 40 33 30 #N/A N/A 41
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 28.06.2013 31.05.2013 31.12.2012 31.12.2012 30.06.2013 25.09.2013 31.05.2013 31.05.2013 30.06.2013 28.03.2013 31.12.2012 30.06.2013 31.12.2012
Date 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month
Inst Type n/a Investment Advisor Other Other n/a Other Bank Investment Advisor Unclassified Government n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor n/a Investment Advisor n/a
Date 18.09.2013 09.09.2013 02.09.2013 15.08.2013 06.08.2013 05.08.2013 02.08.2013 02.08.2013 31.07.2013 29.07.2013 05.06.2013
27.09.2013
EFG International AG EFG International AG is a bank holding company. The Bank offers private banking and asset management services.
Price/Volume 16
.6 M
14
.5 M
12 .4 M
10 8
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (16.09.2013) 52-Week Low (13.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance EFGN SE EQUITY YTD Change EFGN SE EQUITY YTD % CHANGE
12/2012 01/yy 13.95 7.63 3'808.00 12.65 -9.32% 65.89% 81.82% 146.7 1'855.38 2'075.10 0.0 104.3 4'757.70 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
.2 M
4 .1 M
2 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'621.3 221.9 14.06x
.3 M
6
31.12.2009 31.12.2010 1'106.6 596.9 101.1 (721.8) 25.09x Profitability
31.12.2011 1'078.2 (294.1) -
31.12.2012 1'172.2 111.0 11.27x 17.16% 14.99% 0.64% 13.23% 6.75% 0.05% 11.6% 8.78% 171.20% -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.45 44.41 61.62% 43.28% 1.451 13 3.308 32'621 36'599 41'672 FY+2
12/13 Y 12/14 Y 719.1 733.4 138.9 156.9 13.41x 11.89x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
171.2% 61.2% 0.05 38.40 -
Sales/Revenue/Turnover
1'800.0 1'600.0
1.00 0.80
1'400.0 1'200.0 1'000.0
0.60
800.0 600.0
0.40 0.20
400.0 200.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
EFG International AG Holdings By:
All
Holder Name EFG BANK EUROPEAN FI HOWELL LAWRENCE D CUONI JEAN-PIERRE NORGES BANK CLASSIC FUND MGMT AG UBS AG SWISSCANTO FONDSLEIT BARING FUND MANAGERS DIMENSIONAL FUND ADV LLB FONDSLEITUNG AG OPPENHEIMERFUNDS INC HENDERSON GLOBAL INV EUROPEAN ASSETS TRUS THRIVENT FINANCIAL F PRUDENTIAL FINANCIAL MAINFIRST SICAV CREDIT SUISSE AG LORD ABBETT & CO LLC JP MORGAN VANGUARD GROUP INC
Firm Name AlphaValue Main First Bank AG Mediobanca SpA Berenberg Bank Helvea UBS Nomura Deutsche Bank Mirabaud Securities EVA Dimensions Goldman Sachs Bank Vontobel AG
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios TR EUROPEAN GROWTH T Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a
Analyst DIETER HEIN KILIAN MAIER ALEVIZOS ALEVIZAKOS ELENI PAPOULA TIM DAWSON DANIELE BRUPBACHER JON PEACE MATT SPICK Claudia von Turk Myers DOUG WALTERS MARTIN LEITGEB TERESA NIELSEN
Source Co File Co File Co File EXCH MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-PART MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation reduce outperform neutral buy hold buy reduce hold neutral sell neutral/neutral buy
Amt Held 82'545'117 8'052'705 6'909'500 4'379'472 3'382'667 2'255'884 1'086'063 959'252 894'332 540'000 539'072 477'352 449'995 436'535 389'161 370'796 348'253 309'566 305'723 291'867
% Out 56.28 5.49 4.71 2.99 2.31 1.54 0.74 0.65 0.61 0.37 0.37 0.33 0.31 0.3 0.27 0.25 0.24 0.21 0.21 0.2
Weighting
Change 2 5 3 5 3 5 2 3 3 1 3 5
U M M M M M M M D M M M
Latest Chg (1'147'415) 76'184 (17'395) 150'000 (21'781) 9'181 (1'862) 19'344 78'929 6'894
Target Price 12 15 14 14 14 15 13 12 13 #N/A N/A 14 15
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 02.02.2012 30.06.2013 31.05.2013 28.03.2013 31.05.2013 30.04.2013 30.06.2013 31.07.2013 30.08.2013 31.08.2013 28.06.2013 31.07.2013 28.02.2013 31.05.2013 28.06.2013 31.05.2013 30.06.2013
Date 6 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided
Inst Type Bank n/a n/a Government Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 26.09.2013 18.09.2013 09.09.2013 02.09.2013 15.08.2013 25.07.2013 25.07.2013 24.07.2013 24.07.2013 06.06.2013 05.06.2013 29.05.2013
27.09.2013
Basilea Pharmaceutica Basilea Pharmaceutica AG is a biotechnology company conducting research into the development of drugs for the treatment of infectious diseases and dermatological problems. The Company develops anti-bacterial and anti-fungal compounds which destroy infectious organisms.
Price/Volume 90
.3 M
80
.3 M
70 60
.2 M
50
12/2012 01/yy 84.20 37.76 39'374.00 73.85 -12.29% 95.56% 76.53% 9.6 708.78 0.00 0.0 0.0 343.96 446.03
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
30
.1 M
20
.1 M
10 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 12.0 94.50x (148.4) (143.5) -
.2 M
40
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (13.08.2013) 52-Week Low (20.12.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BSLN SE EQUITY YTD Change BSLN SE EQUITY YTD % CHANGE
31.12.2009 31.12.2010 26.8 116.2 2.93x (116.2) 111.7 3.04x (120.7) 107.6 5.79x Profitability
31.12.2011 66.7 2.18x (54.4) (57.6) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 57.9 1.45x (47.2) (53.0) -47.21 -50.85 -87.85% -90.43% -14.87% -43.50% 0.20% 92.4% -71.9% -91.6% 6.14 6.00 0.00% 0.00% 4.48 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.36 7.18 65.96% 80.47% 1.357 5 4.600 29'307 52'203 42'421 FY+2
12/13 Y 12/14 Y 41.1 57.4 10.52x 7.72x (40.6) (31.2) (45.0) (39.3) S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
0.0% 0.0% 0.20 3.32 81.56 -1229.73
Sales/Revenue/Turnover
12.00
140.0
10.00
120.0 100.0
8.00
80.0 6.00
60.0
4.00
40.0
2.00
20.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Basilea Pharmaceutica Holdings By:
All
Holder Name HBM PARTNERS LIMITED HBM HEALTHCARE INVES MORGAN STANLEY SECUR ROCHE HOLDING AG CREDIT SUISSE AG FRANKLIN RESOURCES NORGES BANK DEKA INVESTMENT GMBH OPPENHEIMERFUNDS INC SWISSCANTO FONDSLEIT MASON STREET ADVISOR BLACKROCK BARING FUND MANAGERS DWS INVESTMENTS SCHW HOTTINGER CAPITAL CO DEKA INVESTMENT GMBH OPPENHEIM PRAMERICA UBS AG DEKA INVESTMENT GMBH VANGUARD GROUP INC
Firm Name Helvea Bank Vontobel AG EVA Dimensions Kepler Cheuvreux
Portfolio Name Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios DEKA-EUROPAPOTENTIAL Multiple Portfolios n/a DEKA-SCHWEIZ n/a
Analyst OLAV ZILIAN ANDREW C WEISS TIMOTHY STANISH FABIAN WENNER
Source MF-AGG EXCH EXCH Co File ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-DEU MF-AGG ULT-AGG MF-DEU ULT-AGG
Recommendation buy hold buy buy
Amt Held 1'997'342 1'914'770 861'389 479'380 451'830 351'012 180'774 101'450 95'191 94'985 87'430 86'523 68'846 68'799 63'800 56'960 54'201 48'571 44'490 40'901
% Out 20.81 19.95 8.98 4.99 4.71 3.66 1.88 1.06 0.99 0.99 0.91 0.9 0.72 0.72 0.66 0.59 0.56 0.51 0.46 0.43
Weighting
Change 5 3 5 5
M M M M
Latest Chg 291'630 3'000 (120) (12'489) 6'500 10'945 63'800 1'419 972
Target Price 105 75 #N/A N/A 110
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2013 12.09.2013 16.09.2013 31.12.2012 31.05.2013 28.06.2013 31.12.2012 28.12.2012 31.07.2013 28.03.2013 30.06.2013 25.09.2013 31.05.2013 28.06.2013 30.06.2013 28.12.2012 31.01.2013 31.07.2013 28.12.2012 30.06.2013
Date 12 month Not Provided Not Provided Not Provided
Inst Type Unclassified Venture Capital Investment Advisor Corporation Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified
Date 13.09.2013 22.08.2013 06.06.2013 08.02.2013
27.09.2013
Implenia AG Implenia AG provides construction, civil and underground engineering services. The Company's projects include residential and industrial buildings, tunnels, bridges and roads. Implenia also provides real estate and facilities management and marketing services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (29.08.2013) 52-Week Low (26.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance IMPN SE EQUITY YTD Change IMPN SE EQUITY YTD % CHANGE
12/2012 01/yy 55.90 35.10 26'713.00 55.2 -1.25% 57.28% 93.51% 18.5 1'019.65 212.90 0.0 12.5 500.95 812.51
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M
50
.3 M
40
.2 M
30
.2 M
20
.1 M
10
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'326.4 0.22x 85.2 5.88x 41.0 12.95x
60
31.12.2009 31.12.2010 2'279.8 2'388.4 0.18x 0.19x 100.4 105.4 4.11x 4.21x 45.9 51.5 11.33x 11.09x Profitability
31.12.2011 2'522.6 0.10x 135.4 1.92x 60.3 7.15x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'695.8 0.17x 140.6 3.25x 69.1 10.58x 140.61 98.94 3.67% 3.45% 3.57% 15.54% 11.23% 1.38% 5.1% 3.6% 2.6% 1.42 0.86 10.60% 36.27% 4.95 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.57 11.66 49.19% 42.09% 0.566 4 5.000 28'888 52'670 33'279 FY+2
12/13 Y 12/14 Y 2'944.5 3'108.3 0.22x 0.20x 158.0 167.7 5.13x 4.83x 79.6 84.8 12.67x 11.70x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
70.66 52.40 -1.53 1.44 36.3% 26.2% 1.38 12.38 73.72 -
Sales/Revenue/Turnover
9.00
3'000.0
8.00
2'500.0
7.00
2'000.0
6.00 5.00
1'500.0
4.00
1'000.0
3.00 2.00
500.0
1.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Implenia AG Holdings By:
All
Holder Name PARMINO HOLDING AG CREDIT SUISSE AG MAAG RUDOLF AMMANN GROUP HOLDING SCHRODERS PLC VONTOBEL ASSET MANAG CAZENOVE UNIT TRUST DIMENSIONAL FUND ADV JP MORGAN AFFENTRANGER ANTON IMPLENIA AG MIRABAUD ASSET MANAG UBS AG SWISSCANTO FONDSLEIT CREDIT SUISSE AG PICTET FUNDS ZUERCHER KANTONALBAN CAZENOVE FUND MANAGE LLB FONDSLEITUNG AG THRIVENT FINANCIAL F
Firm Name Bank Vontobel AG Zuercher Kantonalbank Helvea EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst CHRISTIAN ARNOLD MARTIN HUESLER PATRICK APPENZELLER TIMOTHY STANISH
Source Co File EXCH Co File EXCH EXCH EXCH MF-AGG ULT-AGG ULT-AGG Co File Co File MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy outperform buy overweight
Amt Held 2'936'950 2'032'412 2'000'000 1'362'000 864'964 568'544 392'839 300'222 241'676 224'422 211'017 195'939 193'148 180'687 101'398 89'144 83'500 71'842 58'363 53'894
% Out 15.9 11 10.83 7.37 4.68 3.08 2.13 1.63 1.31 1.21 1.14 1.06 1.05 0.98 0.55 0.48 0.45 0.39 0.32 0.29
Weighting
Change 5 5 5 5
M M M M
Latest Chg 479 1'244 (158) (1'098) 445 (24'655) 39'703 2'500 2'737 18'000 17'556
Target Price 65 #N/A N/A 65 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 02.09.2013 31.12.2012 02.09.2013 02.07.2013 03.09.2013 28.02.2013 30.04.2013 31.05.2013 31.12.2012 31.12.2010 31.03.2013 31.05.2013 28.03.2013 31.05.2013 31.05.2013 31.05.2013 28.02.2013 30.06.2013 28.06.2013
Date Not Provided Not Provided 12 month Not Provided
Inst Type Holding Company Investment Advisor n/a Holding Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Corporation Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 04.09.2013 02.09.2013 30.08.2013 06.06.2013
27.09.2013
Huber & Suhner AG Huber & Suhner AG manufactures telecommunications products and polymer systems. The Company produces antenna systems, lightning protection, fiber optic cables and connectors, and hybrid cables.
Price/Volume 60
.0 M .0 M
50
.0 M
40
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.01.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance HUBN SE EQUITY YTD Change HUBN SE EQUITY YTD % CHANGE
12/2012 01/yy 50.00 39.15 5'635.00 47.6 -4.80% 21.58% 79.72% 20.2 961.52 0.00 0.0 0.0 84.84 830.59
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 631.1 799.5 0.93x 1.32x 80.8 142.3 7.26x 7.40x 48.4 79.0 15.94x 15.80x Profitability
31.12.2011 758.5 0.78x 76.4 7.73x 49.8 15.43x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 698.1 1.14x 21.8 38.84x 76.36 24.46 3.50% 3.04% 5.33% 6.67% 1.07% 30.7% 5.8% 3.1% 3.97 2.22 0.00% 0.00% 6.03 3.23
Price/ Cash Flow
.0 M .0 M .0 M
10
.0 M
0 s-12
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.80 12.94 14.06% 10.65% 0.796 4 3.000 12'604 12'997 9'566 FY+2
12/13 Y 12/14 Y 740.3 782.3 1.07x 1.00x 90.6 102.0 9.17x 8.15x 42.0 52.2 21.71x 17.76x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
1908.98 977.93 0.0% 0.0% 1.07 4.30 60.51 112.96 146.81
Sales/Revenue/Turnover
45.00
900.0
40.00
800.0
35.00
700.0
30.00
600.0
25.00
500.0
20.00
400.0
15.00
300.0
10.00
200.0
5.00
100.0
0.00 01.01.2010
.0 M
20
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 760.2 0.76x 114.3 5.06x 60.2 11.97x
.0 M
30
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Huber & Suhner AG Holdings By:
All
Holder Name BODMER HENRY CARL MA METROHM AG HOFFMAN-SUHNER SYLVI LODH SWISS CAP HUBER & SUHNER AG HUWA FINANZ UND BETE EGS BETEILIGUNGEN AG SARASIN LOMBARD ODIER ASSET IST FUND MANAGERS NORGES BANK LB SWISS INVESTMENT SWISSCANTO FONDSLEIT CREDIT SUISSE AG MAINFIRST SICAV PICTET FUNDS VANGUARD GROUP INC UBS AG ZUERCHER KANTONALBAN KAUFMANN URS
Firm Name EVA Dimensions Zuercher Kantonalbank Helvea UBS Bank Vontobel AG
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a
Analyst TIMOTHY STANISH RICHARD FREI RETO AMSTALDEN ANDRE RUDOLF VON ROHR ANDY SCHNYDER
Source Co File Co File Co File Co File Co File Co File EXCH ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG Co File
Recommendation hold market perform buy sell not rated
Amt Held 2'399'760 2'145'240 1'268'560 959'500 746'663 640'340 607'195 582'487 350'000 313'062 278'369 171'114 148'308 112'119 111'198 80'279 77'364 74'401 51'000 45'800
% Out 11.88 10.62 6.28 4.75 3.7 3.17 3.01 2.88 1.73 1.55 1.38 0.85 0.73 0.56 0.55 0.4 0.38 0.37 0.25 0.23
Latest Chg -
Weighting
Change
Target Price
3 3 5 1 #N/A N/A
U M M M M
(7) (9'396) (34'625) 2'497 1'800 (1'962) 2'000 -
#N/A N/A #N/A N/A 50 40 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 31.12.2011 31.12.2011 31.12.2011 31.12.2011 31.12.2011 04.06.2012 30.04.2013 31.05.2013 30.04.2013 31.12.2012 28.03.2013 28.03.2013 31.05.2013 28.02.2013 31.05.2013 30.06.2013 31.05.2013 31.05.2013 31.12.2011
Date Not Provided Not Provided 12 month 12 month Not Provided
Inst Type n/a Corporation n/a Other Corporation Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor n/a
Date 29.08.2013 22.08.2013 20.08.2013 13.03.2013 27.09.2012
27.09.2013
Zuger Kantonalbank AG Zuger Kantonalbank is a Swiss regional bank. The Bank provides standard banking and other financial services. Zuger Kantonalbank emphasizes mortgage lending and corporate finance. The Bank operates through a number of branches in the Canton Zug.
Price/Volume 6000
.0 M
5000
.0 M
4000
Latest Fiscal Year: LTM as of: 52-Week High (11.04.2013) 52-Week Low (19.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ZG SE EQUITY YTD Change ZG SE EQUITY YTD % CHANGE
12/2012 01/yy 5'075.00 4'644.00 20.00 4720 -7.00% 1.64% 15.31% 0.3 1'360.72 2'706.64 0.0 0.0 1'022.47 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
.0 M
2000
.0 M
1000 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 376.5 61.3 17.40x
.0 M
3000
Valuation Analysis
31.12.2009 31.12.2010 336.9 334.9 61.4 61.1 19.96x 23.56x Profitability
31.12.2011 338.0 61.0 23.81x
31.12.2012 326.6 61.2 22.62x 44.74% 33.87% 0.49% 5.47% 1.60% 0.03% 28.2% 21.98% 237.42% -
0.40 0.14 0.74% 1.68% 0.404 1 1.000 24 39 40
LTM-4Q
LTM
FY+1
FY+2
FQ+1
01/yy
01/yy
12/13 Y
12/14 Y
-
-
-
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+2 -
237.4% 70.4% 0.03 2.84 -
Sales/Revenue/Turnover
450.0 400.0
1.00 0.80
350.0 300.0 250.0
0.60
200.0 150.0
0.40 0.20
100.0 50.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Zuger Kantonalbank AG Holdings By:
All
Holder Name KANTON ZUG CREDIT SUISSE AG UBS AG PICTET FUNDS DIMENSIONAL FUND ADV IST FUND MANAGERS SWISSCANTO ANLAGESTI SKANDIA GLOBAL FUNDS JULIUS BAER ASSET MA JULIUS BAER MULTICOO JOHN HANCOCK INVESTM PRINCIPAL FINANCIAL BESSEMER GROUP INCOR FLEXSHARES TRUST SWISSCANTO FONDSLEIT
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst DOUG WALTERS
Source Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation underweight
Amt Held 144'438 1'143 745 594 186 164 115 67 63 42 32 31 31 4 4
% Out 50.1 0.4 0.26 0.21 0.06 0.06 0.04 0.02 0.02 0.01 0.01 0.01 0.01 0 0
Weighting
Change 1
M
Latest Chg (27) 1 (2) 31 -
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 31.05.2013 31.05.2013 31.05.2013 30.04.2013 30.04.2013 28.03.2013 28.06.2013 30.06.2013 31.05.2013 30.06.2013 30.06.2013 30.04.2013 31.08.2013 28.03.2013
Date Not Provided
Inst Type Government Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 06.06.2013
27.09.2013
Schweizerische National-Versicherungs-Gesellschaft AG Schweizerische National-Versicherungs-Gesellschaft AG offers insurance products in Europe. The Company's products include reinsurance, health, transport, legal, technical, life, accident, travel, automobile, fire and theft insurance. Schweizerische National has a network of offices in Switzerland and subsidiaries located throughout Europe. Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.03.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance NATN SE EQUITY YTD Change NATN SE EQUITY YTD % CHANGE
Price/Volume
12/2012 01/yy 47.70 36.05 7'395.00 41.6 -12.79% 15.40% 47.21% 22.1 917.28 0.00 0.0 8.3 525.81 450.65
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
31.12.2009 31.12.2010 1'585.5 1'653.6 0.18x 76.2 91.6 10.13x 8.81x Profitability
31.12.2011 1'579.1 0.07x 164.5 4.47x
31.12.2012 1'591.1 0.24x 103.0 8.65x
.1 M .1 M .0 M .0 M
o-12
n-12
8.01% 8.07% 1.58% 11.77% 11.71% 0.25% 6.5% 0.00% 0.00% -
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.63 18.25 17.91% 6.70% 0.626 7 3.429 10'045 9'420 8'782 FY+2
12/13 Y 12/14 Y 1'573.3 1'625.3 103.2 108.7 8.99x 8.49x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
NR 0.0% 0.0% 0.25 -
Sales/Revenue/Turnover
2'500.0
1.00
2'000.0
0.60
.1 M
LTM-4Q
1.20
0.80
.1 M
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'853.9 0.06x 64.5 9.31x
50 45 40 35 30 25 20 15 10 5 0 s-12
1'500.0 1'000.0
0.40
500.0 0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Schweizerische National-Versicherungs-Gesellschaft AG Holdings By:
All
Holder Name HELVETIA HOLDING AG SCHWEIZERISCHE MOBIL BALOISE HOLDING AG METZLER INVESTMENT G NUERNBERGER BETEILIG GEBAUDEVERSICHERUNG DIMENSIONAL FUND ADV ODIN FORVALTNING AS SWISSCANTO FONDSLEIT ROYAL BANK OF CANADA LB SWISS INVESTMENT PICTET FUNDS JP MORGAN AMUNDI CREDIT SUISSE AG VONTOBEL ASSET MANAG BARING FUND MANAGERS VANGUARD GROUP INC UBS AG KUENZLE HANS
Firm Name Main First Bank AG Bank Vontobel AG Kepler Cheuvreux Nomura Helvea Zuercher Kantonalbank EVA Dimensions
Portfolio Name #N/A N/A #N/A N/A n/a #N/A N/A n/a #N/A N/A n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a
Analyst RENE LOCHER STEFAN SCHUERMANN FABRIZIO CROCE MICHAEL KLIEN DANIEL BISCHOF GEORG MARTI DOUG WALTERS
Source Co File Co File EXCH Co File Co File Co File ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG Co File
Recommendation underperform hold buy reduce buy market perform buy
Amt Held 2'657'780 2'503'137 2'210'000 2'055'323 1'435'833 1'189'000 418'291 308'195 160'519 146'224 141'000 118'059 115'632 104'723 85'829 75'000 74'198 67'968 54'031 45'430
% Out 12.05 11.35 10.02 9.32 6.51 5.39 1.9 1.4 0.73 0.66 0.64 0.54 0.52 0.47 0.39 0.34 0.34 0.31 0.25 0.21
Weighting
Change 1 3 5 2 5 3 5
M M M M M M M
Latest Chg (10'624) 18'202 (373) (18'481) 8'742 832 -
Target Price 45 44 53 42 50 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 17.06.2013 31.12.2012 31.12.2012 31.12.2012 30.04.2013 30.08.2013 28.03.2013 30.04.2013 28.03.2013 31.05.2013 31.05.2013 30.04.2013 31.05.2013 30.04.2013 31.05.2013 30.06.2013 31.05.2013 31.12.2012
Date 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided
Inst Type Insurance Company Holding Company Insurance Company Investment Advisor n/a Insurance Company Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified n/a
Date 09.09.2013 06.09.2013 06.09.2013 06.09.2013 06.09.2013 05.09.2013 06.06.2013
27.09.2013
Gategroup Holding AG Gategroup Holding AG, through its subsidiaries, provides a wide range of services for airlines. The Company specializes in catering and hospitality, provisioning and logistics, and onboard solutions to companies that serve people on the move. Gategroups customers include airlines, railroads and hotels around the world.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (07.11.2012) 52-Week Low (18.04.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GATE SE EQUITY YTD Change GATE SE EQUITY YTD % CHANGE
12/2012 06/yy 26.70 16.55 34'195.00 23.15 -13.30% 39.88% 60.59% 26.8 620.10 429.10 0.0 8.2 170.60 899.10
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
-
.6 M
25
.5 M
20
.4 M
15
.3 M
10
.2 M
5
.1 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008
30
31.12.2009 31.12.2010 2'712.3 2'700.0 0.42x 0.56x 158.5 188.1 7.15x 8.05x 35.5 49.5 18.52x 21.05x Profitability
LTM-4Q 31.12.2011 2'688.1 0.28x 166.9 4.48x 49.6 12.04x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'992.5 0.30x 65.7 13.58x (58.8) 65.70 15.70 0.52% -1.41% -4.81% -24.94% 1.91% 1.5% 0.1% -2.0% 1.17 0.80 28.00% 174.15% 9.88 -
Price/ Cash Flow
06/yy 2'783.3 1.34x 137.8 0.00x 34.7 20.30x
LTM 06/yy 3'044.0 1.09x 104.7 0.00x (76.8) 0.00x
FY+1
.0 M s-13
0.90 23.81 -1.07% -3.54% 0.903 7 3.286 28'326 85'471 69'017 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 3'062.7 3'150.7 0.28x 0.26x 165.7 183.2 5.43x 4.91x 22.6 40.2 18.31x 12.54x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
11.06.2013 BBSTABLE 1.49 0.25 5.85 9.44 174.1% 62.8% 1.91 9.31 36.96 -
Sales/Revenue/Turnover
40.00
3'500.0
35.00
3'000.0
30.00
2'500.0
25.00
2'000.0
20.00
1'500.0
15.00
1'000.0
10.00
500.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Gategroup Holding AG Holdings By:
All
Holder Name PICTET FUNDS RAINER-MARC FREY HARRIS ASSOCIATES LP CREDIT SUISSE AG H21 GLOBAL OPPORTUNI KEMPEN CAPITAL MANAG SCHRODER INVESTMENT VANGUARD GROUP INC GATEGROUP HOLDING AG JANUS CAPITAL MANAGE SILVER POINT CAPITAL UBS AG NORGES BANK SWISSCANTO FONDSLEIT WARBURG INVEST LUXEM SCHMID ANDREAS LLB FONDSLEITUNG AG FIL LIMITED HARTFORD INVESTMENT BROWN NEIL GRAEME
Firm Name Bank Vontobel AG Helvea Mirabaud Securities Kepler Cheuvreux EVA Dimensions Credit Suisse UBS
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst RENE WEBER ANDREAS VON ARX THOMAS BAUMANN BEAT KEISER TIMOTHY STANISH PATRICK JNGLIN ALEX BRIGNALL
Source ULT-AGG Co File Co File ULT-AGG EXCH ULT-AGG EXCH ULT-AGG Co File ULT-AGG EXCH ULT-AGG MF-AGG MF-AGG MF-AGG Co File MF-AGG ULT-AGG MF-AGG Co File
Recommendation hold hold accumulate reduce hold neutral buy
Amt Held 1'445'460 1'429'415 1'416'081 1'344'057 1'337'000 812'656 796'280 772'555 719'537 705'009 631'153 607'229 555'213 446'696 300'000 247'067 229'251 205'028 131'693 100'000
% Out 5.4 5.34 5.29 5.02 4.99 3.03 2.97 2.88 2.69 2.63 2.36 2.27 2.07 1.67 1.12 0.92 0.86 0.77 0.49 0.37
Weighting
Change 3 3 4 2 3 3 5
M M M M M M M
Latest Chg 626'591 4'890 (491'265) (7'424) 52'656 (434'373) (5'963) (336) 120'000 70'000 43'890 13'797 -
Target Price 22 23 24 19 #N/A N/A 20 27
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 17.07.2013 Investment Advisor 31.12.2012 n/a 31.12.2012 Investment Advisor 03.09.2013 Investment Advisor 26.03.2013 n/a 09.07.2013 Unclassified 04.01.2013 Investment Advisor 30.06.2013 Unclassified 31.12.2012 Holding Company 22.05.2012 Investment Advisor 04.01.2013 Hedge Fund Manager 31.05.2013 Unclassified 31.12.2012 Government 28.03.2013 Investment Advisor 28.03.2013 Investment Advisor 31.12.2012 n/a 30.06.2013 Investment Advisor 31.10.2012 Investment Advisor 31.08.2013 Investment Advisor 31.12.2012 n/a
Date Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month
Date 23.08.2013 23.08.2013 22.08.2013 06.08.2013 06.06.2013 17.05.2013 12.02.2013
27.09.2013
Rieter Holding AG Rieter Holding AG manufactures spinning systems and chemical fiber systems. The Company's spinning and chemical fiber systems are used to process cotton and man-made fibers. Rieter produces its products throughout Europe and sells internationally.
Price/Volume 250
.2 M .1 M
200
.1 M .1 M
150
.1 M
Valuation Analysis
100
Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance RIEN SE EQUITY YTD Change RIEN SE EQUITY YTD % CHANGE
12/2012 01/yy 196.40 139.60 5'886.00 186.1 -5.24% 33.31% 83.10% 4.7 869.53 256.30 0.0 5.0 351.90 809.33
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 1'882.7 812.1 0.58x 2.02x (45.7) 115.6 14.19x (223.9) 26.5 19.03x Profitability
31.12.2011 1'000.7 0.50x 146.5 3.43x 267.2 5.46x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 888.5 0.73x 66.8 9.67x 29.5 24.91x 66.80 33.60 3.78% 3.95% 1.17% 3.45% 0.84% 5.9% 2.1% 3.3% 2.33 1.44 23.95% 68.93% 7.76 -
Price/ Cash Flow
.0 M
0 s-12
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
1.24 2.96 18.88% 18.80% 1.237 10 2.900 6'044 11'363 15'295 FY+2
12/13 Y 12/14 Y 971.9 1'118.3 0.81x 0.67x 79.4 134.4 10.22x 6.04x 18.6 57.0 35.69x 14.28x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
4.34 -0.96 -1.19 4.90 68.9% 40.5% 0.84 3.68 47.05 -
Sales/Revenue/Turnover
100.00
4'000.0
90.00
3'500.0
80.00
3'000.0
70.00
2'500.0
60.00 50.00
2'000.0
40.00
1'500.0
30.00
1'000.0
20.00
500.0
10.00 0.00 01.01.2010
.0 M
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 3'011.9 0.26x 281.9 2.79x (405.9) -
.1 M
50
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Rieter Holding AG Holdings By:
All
Holder Name SPUHLER PETER PIEPER MICHAEL W SPARINVEST SCHRODERS PLC FIRST EAGLE INVESTME CAZENOVE UNIT TRUST VONTOBEL ASSET MANAG NORGES BANK VONTOBEL ASSET MANAG NIHON TOKUSHU TORYO BLACKROCK RIETER HOLDING AG JP MORGAN KEMPEN CAPITAL MANAG UBS AG FIL LIMITED CREDIT SUISSE AG PICTET FUNDS DWS INVESTMENTS SCHW BANK OF NOVA SCOTIA
Firm Name Bank Vontobel AG Main First Bank AG Helvea Bank am Bellevue Kepler Cheuvreux Mirabaud Securities Credit Suisse Zuercher Kantonalbank EVA Dimensions UBS
Portfolio Name n/a n/a n/a #N/A N/A n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a
Analyst FABIAN HAECKI MICHAEL INAUEN VOLKAN GOCMEN ALESSANDRO FOLETTI CHRISTOPHER LADNER THOMAS BAUMANN PATRICK LAAGER ARMIN RECHBERGER TIMOTHY STANISH ANDRE RUDOLF VON ROHR
Source Co File Co File ULT-AGG EXCH Co File MF-AGG EXCH EXCH MF-AGG Co File ULT-AGG Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation buy underperform buy hold hold accumulate neutral underperform sell neutral
Amt Held 896'561 538'695 270'036 251'734 183'274 161'532 141'028 140'652 103'028 53'495 53'323 50'938 46'442 45'873 42'434 40'899 37'407 36'770 36'237 29'588
% Out 19.19 11.53 5.78 5.39 3.92 3.46 3.02 3.01 2.21 1.14 1.14 1.09 0.99 0.98 0.91 0.88 0.8 0.79 0.78 0.63
Weighting
Change 5 1 5 3 3 4 3 1 1 3
U N M M M M M M M M
Latest Chg 30'104 21'750 10'388 (639) 13'207 7'847 6'845 1'500 29'588
Target Price 235 180 260 185 185 210 190 #N/A N/A #N/A N/A 160
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 n/a 31.12.2012 n/a 31.07.2013 Investment Advisor 02.07.2013 Investment Advisor 31.12.2012 Hedge Fund Manager 31.07.2013 Investment Advisor 27.06.2013 Investment Advisor 27.03.2013 Government 30.04.2013 Investment Advisor 31.03.2013 Corporation 25.09.2013 Investment Advisor 31.12.2012 Corporation 31.07.2013 Investment Advisor 30.06.2013 Unclassified 31.05.2013 Unclassified 30.04.2013 Investment Advisor 31.05.2013 Investment Advisor 31.05.2013 Investment Advisor 28.06.2013 Investment Advisor 30.06.2013 Bank
Date Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month
Date 16.09.2013 16.09.2013 13.09.2013 03.09.2013 07.08.2013 29.07.2013 26.07.2013 26.07.2013 06.06.2013 17.04.2013
27.09.2013
Valora Holding AG Valora Holding AG is a holding company. The company owns and operates kiosks, self-service stores, food, coffee and snack shops and restaurants, and wholesale outlets. Valora also owns and manages commercial real estate in Switzerland.
Price/Volume 250
.0 M
200
.0 M .0 M
150
.0 M
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (26.09.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance VALN SE EQUITY YTD Change VALN SE EQUITY YTD % CHANGE
100
12/2012 01/yy 208.90 160.99 6'102.00 208 -0.43% 29.20% 98.12% 3.4 714.60 511.71 0.0 5.1 147.15 1'006.19
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 2'897.0 2'877.7 0.24x 0.32x 101.7 122.8 6.87x 7.51x 54.0 63.4 13.46x 14.60x Profitability
31.12.2011 2'817.9 0.21x 118.7 4.95x 56.3 9.71x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'847.9 0.35x 133.5 7.46x 45.4 11.87x 133.48 78.03 2.74% 1.88% 3.97% 10.05% 2.03% 33.0% 5.3% 3.1% 1.6% 1.37 0.68 31.94% 89.73% 17.45 7.89
Price/ Cash Flow
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.89 2.54 32.27% 20.26% 0.891 8 2.375 5'382 7'155 5'316 FY+2
12/13 Y 12/14 Y 2'886.9 2'926.1 0.38x 0.37x 142.1 148.6 7.08x 6.77x 54.7 61.6 12.67x 11.74x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
9.36 5.81 1.89 2.61 89.7% 47.1% 2.03 12.37 20.91 46.25 46.37 13.36
Sales/Revenue/Turnover
20.00
3'200.0
18.00
3'100.0
16.00
3'000.0
14.00
2'900.0
12.00 10.00
2'800.0
8.00
2'700.0
6.00
2'600.0
4.00
2'500.0
2.00 0.00 01.01.2010
.0 M
0 s-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'931.1 0.15x 100.4 4.38x 38.6 19.90x
.0 M
50
2'400.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Valora Holding AG Holdings By:
All
Holder Name DITSCH ERNST PETER UBS AG CREDIT SUISSE AG NORGES BANK ETHENEA INDEPENDENT BLACKROCK PICTET FUNDS LOMBARD ODIER ASSET VALORA HOLDING AG DIMENSIONAL FUND ADV IST FUND MANAGERS VONTOBEL ASSET MANAG BENEDICK ROLANDO WARBURG INVEST LUXEM VANGUARD GROUP INC SWISSCANTO FONDSLEIT BERGER ANDREAS MUELLER MICHAEL MINDER ALEX SEB
Firm Name Main First Bank AG Bank Vontobel AG EVA Dimensions Berenberg Bank Kepler Cheuvreux Credit Suisse UBS Zuercher Kantonalbank GSC Research
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a
Analyst STEPHAN VOLLERT RENE WEBER CRAIG STERLING ANNA PATRICE CHRISTOPHER LADNER PATRICK JNGLIN JEAN-FRANCOIS MEYMANDI MARCO STRITTMATTER MATTHIAS WAHLER
Source Co File ULT-AGG ULT-AGG EXCH EXCH ULT-AGG ULT-AGG MF-AGG EXCH ULT-AGG MF-AGG MF-AGG Co File MF-AGG ULT-AGG MF-AGG Co File Co File Co File ULT-AGG
Recommendation underperform hold hold hold reduce neutral sell market perform buy
Amt Held 635'599 170'937 151'034 120'741 106'431 92'738 82'205 66'355 51'011 42'987 39'894 36'000 29'772 27'500 17'291 15'431 12'145 12'000 11'618 9'423
% Out 18.5 4.98 4.4 3.51 3.1 2.7 2.39 1.93 1.48 1.25 1.16 1.05 0.87 0.8 0.5 0.45 0.35 0.35 0.34 0.27
Weighting
Change 1 3 3 3 2 3 1 3 5
M M U M M M M D N
Latest Chg (53'334) (2'119) 241 79 675 568 2'644
Target Price 185 200 #N/A N/A 199 170 175 170 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 24.06.2013 31.05.2013 27.03.2013 05.08.2013 25.09.2013 22.08.2012 31.05.2013 19.04.2013 30.04.2013 30.04.2013 30.04.2013 31.12.2012 28.03.2013 30.06.2013 28.03.2013 31.12.2012 31.12.2012 31.12.2012 28.03.2013
Date 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type n/a Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Unclassified Investment Advisor n/a n/a n/a Unclassified
Date 26.09.2013 02.09.2013 20.08.2013 30.07.2013 15.05.2013 14.05.2013 04.04.2013 26.03.2013 18.03.2009
27.09.2013
Basellandschaftliche Kantonalbank Basellandschaftliche Kantonalbank is a Swiss regional bank that attracts deposits and offers universal banking services. The Bank offers mortgage loans, consumer loans, and loans to small and medium-sized companies, investment advice, asset management, securities brokerage, and financial planning services.
Price/Volume
Latest Fiscal Year: LTM as of: 52-Week High (27.09.2012) 52-Week Low (20.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BLKB SE EQUITY YTD Change BLKB SE EQUITY YTD % CHANGE
12/2012 01/yy 1'225.00 940.00 25.00 981.5 -19.88% 4.41% 17.54% 0.6 2'129.85 3'711.32 0.0 0.0 775.55 -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
.0 M .0 M .0 M
800
.0 M
600
.0 M .0 M
400
.0 M
200
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
1200 1000
Valuation Analysis
31.12.2008 688.4 96.1 22.03x
1400
31.12.2009 31.12.2010 621.0 595.2 106.3 108.9 21.15x 25.51x Profitability
31.12.2011 584.1 109.0 25.88x
31.12.2012 567.3 111.9 21.53x 47.06% 30.33% 0.57% 8.69% 2.16% 0.03% 30.3% 19.29% 427.56% -
0.51 0.57 -15.73% -8.90% 0.509 1 3.000 141 185 154
LTM-4Q
LTM
FY+1
FY+2
FQ+1
01/yy
01/yy
12/13 Y
12/14 Y
-
-
-
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+2 -
21.11.2001 AAA NEG 21.11.2001 A-1+ 427.6% 81.0% 0.03 3.46 -
Sales/Revenue/Turnover
800.0 700.0 600.0
0.80 0.60
500.0 400.0 300.0
0.40 0.20
200.0 100.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Basellandschaftliche Kantonalbank Holdings By:
All
Holder Name CREDIT SUISSE AG UBS AG PICTET FUNDS IST FUND MANAGERS SWISSCANTO ANLAGESTI SKANDIA GLOBAL FUNDS BAUMANN URS DANIEL SCHENK DANIEL L SCHUDEL HANS ULRICH JULIUS BAER ASSET MA GREINER DORIS SCHIRMER-MOSSET ELIS BALLMER ADRIAN JANIAK CLAUDE HANSEN WILHELM VOELLMIN DIETER FORTUNA INVESTMENT A AXA ROSENBERG INTL STATE STREET CORP SWISSCANTO FONDSLEIT
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst DOUG WALTERS
Source ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File Co File Co File MF-AGG Co File Co File Co File Co File Co File Co File MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold
Amt Held 4'567 3'107 2'455 759 457 413 410 380 290 261 260 240 227 160 140 130 100 62 18 14
% Out 0.8 0.55 0.43 0.13 0.08 0.07 0.07 0.07 0.05 0.05 0.05 0.04 0.04 0.03 0.02 0.02 0.02 0.01 0 0
Weighting
Change 3
U
Latest Chg (40) 1 (7) 62 -
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.05.2013 31.05.2013 31.05.2013 30.04.2013 28.03.2013 28.06.2013 31.12.2011 31.12.2011 31.12.2011 30.06.2013 31.12.2011 31.12.2011 31.12.2011 31.12.2011 31.12.2011 31.12.2011 30.08.2013 31.12.2012 26.09.2013 28.03.2013
Date Not Provided
Inst Type Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a n/a Investment Advisor n/a n/a n/a n/a n/a n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.08.2013
27.09.2013
Emmi AG Emmi AG is a Swiss producer of dairy products. The Company markets fresh milk, cream, butter, yogurt, quark, pudding and an assortment of cheeses. Emmi also produces a variety of fruit juices and iced tea.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (13.05.2013) 52-Week Low (28.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 28.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance EMMN SE EQUITY YTD Change EMMN SE EQUITY YTD % CHANGE
12/2012 01/yy 297.00 200.34 1'308.00 268 -9.76% 33.77% 68.70% 5.3 1'433.75 599.02 0.0 177.3 182.83 1'991.72
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
300
.0 M
250
.0 M
200
.0 M
150
.0 M
100
.0 M
50
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'670.8 0.34x 188.7 4.85x 58.7 9.02x
350
31.12.2009 31.12.2010 2'619.3 2'683.7 0.38x 0.54x 211.8 231.9 4.67x 6.25x 75.3 86.1 9.13x 13.04x Profitability
31.12.2011 2'721.3 0.55x 224.1 6.73x 83.0 12.57x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'981.2 0.61x 249.4 7.31x 106.2 11.58x 249.42 145.48 4.88% 5.10% 4.29% 9.50% 1.49% 8.1% 4.6% 3.6% 1.51 0.94 25.79% 60.64% 9.00 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.61 1.93 31.13% 18.02% 0.605 6 3.000 1'139 2'937 2'310 FY+2
12/13 Y 12/14 Y 3'249.2 3'321.2 0.61x 0.57x 262.4 272.0 7.56x 7.30x 95.0 99.9 14.50x 13.64x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
17.28 8.61 1.45 2.28 60.6% 34.0% 1.49 3.61 40.54 -
Sales/Revenue/Turnover
8.00
3'500.0
7.00
3'000.0
6.00
2'500.0
5.00
2'000.0
4.00
1'500.0
3.00
1'000.0
2.00
500.0
1.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Emmi AG Holdings By:
All
Holder Name ZMP ZENTRALSCHWEIZER MIL MIBA MILCHVERBAND NO CAPITAL GROUP COMPAN LOMBARD ODIER ASSET IST FUND MANAGERS BLACKROCK BAER STEPHAN DIMENSIONAL FUND ADV SWISSCANTO FONDSLEIT RUFFER LLP DJE INVESTMENT SA NORGES BANK EMMI WOHLFAHRTSFONDS CREDIT SUISSE AG UBS AG HOTTINGER CAPITAL CO VANGUARD GROUP INC CB-ACCENT LUX SICAV PICTET FUNDS
Firm Name UBS Bank Vontobel AG Helvea EVA Dimensions Kepler Cheuvreux Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst JOERN IFFERT RENE WEBER ANDREAS VON ARX CRAIG STERLING CHRISTOPHER LADNER PATRIK SCHWENDIMANN
Source Co File Co File Co File ULT-AGG EXCH MF-AGG ULT-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation neutral hold buy hold hold underperform
Amt Held 2'904'941 251'441 192'593 164'100 152'470 80'272 55'827 49'000 43'656 40'900 35'280 32'700 20'999 16'049 15'988 12'129 12'050 11'981 9'000 8'556
% Out 54.3 4.7 3.6 3.07 2.85 1.5 1.04 0.92 0.82 0.76 0.66 0.61 0.39 0.3 0.3 0.23 0.23 0.22 0.17 0.16
Weighting
Change 3 3 5 3 3 1
M M M U M D
Latest Chg (1'344) (3'586) (576) (1'174) (384) 4'250 10'736 1'000 (5'500)
Target Price 270 260 305 #N/A N/A 290 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 30.06.2013 11.09.2013 30.04.2013 31.05.2013 31.12.2012 30.04.2013 28.03.2013 28.02.2013 28.06.2013 31.12.2012 31.12.2012 31.05.2013 31.07.2013 30.06.2013 30.06.2013 30.08.2013 31.05.2013
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Unclassified n/a Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Corporation Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor
Date 30.08.2013 29.08.2013 29.08.2013 20.08.2013 15.05.2013 28.03.2013
27.09.2013
Bossard Holding AG Bossard Holding AG supplies fastening devices, industrial adhesives, and tools. The Company offers its customers engineering assistance in solving fastening problems. Bossard markets its products in Europe, the United States, and Asia.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (27.09.2013) 52-Week Low (10.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BOS SE EQUITY YTD Change BOS SE EQUITY YTD % CHANGE
12/2012 03/yy 186.60 108.89 9'927.00 183 -1.93% 68.06% 99.19% 3.3 732.00 227.81 0.0 3.4 25.63 865.44
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 379.9 458.7 0.57x 0.78x 30.5 57.8 7.15x 6.22x 15.1 44.3 11.77x 7.39x Profitability
.0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M o-12
LTM-4Q 31.12.2011 457.7 0.74x 60.1 5.67x 44.3 6.85x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 471.2 1.29x 58.1 10.50x 42.9 9.32x 58.08 47.63 10.11% 10.42% 12.12% 34.38% 16.95% 1.33% 39.8% 12.3% 10.1% 9.1% 1.43 0.57 60.54% 488.02% 5.70 1.84
Price/ Cash Flow
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
03/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
LTM 03/yy 156.1 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M s-13
2.89 0.85 1.17 64.53% 53.48% 0.853 5 4.600 6'128 6'891 5'883 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 601.5 644.5 1.40x 1.28x 81.2 87.2 10.66x 9.92x 52.4 57.5 11.96x 11.59x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
25.72 16.21 3.48 3.92 488.0% 82.0% 1.33 6.24 64.19 199.43 44.61 219.01
Sales/Revenue/Turnover
18.00
700.0
16.00
600.0
14.00
500.0
12.00 10.00
400.0
8.00
300.0
6.00
200.0
4.00
100.0
2.00 0.00 01.01.2010
.0 M
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 542.8 0.44x 57.0 4.19x 32.1 4.27x
200 180 160 140 120 100 80 60 40 20 0 s-12
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Bossard Holding AG Holdings By:
All
Holder Name BOSSARD FAMILIES KOLIN HOLDING AG SARASIN BOSSARD HOLDING AG UBS AG SWISSCANTO FONDSLEIT JP MORGAN MIRABAUD ASSET MANAG ANLAGESTIFTUNG WINTE REICHMUTH & CO INVES CREDIT SUISSE AG JULIUS BAER MULTICOO ZUERCHER KANTONALBAN DIMENSIONAL FUND ADV JULIUS BAER ASSET MA LOMBARD ODIER ASSET PICTET FUNDS WETTER-BOSSARD HELEN GROB BEATRICE DEAN DAVID
Firm Name EVA Dimensions Bank Vontobel AG Helvea Zuercher Kantonalbank Berenberg Bank
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a
Analyst TIMOTHY STANISH PATRICK RAFAISZ STEFAN GAECHTER ARMIN RECHBERGER FREDERIK BITTER
Source Co File EXCH ULT-AGG Co File ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG Co File Co File Co File
Recommendation overweight hold buy outperform buy
Amt Held 1'502'900 407'455 267'737 185'000 92'745 66'106 27'717 27'440 26'705 25'048 24'598 15'400 14'000 13'650 13'620 11'640 11'602 10'555 10'038 8'600
% Out 45.2 12.25 8.05 5.56 2.79 1.99 0.83 0.83 0.8 0.75 0.74 0.46 0.42 0.41 0.41 0.35 0.35 0.32 0.3 0.26
Weighting
Change 5 3 5 5 5
U M U M M
Latest Chg 2'310 14'288 (5'140) 3'940 (8'295) 42 5'000 (378) (78) (91) 95 747 -
Target Price #N/A N/A 150 185 #N/A N/A 170
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 22.03.2013 30.04.2013 31.12.2012 31.05.2013 28.03.2013 31.05.2013 31.03.2013 28.06.2013 30.08.2013 31.05.2013 30.04.2013 31.05.2013 30.04.2013 30.06.2013 31.05.2013 31.05.2013 31.12.2012 31.12.2012 31.12.2012
Date Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type n/a Other Unclassified Corporation Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a n/a
Date 10.09.2013 28.08.2013 28.08.2013 07.05.2013 01.05.2013
27.09.2013
Schweiter Technologies AG Schweiter Technologies AG, through its wholly owned subsidiaries, is a core material, composite construction company. The Company also manufactures textile machinery used primarily in the production and treatment of yarn, thread, and textile samples. Schweiter also produces machines for the assembly and packaging of semiconductor devices.
Price/Volume 700 600 500 400
Valuation Analysis
300
Latest Fiscal Year: LTM as of: 52-Week High (18.07.2013) 52-Week Low (15.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SWTQ SE EQUITY YTD Change SWTQ SE EQUITY YTD % CHANGE
12/2012 01/yy 614.00 420.75 625.00 608 -0.98% 44.50% 96.90% 1.4 877.75 5.59 0.0 0.0 382.60 560.35
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 147.8 16.9 450.7 -
200
31.12.2009 31.12.2010 129.9 932.1 3.53x 0.81x (16.2) 100.3 7.55x (20.4) 49.6 20.67x Profitability
31.12.2011 698.0 0.57x 83.8 4.75x 47.5 16.51x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 673.5 0.56x 80.4 4.70x 60.8 18.46x 80.37 52.02 7.72% 7.55% 6.18% 8.45% 0.73% 11.1% 6.9% 9.0% 5.47 4.19 0.63% 0.84% 6.07 -
Price/ Cash Flow
.0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M s-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.55 0.77 43.17% 23.80% 0.551 5 3.800 499 781 844 FY+2
12/13 Y 12/14 Y 670.5 699.0 0.73x 0.73x 70.4 79.2 7.93x 7.05x 35.2 43.8 24.31x 19.79x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
29.88 23.31 -4.52 0.09 0.8% 0.8% 0.73 3.69 60.18 -
Sales/Revenue/Turnover
120.00
1'000.0 900.0
100.00
800.0 700.0
80.00
600.0
60.00
500.0 400.0
40.00
300.0 200.0
20.00 0.00 01.01.2010
100.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Schweiter Technologies AG Holdings By:
All
Holder Name KWE BETEILIGUNGEN AG WIDMER HANS SIEGRIST BEAT BANK OF NOVA SCOTIA UBS AG LOMBARD ODIER ASSET CREDIT SUISSE FUNDS SCHWEITER TECHNOLOGI SARASIN VONTOBEL ASSET MANAG PICTET FUNDS CREDIT SUISSE AG IST FUND MANAGERS SCHRODER INVESTMENT LOMBARD ODIER ASSET LLB FONDSLEITUNG AG SWISSCANTO FONDSLEIT VANGUARD GROUP INC MIRABAUD ASSET MANAG NORGES BANK
Firm Name Helvea UBS Zuercher Kantonalbank Bank Vontobel AG EVA Dimensions Main First Bank AG
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst RETO AMSTALDEN JOERN IFFERT ANDREAS MUELLER PATRICK RAFAISZ TIMOTHY STANISH BERND POMREHN
Source Co File Co File Co File ULT-AGG ULT-AGG EXCH Co File Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation buy neutral outperform hold hold suspended coverage
Amt Held 364'973 181'906 83'916 74'585 60'700 46'485 46'198 43'311 29'700 28'800 27'099 26'321 22'305 20'923 13'335 10'581 10'414 5'578 4'021 3'808
% Out 25.28 12.6 5.81 5.17 4.2 3.22 3.2 3 2.06 1.99 1.88 1.82 1.55 1.45 0.92 0.73 0.72 0.39 0.28 0.26
Weighting
Change
5 3 5 3 3 #N/A N/A
M D M M M M
Latest Chg (300) (700) 516 1'723 44 (535) (25) 2'322 (335) 533 -
Target Price 710 595 #N/A N/A 570 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 31.07.2013 31.08.2013 14.06.2013 31.12.2012 31.12.2012 30.04.2013 30.04.2013 31.05.2013 31.05.2013 30.04.2013 31.12.2012 31.05.2013 30.06.2013 28.03.2013 30.06.2013 31.03.2013 31.12.2012
Date 12 month 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type Other n/a n/a Bank Unclassified Investment Advisor n/a n/a Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Government
Date 02.09.2013 19.08.2013 19.08.2013 19.08.2013 06.06.2013 19.10.2012
27.09.2013
U-Blox AG U-Blox AG develops global positioning systems (GPS) for a range of markets. The Company develops systems for navigation, automatic vehicle location, security, traffic navigation, security, traffic control, location based services, timing, and surveying.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (23.09.2013) 52-Week Low (05.12.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance UBXN SE EQUITY YTD Change UBXN SE EQUITY YTD % CHANGE
12/2012 12/yy 76.95 36.51 10'292.00 76.2 -0.97% 108.72% 95.80% 6.3 480.44 2.83 0.0 0.0 60.59 418.88
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
80
.2 M
70
.1 M
60
.1 M
50
.1 M
40
.1 M
30
.1 M
20
.0 M
10
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 74.5 0.47x 12.9 2.71x 8.8 13.68x
90
31.12.2009 31.12.2010 73.5 112.8 1.35x 2.12x 14.1 30.7 7.04x 7.79x 3.3 12.9 49.53x 24.30x Profitability
LTM-4Q 31.12.2011 124.7 1.41x 29.8 5.91x 16.5 15.61x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 173.1 1.09x 37.1 5.10x 17.2 14.29x 37.08 24.84 14.35% 12.44% 10.81% 13.46% 1.06% 46.9% 13.6% 9.9% 4.00 3.08 1.47% 1.89% 7.94 4.70
Price/ Cash Flow
12/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
LTM 12/yy 112.8 0.00x 0.0 0.00x 12.9 0.00x
FY+1
.0 M s-13
0.78 5.27 88.27% 98.61% 0.781 4 4.000 16'509 26'876 21'965 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 220.5 254.5 1.89x 1.60x 43.9 50.8 9.52x 8.22x 25.2 29.5 19.87x 16.99x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
1612.00 1423.78 1.9% 1.9% 1.06 25.36 45.99 77.74 40.64 91.18
Sales/Revenue/Turnover
35.00
200.0 180.0
30.00
160.0
25.00
140.0 120.0
20.00
100.0 80.0
15.00
60.0
10.00
40.0 5.00 0.00 01.01.2010
20.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
U-Blox AG Holdings By:
All
Holder Name DUBACH WERNER BLACKROCK LB SWISS INVESTMENT UBS AG CREDIT SUISSE AG SWISS REINSURANCE MIRABAUD ASSET MANAG SEILER THOMAS THIEL ANDREAS WYSS JEAN-PIERRE AMMANN DANIEL MUELLER HANS-ULRICH DWS INVESTMENTS SCHW TROSTER GERHARD ZUERCHER KANTONALBAN CB-ACCENT LUX SICAV PICTET FUNDS BELGRAVE CAPITAL MAN FAHRNI FRITZ DIMENSIONAL FUND ADV
Firm Name EVA Dimensions Credit Suisse Zuercher Kantonalbank Bank Vontobel AG
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a
Analyst ANDREW S ZAMFOTIS FELIX REMMERS ANDREAS MUELLER MICHAEL FOETH
Source EXCH ULT-AGG EXCH ULT-AGG ULT-AGG EXCH MF-AGG Co File Co File Co File Co File Co File MF-AGG Co File MF-AGG MF-AGG ULT-AGG MF-AGG Co File ULT-AGG
Recommendation hold outperform outperform hold
Amt Held 638'000 315'330 308'717 198'341 190'424 174'786 133'413 104'552 68'164 67'914 53'804 51'090 38'151 35'760 33'100 25'000 21'518 15'000 12'422 9'271
% Out 10.12 5 4.9 3.15 3.02 2.77 2.12 1.66 1.08 1.08 0.85 0.81 0.61 0.57 0.52 0.4 0.34 0.24 0.2 0.15
Weighting
Change 3 5 5 3
U M M M
Latest Chg 16'886 11'100 3'000 10'000 -
Target Price #N/A N/A 84 #N/A N/A 52
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 09.06.2013 25.09.2013 05.09.2013 31.05.2013 31.05.2013 29.04.2013 31.03.2013 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 28.06.2013 31.12.2012 31.05.2013 30.08.2013 31.05.2013 30.06.2013 31.12.2012 30.04.2013
Date Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Investment Advisor Investment Advisor Unclassified Investment Advisor Insurance Company Investment Advisor n/a n/a n/a n/a n/a Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor
Date 10.09.2013 06.09.2013 06.09.2013 22.03.2013
27.09.2013
Inficon Holding AG Inficon Holding AG develops, manufactures and markets vacuum instruments used to monitor and control production processes. The Company's products help semiconductor manufacturers to monitor and control their manufacturing processes and prepare computer chips for packaging. Inficon also manufactures refrigerant and helium leak detectors, and vacuum control products.
Price/Volume
12/2012 06/yy 305.00 177.66 596.00 293.5 -3.77% 65.20% 90.97% 2.3 672.62 2.32 0.0 0.0 92.24 675.56
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
.0 M .0 M .0 M
200
.0 M
150
.0 M .0 M
100
.0 M
50
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 256.5 0.53x 42.0 3.27x 24.3 7.33x
.0 M
300 250
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 08.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance IFCN SE EQUITY YTD Change IFCN SE EQUITY YTD % CHANGE
350
31.12.2009 31.12.2010 181.7 265.4 1.18x 1.32x 12.9 48.4 16.60x 7.21x 2.3 27.1 106.96x 15.25x Profitability
LTM-4Q 31.12.2011 312.1 0.92x 59.9 4.78x 40.3 8.90x
31.12.2012 297.2 1.51x 56.9 7.88x 39.9 13.32x 56.86 50.11 16.86% 17.90% 1.29% 1.66% 1.03% 49.5% 13.4% 4.12 3.21 1.08% 1.35% 6.43 -
06/yy 304.7 0.00x 0.0 0.00x 41.6 10.75x
LTM 06/yy 284.6 0.00x 0.0 0.00x 37.0 18.00x
FY+1
.0 M s-13
0.85 1.45 52.12% 41.64% 0.846 6 4.333 4'076 3'682 3'280 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 306.4 324.0 2.13x 2.00x 60.1 65.5 11.26x 10.32x 40.0 43.6 10.2 9.6 18.53x 16.83x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
148.85 131.45 1.4% 1.3% 1.03 6.71 56.75 107.02
Sales/Revenue/Turnover
350.0 300.0 250.0
0.80
200.0 0.60
150.0
0.40
100.0 50.0
0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Inficon Holding AG Holdings By:
All
Holder Name KWE BETEILIGUNGEN AG 7 INDUSTRIES HOLDING BLACKROCK WETHMEIMER RUTH UBS AG DONALDSON LUFKIN & J CREDIT SUISSE AG POLAR CAPITAL LLP PICTET FUNDS LOMBARD ODIER ASSET CREDIT SUISSE AG SWISSCANTO FONDSLEIT IST FUND MANAGERS WIRZ GUSTAV A HENDERSON GLOBAL INV VONTOBEL ASSET MANAG JP MORGAN FISCHER RICHARD LLB FONDSLEITUNG AG PETERCAM SA
Firm Name UBS Bank am Bellevue Helvea Zuercher Kantonalbank Bank Vontobel AG EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a TR EUROPEAN GROWTH T Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Analyst JOERN IFFERT SANDRA DIETSCHY RETO AMSTALDEN ALEXANDER KOLLER MICHAEL FOETH ANDREW S ZAMFOTIS
Source EXCH Co File ULT-AGG EXCH ULT-AGG Co File EXCH EXCH ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG Co File MF-PART MF-AGG ULT-AGG Co File MF-AGG MF-AGG
Recommendation buy buy hold market perform buy overweight
Amt Held 440'482 225'736 162'485 111'458 110'616 79'711 67'713 59'066 55'791 51'306 35'780 33'219 30'965 25'938 25'019 22'000 21'791 21'000 16'510 15'899
% Out 19.22 9.85 7.09 4.86 4.83 3.48 2.95 2.58 2.43 2.24 1.56 1.45 1.35 1.13 1.09 0.96 0.95 0.92 0.72 0.69
Weighting
Change 5 5 3 3 5 5
M M M M M U
Latest Chg 30'065 4 880 366 1'787 (713) 889 (312) (1'750) 9'233 4'855 2'499
Target Price 320 350 285 #N/A N/A 310 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 29.04.2013 31.12.2012 25.09.2013 09.03.2011 31.05.2013 31.12.2012 04.10.2012 14.08.2012 31.05.2013 31.05.2013 31.05.2013 28.03.2013 30.04.2013 31.12.2012 30.08.2013 30.04.2013 31.05.2013 31.12.2012 30.06.2013 30.04.2013
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Other Holding Company Investment Advisor n/a Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor
Date 11.09.2013 03.09.2013 15.08.2013 09.08.2013 09.08.2013 03.04.2013
27.09.2013
Siegfried Holding AG Siegfried Holding AG provides development services and the production of active pharmaceutical ingredients (API), intermediates, controlled & standard substances, and complex formulations. The Company operates in Switzerland, Malta and the United States.
Price/Volume 160
.0 M
140
.0 M
120
.0 M .0 M
100
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (26.08.2013) 52-Week Low (10.12.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SFZN SE EQUITY YTD Change SFZN SE EQUITY YTD % CHANGE
12/2012 01/yy 146.90 105.95 4'146.00 146 -0.61% 37.81% 96.58% 3.8 554.80 47.51 0.0 0.0 73.31 530.02
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 283.0 314.4 1.14x 0.68x 32.8 36.7 9.81x 5.85x (35.3) (16.2) Profitability
31.12.2011 328.1 0.82x 37.1 7.28x 9.7 34.00x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 367.8 1.05x 49.1 7.86x 20.9 19.84x 49.09 21.65 5.89% 4.12% 5.53% 8.23% 0.81% 22.5% 14.4% 7.3% 5.7% 3.06 1.53 9.95% 15.02% 5.76 2.62
Price/ Cash Flow
.0 M
40
.0 M
20
.0 M
0 s-12
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.33 2.81 28.21% 29.00% 0.333 3 4.333 3'438 5'982 4'948 FY+2
12/13 Y 12/14 Y 386.0 396.5 1.42x 1.42x 57.6 75.4 9.23x 7.05x 34.2 42.6 15.29x 12.00x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
-0.45 0.96 15.0% 13.1% 0.81 2.05 63.38 139.23 42.50 153.21
Sales/Revenue/Turnover
18.00
450.0
16.00
400.0
14.00
350.0
12.00
300.0
10.00
250.0
8.00
200.0
6.00
150.0
4.00
100.0
2.00
50.0
0.00 01.01.2010
.0 M
60
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 289.3 1.12x 117.2 2.76x (74.9) -
.0 M
80
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Siegfried Holding AG Holdings By:
All
Holder Name TWEEDY BROWNE COMPAN FREY RAINER-MARC SE SWISS EQUITIES AG SIEGFRIED HOLDING AG BAYERNINVEST CAPITAL KREISSPARKASSE BIBER UNIVERSAL INVESTMENT DIMENSIONAL FUND ADV CREDIT SUISSE AG HANKO RUDOLF NORGES BANK ACHERMANN GILBERT VANGUARD GROUP INC PICTET FUNDS UBS AG IFM - INDEPENDENT FU ROYAL BANK OF CANADA SEI INVESTMENT MANAG SPAENE MARIANNE SIF SWISS INVESTMENT
Firm Name EVA Dimensions Bank Vontobel AG Zuercher Kantonalbank Solventis WPH-Bank GmbH
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios
Analyst TIMOTHY STANISH CARLA BAENZIGER MARTIN SCHREIBER KLAUS SOER
Source Co File EXCH Co File EXCH EXCH Co File MF-AGG ULT-AGG ULT-AGG Co File MF-AGG Co File ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG Co File MF-AGG
Recommendation buy hold outperform buy
Amt Held 376'200 359'431 224'200 191'429 137'178 136'800 89'295 37'492 23'592 17'830 15'869 15'850 15'845 14'923 14'631 9'541 6'600 6'538 6'531 6'000
% Out 9.9 9.46 5.9 5.04 3.61 3.6 2.35 0.99 0.62 0.47 0.42 0.42 0.42 0.39 0.39 0.25 0.17 0.17 0.17 0.16
Weighting
Change 5 3 5 5
U M U M
Latest Chg 39'295 30 (903) (25) 1'887 717 (1'000)
Target Price #N/A N/A 150 #N/A N/A 130
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 28.08.2013 31.12.2012 07.03.2013 19.04.2012 31.12.2012 28.09.2012 30.04.2013 31.05.2013 31.12.2012 31.12.2012 31.12.2012 30.06.2013 31.05.2013 31.05.2013 31.05.2013 30.04.2013 30.04.2013 31.12.2012 30.04.2012
Date Not Provided Not Provided Not Provided 12 month
Inst Type Investment Advisor n/a Corporation Corporation Other Bank Investment Advisor Investment Advisor Investment Advisor n/a Government n/a Unclassified Investment Advisor Unclassified Investment Advisor Bank Investment Advisor n/a Investment Advisor
Date 04.09.2013 27.08.2013 19.04.2013 13.07.2011
27.09.2013
VZ Holding AG VZ Holding AG provides independent financial advice to private individuals and companies. The Company consults on investment, tax and inheritance planning and provides advice regarding insurance products and coverage.
Price/Volume 160
.0 M
140
.0 M
120
.0 M .0 M
100
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (14.08.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance VZN SE EQUITY YTD Change VZN SE EQUITY YTD % CHANGE
12/2012 01/yy 152.20 104.10 300.00 150.7 -0.99% 44.76% 94.39% 8.0 1'205.60 29.87 0.0 0.1 233.24 1'006.99
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 110.3 133.1 2.37x 5.15x 49.0 63.9 5.35x 10.71x 37.6 49.3 16.50x 19.14x Profitability
31.12.2011 143.8 2.76x 66.4 5.99x 51.0 14.89x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 153.6 4.55x 70.3 9.95x 54.3 16.62x 70.30 43.52% 43.49% 5.45% 26.95% 23.12% 0.15% 46.6% 35.4% 2.88% 12.72% -
Price/ Cash Flow
.0 M
40
.0 M
20
.0 M
0 s-12
o-12
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.52 2.51 45.05% 33.69% 0.517 6 3.333 1'255 1'706 1'595 FY+2
12/13 Y 12/14 Y 176.5 203.8 82.7 95.9 12.18x 10.50x 65.0 76.0 18.28x 15.66x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
-2.56 0.89 12.7% 11.3% 0.15 25.70 -
Sales/Revenue/Turnover
200.00
180.0
180.00
160.0
160.00
140.0
140.00
120.0
120.00
100.0
100.00
80.0
80.00
60.0
60.00
40.0
40.00
20.0
20.00 0.00 01.01.2010
.0 M
60
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 104.7 0.50x 45.2 1.17x 34.3 9.29x
.0 M
80
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
VZ Holding AG Holdings By:
All
Holder Name REINHART MATTHIAS DEUTSCHE BANK AG UBS AG FIL LIMITED CAPITAL GROUP COMPAN MIGROS GENOSSEN BLACKROCK KINDLE FRED STOCKER PETER VONTOBEL ASSET MANAG JUPITER ASSET MANAGE PICTET FUNDS SCHRODER INVESTMENT FMR LLC FRIESS TOM HEIM LORENZ MAWER INVESTMENT MAN DWS INVESTMENTS CREDIT SUISSE AG THURNHERR STEFAN
Firm Name Helvea EVA Dimensions Bank am Bellevue Bank Vontobel AG Zuercher Kantonalbank UBS
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a
Analyst TIM DAWSON DOUG WALTERS MARC DEUSTER TERESA NIELSEN ANDREAS BRUN DANIELE BRUPBACHER
Source Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG EXCH ULT-AGG Co File Co File MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG Co File Co File MF-AGG MF-AGG ULT-AGG Co File
Recommendation buy underweight buy hold market perform neutral
Amt Held 4'860'415 489'800 266'625 240'000 240'000 238'732 93'572 90'960 80'943 79'000 74'341 74'077 60'091 51'930 50'825 50'373 43'210 41'990 41'397 31'639
% Out 60.76 6.12 3.33 3 3 2.98 1.17 1.14 1.01 0.99 0.93 0.93 0.75 0.65 0.64 0.63 0.54 0.52 0.52 0.4
Weighting
Change 5 1 5 3 3 3
M U U M D M
Latest Chg 4'274 (8'500) (13'170) 13'000 -
Target Price 165 #N/A N/A 150 147 #N/A N/A 150
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.05.2013 31.12.2012 30.06.2013 25.06.2013 31.05.2013 31.12.2012 31.12.2012 30.04.2013 31.05.2013 31.05.2013 31.12.2012 30.04.2013 31.12.2012 31.12.2012 31.08.2013 31.05.2013 31.05.2013 31.12.2012
Date 12 month Not Provided Not Provided Not Provided Not Provided 12 month
Inst Type n/a Investment Advisor Unclassified Investment Advisor Investment Advisor Other Investment Advisor n/a n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a Investment Advisor Investment Advisor Investment Advisor n/a
Date 27.08.2013 27.08.2013 19.08.2013 19.08.2013 15.08.2013 07.08.2013
27.09.2013
AFG Arbonia-Forster Holding AG AFG Arbonia-Forster Holding AG has positions as an integrated construction industry supplier, and in selected areas of technology. The Company is comprised of five divisions: Heating Technology and Sanitary Equipment, Kitchens and Refrigeration, Windows and Doors, Steel Technology and Surface Technology. AFG has a presence in countries worldwide.
Price/Volume 35 30 25 20
Valuation Analysis
15
Latest Fiscal Year: LTM as of: 52-Week High (20.09.2013) 52-Week Low (27.09.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 08.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AFGN SE EQUITY YTD Change AFGN SE EQUITY YTD % CHANGE
12/2012 01/yy 31.85 17.55 18'333.00 31.4 -1.41% 78.92% 96.85% 18.2 572.28 395.19 0.0 0.8 264.06 821.78
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'570.6 0.44x 153.2 4.55x 48.0 5.31x
10
31.12.2009 31.12.2010 1'384.2 1'413.5 0.49x 0.49x 106.0 121.1 6.38x 5.77x (22.5) 14.1 36.25x Profitability
31.12.2011 1'265.0 0.38x 101.2 4.73x (70.2) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'215.5 0.45x 109.6 4.94x (74.5) 109.62 -17.80 -1.46% -4.18% -5.09% -14.05% 0.98% 9.1% -1.5% -6.1% 2.04 1.29 34.56% 90.84% -
Price/ Cash Flow
.2 M .2 M .2 M .1 M .1 M .1 M .1 M .1 M .0 M .0 M .0 M s-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.37 14.21 78.92% 35.93% 1.366 6 4.000 24'087 23'284 27'650 FY+2
12/13 Y 12/14 Y 1'294.6 1'307.2 0.55x 0.53x 116.8 132.2 7.03x 6.21x 32.8 46.1 16.92x 11.80x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
5.98 2.94 2.31 3.70 90.8% 47.6% 0.98 2.37 -
Sales/Revenue/Turnover
12.00
1'800.0 1'600.0
10.00
1'400.0 1'200.0
8.00
1'000.0 6.00
800.0 600.0
4.00
400.0 2.00 0.00 01.01.2010
200.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
AFG Arbonia-Forster Holding AG Holdings By:
All
Holder Name OEHLER EDGAR LOMBARD ODIER DARIER UBS AG AFG ARBONIA FORSTER NORGES BANK LOMBARD ODIER ASSET IST FUND MANAGERS VONTOBEL ASSET MANAG DIMENSIONAL FUND ADV SWISSCANTO FONDSLEIT LLB FONDSLEITUNG AG CREDIT SUISSE AG PETERCAM SA VANGUARD GROUP INC IFM - INDEPENDENT FU PICTET FUNDS VONTOBEL ASSET MANAG ZUERCHER KANTONALBAN SIF SWISS INVESTMENT FRUTIG DANIEL
Firm Name Helvea Bank Vontobel AG Zuercher Kantonalbank UBS Main First Bank AG EVA Dimensions
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst PATRICK APPENZELLER CHRISTIAN ARNOLD MARTIN HUESLER TORSTEN WYSS TOBIAS FAHRENHOLZ TIMOTHY STANISH
Source EXCH Co File ULT-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File
Recommendation buy buy outperform buy underperform hold
Amt Held 3'353'893 716'266 552'097 546'768 409'483 390'785 344'168 309'221 295'490 284'558 220'725 118'756 95'000 83'509 77'600 63'480 60'000 60'000 55'000 48'145
% Out 18.4 3.93 3.03 3 2.25 2.14 1.89 1.7 1.62 1.56 1.21 0.65 0.52 0.46 0.43 0.35 0.33 0.33 0.3 0.26
Weighting
Change 5 5 5 5 1 3
M M M M M M
Latest Chg (508'459) 9'750 680 (9'367) 97'500 (111'500) (726) (2'500) (951) (13'000) -
Target Price 40 35 #N/A N/A 35 30 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 19.04.2013 31.12.2012 31.05.2013 31.12.2012 31.12.2012 31.05.2013 30.04.2013 30.04.2013 30.04.2013 28.03.2013 30.06.2013 31.05.2013 30.04.2013 30.06.2013 31.05.2013 31.05.2013 30.04.2013 31.05.2013 30.04.2012 31.12.2012
Date 12 month Not Provided Not Provided 12 month 12 month Not Provided
Inst Type n/a Investment Advisor Unclassified Holding Company Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a
Date 15.08.2013 13.08.2013 12.08.2013 09.08.2013 08.08.2013 06.06.2013
27.09.2013
Basler Kantonalbank Basler Kantonalbank is a Swiss regional bank. The Bank accepts deposits and offers mortgage and other loans, portfolio management, foreign currency trading, precious metals trading and other banking services. Basler Kantonalbank operates through a network of branches in the Canton of Basel.
Price/Volume 120 100 80 60
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (16.05.2013) 52-Week Low (21.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BSKP SE EQUITY YTD Change BSKP SE EQUITY YTD % CHANGE
12/2012 01/yy 104.30 68.85 1'574.00 78.4 -24.83% 13.87% 26.94% 5.9 2'454.84 8'006.26 0.0 346.0 5'276.57 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
20 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'154.9 145.6 23.63x
40
31.12.2009 31.12.2010 1'076.0 1'001.4 222.7 194.9 16.05x 21.86x Profitability
31.12.2011 935.8 182.1 22.07x
31.12.2012 961.9 228.7 12.23x 37.84% 38.90% 0.51% 7.34% 1.98% 0.02% 32.2% 20.46% 286.67% -
.1 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M s-13
0.56 5.57 -21.70% -18.30% 0.563 1 5.000 2'284 2'930 3'227
LTM-4Q
LTM
FY+1
FY+2
FQ+1
01/yy
01/yy
12/13 Y
12/14 Y
-
-
-
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+2 -
06.08.2013 AA STABLE 18.10.2001 A-1+ 286.7% 71.8% 0.02 4.66 -
Sales/Revenue/Turnover
1'400.0 1'200.0 1'000.0
0.80
800.0 0.60
600.0
0.40
400.0 200.0
0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Basler Kantonalbank Holdings By:
All
Holder Name BASLER KANTONALBANK NORGES BANK CREDIT SUISSE AG VANGUARD GROUP INC UBS AG SKANDIA GLOBAL FUNDS PICTET FUNDS DIMENSIONAL FUND ADV SWISSCANTO ANLAGESTI FIRST TRUST BESSEMER GROUP INCOR JULIUS BAER ASSET MA SEI INVESTMENT MANAG JULIUS BAER MULTICOO CHARLES SCHWAB INVES BAYERNINVEST KAPITAL ALASKA PERMANENT FUN SWISSCANTO FONDSLEIT ALLSTATE CORP
Firm Name EVA Dimensions
Portfolio Name n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst DOUG WALTERS
Source Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation overweight
Amt Held 330'400 91'768 47'374 34'612 30'128 25'947 24'576 9'099 4'744 3'831 2'881 2'729 2'216 1'330 1'101 930 335 149 -
% Out 5.6 1.56 0.8 0.59 0.51 0.44 0.42 0.15 0.08 0.06 0.05 0.05 0.04 0.02 0.02 0.02 0.01 0 0
Weighting
Change 5
D
Latest Chg 29'278 (37) (1'191) (70) (837) 1 (837)
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2010 31.12.2012 31.05.2013 30.06.2013 31.05.2013 28.06.2013 31.05.2013 30.04.2013 28.03.2013 26.09.2013 30.04.2013 30.06.2013 30.04.2013 31.05.2013 26.09.2013 30.04.2013 30.06.2013 28.03.2013 30.06.2013
Date Not Provided
Inst Type Bank Government Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Insurance Company
Date 10.09.2013
27.09.2013
Intershop Holdings AG Intershop Holding AG invests in Swiss property, primarily commercial real estate. The Company's portfolio includes properties in Zurich, Berne and Geneva and other business centers. Intershop also develops and buys and sells real estate.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (02.04.2013) 52-Week Low (20.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance IS SE EQUITY YTD Change IS SE EQUITY YTD % CHANGE
12/2012 01/yy 339.00 310.00 793.00 327.5 -3.39% 5.65% 62.07% 2.1 687.75 538.86 0.0 0.0 23.78 1'228.50
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
300
.0 M
250
.0 M
200
.0 M
150
.0 M
100
.0 M
50
.0 M
0 s-12
31.12.2009 31.12.2010 89.4 143.4 12.81x 7.97x 65.6 85.3 17.47x 13.39x 50.6 57.6 12.38x 11.06x Profitability
31.12.2011 89.6 12.99x 66.6 17.48x 55.0 12.22x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 89.3 13.40x 69.5 17.22x 56.1 12.15x 69.52 69.52 60.19% 77.06% 4.49% 10.43% 5.22% 0.07% 61.1% 62.8% 42.62% 97.21% -
Price/ Cash Flow
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.33 1.11 7.43% 7.18% 0.330 3 2.333 429 1'416 1'506 FY+2
12/13 Y 12/14 Y 88.7 94.3 13.96x 12.89x 72.7 78.3 16.93x 15.72x 46.4 49.9 14.94x 13.78x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
4.41 0.22 9.74 9.86 97.2% 49.3% 0.07 -
Sales/Revenue/Turnover
20.00
160.0
18.00
140.0
16.00
120.0
14.00
100.0
12.00 10.00
80.0
8.00
60.0
6.00
40.0
4.00
20.0
2.00 0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 115.9 9.77x 65.9 17.18x 58.9 10.16x
350
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Intershop Holdings AG Holdings By:
All
Holder Name PATINEX AG CPV/CAP PENSIONSKASS RELAG HOLDING AG GENERAL ORIENTAL INV GRAPAL HOLDING AG CREDIT SUISSE AG DIMENSIONAL FUND ADV UBS AG IAM INDEPENDENT ASSE SCHNEUWLY CYRILL M PICTET FUNDS LLB FONDSLEITUNG AG MARMET DIETER WIRZ ANDREAS JP MORGAN VANGUARD GROUP INC SKANDIA GLOBAL FUNDS IFM - INDEPENDENT FU JULIUS BAER ASSET MA KEPLER-FONDS KAGMBH
Firm Name EVA Dimensions Zuercher Kantonalbank UBS
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst DOUG WALTERS MARKUS WAEBER ANDRE RUDOLF VON ROHR
Source Co File Co File Co File Co File Co File ULT-AGG ULT-AGG ULT-AGG MF-AGG Co File ULT-AGG MF-AGG Co File Co File ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation underweight market perform neutral
Amt Held 745'500 210'000 92'400 71'400 65'100 36'269 11'829 11'440 6'400 6'331 4'925 3'950 3'000 2'668 2'636 1'984 1'955 1'700 1'370 1'315
% Out 35.5 10 4.4 3.4 3.1 1.73 0.56 0.54 0.3 0.3 0.23 0.19 0.14 0.13 0.13 0.09 0.09 0.08 0.07 0.06
Weighting
Change 1 3 3
D M M
Latest Chg 634 261 (234) 2'636 (4'075) (13) 53
Target Price #N/A N/A #N/A N/A 330
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Private Equity 31.12.2012 Pension Fund (ERISA) 31.12.2012 Holding Company 31.12.2012 Unclassified 31.12.2012 Unclassified 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Unclassified 30.04.2013 Investment Advisor 31.12.2012 n/a 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 n/a 31.12.2012 n/a 31.05.2013 Investment Advisor 30.06.2013 Unclassified 28.06.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 28.03.2013 Investment Advisor
Date Not Provided Not Provided 12 month
Date 17.09.2013 29.08.2013 21.05.2013
27.09.2013
Metall Zug AG Metall Zug AG operates as a holding company. The Company, through its subsidiaries, manufactures appliances, sterilization equipment, wires and cables, and operates resorts. Metall Zug provides its products in Switzerland.
Price/Volume 2500
.0 M .0 M
2000
.0 M
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (06.05.2013) 52-Week Low (12.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance METN SE EQUITY YTD Change METN SE EQUITY YTD % CHANGE
12/2012 01/yy 2'300.00 1'868.00 192.00 2190 -4.78% 17.24% 75.23% 0.3 971.86 31.32 0.0 0.0 380.93 622.25
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
.0 M
1000
.0 M .0 M
500
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 787.8 0.86x 127.0 5.31x 31.8 28.34x
1500
31.12.2009 31.12.2010 770.1 832.1 1.15x 1.62x 104.7 153.0 8.48x 8.80x 71.7 92.3 15.23x 16.94x Profitability
31.12.2011 842.5 1.72x 143.7 10.06x 63.4 25.78x
31.12.2012 836.8 0.61x 111.4 4.57x 61.5 13.95x 111.41 66.58 7.96% 8.96% 5.27% 7.95% 0.72% 8.0% 7.4% 3.00 2.26 3.28% 4.53% 7.40 -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.49 0.19 16.66% 20.14% 0.487 2 4.000 121 206 198 FY+2
12/13 Y 12/14 Y 855.0 875.0 0.67x 0.60x 105.0 115.0 5.94x 5.42x 55.6 64.0 15.84x 13.87x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
31.62 8.93 4.5% 4.3% 0.72 2.09 49.46 -
Sales/Revenue/Turnover
900.0 800.0
1.00 0.80
700.0 600.0 500.0
0.60
400.0 300.0
0.40 0.20
200.0 100.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Metall Zug AG Holdings By:
All
Holder Name WEBER WERNER O STOECKLI URSULA VONTOBEL ASSET MANAG METALL ZUG AG UBS AG CREDIT SUISSE AG DORMANN JUERGEN PICTET FUNDS SCHRODER INVESTMENT BUHOFER HEINZ M LB SWISS INVESTMENT DIMENSIONAL FUND ADV WIPFLI MARTIN ALLIANZ GLOBAL INVES IFM - INDEPENDENT FU DEKA INVESTMENT GMBH DEKA INVESTMENT GMBH NEXTAM PARTNERS SGR SWISSCANTO ANLAGESTI JULIUS BAER ASSET MA
Firm Name Bank Vontobel AG EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios #N/A N/A n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios DEKA-SCHWEIZ Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst CHRISTIAN ARNOLD CRAIG STERLING
Source Co File Co File MF-AGG Co File ULT-AGG ULT-AGG Co File ULT-AGG MF-AGG Co File MF-AGG ULT-AGG Co File MF-AGG MF-AGG MF-DEU MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold overweight
Amt Held 41'600 17'006 6'075 5'950 2'654 2'586 1'364 836 624 604 300 285 266 256 220 176 176 175 158 98
% Out 16.31 6.67 2.38 2.33 1.04 1.01 0.53 0.33 0.24 0.24 0.12 0.11 0.1 0.1 0.09 0.07 0.07 0.07 0.06 0.04
Weighting
Change 3 5
M U
Latest Chg (207) 600 (386) 45 (325) (325) 18 (2)
Target Price 2'400 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 30.04.2013 31.12.2012 31.05.2013 31.05.2013 31.12.2012 31.05.2013 30.06.2013 31.12.2012 28.03.2013 30.04.2013 31.12.2012 21.06.2012 31.05.2013 28.12.2012 28.12.2012 31.05.2013 28.03.2013 30.06.2013
Date Not Provided Not Provided
Inst Type n/a n/a Investment Advisor Corporation Unclassified Investment Advisor n/a Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 03.09.2013 17.04.2013
27.09.2013
Kudelski SA Kudelski SA designs and manufactures digital security products. The Company produces digital security systems for digital television operators and content providers, smart cards for e-commerce, electronic voting and health cards, software for pay-per-view and video-on-demand television, encryption technology for digital television, digital recorders, and ticketing and access systems.
Price/Volume 14
.6 M
12
.5 M
10
.4 M
8
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (14.08.2013) 52-Week Low (15.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 20.08.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KUD SE EQUITY YTD Change KUD SE EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
4
.1 M
2 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'027.5 0.85x 100.6 8.72x (14.6) -
.3 M
6
12/2012 01/yy 12.90 8.23 112'303.00 12.3 -4.65% 49.40% 87.14% 49.2 661.57 268.76 0.0 9.4 110.09 800.62
31.12.2009 31.12.2010 1'052.3 1'035.2 1.46x 1.25x 139.6 177.2 11.02x 7.32x 49.0 65.7 25.33x 16.24x Profitability
31.12.2011 873.9 0.79x 89.5 7.76x (18.1) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 844.1 0.80x 102.5 6.63x 16.3 31.48x 102.48 38.69 4.58% 2.76% 3.61% 8.69% 5.66% 0.85% 13.7% 6.8% 1.9% 1.82 1.29 29.50% 62.75% 4.97 -
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.23 34.69 17.51% 31.32% 1.234 7 3.571 73'158 91'911 69'557 FY+2
12/13 Y 12/14 Y 875.2 911.8 0.90x 0.81x 122.0 131.0 6.61x 6.15x 51.3 56.6 13.04x 11.46x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
6.51 4.82 1.11 1.82 62.7% 38.0% 0.85 5.47 73.43 -
Sales/Revenue/Turnover
14.00
1'200.0
12.00
1'000.0
10.00
800.0
8.00
600.0 6.00
400.0 4.00
200.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Kudelski SA Holdings By:
All
Holder Name KUDELSKI ANDRE NORGES BANK PICTET FUNDS SWISSCANTO FONDSLEIT CREDIT SUISSE AG DIMENSIONAL FUND ADV VANGUARD GROUP INC VONTOBEL ASSET MANAG JP MORGAN UBS AG SALADINI MAURO FORWARD MANAGEMENT L DEKA INVESTMENT GMBH DIGITAL FUNDS 1741 ASSET MANAGEMEN BLACKROCK DEKA INVESTMENT GMBH STATE STREET CORP DEKA INVESTMENT GMBH ROY PIERRE
Firm Name EVA Dimensions Helvea Credit Suisse UBS Zuercher Kantonalbank Bank Vontobel AG Exane BNP Paribas
Portfolio Name n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a DEKA-EUROPAPOTENTIAL n/a DEKA-SCHWEIZ n/a
Analyst ANDREW S ZAMFOTIS RETO AMSTALDEN FELIX REMMERS JOERN IFFERT ANDREAS MUELLER MICHAEL FOETH ALEXANDRE FAURE
Source EXCH MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-DEU ULT-AGG MF-DEU Co File
Recommendation overweight buy neutral neutral market perform hold neutral
Amt Held 14'234'423 1'175'484 461'261 278'370 276'681 256'185 242'345 200'000 192'584 181'583 159'783 154'960 141'000 130'579 117'750 83'067 76'500 69'517 64'500 52'880
% Out 28.96 2.39 0.94 0.57 0.56 0.52 0.49 0.41 0.39 0.37 0.33 0.32 0.29 0.27 0.24 0.17 0.16 0.14 0.13 0.11
Latest Chg -
Weighting
Change
Target Price
5 5 3 3 3 3 3
U M M M M M M
53 10'588 12'738 (1'974) 5'902 (3'329) 40'000 33'000 40'000 -
#N/A N/A 15 12 12 #N/A N/A 13 11
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 16.03.2013 31.12.2012 31.05.2013 28.03.2013 31.05.2013 30.04.2013 30.06.2013 30.04.2013 31.05.2013 31.05.2013 31.12.2012 30.06.2013 28.12.2012 31.05.2013 31.05.2013 25.09.2013 28.12.2012 26.09.2013 28.12.2012 31.12.2012
Date Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type n/a Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a
Date 28.08.2013 26.08.2013 23.08.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013
27.09.2013
LEM Holding SA Lem Holding SA manufactures electrical components. The Company produces transducers and sensors which measure high voltage currents, variable speed drives, uninterrupted power supplies, and testers for semiconductors. Lem's components are used in locomotives, trams, trolleys, and the French TGV high-speed trains. The Company sells its products internationally.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.09.2013) 52-Week Low (17.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance LEHN SE EQUITY YTD Change LEHN SE EQUITY YTD % CHANGE
03/2013 06/yy 631.00 453.00 92.00 629 -0.32% 38.85% 99.44% 1.1 717.06 0.00 0.0 0.0 27.63 689.43
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
600
.0 M
500
.0 M
400
.0 M
300
.0 M
200
.0 M
100
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.03.2009 196.8 0.74x 38.8 3.73x 23.8 7.17x
700
31.03.2010 31.03.2011 185.5 296.2 1.94x 2.09x 24.1 62.4 14.95x 9.91x 10.5 39.6 36.96x 16.43x Profitability
LTM-4Q 31.03.2012 236.3 2.30x 42.5 12.78x 28.5 19.69x
31.03.2013 235.0 2.74x 48.7 13.20x 32.6 20.54x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
48.70 41.04 17.47% 16.83% 23.95% 39.09% 1.73% 42.0% 17.5% 13.9% 2.06 1.47 0.00% 0.00% 5.51 5.43
Price/ Cash Flow
06/yy 231.8 0.00x 0.0 0.00x 32.0 17.07x
LTM 06/yy 233.6 0.00x 0.0 0.00x 31.7 21.84x
FY+1
.0 M s-13
0.46 0.61 36.09% 30.70% 0.458 3 3.000 322 316 364 FY+2
FQ+1
FQ+2
03/14 Y 03/15 Y 09/13 Q2 12/13 Q3 262.0 284.5 2.66x 2.41x 56.3 66.0 12.27x 10.47x 40.6 44.7 19.57x 15.97x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
918.87 783.40 0.0% 0.0% 1.73 9.48 66.19 67.24 47.40 86.04
Sales/Revenue/Turnover
25.00
350.0 300.0
20.00
250.0 15.00
200.0 150.0
10.00
100.0 5.00
0.00 02.04.2010
50.0 0.0 02.10.2010
02.04.2011
02.10.2011
02.04.2012
02.10.2012
02.04.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
LEM Holding SA Holdings By:
All
Holder Name WEBER WERNER O 7 INDUSTRIES HOLDING STUDER ERWIN SARASIN THREADNEEDLE MONTANARO GROUP IMPAX ASSET MANAGEME WAMPFLER UELI MONTANARO ASSET MGMT UBS AG RUFFER LLP KEMPEN CAPITAL MANAG BANQUE DE LUXEMBOURG CREDIT SUISSE AG PARVEST INVESTMENT M PICTET FUNDS DIMENSIONAL FUND ADV RUTISHAUSER PETER COLOMBEL LUC BARCLAYS MULTI-MANAG
Firm Name Berenberg Bank Kepler Cheuvreux EVA Dimensions Bank Vontobel AG
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios
Analyst FREDERIK BITTER CHRISTOPHER LADNER ANDREW S ZAMFOTIS ANDY SCHNYDER
Source Co File Co File Co File ULT-AGG ULT-AGG Co File EXCH Co File MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG Co File Co File MF-AGG
Recommendation hold hold hold not rated
Amt Held 398'000 144'581 97'000 90'320 76'432 69'071 34'112 28'000 15'370 9'640 8'711 7'879 6'100 5'583 3'992 3'767 3'368 2'606 2'100 2'000
% Out 34.91 12.68 8.51 7.92 6.7 6.06 2.99 2.46 1.35 0.85 0.76 0.69 0.54 0.49 0.35 0.33 0.3 0.23 0.18 0.18
Weighting
Change
3 3 3 #N/A N/A
M M M M
Latest Chg (1'353) 1'260 (63) 200 (424) (43) -
Target Price 600 600 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.03.2013 31.03.2013 31.03.2013 30.04.2013 31.05.2013 31.03.2013 14.08.2012 31.03.2013 31.08.2013 31.05.2013 28.02.2013 30.06.2013 31.07.2013 31.05.2013 30.04.2013 31.05.2013 30.04.2013 31.03.2013 31.03.2013 28.06.2013
Date Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Holding Company n/a Unclassified Unclassified Investment Advisor Investment Advisor n/a Investment Advisor Unclassified Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a Investment Advisor
Date 11.06.2013 24.04.2013 17.01.2013 27.09.2012
27.09.2013
Komax Holding AG Komax Holding AG manufactures wire processing machines. The Company produces machines for cutting and stripping round and flat wire, crimping and insertion machines for processing single wires, and equipment for processing wire harnesses. Komax also manufactures automatic assembly systems for the telecommunications, medical products, and automotive industries.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (02.09.2013) 52-Week Low (15.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KOMN SE EQUITY YTD Change KOMN SE EQUITY YTD % CHANGE
12/2012 01/yy 129.50 59.38 7'157.00 123.6 -4.56% 108.14% 90.59% 3.5 430.77 56.77 0.0 0.9 57.70 422.40
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.1 M
120
.1 M
100
.1 M
80
.1 M
60
.1 M
40
.0 M
20
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 341.9 0.48x 39.1 4.17x 23.2 7.71x
140
31.12.2009 31.12.2010 208.4 339.1 1.20x 0.99x (11.9) 36.9 9.07x (19.8) 17.8 19.21x Profitability
31.12.2011 370.0 0.62x 54.3 4.22x 39.4 5.89x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 286.7 0.85x 24.5 9.96x 10.2 23.75x 24.54 15.97 5.57% 3.82% 4.75% 6.83% 0.87% 58.8% 11.4% 8.2% 3.5% 4.04 2.68 15.76% 23.23% 3.02 2.23
Price/ Cash Flow
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.02 3.08 78.83% 77.70% 1.019 7 4.714 10'799 18'021 11'940 FY+2
12/13 Y 12/14 Y 336.7 352.2 1.22x 1.09x 54.0 55.6 7.83x 7.60x 28.1 34.3 14.16x 12.69x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
13.57 9.72 -0.26 1.08 23.2% 18.8% 0.87 4.49 120.87 163.44 41.72 259.89
Sales/Revenue/Turnover
140.00
400.0
120.00
350.0 300.0
100.00
250.0 80.00
200.0 60.00
150.0
40.00
100.0
20.00
50.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Komax Holding AG Holdings By:
All
Holder Name KOCH MAX SARASIN STEINER LEO UBS AG CREDIT SUISSE AG SWISSCANTO FONDSLEIT REICHMUTH & CO INVES VONTOBEL ASSET MANAG KOMAX HOLDING AG COMINVEST ASSET MANA VONTOBEL ASSET MANAG DIMENSIONAL FUND ADV JULIUS BAER MULTICOO UNION BANCAIRE PRIVE SEB SIF SWISS INVESTMENT MEESCHAERT FCP PICTET FUNDS LEHNER MELK M VON DER CRONE HANS C
Firm Name UBS Bank Vontobel AG Credit Suisse Zuercher Kantonalbank Kepler Cheuvreux Helvea EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a
Analyst ANDRE RUDOLF VON ROHR FABIAN HAECKI PATRICK LAAGER RICHARD FREI CHRISTOPHER LADNER STEFAN GAECHTER TIMOTHY STANISH
Source Co File ULT-AGG Co File ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG Co File Co File
Recommendation buy buy outperform market perform buy buy overweight
Amt Held 231'401 144'919 118'650 46'081 41'581 40'924 32'895 29'000 27'483 22'000 15'000 14'862 13'975 13'380 13'000 13'000 11'600 11'207 11'000 9'300
% Out 6.64 4.16 3.4 1.32 1.19 1.17 0.94 0.83 0.79 0.63 0.43 0.43 0.4 0.38 0.37 0.37 0.33 0.32 0.32 0.27
Weighting
Change 5 5 5 3 5 5 5
M M M M M M M
Latest Chg 4'255 11'958 (1'946) (3'461) 2'671 13'380 (4) -
Target Price 140 140 150 #N/A N/A 140 120 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 30.04.2013 31.12.2012 31.08.2013 31.05.2013 28.03.2013 30.08.2013 30.04.2013 31.12.2012 31.05.2013 30.04.2013 30.04.2013 31.05.2013 28.06.2013 28.03.2013 30.04.2012 31.05.2013 31.05.2013 31.12.2012 31.12.2012
Date 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type n/a Unclassified n/a Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Corporation Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor n/a n/a
Date 06.09.2013 23.08.2013 21.08.2013 21.08.2013 21.08.2013 20.08.2013 06.06.2013
27.09.2013
Liechtensteinische Landesbank AG Liechtensteinische Landesbank AG attracts deposits and offers corporate and private banking services. The Bank offers business start-up loans, corporate financing, home mortgages, asset management services, and investment funds. Liechtensteinische Landesbank operates in Liechtenstein and Switzerland.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (07.05.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance LLB SE EQUITY YTD Change LLB SE EQUITY YTD % CHANGE
12/2012 01/yy 42.15 25.50 4'809.00 36.9 -12.46% 44.71% 69.97% 30.8 1'136.52 1'960.37 0.0 100.4 7'897.57 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
40
.2 M
35
.1 M
30
.1 M
25
.1 M
20
.1 M
15
.1 M
10
.0 M
5
.0 M
0 s-12
31.12.2009 31.12.2010 720.4 605.5 174.2 102.8 11.27x 20.22x Profitability
31.12.2011 555.0 11.0 109.21x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 584.0 94.2 8.75x 22.35% 22.35% 0.22% 2.94% 1.18% 0.03% 19.0% 9.19% 122.75% -
Price/ Cash Flow
n-12
LTM-4Q
LTM
01/yy
01/yy -
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
FY+1 -
.0 M s-13
0.70 13.07 16.25% 31.86% 0.703 2 3.000 3'545 4'433 5'615 FY+2
12/13 Y 12/14 Y 455.0 376.0 93.2 99.6 11.25x 10.51x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
122.7% 53.6% 0.03 3.50 -
Sales/Revenue/Turnover
12.00
1'200.0
10.00
1'000.0
8.00
800.0
6.00
600.0
4.00
400.0
2.00
200.0
0.00 01.01.2010
o-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 980.8 144.7 9.94x
45
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Liechtensteinische Landesbank AG Holdings By:
All
Holder Name PRINCIPALITY OF LIEC THORNBURG INVESTMENT LLB FONDSLEITUNG AG SWISSCANTO FONDSLEIT NORGES BANK SCHRODER INVESTMENT CREDIT SUISSE AG UBS AG VANGUARD GROUP INC PICTET FUNDS SCHRODER INVESTMENT DIMENSIONAL FUND ADV VONTOBEL ASSET MANAG IFM - INDEPENDENT FU JULIUS BAER ASSET MA MUELLER URS SWISSCANTO ANLAGESTI MATT ROLAND MAEDER KURT FORTUNA INVESTMENT A
Firm Name EVA Dimensions Zuercher Kantonalbank Main First Bank AG
Portfolio Name #N/A N/A #N/A N/A Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios
Analyst DOUG WALTERS ANDREAS VENDITTI KILIAN MAIER
Source Co File Co File MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File MF-AGG Co File Co File MF-AGG
Recommendation sell outperform suspended coverage
Amt Held 17'710'000 1'324'400 261'100 149'239 135'862 94'670 85'600 55'581 54'278 46'172 30'715 23'489 20'000 18'136 12'919 8'983 8'707 5'768 4'275 4'150
% Out 57.5 4.3 0.85 0.48 0.44 0.31 0.28 0.18 0.18 0.15 0.1 0.08 0.06 0.06 0.04 0.03 0.03 0.02 0.01 0.01
Weighting
Change
1 5 #N/A N/A
D U M
Latest Chg 44'080 (4'736) 46'830 1'577 9'000 (1'500) (1'455) -
Target Price #N/A N/A #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 30.06.2013 28.03.2013 31.12.2012 28.09.2012 31.05.2013 31.05.2013 30.06.2013 31.05.2013 31.12.2012 30.04.2013 30.04.2013 31.05.2013 30.06.2013 31.12.2012 28.03.2013 31.12.2012 31.12.2012 30.08.2013
Date Not Provided Not Provided Not Provided
Inst Type Government Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor n/a n/a Investment Advisor
Date 10.09.2013 26.03.2013 30.03.2012
27.09.2013
Zehnder Group AG Zehnder Group AG, through its subsidiaries, manufactures a variety of radiators. The Company produces bathroom radiators, electric and aluminum radiators, as well as steel radiators. Zehnder sells its products to the construction industry.
Price/Volume 60 50 40 30
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.10.2012) 52-Week Low (02.09.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ZEH SE EQUITY YTD Change ZEH SE EQUITY YTD % CHANGE
12/2012 01/yy 57.65 34.05 12'974.00 40.3 -30.10% 18.36% 26.69% 9.8 472.96 27.20 0.0 9.5 53.50 382.66
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
10 0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 454.1 0.40x 34.3 5.32x 2.5 64.00x
20
31.12.2009 31.12.2010 436.5 475.9 0.60x 1.06x 62.0 68.0 4.23x 7.41x 32.8 37.4 8.35x 14.27x Profitability
31.12.2011 515.4 0.92x 68.9 6.87x 40.0 12.38x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 523.8 0.78x 56.7 7.19x 27.1 15.78x 56.70 38.50 7.35% 7.24% 2.68% 4.84% 1.21% 8.3% 4.8% 5.2% 1.98 1.21 6.68% 11.42% 5.41 -
Price/ Cash Flow
.2 M .2 M .2 M .1 M .1 M .1 M .1 M .1 M .0 M .0 M .0 M s-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.82 9.58 -26.19% -6.40% 0.818 5 2.400 15'497 18'625 16'323 FY+2
12/13 Y 12/14 Y 520.3 537.8 0.71x 0.68x 49.9 53.3 7.67x 7.18x 23.3 26.9 22.85x 15.97x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
FQ+1
FQ+2
-
-
6.37 2.18 -0.31 0.97 11.4% 9.9% 1.21 3.07 67.48 -
Sales/Revenue/Turnover
14.00
600.0
12.00
500.0
10.00
400.0
8.00
300.0 6.00
200.0 4.00
100.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Zehnder Group AG Holdings By:
All
Holder Name ALECTA PENSIONSFORSA BESTINVER GESTION SG BLACKROCK COLUMBIA WANGER ASSE UBS AG FMR LLC SCHRODER INVESTMENT NORGES BANK CREDIT SUISSE AG LUXEMBOURGER KAPITAL IST FUND MANAGERS SWISSCANTO FONDSLEIT MIRABAUD ASSET MANAG ZEHNDER HANS-PETER FIL LIMITED AMERIPRISE FINANCIAL VANGUARD GROUP INC REICHMUTH & CO INVES PICTET FUNDS JULIUS BAER MULTICOO
Firm Name Bank Vontobel AG EVA Dimensions Main First Bank AG Helvea Zuercher Kantonalbank
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios
Analyst CHRISTIAN ARNOLD TIMOTHY STANISH TOBIAS FAHRENHOLZ PATRICK APPENZELLER MARTIN HUESLER
Source Co File EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG Co File ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation reduce hold underperform hold market perform
Amt Held 950'000 584'320 499'661 417'840 253'373 236'980 228'553 224'999 157'653 131'000 121'630 112'279 110'189 108'550 84'646 60'735 56'822 56'247 54'257 53'919
% Out 9.74 5.99 5.12 4.28 2.6 2.43 2.34 2.31 1.62 1.34 1.25 1.15 1.13 1.11 0.87 0.62 0.58 0.58 0.56 0.55
Weighting
Change 2 3 1 3 3
M D M M D
Latest Chg (6'225) 35'000 75'500 10'600 (23'577) (5'363) (44'466) (19'707) 1'982 14'447 (603) -
Target Price 34 #N/A N/A 35 42 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Pension Fund (ERISA) 16.02.2011 Investment Advisor 25.09.2013 Investment Advisor 31.07.2013 Investment Advisor 31.05.2013 Unclassified 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 Government 31.05.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor 28.03.2013 Investment Advisor 31.03.2013 Investment Advisor 31.12.2012 n/a 31.10.2012 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Unclassified 28.06.2013 Investment Advisor 31.05.2013 Investment Advisor 31.05.2013 Investment Advisor
Date Not Provided Not Provided 12 month 12 month Not Provided
Date 11.09.2013 29.08.2013 16.08.2013 16.08.2013 12.11.2012
27.09.2013
Vetropack Holding AG Vetropack Holding AG designs and manufactures glass bottles and containers. The Company produces beverage bottles, jars, and other glass containers for the food, chemical, and pharmaceutical industries. Vetropack also offers production plant engineering, glass packaging design, and recycling services.
Price/Volume 2500
.0 M .0 M
2000
.0 M
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (14.05.2013) 52-Week Low (22.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.12.2012 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance VET SE EQUITY YTD Change VET SE EQUITY YTD % CHANGE
12/2012 01/yy 1'990.00 1'581.00 49.00 1830 -8.04% 15.75% 60.88% 0.2 750.00 14.80 0.0 4.5 58.90 710.40
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
.0 M
1000
.0 M .0 M
500
.0 M
0 s-12
o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 697.8 0.86x 198.3 3.01x 78.5 6.85x
1500
31.12.2009 31.12.2010 671.5 642.6 1.10x 1.11x 158.1 139.2 4.68x 5.13x 78.4 38.7 9.36x 19.45x Profitability
31.12.2011 589.4 1.09x 128.5 4.99x 59.0 11.39x
31.12.2012 604.4 1.08x 116.3 5.60x 83.6 8.27x 116.30 61.50 10.18% 17.80% 6.86% 8.77% 0.77% 9.9% 13.8% 3.18 1.68 1.92% 2.34% -
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.58 0.21 11.22% 10.50% 0.584 4 3.500 92 207 175 FY+2
12/13 Y 12/14 Y 613.0 633.7 1.18x 1.13x 127.3 136.7 5.58x 5.20x 54.6 60.8 13.85x 12.84x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
.0 M s-13
FQ+1
FQ+2
-
-
96.92 12.92 2.3% 2.3% 0.77 -
Sales/Revenue/Turnover
800.0 700.0 600.0
0.80 0.60
500.0 400.0 300.0
0.40 0.20
200.0 100.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
27.09.2013
Vetropack Holding AG Holdings By:
All
Holder Name CORNAZ LTD HOLDING O THREADNEEDLE LB SWISS INVESTMENT SWISSCANTO FONDSLEIT LUXEMBOURGER KAPITAL NORGES BANK CREDIT SUISSE AG VONTOBEL ASSET MANAG ALLIANZ ASSET MANAGE UBS AG IST FUND MANAGERS VANGUARD GROUP INC OPPENHEIM PRAMERICA JULIUS BAER MULTICOO PEAR TREE ADVISORS I 1741 ASSET MANAGEMEN LLB FONDSLEITUNG AG PICTET FUNDS PIONEER INVESTMENTS JULIUS BAER ASSET MA
Firm Name EVA Dimensions Bank Vontobel AG Helvea Zuercher Kantonalbank
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst TIMOTHY STANISH CHRISTIAN ARNOLD RETO AMSTALDEN MARTIN HUESLER
Source Co File ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation hold hold buy market perform
Amt Held 19'853 11'579 10'004 7'462 3'150 3'086 2'700 2'500 2'334 1'652 1'639 1'318 1'300 1'134 1'086 950 950 949 789 744
% Out 8.49 4.95 4.28 3.19 1.35 1.32 1.15 1.07 1 0.71 0.7 0.56 0.56 0.48 0.46 0.41 0.41 0.41 0.34 0.32
Weighting
Change 3 3 5 3
U M M M
Latest Chg (144) (461) (284) (166) (15) 7 37 (88) 600 (9) (7)
Target Price #N/A N/A 1'750 2'100 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.05.2013 28.03.2013 28.03.2013 28.06.2013 31.12.2012 31.05.2013 30.04.2013 31.05.2013 31.08.2013 30.04.2013 30.06.2013 31.01.2013 30.04.2013 30.06.2013 30.08.2013 30.06.2013 31.05.2013 28.03.2013 30.06.2013
Date Not Provided Not Provided 12 month Not Provided
Inst Type Other Unclassified Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 04.09.2013 27.08.2013 27.08.2013 26.08.2013