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
16106085
2122.536
1122
1122
204
220
220
104.29
110.52
110.52
16.83
16.83
15.88
15.88
18.52
Euro Stoxx 50 Pr
EUR
3158377
6365.633
4792
4792
801
824
824
238.83
308.32
308.32
23.93
21.47
18.53
18.53
22.39
NIKKEI 225
JPY
2916599
203.3979
198
198
20
23
23
6.21
8.10
8.10
0.25
0.24
0.19
0.19
0.12
FTSE 100 INDEX
GBP
3015991
12967.2
10009
10009
1524
1652
1652
541.28
803.88
803.88
32.14
24.98
21.64
21.64
22.99
SWISS MARKET INDEX
CHF
1163336
11728.46
4235
4235
988
870
870
458.79
570.04
570.04
22.33
19.34
17.97
17.97
25.00
S&P/TSX COMPOSITE INDEX
CAD
1744959
17934.48
7389
7389
1854
1972
1972
729.81
806.77
806.77
17.03
17.03
15.40
15.40
23.99
S&P/ASX 200 INDEX
AUD
1427498
6733.708
2742
2742
583
702
702
222.33
330.95
330.95
22.34
18.46
15.01
15.01
21.32
HANG SENG INDEX
HKD
1796370
3608.543
1672
1672
375
393
393
278.26
270.64
270.64
1.38
1.48
1.41
1.41
2.97
MSCI EM
USD
7851308
1428.931
998
998
190
183
183
85.13
88.62
88.62
12.27
12.63
11.79
11.79
19.64
NESTLE SA-REG
CHF
234976
1121
3189
31
0
2
10
261.66
100504
103082
104731
109250
-
-
-
-
4.13
22.35
21.93
21.10
19.71
8.22
-3.23
-
-
-
AA
16.08.2007
-
-
NOVARTIS AG-REG
CHF
210041
1013
2421
22
0
0
9
247.65
63336
64450
64474
66135
18679
18024
-
-
4.47
4.20
5.75
6.20
23.07
22.40
16.87
15.63
-3.61
7.04
-6.92
11.79
31.25
AA-
07.04.2008
Aa3
08.02.2013
ROCHE HOLDING AG-GENUSSCHEIN
CHF
237754
241
863
27
0
2
16
255.34
50848
51823
52942
55191
21681
21936
-
-
15.41
14.79
16.81
18.02
20.86
20.53
18.35
17.11
7.80
1.57
9.41
2.99
47.30
AA
17.09.2012
-
-
UBS AG-REG
CHF
81564
2464
3747
299
0
5
74
247.56
42193
43248
32461
33006
17355
-
-
-
0.59
-0.72
1.09
1.43
-
18.21
21.72
16.62
-8.55
-11.19
-12.38
-35.02
-
A
29.11.2011
A2
21.06.2012
ABB LTD-REG
CHF
56549
911
2296
11
0
1
9
67.55
43961
45492
46207
48151
5916
6410
1726
1726
1.34
1.36
1.62
1.84
22.38
21.42
18.86
16.55
3.96
3.76
-7.74
2.78
15.75
A
08.06.2010
-
-
CIE FINANCIERE RICHEMON-REG
CHF
60353
207
553
2
0
0
6
45.41
11343
11343
12230
13411
3148
3148
1794
1794
4.03
4.09
4.47
5.01
23.33
23.74
21.35
19.03
16.16
15.35
20.13
16.27
31.02
-
-
-
-
CREDIT SUISSE GROUP AG-REG
CHF
52546
1207
1325
369
0
8
71
42817
42441
29838
30932
-
-
-
-
3.10
1.81
2.82
3.31
20.51
16.86
13.22
11.24
-11.47
-12.36
-
-
-
A-
02.07.2013
(P)A2
21.06.2012
SYNGENTA AG-REG
CHF
38091
128
92
4
0
0
2
46.10
15872
16011
16607
17650
3518
3418
-
-
25.44
21.64
23.54
27.55
23.61
21.22
21.70
18.54
7.87
3.49
10.02
11.45
23.85
A
15.06.2007
-
-
ZURICH INSURANCE GROUP AG
CHF
40274
77
147
14
0
3
10
52.85
78728
80096
66741
67974
-
-
-
-
29.60
26.69
30.35
32.36
12.71
12.69
11.17
10.48
36.85
7.05
-
-
-
-
-
-
-
SWISS RE AG
CHF
32522
170
343
22
0
0
12
45.16
37009
39675
37975
40175
-
-
-
-
12.36
16.39
11.04
9.47
6.68
7.19
9.92
11.57
21.38
8.14
-
-
-
-
-
-
-
SWATCH GROUP AG/THE-BR
CHF
34493
20
54
0
0
0
2
33.40
8713
9077
9730
10691
2509
2541
1642
1642
33.10
34.04
35.76
40.21
21.59
21.61
20.55
18.28
17.05
9.09
24.38
10.43
31.29
-
-
-
-
HOLCIM LTD-REG
CHF
24455
440
325
15
0
3
4
39.67
24077
23286
23084
24027
4452
4326
1435
1435
2.15
2.75
4.38
5.67
30.39
30.15
19.07
14.73
4.31
-5.09
0.73
-11.71
20.76
BBB
22.01.2009
Baa2
09.04.2009
TRANSOCEAN LTD
CHF
17545
203
14
0
0
6
27.90
10277
10460
10597
11513
3091
3915
1019
1019
-
-
4.40
5.86
-
-
13.81
10.37
16.28
-5.41
92.28
-4.30
41.83
-
-
-
-
SGS SA-REG
CHF
18717
3
1
0
0
1
19.52
6234
6464
6730
7276
1256
1325
-
-
81.03
84.26
98.77
113.13
31.73
30.76
27.07
23.64
18.20
5.11
12.00
4.92
22.92
-
-
-
-
WEATHERFORD INTL LTD
CHF
12441
2
10
0
0
0
23.94
17004
17414
18000
19681
2732
2804
855
855
-
-
0.92
1.45
-
-
21.98
14.00
19.16
14.06
0.09
2.07
17.99
-
-
-
-
SWISSCOM AG-REG
CHF
26787
17
52
10
0
0
1
36.59
12722
12694
12749
12835
4590
4440
1223
1223
37.71
35.57
35.00
35.64
16.25
16.32
16.51
16.21
-0.81
-1.45
-5.02
-0.22
39.09
A
30.06.2009
A2
27.06.2007
GIVAUDAN-REG
CHF
13281
4
9
2
0
0
0
14.64
4757
4868
4884
5070
973
1064
-
-
50.12
58.86
66.81
71.85
27.31
27.51
24.06
22.37
9.76
1.63
17.17
-0.10
24.42
-
-
-
-
JULIUS BAER GROUP LTD
CHF
11125
124
214
9
0
0
17
2267
2519
2479
2948
-
-
-
-
2.38
1.27
2.62
3.23
43.60
32.06
21.23
17.18
-1.26
0.74
-
-
-
-
-
-
-
GEBERIT AG-REG
CHF
10599
16
38
0
0
0
0
10.26
2145
2171
2552
2670
606
616
169
169
11.49
11.84
12.62
13.43
26.48
26.48
24.84
23.34
3.11
-2.09
2.18
-3.37
31.72
A-
25.05.2010
-
-
ADECCO SA-REG
CHF
14256
72
185
2
0
0
1
13.24
22950
22120
21884
23106
925
877
-
-
2.24
2.09
3.19
4.02
32.71
32.71
21.40
17.01
-0.05
1.14
-13.21
-7.47
4.43
BBB
12.10.2011
Baa3
20.10.2009
ACTELION LTD-REG
CHF
9208
113
113
0
0
0
1
8.60
1925
1951
1976
2055
563
615
109
109
2.87
3.39
4.27
4.49
25.27
23.98
20.05
19.07
0.59
3.77
17.37
4.83
35.22
-
-
-
-
KUEHNE & NAGEL INTL AG-REG
CHF
15369
20
120
0
0
0
1
14.32
19133
19303
19471
20152
1035
1133
291
291
4.84
5.29
5.63
6.30
27.08
25.59
25.43
22.73
6.22
-0.09
-6.37
-2.16
6.56
-
-
-
-
SCHINDLER HOLDING-PART CERT
CHF
16796
36
116
1
0
0
3
14.74
9229
9541
9807
10477
1234
1251
-
-
6.74
5.49
5.99
7.33
29.11
29.23
26.66
21.81
5.75
-8.54
20.48
3.22
14.65
-
-
-
-
SONOVA HOLDING AG-REG
CHF
8833
32
67
0
0
0
0
8.65
2006
2006
2158
2309
266
266
255
255
1.86
1.86
5.92
6.65
79.24
79.24
24.84
22.10
12.10
9.97
-39.00
-9.09
14.84
-
-
-
-
SIKA AG-BR
CHF
7527
1
3
1
0
0
1
7.89
5397
5503
5682
6157
636
669
-
-
146.69
160.33
145.74
168.30
20.92
20.92
23.02
19.93
6.68
1.64
21.42
-2.53
13.59
A-
02.05.2000
-
-
SWATCH GROUP AG/THE-REG
CHF
34493
30
0
0
0
2
33.40
8713
9077
9639
10432
2509
2541
2749
2749
-
-
7.25
7.95
-
-
17.65
16.11
17.05
9.09
24.38
10.43
31.29
-
-
-
-
ARYZTA AG
CHF
6762
26
88
2
0
0
1
6.58
5033
5033
5310
5500
644
644
-
-
4.03
1.54
4.46
4.87
43.49
43.56
14.98
13.74
7.86
-
7.51
22.26
14.30
-
-
-
-
SWISS LIFE HOLDING AG-REG
CHF
6507
28
32
3
0
0
7
4.36
21319
21663
20970
20923
-
-
-
-
19.80
7.11
25.19
24.31
31.87
9.54
9.00
9.33
11.54
2.45
-
-
-
BBB
03.05.2012
-
-
CLARIANT AG-REG
CHF
5672
279
280
4
0
0
2
7.94
6748
7266
6853
7143
863
839
225
225
1.06
0.87
1.15
1.37
21.91
17.73
16.62
13.95
9.37
-5.57
-1.43
-0.09
12.91
BBB-
14.03.2011
Ba1
03.03.2009
BALOISE HOLDING AG - REG
CHF
5940
30
47
2
0
0
3
4.72
10431
10679
9322
9624
-
-
-
-
10.15
11.03
11.27
11.79
12.04
12.36
11.78
11.26
23.86
2.77
-
-
-
-
-
-
-
LINDT & SPRUENGLI AG-REG
CHF
10728
0
0
0
0
0
1
10.03
2983
3094
3202
3424
511
545
437
437
1326.44
1382.51
1499.42
1665.21
40.74
40.74
37.56
33.82
8.12
-0.23
9.40
0.65
19.67
-
-
-
-
SWISS PRIME SITE-REG
CHF
4763
19
60
5
0
0
0
9.40
644
693
802
756
380
387
-
-
3.04
6.87
4.14
4.19
12.80
26.85
21.26
21.01
0.99
43.95
-4.90
19.82
62.42
-
-
-
-
PARTNERS GROUP HOLDING AG
CHF
6920
18
25
0
0
0
0
7.10
630
673
552
627
330
373
181
181
11.09
12.84
12.07
14.00
22.56
23.24
23.99
20.70
28.73
17.90
28.08
1.97
61.93
-
-
-
-
LONZA GROUP AG-REG
CHF
4628
30
52
3
0
0
0
7.44
4386
4141
4297
4523
715
-
-
-
3.93
2.78
5.39
6.63
35.12
35.04
18.13
14.73
51.19
7.57
21.44
-0.95
-
-
-
-
-
GALENICA AG-REG
CHF
5790
2
6
1
0
0
0
6.60
4032
4057
3947
4126
482
509
-
-
44.47
48.69
49.75
51.29
20.44
20.51
20.01
19.41
4.09
3.57
8.77
19.69
14.01
-
-
-
-
DUFRY AG-REG
CHF
4706
21
29
2
0
0
0
6.64
3524
3692
4056
4561
496
476
186
186
4.93
3.59
7.04
9.13
49.40
49.87
25.18
19.42
21.86
-
32.36
14.09
14.40
BB+
15.10.2012
-
-
LINDT & SPRUENGLI AG-PC
CHF
10728
0
0
0
0
1
10.03
2983
3094
3217
3448
511
545
438
438
-
-
147.52
162.56
-
-
32.51
29.50
8.12
-0.23
9.40
0.65
19.67
-
-
-
-
SULZER AG-REG
CHF
5257
22
34
1
0
0
1
5.46
4494
4470
4538
4767
617
572
335
335
10.04
9.03
8.17
10.47
18.99
19.08
20.98
16.37
13.86
2.51
16.28
2.83
14.30
-
-
-
-
PSP SWISS PROPERTY AG-REG
CHF
4044
36
46
2
0
0
0
6.18
317
316
307
312
196
239
68
68
3.94
8.53
4.02
3.99
11.55
26.16
24.50
24.72
-0.36
-
-27.02
6.43
84.63
-
-
-
-
SCHINDLER HOLDING AG-REG
CHF
16796
3
116
1
0
0
3
14.74
9229
9541
9807
10477
1234
1251
-
-
6.74
5.49
5.99
7.33
29.29
29.41
26.82
21.94
5.75
-8.54
20.48
3.22
14.65
-
-
-
-
GAM HOLDING AG
CHF
3378
199
165
0
0
0
1
1117
1257
757
793
-
-
-
-
0.57
1.14
1.40
1.48
19.12
19.50
15.54
14.68
25.72
-
-
-
-
-
-
-
-
HELVETIA HOLDING AG-REG
CHF
4110
3
9
0
0
0
2
3.64
8904
9182
9229
9585
-
-
-
-
42.60
44.94
45.06
46.87
11.81
11.81
11.78
11.33
7.02
12.09
-
-
-
-
-
-
-
FISCHER (GEORG)-REG
CHF
2809
6
4
1
0
0
0
3.30
4025
3992
4150
4342
401
403
-
-
41.57
34.31
44.20
51.03
22.31
18.17
17.32
15.00
2.90
-3.06
-4.19
-6.31
11.29
-
-
-
-
EMS-CHEMIE HOLDING AG-REG
CHF
8639
4
23
0
0
0
1
8.27
1962
2018
2111
2227
421
-
226
226
13.04
13.46
14.06
14.48
30.68
30.68
29.35
28.50
6.59
7.30
9.41
3.19
-
-
-
-
-
BARRY CALLEBAUT AG-REG
CHF
5610
1
5
1
0
0
0
6.73
5397
5302
5555
6886
493
-
-
-
51.81
50.78
47.93
55.36
22.49
22.59
23.83
20.63
9.26
-1.60
-4.14
0.33
-
BB+
28.03.2013
-
-
OC OERLIKON CORP AG-REG
CHF
4463
135
325
0
0
0
1
4.06
3248
2680
3255
3356
639
517
-
-
0.75
0.50
0.76
0.88
30.42
31.25
20.13
17.40
7.16
-7.53
17.91
-4.52
21.58
-
-
-
-
DKSH HOLDING LTD
CHF
5266
21
63
0
0
0
0
5.24
9873
9873
11137
12149
358
358
199
199
3.17
3.55
3.61
4.01
25.76
28.86
25.37
22.82
22.75
-
18.90
-
4.06
-
-
-
-
PARGESA HOLDING SA-BR
CHF
6716
2
85
4
0
10
2
20.13
5493
5411
550
622
1586
1083
-
-
6.04
1.52
4.93
6.15
58.14
35.79
17.93
14.38
4.40
-2.28
61.52
0.95
22.38
-
-
-
-
FLUGHAFEN ZUERICH AG-REG
CHF
3431
1
6
2
0
0
0
4.64
1060
1074
1085
1102
437
441
585
585
17.33
4.51
27.88
36.46
138.31
138.31
22.40
17.13
5.36
2.38
-21.51
-1.09
45.86
A
20.04.2012
-
-
PANALPINA WELTTRANSPORT -REG
CHF
3546
3
24
0
0
0
0
3.19
7395
7529
8095
8458
41
123
51
51
-0.46
-0.40
3.84
5.23
-
-
43.40
31.91
2.01
-1.69
-92.48
-41.44
1.83
-
-
-
-
8
3.58
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
3.64
3.86
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
16106085
2122.536
1122
1122
204
220
220
104.29
110.52
110.52
16.83
16.83
15.88
15.88
18.52
Euro Stoxx 50 Pr
EUR
3158377
6365.633
4792
4792
801
824
824
238.83
308.32
308.32
23.93
21.47
18.53
18.53
22.39
NIKKEI 225
JPY
2916599
203.3979
198
198
20
23
23
6.21
8.10
8.10
0.25
0.24
0.19
0.19
0.12
FTSE 100 INDEX
GBP
3015991
12967.2
10009
10009
1524
1652
1652
541.28
803.88
803.88
32.14
24.98
21.64
21.64
22.99
SWISS MARKET INDEX
CHF
1163336
11728.46
4235
4235
988
870
870
458.79
570.04
570.04
22.33
19.34
17.97
17.97
25.00
S&P/TSX COMPOSITE INDEX
CAD
1744959
17934.48
7389
7389
1854
1972
1972
729.81
806.77
806.77
17.03
17.03
15.40
15.40
23.99
S&P/ASX 200 INDEX
AUD
1427498
6733.708
2742
2742
583
702
702
222.33
330.95
330.95
22.34
18.46
15.01
15.01
21.32
HANG SENG INDEX
HKD
1796370
3608.543
1672
1672
375
393
393
278.26
270.64
270.64
1.38
1.48
1.41
1.41
2.97
MSCI EM
USD
7851308
1428.931
998
998
190
183
183
85.13
88.62
88.62
12.27
12.63
11.79
11.79
19.64
NOBEL BIOCARE HOLDING AG-REG
CHF
2123
43
123
0
0
0
0
1.66
649
641
637
662
113
104
23
0.41
0.36
0.44
0.51
43.53
38.88
35.63
30.42
2.22
-2.70
-4.12
-18.04
18.09
-
-
-
-
BUCHER INDUSTRIES AG-REG
CHF
2784
4
10
1
0
0
1
3.01
2916
2948
3013
3127
341
354
-
-
17.12
17.46
19.31
20.82
17.39
17.40
15.72
14.58
13.06
0.52
19.29
1.56
13.43
-
-
-
-
KABA HOLDING AG-REG B
CHF
1701
1
4
0
0
0
0
1.64
1078
1078
1099
1136
168
168
175
175
24.16
24.70
26.48
29.14
20.18
20.62
18.82
17.10
1.98
-3.49
-2.69
-6.90
17.38
-
-
-
-
STRAUMANN HOLDING AG-REG
CHF
3020
7
15
0
0
0
0
2.88
767
759
762
784
107
110
-
-
2.64
3.36
7.95
8.94
64.01
64.05
27.09
24.08
-1.18
-3.27
-20.28
-19.01
16.24
-
-
-
-
TEMENOS GROUP AG-REG
CHF
1851
412
69
0
0
0
0
2.29
503
511
527
568
121
155
63
63
0.39
0.92
1.29
1.50
35.03
35.03
24.96
21.42
-5.49
2.78
24.47
7.32
33.81
-
-
-
-
BANQUE CANTONALE VAUDOIS-REG
CHF
4720
2
9
9
0
0
8
1477
1455
1114
1152
-
-
-
-
-
39.61
38.31
39.59
15.47
-
16.00
15.48
-2.52
-3.05
-
-
-
AA
05.12.2011
NR
18.05.2010
VALIANT HOLDING AG-REG
CHF
1498
3
16
7
0
0
2
689
694
432
417
-
-
-
-
6.07
7.77
6.70
7.23
13.64
15.59
15.82
14.67
0.40
-2.59
-
-
-
-
-
-
-
KUONI REISEN HLDG-REG(CAT B)
CHF
1662
0
4
0
0
0
0
1.45
6533
6532
6461
6681
191
244
-
-
-1.91
-1.87
26.93
33.23
-
-
17.25
13.98
16.05
5.39
2.81
-2.96
4.17
-
-
-
-
ALLREAL HOLDING AG-REG
CHF
2211
3
16
2
0
0
0
4.12
971
1022
311
323
193
192
214
214
7.27
6.58
8.21
8.88
23.55
20.84
18.88
17.45
4.94
49.20
-6.30
7.07
20.94
-
-
-
-
LOGITECH INTERNATIONAL-REG
CHF
1608
982
159
0
0
0
0
1.44
2347
2357
2280
2322
84
116
27
27
-0.17
-1.24
0.42
0.54
-
-
27.90
21.36
-10.44
2.42
-53.40
-28.86
5.51
-
-
-
-
LUZERNER KANTONALBANK AG-REG
CHF
3429
0
8
6
0
0
3
766
752
477
488
-
-
-
-
21.73
22.71
24.22
24.94
19.85
20.16
18.62
18.08
-5.28
-5.58
-
-
-
AA+
12.09.2008
-
-
MOBIMO HOLDING AG-REG
CHF
1320
1
6
1
0
0
0
2.50
282
255
138
135
94
92
98
98
8.17
14.06
9.91
9.55
16.89
28.32
23.95
24.85
10.86
5.18
3.55
7.30
40.52
-
-
-
-
TECAN GROUP AG-REG
CHF
1203
9
11
0
0
0
0
1.06
437
437
444
487
70
71
75
75
4.29
4.24
4.53
5.39
27.73
28.18
25.96
21.77
4.19
0.02
4.07
-2.93
18.27
-
-
-
-
BERNER KANTONALBANK AG-REG
CHF
2387
0
9
2
0
0
3
741
747
-
-
-
-
18.55
15.46
18.52
14.18
-4.28
-8.32
-
-
-
-
-
-
-
BELIMO HOLDING AG-REG
CHF
1605
0
1
0
0
0
0
1.52
497
518
538
583
103
111
116
116
112.58
119.68
127.34
140.27
24.37
24.37
22.90
20.79
7.69
3.99
13.81
6.38
23.86
-
-
-
-
BURCKHARDT COMPRESSION HOLDI
CHF
1394
2
3
0
0
0
0
1.22
410
410
494
541
97
97
32
32
18.57
18.57
18.93
22.51
24.66
24.66
24.20
20.35
12.83
3.87
10.09
-2.21
26.34
-
-
-
-
AMS AG
CHF
1555
57
14
0
0
1.24
433
416
436
492
132
107
39
39
6.77
4.68
5.14
6.76
20.77
21.70
18.94
14.40
45.37
18.39
76.75
21.18
28.85
-
-
-
-
FORBO HOLDING AG-REG
CHF
1784
2
2
0
0
0
0
1.53
1342
1330
1333
1354
231
-
-
-
64.21
69.01
50.68
55.70
12.84
12.84
17.48
15.91
-0.25
-9.19
5.27
-3.04
-
-
-
-
-
ST GALLER KANTONALBANK A-REG
CHF
2270
0
6
6
0
0
3
795
787
550
520
-
-
-
-
29.06
28.82
32.75
33.48
15.80
15.92
13.90
13.60
1.37
-6.25
-
-
-
-
-
Aa1
02.12.2003
GRAUBUENDNER KANTONALBANK-PC
CHF
3269
0
2
3
0
0
2
552
548
432
446
-
-
-
-
71.06
66.66
86.11
90.97
21.92
19.15
16.97
16.06
MEYER BURGER TECHNOLOGY AG
CHF
1089
169
58
0
0
0
0
1.03
721
478
322
520
-37
-107
-66
-66
-2.17
-3.06
-1.91
-0.64
-
-
DAETWYLER HOLDING AG-BR
CHF
2109
0
16
0
0
0
0
2.16
1325
1354
1575
1684
178
-
241
241
6.73
7.39
8.41
10.13
18.77
18.77
16.49
VONTOBEL HOLDING AG-REG
CHF
2619
17
63
10
0
0
5
9.12
1011
1096
988
1051
248
257
-
-
2.26
2.45
2.75
3.17
18.40
18.64
16.40
EFG INTERNATIONAL AG
CHF
2196
0
147
2
0
0
5
1310
1249
806
816
-
-
-
-
0.89
1.05
1.06
1.18
15.93
20.00
15.85
BASILEA PHARMACEUTICA-REG
CHF
929
261
10
0
0
0
0
0.64
65
53
44
76
-53
-
-45
-45
-6.18
-4.16
-4.48
-2.54
-
-
IMPLENIA AG-REG
CHF
1247
25
18
0
0
0
1
1.02
3013
3252
3291
3474
157
166
177
177
4.21
4.59
4.87
5.27
16.42
16.42
15.49
HUBER & SUHNER AG-REG
CHF
1087
3
20
0
0
0
0
0.94
780
862
831
874
85
-
101
101
1.25
2.20
2.44
3.00
27.32
27.32
24.60
ZUGER KANTONALBANK-BR
CHF
1514
0
0
3
0
0
1
365
358
-
-
-
-
237.40
236.96
24.77
24.77
SCHWEIZERISCHE NATL-V AG-REG
CHF
1019
2
22
0
0
0
1
0.50
1778
1764
1758
1816
-
-
-
-
5.23
5.06
5.17
5.48
10.21
10.20
9.99
GATEGROUP HOLDING AG
CHF
689
8
26
0
0
0
0
1.00
3344
3402
3423
3521
73
52
-
-
-2.49
-3.27
1.41
2.06
-
-
RIETER HOLDING AG-REG
CHF
976
2
5
0
0
0
0
0.91
993
1012
1098
1245
75
59
49
49
3.92
3.06
6.91
14.05
76.27
VALORA HOLDING AG-REG
CHF
842
2
3
1
0
0
0
1.17
3183
3211
3226
3270
149
170
93
93
21.44
18.31
17.89
19.80
BASELLANDS KANTONALBANK-CERT
CHF
2377
0
2
4
0
0
1
634
622
-
-
-
-
82.69
57.07
EMMI AG-REG
CHF
1537
0
5
1
0
0
0
2.16
3332
3586
3631
3712
279
290
-
-
22.17
19.33
20.66
BOSSARD HOLDING AG-BR
CHF
827
0
3
0
0
0
0
0.98
527
527
672
716
65
65
91
91
14.80
14.80
SCHWEITER TECHNOLOGIES AG-BR
CHF
984
0
1
0
0
0
0
0.63
753
709
749
781
90
79
-
-
30.35
U-BLOX AG
CHF
576
5
6
0
0
0
0
0.51
193
224
246
284
41
-
49
49
INFICON HOLDING AG-REG
CHF
752
1
2
0
0
0
0
0.76
332
317
341
361
64
-
-
SIEGFRIED HOLDING AG-REG
CHF
641
3
4
0
0
0
0
0.61
411
431
431
443
55
62
VZ HOLDING AG
CHF
1470
1
8
0
0
0
0
1.25
172
186
197
228
79
AFG ARBONIA-FORSTER HOLD-REG
CHF
648
1
18
0
0
0
0
0.93
1358
1316
1447
1449
123
BASLER KANTONALBK - PC
CHF
2712
2
28
9
0
0
6
1075
1034
-
-
-
-
8.16
7.79
INTERSHOP HOLDINGS AG-BR
CHF
770
0
2
1
0
0
0
1.37
100
102
99
105
78
62
81
81
27.04
METALL ZUG AG-SHS B-REG
CHF
1095
0
0
0
0
0
0
0.70
935
959
956
978
125
-
117
117
KUDELSKI SA-BR
CHF
745
61
54
0
0
0
0
0.90
943
946
978
1019
115
130
136
LEM HOLDING SA-REG
CHF
812
0
1
0
0
0
0
0.78
263
263
298
324
54
-
KOMAX HOLDING AG-REG
CHF
490
1
3
0
0
0
0
0.48
320
349
376
394
27
LIECHTENSTEIN LANDESBANK-BR
CHF
1229
1
28
2
0
0
9
653
704
508
420
ZEHNDER GROUP AG-BR
CHF
544
2
12
0
0
0
0
0.44
585
576
581
VETROPACK HOLDING AG-BR
CHF
839
0
0
0
0
0
0
0.79
675
680
685
23
-3.41
1.67
-
-
-
AA+
17.12.2010
-
-
-56.92
4.92
-
-
-25.06
-
-
-
-
13.68
14.40
3.38
-3.40
-3.75
-
-
-
-
-
14.19
1.78
0.20
4.39
-12.94
26.18
A
30.03.2009
-
-
14.14
9.74
424.04
-
-
-
-
-
-
-
-14.77
86.20
14.73
-
-
-
-
-
-
14.31
7.67
5.87
4.29
12.78
5.72
-
-
-
-
20.08
-8.90
2.42
-
-6.96
-
-
-
-
-
-3.75
-3.61
-
-
-
-
-
-
-
9.43
0.85
-4.53
-
-
-
NR
23.05.2006
-
-
20.34
13.92
12.66
0.90
-67.76
-
1.70
BB-
11.06.2013
-
-
395.82
33.80
16.62
-12.53
-12.08
-60.80
-35.28
6.54
-
-
-
-
14.96
14.96
15.31
13.84
1.19
-0.85
13.95
6.36
5.91
-
-
-
-
21.45
14.69
-3.22
-6.01
-
-
-
AAA
21.11.2001
-
-
21.97
16.60
16.62
15.54
14.61
10.67
4.66
12.63
12.63
9.04
-
-
-
-
17.22
17.26
15.61
15.61
13.42
13.38
3.29
-2.83
-3.75
-0.43
13.78
-
-
-
-
25.55
27.95
34.34
29.82
31.54
27.26
22.19
-3.93
326.42
-4.59
34.51
12.38
-
-
-
-
3.04
3.61
4.28
5.17
28.27
28.62
23.84
19.72
43.40
25.80
27.35
33.56
-
-
-
-
-
-
19.96
17.34
18.71
20.78
23.62
23.88
21.90
19.71
-5.33
5.90
-5.68
8.65
-
-
-
-
-
64
64
7.39
8.15
10.67
13.60
23.15
23.90
17.67
13.87
13.51
6.46
36.25
-4.01
16.12
-
-
-
-
87
57
57
7.70
8.58
9.22
10.75
23.92
24.02
22.28
19.09
7.61
11.95
6.59
12.82
52.06
-
-
-
-
120
131
131
-3.17
-2.43
2.07
2.94
-
-
19.15
13.50
-4.38
-5.92
9.26
-7.25
10.22
-
-
-
-
12.43
14.41
3.12
-5.83
-
-
-
AA
06.08.2013
-
-
29.64
24.49
26.55
13.82
15.32
16.73
15.43
-0.42
-3.12
4.89
3.26
68.25
-
-
-
-
155.51
281.01
154.47
176.51
9.68
9.68
17.60
15.40
-0.76
2.96
-25.09
-2.55
-
-
-
-
-
136
0.34
0.74
1.06
1.20
20.90
20.86
14.66
12.89
-3.81
-1.15
16.24
-7.23
15.33
-
-
-
-
-
-
32.04
32.06
41.45
45.52
24.81
24.81
19.20
17.48
-0.65
5.12
16.27
7.59
-
-
-
-
-
40
-
-
3.72
5.53
9.76
10.89
28.42
28.95
16.12
14.44
-25.16
6.30
-61.22
-15.32
12.75
-
-
-
-
-
-
-
-
3.71
1.82
3.67
3.92
24.48
24.48
12.16
11.37
5.85
-6.02
-
-
-
-
-
-
-
601
63
48
-
-
2.58
1.10
1.61
2.30
38.38
38.38
26.12
18.26
1.82
2.45
-19.79
0.20
9.30
-
-
-
-
708
130
-
142
142
227.97
147.23
147.65
159.29
15.54
-
15.50
14.36
2.84
-3.85
-10.61
-10.46
-
-
-
-
-
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
2.45
2.45
2.25
2.09
2.45
1.56
1.56
1.50
1.43
1.56
11.40
11.40
11.00
10.80
11.40
9.66
9.66
8.88
8.30
9.66
15.88
15.88
14.29
12.91
15.88
2.02
2.02
2.20
2.23
2.02
1869.5
6.5%
Euro Stoxx 50 Pr
1.36
1.36
1.29
1.22
1.36
0.87
0.87
0.85
0.82
0.87
6.82
6.82
6.29
5.80
6.82
7.73
7.73
7.36
6.96
7.73
13.47
13.47
12.09
10.83
13.47
3.78
3.78
3.97
4.32
3.78
3080.6
2.1%
NIKKEI 225
1.55
1.55
1.45
1.36
1.55
0.75
0.75
0.72
0.70
0.75
8.99
8.99
8.38
7.80
8.99
9.03
9.03
8.26
7.75
9.03
18.32
18.32
16.27
14.60
18.32
1.62
1.62
1.77
1.91
1.62
15324.7
6.2%
FTSE 100 INDEX
1.85
1.85
1.73
1.59
1.85
1.08
1.08
1.04
1.01
1.08
9.02
9.02
8.20
7.46
9.02
7.85
7.85
7.19
6.75
7.85
13.40
13.40
12.21
11.19
13.40
3.67
3.67
3.99
4.32
3.67
7099.2
6.5%
SWISS MARKET INDEX
2.57
2.57
2.38
2.23
2.57
2.16
2.16
2.08
1.98
2.16
13.76
13.76
12.31
10.97
13.76
13.48
13.48
12.50
11.67
13.48
16.08
16.08
14.59
13.24
16.08
3.08
3.08
3.42
3.87
3.08
8734.6
6.5%
S&P/TSX COMPOSITE INDEX
1.80
1.80
1.69
1.56
1.80
1.74
1.74
1.60
1.56
1.74
9.14
9.14
8.27
7.50
9.14
9.10
9.10
8.08
7.47
9.10
15.90
15.90
14.05
12.80
15.90
3.02
3.02
3.14
3.30
3.02
14370.5
8.5%
S&P/ASX 200 INDEX
1.97
1.97
1.88
1.78
1.97
1.88
1.88
1.76
1.69
1.88
11.40
11.40
10.38
9.73
11.40
9.60
9.60
8.78
8.21
9.60
15.59
15.59
14.14
13.10
15.59
4.40
4.40
4.70
5.08
4.40
5431.0
1.4%
HANG SENG INDEX
1.37
1.37
1.26
1.16
1.37
1.77
1.77
1.65
1.53
1.77
8.05
8.05
7.70
7.15
8.05
9.19
9.19
8.41
7.69
9.19
10.96
10.96
10.18
9.26
10.96
3.53
3.53
3.79
4.17
3.53
25454.2
10.7%
MSCI EM
1.52
1.52
1.39
1.27
1.52
1.05
1.05
0.98
0.92
1.05
7.66
7.66
6.99
6.45
7.66
NESTLE SA-REG
3.42
3.25
2.99
2.86
2.28
2.24
2.15
2.04
1.92
15.68
15.52
14.35
13.09
NOVARTIS AG-REG
2.67
2.59
2.46
2.38
2.12
3.72
3.64
3.55
3.43
3.35
13.02
13.00
12.32
11.10
ROCHE HOLDING AG-GENUSSCHEIN
13.00
10.14
8.06
6.70
5.29
4.70
4.50
4.31
4.15
4.03
15.88
13.77
12.73
11.75
UBS AG-REG
1.50
1.49
1.40
1.34
1.28
2.91
2.51
2.47
2.36
2.45
122.65
17.85
11.99
8.88
ABB LTD-REG
3.37
3.06
2.76
2.48
1.44
1.37
1.31
1.25
1.17
15.04
13.02
11.13
CIE FINANCIERE RICHEMON-REG
4.06
3.55
3.07
2.67
2.23
4.33
4.01
3.66
3.35
5.71
19.37
16.99
CREDIT SUISSE GROUP AG-REG
1.12
1.09
1.01
0.96
0.92
1.93
1.76
1.70
1.64
1.58
19.10
SYNGENTA AG-REG
4.51
3.94
3.59
3.21
2.67
2.56
2.41
2.28
2.14
15.41
ZURICH INSURANCE GROUP AG
1.19
1.21
1.16
1.10
1.09
0.65
0.67
0.66
0.65
0.58
SWISS RE AG
0.94
0.98
0.96
0.90
0.92
0.99
0.96
0.90
0.85
0.81
SWATCH GROUP AG/THE-BR
3.49
3.15
2.76
2.44
3.99
3.54
3.23
2.97
2.76
HOLCIM LTD-REG
1.25
1.24
1.16
1.07
1.01
1.06
1.02
0.95
TRANSOCEAN LTD
1.13
1.10
1.03
0.96
1.81
1.85
1.70
SGS SA-REG
7.81
7.28
6.50
5.76
3.03
2.78
WEATHERFORD INTL LTD
1.32
1.41
1.26
1.09
0.83
0.77
SWISSCOM AG-REG
4.80
4.67
4.29
3.95
2.12
GIVAUDAN-REG
3.23
3.25
3.16
3.07
2.82
JULIUS BAER GROUP LTD
1.89
2.02
1.93
1.79
GEBERIT AG-REG
6.87
5.98
5.47
5.07
ADECCO SA-REG
2.67
2.67
2.50
2.25
ACTELION LTD-REG
5.10
5.23
4.46
KUEHNE & NAGEL INTL AG-REG
5.68
5.44
SCHINDLER HOLDING-PART CERT
4.79
SONOVA HOLDING AG-REG
7.80
7.80
7.09
6.62
7.80
11.79
11.79
10.52
9.63
11.79
2.71
2.71
2.94
3.21
2.71
1151.4
10.2%
13.44
13.23
12.49
11.69
11.11
19.14
18.88
17.64
16.22
15.25
3.18
3.28
3.47
3.69
3.68
68.89
5.7%
10.94
13.02
13.14
12.54
11.82
11.52
14.82
15.09
13.99
12.88
12.24
3.15
3.22
3.37
3.63
3.86
74.88
7.8%
11.94
12.77
11.39
10.77
10.27
9.74
18.06
16.42
15.31
14.30
13.47
2.96
3.24
3.51
3.78
4.11
273.59
10.8%
18.69
19.44
14.87
11.80
9.76
0.69
1.32
3.06
6.11
6.18
19.77
4.0%
10.24
10.85
11.27
9.82
8.91
8.23
8.41
18.68
16.88
14.80
13.42
13.20
2.91
3.11
3.32
3.53
3.85
22.73
4.0%
14.81
13.21
27.47
14.58
13.27
11.86
10.74
10.35
21.50
19.11
17.03
15.28
14.66
0.82
1.25
1.46
1.67
1.97
101.25
7.7%
13.99
10.72
9.57
12.38
11.83
10.06
9.12
8.96
2.33
2.67
3.61
4.33
5.21
30.14
1.2%
16.60
14.03
12.86
18.49
19.42
16.59
14.91
14.00
2.28
2.64
2.91
3.15
3.38
397.79
8.7%
12.18
10.00
9.38
9.05
9.00
6.82
6.67
6.73
6.71
6.79
262.44
8.0%
8.60
8.88
10.35
9.53
9.05
4.33
5.84
5.41
5.35
5.35
79.70
1.5% 8.1%
12.94
13.40
11.72
10.74
9.94
9.23
11.86
9.86
9.14
22.16
20.39
15.97
14.06
19.21
13.97
12.16
10.76
9.68
9.27
21.40
18.39
16.36
14.68
13.57
1.16
1.31
1.49
1.68
1.99
636.37
0.87
7.11
6.87
6.01
5.22
4.00
8.49
8.44
7.39
6.58
5.67
19.53
17.06
13.18
10.56
8.14
1.62
1.99
2.50
3.14
3.74
72.16
7.9%
1.62
1.55
6.84
7.12
5.67
5.15
5.04
7.33
7.23
6.05
5.59
4.76
13.92
12.36
9.28
8.37
6.94
1.03
3.78
4.69
4.84
48.09
10.4%
2.57
2.37
2.18
18.28
16.73
14.51
13.09
12.47
15.04
13.51
11.93
10.78
10.17
26.10
24.23
21.15
18.75
17.17
2.95
2.94
3.06
3.25
0.71
0.65
7.93
6.76
5.01
4.36
7.80
7.33
6.01
5.38
25.44
19.66
12.52
9.40
0.00
0.00
0.00
0.00
2.10
2.09
2.07
2.10
6.78
6.34
6.34
6.29
2.72
2.62
2.49
2.39
16.92
14.69
13.84
12.71
5.70
4.49
3.77
3.43
3.44
22.13
19.77
14.33
12.34
4.34
4.15
3.97
3.78
3.78
19.31
17.44
16.48
15.69
15.31
16.96
15.92
15.04
14.11
1.80
0.50
0.53
0.50
0.47
0.43
16.19
16.17
13.44
11.48
12.27
13.27
13.13
10.89
3.70
3.02
4.77
4.66
4.48
4.27
4.47
19.98
15.50
14.17
12.87
13.02
15.01
13.59
5.04
4.68
4.25
0.80
0.79
0.76
0.71
0.67
19.30
17.38
15.64
14.40
13.50
14.27
4.89
4.20
3.63
1.80
1.71
1.60
1.50
1.43
18.40
18.97
15.06
13.39
4.97
4.24
3.69
3.26
4.35
4.09
3.83
3.57
3.41
30.38
19.30
17.76
15.48
SIKA AG-BR
3.49
3.11
2.82
2.54
1.40
1.32
1.22
1.14
1.06
16.00
13.62
12.11
10.92
SWATCH GROUP AG/THE-REG
3.00
2.81
2.43
3.98
3.58
3.31
ARYZTA AG
1.93
1.77
1.72
1.60
1.11
1.03
1.00
0.97
0.98
SWISS LIFE HOLDING AG-REG
0.60
0.65
0.62
0.59
0.33
0.31
0.31
0.30
0.29
CLARIANT AG-REG
1.54
1.60
1.52
1.39
0.69
0.83
0.79
0.76
0.70
BALOISE HOLDING AG - REG
1.15
1.05
1.00
0.98
0.58
0.64
0.62
0.62
0.54
LINDT & SPRUENGLI AG-REG
5.96
5.18
5.39
4.84
3.59
3.35
3.13
2.92
2.68
28.57
24.52
22.70
20.79
SWISS PRIME SITE-REG
1.08
1.04
1.03
1.03
10.09
5.94
6.30
6.36
9.13
20.33
15.58
16.53
17.06
PARTNERS GROUP HOLDING AG
9.79
7.27
6.31
5.68
14.58
12.55
11.04
9.70
8.55
23.26
94.69
20.21
LONZA GROUP AG-REG
1.68
1.72
1.60
1.47
1.07
1.08
1.02
0.98
0.93
6.60
7.26
GALENICA AG-REG
3.85
3.33
2.94
2.66
2.30
1.45
1.47
1.40
1.32
1.25
17.53
DUFRY AG-REG
3.26
3.04
2.70
2.36
2.29
1.32
1.16
1.03
0.94
0.86
11.72
LINDT & SPRUENGLI AG-PC
5.35
4.13
4.07
3.53
3.59
3.33
3.11
2.90
2.69
SULZER AG-REG
2.05
1.92
1.77
1.60
1.19
1.16
1.10
1.05
PSP SWISS PROPERTY AG-REG
1.01
0.95
0.93
0.92
13.43
13.17
12.98
SCHINDLER HOLDING AG-REG
4.82
4.92
4.23
3.66
1.80
1.71
GAM HOLDING AG
1.44
1.45
1.37
1.32
5.35
HELVETIA HOLDING AG-REG
1.02
0.99
0.94
0.88
FISCHER (GEORG)-REG
2.00
2.26
2.03
EMS-CHEMIE HOLDING AG-REG
6.82
6.70
6.33
BARRY CALLEBAUT AG-REG
3.44
2.74
OC OERLIKON CORP AG-REG
2.16
1.99
DKSH HOLDING LTD
4.21
PARGESA HOLDING SA-BR
0.77
FLUGHAFEN ZUERICH AG-REG PANALPINA WELTTRANSPORT -REG
0.90
5.02
0.60
9.22
12.30
7.51
7.69
7.57
7.48
7.32
13.79
14.77
14.51
14.24
14.38
4.75
4.77
4.85
4.97
5.13
448.00
-3.2%
15.16
13.61
12.79
12.00
11.68
23.79
21.53
20.02
18.35
16.82
2.01
3.25
3.60
4.01
4.31
1269.28
-1.4%
21.75
19.00
15.37
12.83
18.30
1.38
1.44
1.70
2.27
44.29
-0.4%
12.93
24.26
22.22
20.88
19.49
18.43
2.62
2.87
3.08
3.27
2.44
234.00
-6.7%
9.34
8.23
19.63
19.15
15.22
12.62
10.68
2.51
2.82
3.16
3.66
3.71
67.07
-0.5%
12.98
11.84
13.59
18.53
17.94
17.06
15.11
15.97
1.13
1.53
1.64
1.77
1.91
69.93
2.1%
13.14
12.10
11.29
10.46
24.24
22.75
20.34
18.73
17.03
3.20
3.38
3.66
4.03
4.49
116.28
1.5%
11.64
12.25
11.16
10.04
8.94
21.70
23.85
19.50
17.47
16.34
1.75
1.63
1.95
2.19
2.19
134.22
4.9%
21.99
15.65
14.03
12.66
11.32
26.14
22.22
19.78
17.67
16.41
1.14
1.51
1.70
1.93
1.99
116.00
-1.4%
12.49
11.06
9.95
9.01
8.38
23.59
20.60
17.84
15.62
14.36
1.79
2.11
2.36
2.62
14.20
12.15
11.11
18.74
15.79
14.42
1.27
1.46
1.66
10.31
9.67
8.86
15.06
13.40
12.29
11.11
12.25
1.01
1.11
1.23
1.35
10.04
8.05
8.34
7.95
6.92
2.52
2.62
2.76
3.02
3.86
9.59
-4.2%
129.20
26.0%
70.14
6.4%
187.38
3.2%
16.25
14.87
12.48
10.64
10.33
1.87
2.30
2.65
3.09
2.62
16.52
8.0%
7.17
6.09
5.71
5.40
11.79
10.54
10.08
9.83
8.79
4.43
4.61
4.72
4.77
4.70
104.85
-1.4%
19.32
17.55
16.11
14.81
13.40
36.28
33.61
30.26
27.27
1.27
1.42
1.58
1.75
39095.00
-13.3%
22.17
23.32
22.42
21.98
22.42
19.46
19.03
18.80
18.19
5.11
5.11
5.11
5.11
68.00
-3.5%
14.33
24.01
20.81
18.13
15.86
14.34
23.97
21.48
18.52
16.20
2.56
3.02
3.42
3.89
6.41
5.63
10.14
9.96
8.82
8.10
7.25
18.81
16.22
13.18
11.62
10.44
2.63
2.75
2.99
3.34
14.15
13.74
12.54
11.13
14.13
12.78
12.44
11.42
9.91
21.41
17.90
17.37
16.08
12.68
1.19
1.60
1.70
1.87
13.59
11.59
9.32
8.26
12.38
11.68
9.92
8.78
8.20
16.49
22.53
17.37
14.00
13.92
0.00
0.00
0.02
0.29
25.08
28.97
24.85
18.25
19.49
17.63
16.13
14.89
13.44
31.99
29.09
26.40
24.26
20.10
1.46
1.70
1.86
0.93
10.31
12.80
11.21
10.02
8.93
9.83
8.36
7.58
6.32
14.92
18.77
14.65
12.82
10.56
2.25
2.19
12.72
11.84
22.54
22.29
22.49
22.52
24.42
23.55
23.50
22.97
21.78
22.37
21.92
22.12
21.88
20.51
3.88
1.60
1.50
1.43
18.53
19.09
15.17
13.47
11.64
12.25
11.16
10.04
8.94
21.85
24.00
19.63
17.58
16.46
4.46
4.26
3.90
3.80
19.61
13.22
12.64
11.48
20.15
13.90
13.14
0.50
0.45
0.43
0.40
11.03
10.54
1.84
0.69
0.68
0.65
0.63
0.59
8.03
8.05
8.30
7.54
8.24
7.90
7.20
6.79
6.36
16.90
6.26
4.40
4.09
3.88
3.67
3.39
28.61
20.77
20.01
19.13
20.26
18.02
17.14
15.95
14.23
30.13
2.56
2.32
1.06
1.01
0.81
0.77
0.71
15.04
14.28
14.54
12.77
13.94
13.91
11.40
10.20
9.18
1.83
1.69
1.41
1.37
1.33
1.29
1.26
9.21
10.84
9.86
9.22
9.01
6.96
7.50
6.75
6.36
6.32
3.55
3.18
2.84
0.55
0.47
0.43
0.40
0.38
23.61
19.12
17.04
15.29
16.97
14.59
13.11
11.58
10.36
9.05
0.79
0.79
0.75
1.88
12.23
19.64
11.25
17.56
25.92
13.68
10.58
46.57
51.79
36.86
34.20
1.66
1.58
1.45
1.37
3.25
3.16
3.11
3.00
9.87
8.63
7.15
6.65
8.21
7.96
7.94
7.57
3.81
4.05
3.71
3.32
0.48
0.44
0.42
0.40
55.90
27.85
18.72
15.13
20.69
17.07
13.79
11.12
0.40
8.49
8.31
2572.67
6.77
2.91
6.39
11.1%
6.95
2.43
7.38
6.50
5.6%
16.11
7.67
0.84
9.49
7.72
18.71
2261.57
8.57
0.91
10.27
8.69
13.04
2.89
18.06
24.20
13.12
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
8.76
18.06
5.11
241.00
3.9%
3.90
72.90
-6.8%
2.46
737.33
-7.5%
149.00
5.0%
2.01
3948.33
2.8%
2.44
2.69
141.83
3.3%
4.11
4.19
4.25
86.41
9.5%
1.82
1.94
2.08
2.28
140.00
8.8%
11.52
2.87
3.57
4.08
4.87
18.96
8.6%
10.13
9.69
3.99
4.12
4.28
4.51
422.80
-0.5%
15.50
13.43
12.44
11.19
1.94
2.42
2.67
2.93
26.26
25.50
23.89
20.98
2.28
3.01
3.21
3.63
19.26
21.32
18.46
15.75
13.54
1.56
1.66
1.83
2.02
2.54
878.00
-4.0%
18.18
18.01
15.57
14.34
14.76
1.91
2.29
2.41
2.64
2.86
13.80
12.7%
26.58
22.70
20.42
18.34
16.36
1.15
1.39
1.63
1.69
1.96
80.91
10.4%
45.65
16.04
12.86
11.15
3.22
3.78
3.96
4.22
70.10
-0.9%
17.29
20.04
15.33
14.09
1.77
1.96
2.29
2.52
505.44
1.1%
45.14
38.84
28.55
21.72
0.97
1.43
1.55
1.86
120.37
-9.9%
15.09
4.27
2.94
2.10
611.00
-0.3%
270.00
-18.3%
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
2.45
2.45
2.25
2.09
2.45
1.56
1.56
1.50
1.43
1.56
11.40
11.40
11.00
10.80
11.40
9.66
9.66
8.88
8.30
9.66
15.88
15.88
14.29
12.91
15.88
2.02
2.02
2.20
2.23
2.02
1869.5
6.5%
Euro Stoxx 50 Pr
1.36
1.36
1.29
1.22
1.36
0.87
0.87
0.85
0.82
0.87
6.82
6.82
6.29
5.80
6.82
7.73
7.73
7.36
6.96
7.73
13.47
13.47
12.09
10.83
13.47
3.78
3.78
3.97
4.32
3.78
3080.6
2.1%
NIKKEI 225
1.55
1.55
1.45
1.36
1.55
0.75
0.75
0.72
0.70
0.75
8.99
8.99
8.38
7.80
8.99
9.03
9.03
8.26
7.75
9.03
18.32
18.32
16.27
14.60
18.32
1.62
1.62
1.77
1.91
1.62
15324.7
6.2%
FTSE 100 INDEX
1.85
1.85
1.73
1.59
1.85
1.08
1.08
1.04
1.01
1.08
9.02
9.02
8.20
7.46
9.02
7.85
7.85
7.19
6.75
7.85
13.40
13.40
12.21
11.19
13.40
3.67
3.67
3.99
4.32
3.67
7099.2
6.5%
SWISS MARKET INDEX
2.57
2.57
2.38
2.23
2.57
2.16
2.16
2.08
1.98
2.16
13.76
13.76
12.31
10.97
13.76
13.48
13.48
12.50
11.67
13.48
16.08
16.08
14.59
13.24
16.08
3.08
3.08
3.42
3.87
3.08
8734.6
6.5%
S&P/TSX COMPOSITE INDEX
1.80
1.80
1.69
1.56
1.80
1.74
1.74
1.60
1.56
1.74
9.14
9.14
8.27
7.50
9.14
9.10
9.10
8.08
7.47
9.10
15.90
15.90
14.05
12.80
15.90
3.02
3.02
3.14
3.30
3.02
14370.5
8.5%
S&P/ASX 200 INDEX
1.97
1.97
1.88
1.78
1.97
1.88
1.88
1.76
1.69
1.88
11.40
11.40
10.38
9.73
11.40
9.60
9.60
8.78
8.21
9.60
15.59
15.59
14.14
13.10
15.59
4.40
4.40
4.70
5.08
4.40
5431.0
1.4%
HANG SENG INDEX
1.37
1.37
1.26
1.16
1.37
1.77
1.77
1.65
1.53
1.77
8.05
8.05
7.70
7.15
8.05
9.19
9.19
8.41
7.69
9.19
10.96
10.96
10.18
9.26
10.96
3.53
3.53
3.79
4.17
3.53
25454.2
10.7%
MSCI EM
1.52
1.52
1.39
1.27
1.52
1.05
1.05
0.98
0.92
1.05
7.66
7.66
6.99
6.45
7.66
7.80
7.80
7.09
6.62
7.80
11.79
11.79
10.52
9.63
11.79
2.71
2.71
2.94
3.21
2.71
1151.4
10.2%
NOBEL BIOCARE HOLDING AG-REG
5.08
4.39
3.98
3.60
2.67
2.71
2.61
2.48
2.32
19.42
22.83
17.36
15.84
11.33
14.75
15.38
13.56
12.34
12.27
35.11
31.88
27.22
23.17
16.98
1.18
1.40
1.68
1.85
2.39
11.57
-24.6%
BUCHER INDUSTRIES AG-REG
2.65
2.36
2.09
1.86
0.96
0.92
0.89
0.85
0.87
10.62
9.73
8.80
8.33
7.91
KABA HOLDING AG-REG B
2.56
2.34
2.15
1.98
1.59
1.55
1.50
1.43
1.37
13.23
11.45
10.83
8.64
STRAUMANN HOLDING AG-REG
4.07
3.99
3.64
3.29
3.89
3.97
3.85
3.33
2.98
25.87
20.00
17.26
15.32
TEMENOS GROUP AG-REG
4.72
4.30
3.74
3.24
4.17
3.92
3.64
3.35
3.07
23.50
17.04
16.53
14.01
BANQUE CANTONALE VAUDOIS-REG
1.21
1.26
1.25
1.25
4.18
4.24
4.10
3.95
3.72
10.85
11.02
10.94
VALIANT HOLDING AG-REG
0.70
0.67
0.63
0.60
3.47
3.47
3.59
3.47
3.17
8.91
10.40
KUONI REISEN HLDG-REG(CAT B)
1.83
1.85
1.69
1.54
0.32
0.26
0.31
0.30
0.29
ALLREAL HOLDING AG-REG
1.04
1.00
0.98
0.96
8.08
7.12
6.84
6.78
LOGITECH INTERNATIONAL-REG
1.89
1.95
1.84
1.70
0.76
0.79
0.77
0.76
LUZERNER KANTONALBANK AG-REG
1.45
1.39
1.33
1.28
7.20
7.19
7.02
6.86
MOBIMO HOLDING AG-REG
0.98
0.96
0.95
0.95
9.60
9.55
9.76
9.13
9.38
TECAN GROUP AG-REG
3.45
3.12
2.82
2.49
2.73
2.71
2.47
2.20
1.96
BELIMO HOLDING AG-REG
5.56
4.90
4.39
3.94
3.23
2.98
2.75
2.54
2.32
BURCKHARDT COMPRESSION HOLDI
3.72
3.27
3.03
2.87
3.24
2.82
2.57
2.43
2.43
AMS AG
2.47
2.33
2.03
1.76
2.90
2.90
2.57
2.37
FORBO HOLDING AG-REG
1.83
1.67
1.57
1.49
1.35
1.34
1.32
1.29
ST GALLER KANTONALBANK A-REG
1.05
1.02
0.98
0.94
4.23
4.12
4.36
4.26
GRAUBUENDNER KANTONALBANK-PC
1.39
1.28
1.22
7.58
7.56
7.33
MEYER BURGER TECHNOLOGY AG
1.04
1.60
1.73
1.71
1.60
3.38
2.09
1.53
DAETWYLER HOLDING AG-BR
2.56
2.73
2.37
2.08
2.78
1.34
2.55
2.40
VONTOBEL HOLDING AG-REG
1.46
1.43
1.36
1.31
3.02
2.65
2.49
2.33
2.23
EFG INTERNATIONAL AG
1.68
1.54
1.40
1.33
2.47
2.73
2.69
2.43
2.30
BASILEA PHARMACEUTICA-REG
1.95
14.20
13.21
4.48
14.69
20.90
12.24
6.82
4.89
IMPLENIA AG-REG
2.09
1.90
1.72
1.59
0.42
0.38
0.36
0.36
8.22
6.92
6.82
6.38
6.32
5.73
5.40
5.24
16.36
13.86
12.80
HUBER & SUHNER AG-REG
1.62
1.55
1.47
1.40
1.40
1.31
1.24
1.19
19.45
10.22
10.78
10.20
12.75
9.35
8.25
7.75
40.63
22.02
17.97
SCHWEIZERISCHE NATL-V AG-REG
1.05
0.99
0.93
0.89
0.56
0.58
0.56
0.57
8.73
8.94
GATEGROUP HOLDING AG
1.31
2.27
1.97
1.73
0.21
0.20
0.20
0.19
0.19
5.54
5.30
4.93
4.60
5.35
5.40
4.89
4.54
4.54
15.56
18.20
RIETER HOLDING AG-REG
2.33
2.26
2.02
1.83
1.00
0.89
0.78
0.77
0.75
13.88
14.86
10.59
8.75
12.42
10.08
6.29
5.59
5.35
50.68
30.24
14.87
12.87
VALORA HOLDING AG-REG
1.33
1.28
1.25
1.20
0.26
0.26
0.26
0.25
0.26
7.34
6.23
5.98
5.47
6.02
9.23
7.43
7.03
6.53
6.35
13.33
13.70
12.38
10.54
EMMI AG-REG
1.41
1.29
1.19
1.12
0.46
0.42
0.41
0.41
5.93
6.19
5.89
5.69
7.66
7.37
7.11
6.91
14.32
13.90
13.08
12.29
BOSSARD HOLDING AG-BR
4.34
4.23
3.47
2.85
2.59
1.23
1.94
1.82
1.07
12.02
11.12
10.47
9.88
10.28
14.88
10.76
10.19
9.67
15.28
12.01
11.98
11.29
SCHWEITER TECHNOLOGIES AG-BR
1.33
1.35
1.37
1.41
1.22
1.31
1.26
1.21
10.44
12.72
12.29
12.06
7.09
7.98
7.09
6.49
15.90
24.39
19.85
U-BLOX AG
3.53
3.06
2.70
2.38
3.06
2.34
2.02
1.80
33.35
16.78
14.13
12.85
14.44
10.34
8.94
7.91
31.63
21.33
17.65
INFICON HOLDING AG-REG
3.73
4.08
3.99
4.03
2.54
2.46
2.33
2.24
14.07
15.82
13.51
12.21
12.26
11.47
10.47
9.90
19.66
19.59
SIEGFRIED HOLDING AG-REG
1.53
1.67
1.64
1.50
1.59
1.49
1.45
1.38
14.55
11.08
8.99
7.36
12.80
9.53
7.28
6.20
27.50
VZ HOLDING AG
5.67
4.89
4.00
3.43
8.89
7.45
6.45
5.66
4.47
24.07
18.89
16.39
14.46
17.05
13.46
11.61
10.03
7.18
AFG ARBONIA-FORSTER HOLD-REG
1.37
1.29
1.17
1.09
0.45
0.45
0.45
0.43
0.43
6.07
6.01
5.26
4.87
7.87
7.10
6.33
5.74
5.31
INTERSHOP HOLDINGS AG-BR
1.27
1.22
1.20
1.19
7.82
7.77
7.31
7.70
14.73
14.66
13.78
14.79
16.98
16.92
15.71
16.71
METALL ZUG AG-SHS B-REG
1.28
1.35
1.27
1.18
5.61
1.12
6.06
6.00
5.48
KUDELSKI SA-BR
1.55
1.43
1.30
1.36
1.35
1.30
0.72
6.48
6.74
6.16
5.55
8.61
6.61
6.15
LEM HOLDING SA-REG
8.64
8.97
3.03
2.72
2.50
4.00
17.31
16.14
14.40
101.76
12.97
11.37
KOMAX HOLDING AG-REG
1.71
1.61
1.48
1.37
1.53
1.30
1.25
1.22
15.34
10.06
9.97
8.82
16.62
7.98
0.64
0.62
0.59
2.42
2.92
2.81
11.19
7.76
6.42
6.50
9.05
7.18
6.21
6.43
7.87
7.37
6.10
6.40
6.14
5.52
5.10
6.00
5.59
5.20
4.81
1.59
9.01
8.15
7.66
7.28
6.93
15.92
14.06
13.04
12.20
11.24
1.91
2.24
2.42
2.55
2.96
249.22
2.6%
10.09
9.35
8.64
7.89
7.23
19.08
16.84
15.30
13.63
11.83
2.42
2.64
2.83
3.33
3.63
388.33
-2.7%
19.78
17.05
15.13
12.04
10.36
32.69
24.24
21.55
18.20
15.72
1.70
2.00
2.17
2.40
2.00
161.88
-6.1%
17.36
14.52
12.72
11.27
10.24
30.67
22.33
19.17
16.36
13.89
0.00
1.35
1.48
1.63
2.41
24.30
5.7%
10.56
13.97
14.32
13.85
12.93
6.52
6.69
6.86
7.03
506.00
3.1%
10.03
11.66
14.15
13.11
12.18
3.77
3.77
3.78
3.94
100.00
17.9%
396.36
6.5%
12.21
8.93
8.92
7.09
6.32
7.20
5.85
5.47
5.00
16.23
15.44
12.51
11.32
1.03
1.02
1.84
2.13
17.64
14.20
16.03
15.85
22.15
19.28
18.11
17.56
17.56
16.89
15.62
14.54
4.41
4.43
4.81
4.79
135.00
8.8%
13.92
15.05
12.17
10.59
12.14
10.53
8.75
8.16
43.40
24.96
19.11
16.01
4.61
2.37
2.57
2.66
7.04
-15.3%
16.47
15.97
15.15
14.68
16.72
16.66
16.17
15.65
3.05
3.05
3.05
3.32
19.57
22.00
21.88
21.53
22.05
23.24
25.62
24.90
24.10
23.41
23.85
21.43
22.24
22.91
22.05
4.73
4.73
4.73
4.73
4.73
206.67
8.7%
27.06
14.61
12.84
12.36
15.05
14.11
12.49
10.26
8.75
23.05
23.23
19.48
15.51
12.36
1.38
1.57
1.80
2.15
2.31
103.50
10.0%
18.69
16.01
14.61
13.64
14.92
13.15
12.01
10.90
9.58
23.40
20.49
18.60
17.10
2.41
2.87
3.15
3.49
3.85
2305.00
-1.3%
16.21
16.17
14.82
14.40
12.86
12.76
10.87
9.56
9.71
21.96
21.66
18.21
16.31
2.37
2.83
3.41
3.98
347.00
-5.4%
2.23
9.50
12.50
10.02
9.23
8.96
11.08
8.81
8.00
8.80
12.19
16.95
12.88
10.99
1.49
1.70
1.94
2.31
97.43
1.6%
1.28
10.44
9.50
8.71
8.05
8.23
8.63
8.17
7.87
7.62
17.21
15.64
14.23
13.17
1.71
2.41
2.52
2.21
730.00
2.9%
12.07
11.16
11.31
11.09
13.06
12.44
12.17
11.92
4.12
4.12
4.30
4.80
380.00
4.3%
1.63
1.67
1.59
15.29
15.18
14.37
3.25
3.59
3.59
385.00
27.24
8114.75
192.50
0.00
0.00
0.00
0.00
8.52
-26.2%
12.49
10.44
7.93
7.60
9.92
16.07
14.75
12.24
11.07
2.10
2.31
2.79
3.10
125.00
12.6%
13.71
11.14
10.07
9.35
17.78
14.67
12.69
11.46
3.24
3.76
4.00
4.54
35.28
-2.1%
13.27
11.65
9.85
16.46
14.18
12.65
10.55
9.93
0.86
1.80
2.47
3.53
13.73
2.5%
361.04
13.33
0.00
0.00
0.00
86.00
-0.8%
12.01
2.02
2.48
2.65
2.90
65.00
7.6%
16.43
1.14
1.72
2.15
2.30
55.00
14.2%
8.44
7.35
4.53
4.64
4.91
5.26
46.80
13.2%
12.46
11.51
1.96
1.06
1.94
2.44
22.00
-4.3%
12.64
1.24
1.23
2.10
2.46
200.63
7.3%
10.15
4.66
5.83
6.20
7.01
194.67
-11.2%
1.40
1.48
1.58
1.62
2.62
3.06
3.33
3.45
16.94
6.56
5.33
4.55
15.10
1.14
1.38
1.53
17.64
16.59
4.65
5.20
15.81
12.41
12.56
0.66
25.65
19.94
17.09
14.80
34.83
17.13
12.08
9.63
15.61
14.97
13.80
14.82
20.10
15.75
13.78
5.92
16.38
13.12
11.53
10.21
17.18
19.36
17.18
7.74
7.35
28.69
0.73
6.47
4.40
8.71
2.75
BERNER KANTONALBANK AG-REG
4.66
8.96
59.02
12.00
7.88
7.18
6.27
116.17
9.09
15.24
11.38
2.26
ZUGER KANTONALBANK-BR
7.75
BASELLANDS KANTONALBANK-CERT
8.65
278.33
8.3%
174.67
-5.6%
5.46
625.00
2.5%
1.68
84.00
2.8%
5.43
5.58
316.25
7.8%
1.56
2.10
2.32
150.00
-0.7%
1.54
1.89
2.19
2.43
0.00
1.64
2.25
2.86
5.95
5.95
6.10
6.10
2.53
2.53
2.53
10.78
0.90
1.33
1.55
1.69
15.64
26.68
4.35
5.41
5.86
14.42
12.92
11.90
1.64
2.15
10.88
10.17
8.02
12.29
23.37
16.34
12.78
14.52
13.87
12.85
11.44
11.14
8.96
3.59
153.00
-6.9%
35.00
10.1%
2400.00
10.2%
12.38
-0.2%
2.94
646.00
1.4%
2.69
2.85
138.00
9.6%
4.20
4.76
5.88
2.69
1.79
2.04
2.49
37.00
-10.7%
2.51
1.88
2.02
2.26
1925.00
5.1%
3.55
BASLER KANTONALBK - PC
LIECHTENSTEIN LANDESBANK-BR
1.18
ZEHNDER GROUP AG-BR
1.59
1.55
1.45
1.34
0.76
0.76
1.23
1.17
VETROPACK HOLDING AG-BR
1.18
1.12
1.05
0.99
3.38
3.33
1.18
1.16
0.68
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
5.68
7.58
2.73
FUNDAMENTAL SCORING Pitroski F Score
Altman Z Score
Positive Long Shares Inc. Price to Positive Quality Inc. Operati Increasi Term Current Out Asset Pitroski Currency Book Net of Gross ng Cash ng ROA Debt vs. ratio Same or Turnove F Score Ratio Income Earnings Margin Flow Assets Dec. r
Tangiable Assets
Working Captial
Retained Earnings
Trailing 12M Operating Inc Market Cap (Loss)
Ratio Analysis
Total Liabilities
Net Sales (T12M)
Total Shareholders Equity
Altman Z Score
Altman Z Score Bankruptcy flag
PE
Price To Price to Price to Price to Price to PE < 40 Sales < Book < Cash Sales Book 10 10 Flow
GROWTH & VALUE CHECKLIST Price to Cash Flow < 10
Dividend Yield
Div Yield > 7%
Final Score
PEG < 0.75
PE < 20
EPS Relative Growth > Strength > 15% 0
ROCE > 12%
Market Market < Cap > 20m 1000m
FINAL SCORE
NESTLE SA-REG
CHF
3.1
1
1
1
1
0
0
0
0
1
5
80337
-3934
60685
13388
190064
62987
89931
62664
4.66
1.00
18.6
1
2
1
3
1
12
0
3.439597
0
3
0
1
0
1
-
1
1
4
NOVARTIS AG-REG
CHF
2.2
1
1
1
1
1
1
0
0
0
6
62795
3953
68092
11794
152316
54997
56673
69219
5.21
1.00
16.0
1
3
1
2
1
11
0
3.988912
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
3.994565
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
1.051156
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
3.311147
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
1.311397
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
-
-
3.369272
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
2.58509
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
6.824427
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
3.809939
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
1.463573
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
1.718984
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
2.862784
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
5.586592
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
3.738318
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
1.855861
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
1.886792
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
5.38
1.00
16.7
1
3
1
3
1
9
1
1.837813
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
6.47
1.00
27.1
1
1
1
5
1
23
0
3.181818
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
1.666667
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
1.404741
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
2.417062
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
1
0
0
0
5
2926
201
1888
363
4089
3070
4504
2761
3.87
1.00
12.8
1
1
1
2
1
11
0
1.432119
0
3
1
1
1
1
-
1
1
6
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
3.706755
0
4
-
0
0
1
-
1
1
3
CLARIANT AG-REG
CHF
1.2
1
1
0
1
0
1
1
1
0
6
7941
1726
213
456
3454
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
5.732484
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
2.95928
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
4.355754
0
4
0
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
2.073516
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
2.22068
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
1.666667
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
4.048583
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
4.906205
0
3
-
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
4.076087
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
3.481894
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
1.715551
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
2.415459
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
4.102155
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
2.247191
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
-
-
2.154012
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
Altman Z Score
Positive Long Shares Inc. Price to Positive Quality Inc. Operati Increasi Term Current Out Asset Pitroski Currency Book Net of Gross ng Cash ng ROA Debt vs. ratio Same or Turnove F Score Ratio Income Earnings Margin Flow Assets Dec. r
Tangiable Assets
Working Captial
Retained Earnings
Trailing 12M Operating Inc Market Cap (Loss)
Total Liabilities
Ratio Analysis Net Sales (T12M)
Total Shareholders Equity
Altman Z Score
Altman Z Score Bankruptcy flag
PE
Price To Price to Price to Price to Price to PE < 40 Sales < Book < Cash Sales Book 10 10 Flow
GROWTH & VALUE CHECKLIST Price to Cash Flow < 10
Dividend Yield
Div Yield > 7%
Final Score
PEG < 0.75
PE < 20
EPS Relative Growth > Strength > 15% 0
ROCE > 12%
Market Market < Cap > 20m 1000m
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
2.489008
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
2.777778
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
3.105152
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
3.348214
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
4.44
1.00
50.1
1
3
1
3
1
15
0
1.59775
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
2.128884
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
1.094891
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
3.246283
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
3.283582
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
0.653595
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
2.086614
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
3.40329
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
2.533427
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
1161
224
388
410
5.26
1.00
12.7
1
3
1
3
1
8
1
1.761481
0
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
3.989362
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
3.29575
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
3.011002
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
4.255319
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
1.123596
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
-
-
1.149425
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
-
-
3.64204
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
-
-
4.197531
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
3.764115
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
6.753106
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
-
-
2.972973
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
1.565217
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
4.291045
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
2.32381
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
2.554278
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
1.049869
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
-
-
2.304348
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
3.323263
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
6.158584
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
7.212777
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
2.42
1.00
31.5
1
1
1
1
1
5
1
2.098636
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
5.093379
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
5.163511
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
2.469208
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
2.075919
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 |
23.10.2013
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 (10/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 09/yy 70.00 58.30 1'120'844.00 65.2 -6.86% 11.84% 60.68% 3'224.8 210'256.95 27'416.00 0.0 1'657.0 9'296.00 234'129.95
31.12.2008 103'086.0 1.64x 15'533.0 10.89x 18'039.0 20.80x
8.0 M
30
6.0 M
20
4.0 M
10
2.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
.0 M o-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
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 15'390.0 12.16x 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
09/yy 89'102 0.00x 0.0 0.00x 0.0 0.00x
09/yy 92'968 0.00x 0.0 0.00x 0.0 0.00x
FY+1
0.79 3'218.97 12.16% 12.82% 0.786 40 3.775 5'666'760 4'426'963 4'374'071 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 93'714 97'757 25'033 2.44x 2.32x 17'701.5 18'759.9 13.23x 12.49x 10'846.7 11'603.9 18.88x 17.64x 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
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 |
23.10.2013
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 THORNBURG INVESTMENT 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
Societe Generale WARREN L ACKERMAN Bank am Bellevue MICHAEL HEIDER Canaccord Genuity Corp EDDY HARGREAVES Natixis PIERRE TEGNER Main First Bank AG ALAIN-SEBASTIAN OBERHUBER Morgan Stanley EILEEN KHOO Sanford C. Bernstein & Co ANDREW WOOD Independent Research GmbH LARS LUSEBRINK Hamburger Sparkasse TINA HECKING-VELTMAN SNS Securities(ESN) RICHARD WITHAGEN Nomura DAVID HAYES S&P Capital IQ CARL SHORT Exane BNP Paribas JEFF STENT Helvea ANDREAS VON ARX Barclays LIAM ROWLEY AlphaValue SOPHIE CABO-BROSETA RBC Capital Markets JAMES EDWARDES JONES Jefferies ALEX HOWSON Deutsche Bank HAROLD THOMPSON HSBC CEDRIC BESNARD National Bank AG MARKUS GLOCKENMEIER Berenberg Bank JAMES TARGETT Redburn Partners JEREMY FIALKO Goldman Sachs MITCHELL COLLETT Credit Suisse ALEX MOLLOY JPMorgan CELINE PANNUTI Bank Vontobel AG JEAN-PHILIPPE BERTSCHY Liberum Capital Ltd PABLO ZUANIC First Global Stockbroking DEVINA MEHRA Espirito Santo Investment Bank Research ALEX SMITH EVA Dimensions CRAIG STERLING Investec MARTIN DEBOO Landesbank Baden-Wuerttemberg BARBARA AMBRUS Kepler Cheuvreux JON COX Day by Day VALERIE GASTALDY UBS ALAN ERSKINE Mirabaud Securities JULIAN LAKIN Zuercher Kantonalbank PATRIK SCHWENDIMANN 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 buy hold hold buy outperform Overwt/In-Line market perform hold buy accumulate reduce hold neutral hold overweight add outperform buy hold neutral hold hold buy neutral/neutral outperform overweight hold hold long-term outperform neutral hold hold hold hold hold neutral hold outperform hold buy
Amt Held 119'317'602 82'413'972 74'110'436 43'766'096 40'214'458 35'212'161 30'856'312 22'036'962 18'604'168 18'210'069 14'470'672 13'738'810 13'012'758 11'851'701 10'555'886 10'126'183 8'153'102 7'192'776 7'065'763 5'937'923
% Out 3.7 2.56 2.3 1.36 1.25 1.09 0.96 0.68 0.58 0.56 0.45 0.43 0.4 0.37 0.33 0.31 0.25 0.22 0.22 0.18
Weighting
Change 5 3 3 5 5 5 3 3 5 4 2 3 3 3 5 4 5 5 3 3 3 3 5 3 5 5 3 3 5 3 3 3 3 3 3 3 3 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 M M M U M M M D M M U M M
Latest Chg 541'626 63'007 786'414 (139'910) 1'748'068 (283'677) (327'458) (418'169) 4'248'489 1'149'170 2'709'903 (35'644) 691'329 (58'602) 197'400 (185'635) 1'470'200 238'000
Target Price 73 64 67 70 70 71 68 66 #N/A N/A 72 59 66 72 66 73 68 78 74 60 67 64 67 #N/A N/A 70 74 72 66 #N/A N/A 82 67 #N/A N/A 65 65 60 #N/A N/A 65 65 #N/A N/A 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 16.10.2013 Investment Advisor 31.12.2012 Government 30.09.2013 Investment Advisor 30.09.2013 Investment Advisor 30.09.2013 Investment Advisor 17.10.2013 Investment Advisor 31.08.2013 Investment Advisor 31.08.2013 Investment Advisor 30.08.2013 Investment Advisor 30.09.2013 Investment Advisor 30.04.2013 Investment Advisor 28.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.08.2013 Investment Advisor 30.04.2013 Investment Advisor 31.07.2013 Hedge Fund Manager 31.07.2013 Investment Advisor 31.08.2013 Investment Advisor 17.10.2013 Investment Advisor
Date 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided 6 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 Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided 6 month Not Provided
Date 18.10.2013 18.10.2013 18.10.2013 18.10.2013 18.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 16.10.2013 15.10.2013 14.10.2013 14.10.2013 09.10.2013 07.10.2013 03.10.2013 02.10.2013 02.10.2013 27.09.2013 25.09.2013 20.09.2013 18.09.2013 12.09.2013 14.08.2013 09.08.2013 08.08.2013 08.08.2013 22.07.2013 13.06.2013 02.05.2013 18.04.2013 18.10.2012 10.09.2012
23.10.2013
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 (10/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 1'013'209.00 69.45 -5.83% 25.82% 75.74% 2'706.2 187'945.09 19'726.00 0.0 126.0 8'119.00 221'597.72
8.0 M
30
6.0 M
20
4.0 M
10
2.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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% 7.48% 13.21% 11.10% 0.47% 66.9% 28.0% 19.3% 16.8% 1.16 0.76 15.88% 28.55% 5.49 2.70
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 o-13
0.89 2'423.83 25.02% 25.35% 0.891 31 3.774 3'857'149 3'130'712 3'139'507 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 57'691.4 59'177.7 15'016.0 3.79x 3.63x 16'889.2 17'702.7 13.14x 12.54x 12'601.1 13'391.1 3'171.5 15.09x 13.99x 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
07.04.2008 AASTABLE 14.01.1997 A-1+ 23.09 19.36 0.71 1.16 28.5% 22.2% 0.47 3.42 66.52 135.22 88.00 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 |
23.10.2013
Novartis AG Holdings By:
All
Holder Name CAPITAL GROUP COMPAN BLACKROCK NOVARTIS AG EMASAN AG NOVARTIS FOUNDATION NORGES BANK CREDIT SUISSE AG VANGUARD GROUP INC UBS AG DODGE & COX WORLDWID PICTET FUNDS HARBOR CAPITAL ADVIS INVESCO LTD BANK OF NEW YORK MEL THORNBURG INVESTMENT SWISSCANTO FONDSLEIT CARMIGNAC GESTION FMR LLC DEUTSCHE BANK AG SUN LIFE FINANCIAL I
Firm Name Barclays AlphaValue Deutsche Bank S&P Capital IQ Helvea Bryan Garnier & Cie Redburn Partners Societe Generale Jefferies Exane BNP Paribas Credit Suisse Sanford C. Bernstein & Co Main First Bank AG JPMorgan Natixis Bank Vontobel AG 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) EVA Dimensions Goldman Sachs UBS
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios 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
Analyst MARK PURCELL ARMELLE MOULIN TIM RACE SHO MATSUBARA ODILE RUNDQUIST ERIC LE BERRIGAUD TEAM COVERAGE STEPHEN MCGARRY JEFFREY HOLFORD FLORENT CESPEDES MATTHEW WESTON TIMOTHY M ANDERSON EMMANUEL PAPADAKIS RICHARD VOSSER BEATRICE MUZARD ANDREW C WEISS MICHAEL NAWRATH NARESH CHOUHAN ALISTAIR CAMPBELL BRUNO ESCHLI VALERIE GASTALDY FABIAN WENNER TIMO KUERSCHNER CHRISTOPH SCHOENDUBE MARCO GUENTHER ARSENE GUEKAM TIMOTHY STANISH KEYUR PAREKH ANDREW WHITNEY
Source ULT-AGG ULT-AGG EXCH Co File EXCH MF-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 ULT-AGG
Recommendation underweight add hold hold buy buy neutral buy buy outperform outperform outperform underperform neutral neutral reduce outperform buy buy hold hold hold buy hold hold hold overweight neutral/neutral buy
Amt Held 122'840'960 120'162'097 109'194'165 87'859'938 78'926'882 60'347'393 36'496'759 34'795'355 30'195'006 19'005'988 15'040'561 13'520'441 13'451'310 11'706'319 9'867'796 8'860'457 8'442'000 7'863'681 7'608'035 7'473'841
% Out 4.54 4.44 4.03 3.25 2.92 2.23 1.35 1.29 1.12 0.7 0.56 0.5 0.5 0.43 0.36 0.33 0.31 0.29 0.28 0.28
Weighting
Change 1 4 3 3 5 5 3 5 5 5 5 5 1 3 3 2 5 5 5 3 3 3 5 3 3 3 5 3 5
M M M M M M M M M M M M N D M M M M M M M M M M M M M M M
Latest Chg (2'350'159) 8'650'652 1'433 1'456'722 (34'428) (18'052'518) (237'219) (145) 503'326 (315'797) (64'704) 7'906'126 (184'233) 246'429 1'067'290
Target Price 62 73 72 69 76 76 #N/A N/A 83 77 79 79 80 66 74 72 60 #N/A N/A 85 83 70 #N/A N/A 66 75 75 #N/A N/A 55 #N/A N/A 76 80
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 30.09.2013 Investment Advisor 16.10.2013 Investment Advisor 09.05.2012 Corporation 31.12.2011 Hedge Fund Manager 25.02.2013 n/a 31.12.2012 Government 30.09.2013 Investment Advisor 30.09.2013 Investment Advisor 17.10.2013 Investment Advisor 30.09.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 17.10.2013 Investment Advisor 17.10.2013 Investment Advisor 31.08.2013 Investment Advisor 30.04.2013 Investment Advisor 28.06.2013 Investment Advisor 31.08.2013 Investment Advisor 31.08.2013 Investment Advisor 31.08.2013 Investment Advisor
Date Not Provided 6 month 12 month 12 month 12 month 6 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month 6 month 6 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided 12 month 12 month
Date 18.10.2013 17.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 14.10.2013 11.10.2013 11.10.2013 11.10.2013 10.10.2013 10.10.2013 09.10.2013 08.10.2013 23.09.2013 16.09.2013 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 06.06.2013 17.05.2013 19.03.2013
23.10.2013
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 (10/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 09/yy 258.60 174.20 240'729.00 246.9 -4.52% 41.73% 85.43% 702.6 212'742.72 24'590.00 0.0 2'234.0 13'991.00 228'481.72
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
50 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 o-13
LTM
09/yy 44'733.0 0.00x 0.0 0.00x 0.0 0.00x
09/yy 46'672.0 0.00x 0.0 0.00x 0.0 0.00x
FY+1
0.99 702.09 40.17% 38.79% 0.989 33 4.515 1'127'132 916'121 908'822 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 47'372.7 49'384.5 12'337.5 11'915.0 4.68x 4.37x 20'076.0 21'229.1 11.39x 10.77x 12'684.9 13'726.8 16.42x 15.31x 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 |
23.10.2013
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 INVESCO LTD FIL LIMITED
Firm Name Bank am Bellevue Credit Suisse JPMorgan Deutsche Bank Jefferies Sanford C. Bernstein & Co Landesbank Baden-Wuerttemberg Independent Research GmbH Hamburger Sparkasse CM - CIC Securities(ESN) Berenberg Bank Natixis S&P Capital IQ Main First Bank AG Exane BNP Paribas Helvea AlphaValue Barclays Redburn Partners Zuercher Kantonalbank Bryan Garnier & Cie Bank Vontobel AG Societe Generale Day by Day UBS Kepler Cheuvreux Liberum Capital Ltd EVA Dimensions Goldman Sachs Mirabaud Securities National Bank AG 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 BRUNO ESCHLI LUISA HECTOR RICHARD VOSSER TIM RACE JEFFREY HOLFORD TIMOTHY M ANDERSON TIMO KUERSCHNER CHRISTOPH SCHOENDUBE MARCO GUENTHER ARSENE GUEKAM ALISTAIR CAMPBELL PHILIPPE LANONE SHO MATSUBARA EMMANUEL PAPADAKIS VINCENT MEUNIER ODILE RUNDQUIST ARMELLE MOULIN MARK PURCELL TEAM COVERAGE MICHAEL NAWRATH ERIC LE BERRIGAUD ANDREW C WEISS STEPHEN MCGARRY VALERIE GASTALDY ANDREW WHITNEY FABIAN WENNER NARESH CHOUHAN TIMOTHY STANISH KEYUR PAREKH NICHOLAS TURNER STEFFEN MANSKE 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 buy outperform overweight buy buy outperform buy buy hold buy buy buy buy outperform neutral buy add overweight neutral outperform neutral buy buy hold neutral buy buy overweight Buy/Neutral accumulate hold outperform
Amt Held 21'507'917 16'154'814 14'192'299 13'428'883 10'513'329 9'893'302 9'230'589 9'110'348 8'037'122 7'496'200 7'367'775 4'825'545 4'743'631 4'691'073 4'366'177 3'701'209 3'538'214 3'006'454 2'847'854 2'681'167
% Out 3.06 2.3 2.02 1.91 1.5 1.41 1.31 1.3 1.14 1.07 1.05 0.69 0.68 0.67 0.62 0.53 0.5 0.43 0.41 0.38
Weighting
Change 5 5 5 5 5 5 5 5 3 5 5 5 5 5 3 5 4 5 3 5 3 5 5 3 3 5 5 5 5 4 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 U M M M N M
Latest Chg 353'749 (1'471'183) 174'412 (85'966) (13'696) (671'389) (41'800) (70'696) (220'000) 115'558 29'260 (5'018) (69'607) (772) 256'140 (141'645) (715'744)
Target Price 263 280 280 280 270 271 290 295 #N/A N/A 281 270 285 288 290 250 270 251 258 #N/A N/A #N/A N/A 252 263 312 #N/A N/A 225 260 250 #N/A N/A 310 262 210 160
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2013 31.12.2012 30.09.2013 16.10.2013 30.06.2013 30.09.2013 31.08.2013 30.09.2013 17.10.2013 30.06.2013 31.03.2013 31.08.2013 31.08.2013 30.06.2013 30.08.2013 17.10.2013 31.08.2013 31.08.2013 17.10.2013 30.04.2013
Date Not Provided Not Provided 6 month 12 month 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided 6 month 12 month 12 month Not Provided 12 month 6 month Not Provided Not Provided Not Provided 6 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided
Inst Type 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 18.10.2013 18.10.2013 18.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 15.10.2013 14.10.2013 10.10.2013 10.10.2013 09.10.2013 03.10.2013 23.09.2013 17.09.2013 27.08.2013 28.06.2013 06.06.2013 17.05.2013 10.05.2013 31.01.2013 14.11.2011
23.10.2013
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 (23.10.2012) Daily Volume Current Price (10/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 11.96 2'463'949.00 19.01 -3.01% 58.91% 95.16% 3'839.2 72'983.04 267'401.00 0.0 4'353.0 66'383.00 221'514.04
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
10.0 M
0 o-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
d-12
j-13
f-13 m-13
LTM
06/yy 37'651.0 35.58x 12'178.0 0.00x 2'762.0 15.14x
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
s-13
FY+1
.0 M o-13
1.33 3'469.40 58.25% 34.41% 1.330 43 3.674 7'171'563 7'947'755 8'430'746 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 29'046.3 29'533.9 6'850.7 7'160.0 3'735.6 4'784.9 930.2 1'034.0 19.44x 14.87x 15.70x 14.46x 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
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
n-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 |
23.10.2013
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 FISHER INVESTMENTS I ZURCHER KANTONALBANK JPMORGAN CHASE & CO OPPENHEIMERFUNDS INC CREDIT AGRICOLE SA WELLINGTON MANAGEMEN PICTET FUNDS GOLDMAN SACHS GROUP INVESCO LTD AXA
Firm Name
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a FISHER INVESTMENTS ZURCHER KANTONALBANK n/a Multiple Portfolios CREDIT AGRICOLE SA WELLINGTON MANAGEMEN n/a n/a n/a n/a
Analyst
Deutsche Bank MATT SPICK AlphaValue DIETER HEIN Exane BNP Paribas DANIEL DAVIES Goldman Sachs JERNEJ OMAHEN Macquarie PIERS BROWN Grupo Santander AURELIA FAURE Mediobanca SpA CHRISTOPHER J WHEELER Credit Suisse AMIT GOEL Bankhaus Metzler GUIDO HOYMANN Oddo & Cie JEAN SASSUS Keefe, Bruyette & Woods ANDREW STIMPSON RBC Capital Markets FIONA SWAFFIELD Nomura JON PEACE Rafferty Capital Markets RICHARD X BOVE SR Main First Bank AG KILIAN MAIER Morgan Stanley HUW VAN STEENIS Hammer Partners SA ENRICO RACIOPPI JPMorgan KIAN ABOUHOSSEIN 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 Bank am Bellevue MARC DEUSTER Commerzbank Corporates & Markets MICHAEL DUNST Bank Vontobel AG TAKIS SPILIOPOULOS Independent Research GmbH STEFAN BONGARDT Landesbank Baden-Wuerttemberg INGO FROMMEN Mirabaud Securities Claudia von Turk Myers 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
Source ULT-AGG ULT-AGG Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG 13F 13F ULT-AGG MF-AGG 13F 13F ULT-AGG ULT-AGG ULT-AGG ULT-AGG
Recommendation buy sell neutral Buy/Neutral outperform underweight neutral neutral sell neutral market perform sector perform buy hold underperform Overwt/In-Line buy overweight hold buy hold sell hold buy overweight hold hold buy hold hold accumulate buy buy buy overweight sell buy sell buy outperform hold
Amt Held 245'596'591 200'213'297 116'576'979 101'598'767 62'295'964 58'857'023 50'532'413 38'747'528 34'266'065 29'879'115 26'161'449 24'085'894 23'263'201 23'172'660 22'168'898 21'670'005 21'356'636 16'901'790 16'612'806 15'645'128
% Out 6.4 5.21 3.04 2.65 1.62 1.53 1.32 1.01 0.89 0.78 0.68 0.63 0.61 0.6 0.58 0.56 0.56 0.44 0.43 0.41
Weighting
Change 5 1 3 5 5 1 3 3 1 3 3 3 5 3 1 5 5 5 3 5 3 1 3 5 5 3 3 5 3 3 4 5 5 5 5 1 5 1 5 5 3
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 M M M M M M M M M M M M U M
Latest Chg (30'729'071) 14'311'401 10'743'000 (1'640'766) 138'781 4'128'293 (2'719'282) (14'305'536) 26'161'449 (2'534'077) 4'531'979 332'960 4'697'001 (2'974'135) (474'641) 7'770'282 4'925'879 3'097'530
Target Price 21 17 18 25 21 16 20 16 14 19 19 20 20 19 18 21 #N/A N/A 21 #N/A N/A 20 #N/A N/A 16 19 20 22 20 18 22 20 19 21 20 24 #N/A N/A 20 #N/A N/A 23 15 18 #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 12.09.2013 17.10.2013 31.12.2012 30.06.2013 30.09.2013 31.07.2013 31.07.2013 30.06.2013 16.10.2013 30.06.2013 30.09.2013 30.06.2013 31.07.2013 31.07.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 17.10.2013 30.06.2013
Date 12 month 6 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided 6 month Not Provided 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Government 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 17.10.2013 15.10.2013 14.10.2013 11.10.2013 10.10.2013 10.10.2013 10.10.2013 04.10.2013 03.10.2013 01.10.2013 27.09.2013 27.09.2013 25.09.2013 18.09.2013 16.09.2013 12.09.2013 11.09.2013 02.09.2013 02.09.2013 23.08.2013 20.08.2013 20.08.2013 15.08.2013 14.08.2013 08.08.2013 06.08.2013 06.08.2013 05.08.2013 01.08.2013 01.08.2013 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
23.10.2013
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 (10/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 16.11 911'057.00 21.86 -1.09% 35.67% 97.66% 2'314.7 50'600.29 10'071.00 0.0 540.0 8'481.00 60'443.11
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 o-13
1.28 2'129.96 27.85% 20.35% 1.285 41 3.756 5'912'016 4'481'336 4'264'322 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 41'345.6 43'085.2 10'068.9 11'394.2 1.42x 1.32x 5.92x 5.13x 6'154.7 6'792.2 1'544.2 1'696.3 9.82x 8.91x 9.33x 9.21x 3'303.0 3'770.5 852.6 980.8 16.88x 14.80x 16.51x 16.56x 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 |
23.10.2013
ABB Ltd Holdings By:
All
Holder Name INVESTOR AB BLACKROCK NORGES BANK VANGUARD GROUP INC CREDIT SUISSE AG SWEDBANK ROBUR FONDE UBS AG HARBOR CAPITAL ADVIS NORDEA FONDER AB/SWE PICTET FUNDS SEB AMF FONDER AB SKAGEN AS INVESCO LTD CAPITAL GROUP COMPAN 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
Societe Generale SEBASTIEN GRUTER Berenberg Bank WILLIAM MACKIE AlphaValue HEINZ STEFFEN Carnegie KENNETH TOLL JOHANSSON Helvea STEFAN GAECHTER Nordea Equity Research ANDREAS BROCK Goldman Sachs DANIELA COSTA Swedbank MATS LISS Natixis ARNAUD SCHMIT Exane BNP Paribas OLIVIER ESNOU Morgan Stanley BEN UGLOW JPMorgan ANDREAS WILLI SEB Enskilda DANIEL SCHMIDT Deutsche Bank MARTIN WILKIE Credit Suisse SIMON TOENNESSEN Zuercher Kantonalbank RICHARD FREI RBC Capital Markets ANDREW CARTER Barclays JAMES STETTLER Day by Day VALERIE GASTALDY Espirito Santo Investment Bank Research ROB VIRDEE HSBC COLIN GIBSON EVA Dimensions TIMOTHY STANISH Hamburger Sparkasse MARCO GUENTHER Bank am Bellevue MICHAEL ROOST UBS FREDRIC STAHL Independent Research GmbH MARKUS FRIEBEL Bank Vontobel AG TAKIS SPILIOPOULOS Danske Bank Markets CARL GUSTAFSSON ABG Sundal Collier ANDERS IDBORG Landesbank Baden-Wuerttemberg VOLKER STOLL Canaccord Genuity Corp ANDREW BELL Handelsbanken HAMPUS ENGELLAU 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
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 buy hold reduce buy buy buy neutral/neutral buy neutral underperform Equalwt/Cautious neutral buy hold outperform outperform sector perform equalweight hold neutral underweight hold hold hold buy hold buy buy buy hold hold buy buy hold outperform buy hold neutral
Amt Held 182'030'142 90'208'108 53'617'789 34'798'745 33'854'379 29'731'475 26'619'492 25'109'683 22'594'383 15'314'048 14'099'879 11'080'901 10'786'862 10'462'999 9'900'000 8'988'264 7'891'989 7'750'666 5'905'912 5'368'860
% Out 7.86 3.9 2.32 1.5 1.46 1.28 1.15 1.08 0.98 0.66 0.61 0.48 0.47 0.45 0.43 0.39 0.34 0.33 0.26 0.23
Weighting
Change 5 3 2 5 5 5 3 5 3 1 3 3 5 3 5 5 3 3 3 3 1 3 3 3 5 3 5 5 5 3 3 5 5 3 5 5 3 3
M M M M M M M M M M U U M M M M M M M D D U M M M M M M M D M M M M M M M M
Latest Chg 21'988 1'422'025 17'598 14'043'961 129'070 (603'173) 119'717 1'888'170 842'501 145'125 1'181'516 727'031 (8'017) 1'685'882 5'427'446 463'740
Target Price 24 22 22 #N/A N/A 25 24 23 23 21 22 21 22 23 20 26 #N/A N/A 23 21 #N/A N/A 23 20 #N/A N/A #N/A N/A 20 23 22 24 25 24 22 20 27 27 22 24 #N/A N/A 22 #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 16.10.2013 31.12.2012 30.09.2013 30.07.2013 30.06.2013 17.10.2013 30.06.2013 30.09.2013 30.06.2013 30.09.2013 30.06.2013 30.09.2013 17.10.2013 30.09.2013 30.09.2013 30.04.2013 31.03.2013 31.07.2013 31.07.2013
Date 12 month Not Provided 6 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month 6 month Not Provided 12 month 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor Government 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 Investment Advisor Investment Advisor Insurance Company Investment Advisor
Date 17.10.2013 17.10.2013 17.10.2013 16.10.2013 16.10.2013 14.10.2013 10.10.2013 10.10.2013 10.10.2013 10.10.2013 08.10.2013 07.10.2013 07.10.2013 04.10.2013 04.10.2013 03.10.2013 26.09.2013 18.09.2013 16.09.2013 09.09.2013 28.08.2013 30.07.2013 29.07.2013 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 09.07.2013 15.05.2013 17.04.2013
23.10.2013
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 (24.10.2012) Daily Volume Current Price (10/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 58.15 206'828.00 94.05 -2.18% 61.74% 95.39% 522.0 54'003.51 1'938.00 0.0 (1.0) 5'155.00 40'634.08
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
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-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 o-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
1.36 521.72 62.36% 33.14% 1.362 37 3.919 1'089'113 1'051'944 961'073 FY+2
FQ+1
FQ+2
03/14 Y 03/15 Y 06/13 Q1 09/13 Q2 10'943.3 11'999.9 3.64x 3.21x 3'062.8 3'429.6 13.27x 11.86x 2'217.1 2'493.6 19.11x 17.03x 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
n-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 o-12
0.0 02.10.2010
02.04.2011
02.10.2011
02.04.2012
02.10.2012
02.04.2013
02.10.2013
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 |
23.10.2013
Cie Financiere Richemont SA Holdings By:
All
Holder Name NORGES BANK CARMIGNAC GESTION HARBOR CAPITAL ADVIS VANGUARD GROUP INC BLACKROCK CREDIT SUISSE AG GARDNER RUSSO & GARD UBS AG OPPENHEIMERFUNDS INC ALLIANZ ASSET MANAGE PICTET FUNDS HARRIS ASSOCIATES LP SUN LIFE FINANCIAL I T ROWE PRICE ASSOCIA FMR LLC FIL LIMITED JANUS CAPITAL MANAGE CAPITAL GROUP COMPAN SWISSCANTO FONDSLEIT ALLIANCE BERNSTEIN
Firm Name AlphaValue Bank am Bellevue HSBC Sanford C. Bernstein & Co Barclays Deutsche Bank Aurel - BGC Oddo & Cie Exane BNP Paribas Bryan Garnier & Cie Macquarie UBS Kepler Cheuvreux Societe Generale Credit Suisse Nomura Renaissance Capital Cantor Fitzgerald Mirabaud Securities Bank Vontobel AG Telsey Advisory Group Morgan Stanley JPMorgan Zuercher Kantonalbank Independent Research GmbH S&P Capital IQ Main First Bank AG Berenberg Bank Day by Day Redburn Partners BNP Paribas Cadiz Securities Goldman Sachs Natixis 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 n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a
Analyst VIRGINIE BLIN MICHAEL HEIDER ERWAN RAMBOURG MARIO ORTELLI HELEN NORRIS FRANCESCA DI PASQUANTONIO DAVID DA MAIA LEOPOLD AUTHIE LUCA GIUSEPPE SOLCA LOIC MORVAN WYNAND VAN ZYL EVA QUIROGA JON COX THIERRY COTA ROGERIO FUJIMORI CHRISTOPHER WALKER REY WIUM ALLEGRA PERRY ALESSANDRO MIGLIORINI RENE WEBER DANA TELSEY NATASHA MOOLMAN MELANIE A FLOUQUET PATRIK SCHWENDIMANN LARS LUSEBRINK WILLIAM MACK MATTHIAS EIFERT JOHN GUY VALERIE GASTALDY ANNABEL GLEESON JASMINE LIN WILLIAM HUTCHINGS JOSEPHINE CHEVALLIER 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 ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation reduce hold overweight outperform overweight buy hold buy outperform buy outperform buy buy buy outperform buy hold hold accumulate hold no rating system Equalwt/In-Line neutral market perform hold buy underperform hold hold buy hold Buy/Neutral neutral strong buy hold underweight neutral
Amt Held 12'658'931 11'746'169 9'166'906 8'400'704 7'480'576 7'246'684 6'797'657 5'793'884 4'474'079 3'993'645 3'964'209 3'662'500 3'110'740 3'005'205 2'776'310 2'075'606 2'029'972 1'828'176 1'597'534 1'458'590
% Out 2.43 2.25 1.76 1.61 1.43 1.39 1.3 1.11 0.86 0.77 0.76 0.7 0.6 0.58 0.53 0.4 0.39 0.35 0.31 0.28
Weighting
Change
2 3 5 5 5 5 3 5 5 5 5 5 5 5 5 5 3 3 4 3 #N/A N/A 3 3 3 3 5 1 3 3 5 3 5 3 5 3 1 3
M M M M M M M M M 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 U D
Latest Chg (681'540) 348'458 (871'124) 27'799 (528'190) (44'445) 133'758 264'664 (33'186) 1'093'200 101'602 134'902 576'983 (1'044'127) (3'369'633) (81'358) 50'254 25'403
Target Price 82 95 113 114 107 108 78 100 110 95 108 101 110 115 100 105 89 90 110 90 97 80 95 #N/A N/A 99 105 85 86 #N/A N/A #N/A N/A 87 121 75 105 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 30.09.2013 16.10.2013 30.09.2013 30.06.2013 17.10.2013 29.08.2013 31.08.2013 30.06.2013 30.06.2013 31.08.2013 30.06.2013 31.08.2013 30.04.2013 30.06.2013 30.09.2013 30.04.2013 31.08.2013
Date 6 month Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 6 month 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month 15 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided
Inst Type 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 Investment Advisor Investment Advisor
Date 17.10.2013 15.10.2013 15.10.2013 14.10.2013 14.10.2013 10.10.2013 10.10.2013 08.10.2013 08.10.2013 03.10.2013 02.10.2013 27.09.2013 27.09.2013 26.09.2013 26.09.2013 26.09.2013 23.09.2013 20.09.2013 20.09.2013 20.09.2013 13.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 10.09.2013 23.07.2013 17.07.2013 15.07.2013 17.05.2013 17.05.2013 16.05.2013 25.03.2013 21.03.2013 05.09.2012
23.10.2013
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 (22.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 30.54 20.09 1'206'634.00 29.8 -2.42% 48.31% 97.61% 1'577.8 47'018.25 330'510.00 0.0 6'786.0 63'708.00 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 o-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
1.53 1'423.56 42.86% 37.66% 1.526 42 3.714 5'450'438 4'582'112 4'395'467 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 26'699.3 27'678.1 6'221.2 6'823.0 4'096.6 4'920.7 886.0 983.0 11.83x 10.06x 10.69x 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
02.07.2013 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 |
23.10.2013
Credit Suisse Group AG Holdings By:
All
Holder Name CRESCENT HOLDING GMB QATAR INVESTMENT AUT DODGE & COX FRANKLIN RESOURCES 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 FMR LLC SWISSCANTO FONDSLEIT CREDIT SUISSE
Firm Name
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 WILLIAM BLAIR & COMP n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst
Deutsche Bank MATT SPICK AlphaValue DIETER HEIN Helvea TIM DAWSON Exane BNP Paribas DANIEL DAVIES Morgan Stanley HUW VAN STEENIS Goldman Sachs JERNEJ OMAHEN Macquarie PIERS BROWN Grupo Santander AURELIA FAURE Mediobanca SpA CHRISTOPHER J WHEELER Bankhaus Metzler GUIDO HOYMANN Oddo & Cie JEAN SASSUS Keefe, Bruyette & Woods ANDREW STIMPSON RBC Capital Markets FIONA SWAFFIELD Nomura JON PEACE Main First Bank AG KILIAN MAIER Independent Research GmbH STEFAN BONGARDT Hammer Partners SA ENRICO RACIOPPI JPMorgan KIAN ABOUHOSSEIN Bankhaus Lampe NEIL SMITH Berenberg Bank JAMES CHAPPELL Day by Day VALERIE GASTALDY Barclays JEREMY SIGEE HSBC ROBERT MURPHY Commerzbank Corporates & Markets MICHAEL DUNST Bank Vontobel AG TERESA NIELSEN EVA Dimensions DOUG WALTERS Bank am Bellevue MARC DEUSTER UBS DANIELE BRUPBACHER Zuercher Kantonalbank ANDREAS VENDITTI Mirabaud Securities Claudia von Turk Myers Canaccord Genuity Corp ARUN MELMANE Kepler Cheuvreux DIRK BECKER Landesbank Baden-Wuerttemberg INGO FROMMEN S&P Capital IQ FRANK BRADEN 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
Source EXCH Co File Co File ULT-AGG EXCH ULT-AGG ULT-AGG Co File Research ULT-AGG ULT-AGG ULT-AGG MF-AGG 13F ULT-AGG Research MF-AGG ULT-AGG MF-AGG EXCH
Recommendation hold add hold outperform Overwt/In-Line neutral/neutral outperform buy outperform sell neutral outperform outperform buy outperform buy sell overweight sell sell hold equalweight neutral hold hold overweight hold buy market perform accumulate hold buy hold hold neutral buy buy hold neutral hold
Amt Held 88'475'201 74'953'677 65'086'135 55'202'293 40'786'715 40'357'258 39'533'428 37'800'423 31'060'000 23'497'948 21'552'476 17'363'606 12'867'359 8'624'475 7'788'283 6'965'852 5'379'886 5'164'189 4'747'478 4'392'336
% Out 5.61 4.75 4.13 3.5 2.59 2.56 2.51 2.4 1.97 1.49 1.37 1.1 0.82 0.55 0.49 0.44 0.34 0.33 0.3 0.28
Weighting
Change 3 4 3 5 5 3 5 5 5 1 3 5 5 5 5 5 1 5 1 1 3 3 3 3 3 5 3 5 3 4 3 5 3 3 3 5 5 3 3 3
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 N M M M M
Latest Chg 5'478'521 966'240 1'325'768 800'301 (240'419) 3'918'148 318'748 382'485 1'789'540 227'939 (33'747'664)
Target Price 28 31 30 31 31 33 33 33 33 24 28 36 33 33 32 35 #N/A N/A 34 25 13 #N/A N/A 28 29 28 28 #N/A N/A 27 33 #N/A N/A 29 28 32 28 30 #N/A N/A #N/A N/A 36 24 25 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 25.02.2013 Investment Advisor 31.12.2012 Government 31.12.2012 Investment Advisor 12.09.2013 Investment Advisor 12.03.2013 Government 30.09.2013 Investment Advisor 16.10.2013 Investment Advisor 31.12.2012 Investment Advisor 22.07.2013 Holding Company 30.09.2013 Investment Advisor 31.07.2013 Investment Advisor 17.10.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 Pension Fund (ERISA) 31.07.2013 Investment Advisor 31.08.2013 Investment Advisor 30.04.2013 Investment Advisor 05.04.2013 Investment Advisor
Date 12 month 6 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided 6 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided
Date 17.10.2013 17.10.2013 16.10.2013 15.10.2013 14.10.2013 14.10.2013 11.10.2013 10.10.2013 10.10.2013 04.10.2013 03.10.2013 01.10.2013 27.09.2013 27.09.2013 18.09.2013 12.09.2013 12.09.2013 11.09.2013 02.09.2013 02.09.2013 19.08.2013 14.08.2013 01.08.2013 30.07.2013 30.07.2013 30.07.2013 29.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 26.07.2013 25.07.2013 25.07.2013 16.07.2013 04.07.2013 29.05.2013 18.04.2013 30.01.2013 23.10.2012
23.10.2013
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 (10/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 09/yy 416.00 341.00 128'311.00 366 -12.02% 7.33% 24.67% 93.1 34'084.17 3'348.00 0.0 11.0 1'599.00 41'246.26
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.4 M
200
.3 M
150
.2 M
100
.1 M
50 0 o-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
d-12
j-13
f-13 m-13
LTM
09/yy 10'963.0 0.00x 0.0 0.00x 0.0 0.00x
09/yy 14'545.0 0.00x 0.0 0.00x 0.0 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
.0 M o-13
0.80 92.99 8.48% 2.26% 0.800 30 3.833 362'442 244'538 223'545 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 14'860.4 15'793.5 2'889.2 3'630.0 2.68x 2.49x 3'079.7 3'522.6 1'158.0 13.40x 11.72x 2'006.4 2'325.2 680.0 19.42x 16.59x 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
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
n-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 |
23.10.2013
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 ASSET M SCHRODER INVESTMENT INVESCO LTD OPPENHEIMERFUNDS INC FIL LIMITED WILLIAM BLAIR & COMP T ROWE PRICE ASSOCIA
Firm Name Bank am Bellevue AlphaValue Deutsche Bank Morgan Stanley Goldman Sachs Credit Suisse UBS Jefferies Sanford C. Bernstein & Co Macquarie Canaccord Genuity Corp S&P Capital IQ Liberum Capital Ltd Barclays Nomura Main First Bank AG Redburn Partners Kepler Cheuvreux Berenberg Bank Exane BNP Paribas HSBC Bank Vontobel AG Day by Day JPMorgan Equita SIM SpA EVA Dimensions Hamburger Sparkasse Zuercher Kantonalbank
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 n/a WILLIAM BLAIR & COMP Multiple Portfolios
Analyst BRUNO ESCHLI FABRICE FARIGOULE VIRGINIE BOUCHER-FERTE PAUL RICHARD WALSH RAKESH PATEL CHRIS COUNIHAN THOMAS GILBERT LAURENCE ALEXANDER JEREMY REDENIUS CHRISTIAN FAITZ PAUL W SATCHELL JACOB THRANE SOPHIE JOURDIER ANDREAS HEINE PATRICK LAMBERT RONALD KOEHLER TONY JONES MARTIN ROEDIGER JOHN PHILIPP KLEIN JAMES KNIGHT GEOFF HAIRE PATRICK RAFAISZ VALERIE GASTALDY MARTIN EVANS MASSIMO BONISOLI TIMOTHY STANISH MARCO GUENTHER MARTIN SCHREIBER
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 ULT-AGG 13F MF-AGG
Recommendation buy buy buy Equalwt/In-Line Buy/Neutral outperform sell hold underperform outperform buy hold hold equalweight buy outperform buy reduce buy neutral neutral hold hold neutral hold hold buy outperform
Amt Held 4'640'124 4'634'983 4'254'126 2'118'825 1'991'331 1'664'500 1'473'325 1'377'318 1'072'410 1'063'187 650'409 546'072 536'300 527'501 470'000 384'076 296'779 289'422 282'549 281'193
% Out 4.98 4.98 4.57 2.28 2.14 1.79 1.58 1.48 1.15 1.14 0.7 0.59 0.58 0.57 0.5 0.41 0.32 0.31 0.3 0.3
Weighting
Change 5 5 5 3 5 5 1 3 1 5 5 3 3 3 5 5 5 2 5 3 3 3 3 3 3 3 5 5
M M M M M M M M M M M M M M M M M D M M M M D M M D M U
Latest Chg 346'967 105'047 (168'820) 5'373 22'931 369 (26'809) (76'790) 9'847 161'017 3'572 103'930 115'867 (310'200) 70'471
Target Price 435 456 430 365 480 400 325 385 313 430 412 380 400 378 465 415 #N/A N/A 325 500 371 405 390 #N/A N/A 376 390 #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 16.10.2013 30.09.2013 31.08.2013 31.12.2012 30.09.2013 30.06.2013 31.08.2013 31.07.2013 31.08.2013 30.09.2013 31.08.2013 30.06.2013 31.12.2012 31.07.2013 30.09.2013 17.10.2013 31.07.2013 30.04.2013 30.06.2013 30.06.2013
Date Not Provided 6 month 12 month 12 month 12 month Not Provided 12 month 12 month 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided
Inst Type Investment Advisor 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 18.10.2013 18.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 16.10.2013 15.10.2013 14.10.2013 11.10.2013 09.10.2013 08.10.2013 07.10.2013 19.09.2013 12.09.2013 04.09.2013 13.08.2013 30.07.2013 25.07.2013 27.06.2013
23.10.2013
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.
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.05.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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
Price/Volume
12/2012 06/yy 270.90 205.94 76'838.00 243 -10.30% 18.00% 58.28% 148.3 36'036.93 12'521.00 0.0 2'368.0 9'098.00 47'290.48
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 o-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
d-12
j-13
f-13 m-13
LTM
06/yy 57'825.0 2.74x 0.0 0.00x 4'006.0 8.20x
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
s-13
FY+1
.0 M o-13
1.10 148.14 11.66% 6.66% 1.105 37 3.486 453'678 434'206 456'883 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 59'719.9 60'823.0 0.87x 0.86x 4'120.8 4'363.9 981.8 1'045.0 10.00x 9.38x 8.54x 7.86x 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
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
n-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 |
23.10.2013
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 AlphaValue Raymond James Canaccord Genuity Corp Bankhaus Metzler JPMorgan Mediobanca SpA UBS Sanford C. Bernstein & Co Berenberg Bank Kepler Cheuvreux Day by Day Morgan Stanley Goldman Sachs Helvea Main First Bank AG Banca Akros(ESN) Nomura Landesbank Baden-Wuerttemberg Exane BNP Paribas 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 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 DIETER HEIN RAPHAEL CARUSO BEN COHEN JOCHEN SCHMITT MICHAEL HUTTNER MARC THIELE JAMES SHUCK THOMAS SEIDL PETER ELIOT ATANASIO PANTARROTAS VALERIE GASTALDY MARCUS RIVALDI VINIT MALHOTRA DANIEL BISCHOF RENE LOCHER MARCO CAVALLERI MICHAEL KLIEN WERNER SCHIRMER NICCOLO DALLA PALMA 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 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 buy market perform hold buy neutral neutral neutral market perform buy buy hold Equalwt/In-Line Buy/Neutral buy underperform hold neutral hold outperform equalweight market perform neutral hold hold neutral hold outperform market perform buy buy hold sell hold buy hold
Amt Held 7'114'895 4'560'016 4'495'862 2'525'492 2'176'608 2'002'750 1'867'766 1'802'996 1'612'480 1'193'659 828'413 785'437 716'240 616'698 569'132 500'414 473'455 433'600 389'064 381'497
% Out 4.8 3.07 3.03 1.7 1.47 1.35 1.26 1.22 1.09 0.8 0.56 0.53 0.48 0.42 0.38 0.34 0.32 0.29 0.26 0.26
Weighting
Change 5 3 3 5 3 3 3 3 5 5 3 3 5 5 1 3 3 3 5 3 3 3 3 3 3 3 5 3 5 5 3 1 3 5 3
M D M M U M M M M M M M M M M M M U M U M M M M M M M M M M U M M U M
Latest Chg 67'773 (350) 787 806 90'342 (35'516) 5'092 (12'282) (681'349) 39'809 (5'298) (13'585) 95'448 2'471 2'887 2'890 433'600 (4'502)
Target Price 320 #N/A N/A 245 290 260 278 240 250 275 295 #N/A N/A 246 286 265 265 245 280 230 296 224 265 260 270 240 273 260 290 #N/A N/A 300 308 245 235 265 #N/A N/A 252
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 16.10.2013 30.09.2013 23.06.2011 23.03.2010 31.07.2013 30.09.2013 30.06.2013 17.10.2013 31.08.2013 30.04.2013 31.08.2013 30.06.2013 31.03.2012 17.10.2013 31.07.2013 30.04.2013 31.07.2013 30.06.2013 31.07.2013 30.06.2013
Date 6 month Not Provided 12 month 12 month 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month 12 month 12 month Not Provided Not Provided 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
Inst Type 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 08.10.2013 04.10.2013 26.09.2013 26.09.2013 26.09.2013 19.09.2013 18.09.2013 17.09.2013 12.09.2013 09.09.2013 02.09.2013 30.08.2013 29.08.2013 22.08.2013 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 20.05.2013
23.10.2013
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 2.5 M
60
Latest Fiscal Year: LTM as of: 52-Week High (22.10.2013) 52-Week Low (29.10.2012) Daily Volume Current Price (10/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 79.00 57.14 169'787.00 78.5 -0.63% 37.39% 99.09% 370.7 29'100.49 19'898.00 0.0 24.0 10'837.00 40'409.97
50
2.0 M
40
1.5 M
30
1.0 M
20
.5 M
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
3.5 M
80 70
Valuation Analysis
31.12.2008 24'012.0 1.03x (800.3) -
90
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 o-13
1.06 369.70 31.83% 31.32% 1.056 36 3.722 700'354 736'695 827'918 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 33'979.7 35'948.8 1.19x 1.12x 3'511.2 3'071.3 763.3 747.5 8.88x 10.35x 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 |
23.10.2013
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 JPMORGAN CHASE & CO PICTET FUNDS SWISSCANTO FONDSLEIT HARTFORD INVESTMENT DB PLATINUM ADVISORS ARTISAN PARTNERS HOL SARASIN BESSEMER GROUP INCOR PRUDENTIAL FINANCIAL ETHENEA INDEPENDENT
Firm Name AlphaValue Societe Generale Morgan Stanley Bank am Bellevue Keefe, Bruyette & Woods Canaccord Genuity Corp Helvea Jyske Bank Credit Suisse Bankhaus Metzler RBC Capital Markets Mediobanca SpA Sanford C. Bernstein & Co Berenberg Bank HSBC Exane BNP Paribas Oddo & Cie Goldman Sachs JPMorgan Commerzbank Corporates & Markets Bank Vontobel AG Zuercher Kantonalbank S&P Capital IQ Main First Bank AG Day by Day Nord/LB 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 Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios
Analyst DIETER HEIN JASON KALAMBOUSSIS MACIEJ WASILEWICZ ANDREAS FRICK WILLIAM HAWKINS BEN COHEN DANIEL BISCHOF ROBERT JAKOBSEN ADAM MCINALLY JOCHEN SCHMITT KAMRAN HOSSAIN GIANLUCA FERRARI THOMAS SEIDL TOM CARSTAIRS THOMAS FOSSARD THOMAS JACQUET NICOLAS JACOB VINIT MALHOTRA MICHAEL HUTTNER FRANK KOPFINGER STEFAN SCHUERMANN GEORG MARTI RODERICK WALLACE RENE LOCHER VALERIE GASTALDY JULIA SIEKMANN 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 MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation reduce buy Equalwt/In-Line buy market perform buy hold strong buy neutral buy underperform neutral underperform hold neutral outperform buy neutral/neutral neutral buy buy market perform buy outperform buy buy buy sell hold buy reduce buy overweight buy
Amt Held 27'282'124 18'277'452 15'528'339 11'262'000 11'155'812 11'104'278 6'819'188 5'252'531 4'417'548 3'673'997 2'889'541 2'240'823 1'410'498 1'373'191 1'365'000 1'125'402 1'019'627 819'676 810'332 671'282
% Out 7.36 4.93 4.19 3.04 3.01 3 1.84 1.42 1.19 0.99 0.78 0.6 0.38 0.37 0.37 0.3 0.28 0.22 0.22 0.18
Weighting
Change 2 5 3 5 3 5 3 5 3 5 1 3 1 3 3 5 5 3 3 5 5 3 5 5 5 5 5 1 3 5 2 5 5 5
M M M M M M M M M M M M M M M U M M M M M M M M U M M M M M M M M M
Latest Chg (1'396'672) (800'098) 57'626 1'182 (4'752'751) 9'926 18'988 (35'661) 17'615 631'716 (400'000) 1'125'402 (623'869) 26'983 -
Target Price 71 95 78 89 83 80 78 95 72 88 70 85 53 71 83 88 82 78 80 87 85 #N/A N/A 85 78 90 84 #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 16.10.2013 31.12.2012 31.08.2013 06.05.2013 31.12.2012 31.07.2013 30.09.2013 30.09.2013 30.09.2013 30.06.2013 30.04.2013 31.08.2013 31.07.2013 31.03.2013 31.07.2013 30.04.2013 31.08.2013 30.08.2013
Date 6 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided 6 month Not Provided Not Provided Not Provided 12 month 3 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 14.10.2013 10.10.2013 09.10.2013 08.10.2013 08.10.2013 26.09.2013 25.09.2013 23.09.2013 18.09.2013 13.09.2013 13.09.2013 11.09.2013 11.09.2013 10.09.2013 09.09.2013 09.09.2013 23.08.2013 13.08.2013 09.08.2013 09.08.2013 08.08.2013 08.08.2013 08.08.2013 06.08.2013 22.07.2013 06.06.2013
23.10.2013
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 (25.10.2012) Daily Volume Current Price (10/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 602.00 375.90 19'843.00 588.5 -2.24% 56.56% 94.03% 30.8 30'863.95 135.00 0.0 19.0 1'967.00 29'885.95
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.23 30.22 56.97% 29.16% 1.227 33 4.182 115'803 104'193 110'277 FY+2
12/13 Y 12/14 Y 8'706.8 9'566.0 3.39x 3.00x 2'457.1 2'777.3 12.16x 10.76x 1'734.0 1'958.0 18.39x 16.36x 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
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 |
23.10.2013
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 FMR LLC SCHRODER INVESTMENT CALAMOS ADVISORS LLC WINTERGREEN ADVISERS THORNBURG INVESTMENT HARBOR CAPITAL ADVIS BNP PARIBAS THREADNEEDLE ASSET M GRETHER ESTHER NORDEA INV MANAGEMEN ROYAL BANK OF CANADA DEUTSCHE BANK AG
Firm Name HSBC Berenberg Bank AlphaValue Bank am Bellevue Sanford C. Bernstein & Co Barclays Societe Generale Aurel - BGC Oddo & Cie Exane BNP Paribas EVA Dimensions Redburn Partners National Bank AG UBS Kepler Cheuvreux Credit Suisse Nomura Renaissance Capital Day by Day Mirabaud Securities Cantor Fitzgerald Zuercher Kantonalbank S&P Capital IQ Deutsche Bank Bank Vontobel AG JPMorgan Bryan Garnier & Cie ISI Group Main First Bank AG Morgan Stanley Goldman Sachs
Portfolio Name n/a Multiple Portfolios 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 n/a n/a Multiple Portfolios n/a n/a
Analyst ANTOINE BELGE JOHN GUY VERONIQUE CABIOC'H MICHAEL HEIDER MARIO ORTELLI HELEN NORRIS THIERRY COTA DAVID DA MAIA LEOPOLD AUTHIE LUCA GIUSEPPE SOLCA CRAIG STERLING ANNABEL GLEESON MARKUS GLOCKENMEIER EVA QUIROGA JON COX ROGERIO FUJIMORI CHRISTOPHER WALKER REY WIUM VALERIE GASTALDY ALESSANDRO MIGLIORINI ALLEGRA PERRY PATRIK SCHWENDIMANN WILLIAM MACK FRANCESCA DI PASQUANTONIO RENE WEBER MELANIE A FLOUQUET LOIC MORVAN OMAR SAAD MATTHIAS EIFERT LOUISE SINGLEHURST WILLIAM HUTCHINGS
Source ULT-AGG MF-AGG ULT-AGG Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG Co File MF-AGG ULT-AGG ULT-AGG
Recommendation neutral hold add buy market perform equalweight buy buy buy outperform hold neutral hold neutral buy outperform buy hold hold neutral buy outperform buy buy buy neutral buy strong buy outperform Overwt/In-Line Buy/Neutral
Amt Held 1'494'786 935'958 537'808 505'000 420'643 358'202 335'928 275'510 239'466 204'583 193'530 184'025 183'919 163'944 154'257 143'333 114'000 112'727 108'644 94'318
% Out 4.85 3.03 1.74 1.64 1.36 1.16 1.09 0.89 0.78 0.66 0.63 0.6 0.6 0.53 0.5 0.46 0.37 0.37 0.35 0.31
Weighting
Change 3 3 4 5 3 3 5 5 5 5 3 3 3 3 5 5 5 3 3 3 5 5 5 5 5 3 5 5 5 5 5
M M M M M M M M M M U M M M M M M M M N M M U M M M M M M M M
Latest Chg (12'795) 19'945 (1'461) (8'171) (900) 1'020 (3'313) 48'114 45'750 (71'146) 158'622 2'380 (4'602) 3'834 (25) (1'538)
Target Price 640 575 600 662 650 550 660 650 590 735 #N/A N/A #N/A N/A 620 575 700 630 650 550 #N/A N/A 610 600 #N/A N/A 650 600 630 530 595 650 650 602 770
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 30.09.2013 Investment Advisor 31.12.2012 Government 30.09.2013 Investment Advisor 31.12.2012 Corporation 30.07.2013 Investment Advisor 30.08.2013 Investment Advisor 16.10.2013 Investment Advisor 30.09.2013 Investment Advisor 31.08.2013 Investment Advisor 30.08.2013 Investment Advisor 30.09.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 31.08.2013 Investment Advisor 30.06.2013 Investment Advisor 31.05.2013 Unclassified 31.07.2013 Investment Advisor 31.12.2012 n/a 31.07.2013 Investment Advisor 28.06.2013 Bank 31.08.2013 Investment Advisor
Date Not Provided Not Provided 6 month Not Provided 12 month Not Provided 12 month 6 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month 6 month Not Provided 12 month 12 month 12 month
Date 17.10.2013 17.10.2013 17.10.2013 15.10.2013 14.10.2013 14.10.2013 11.10.2013 10.10.2013 08.10.2013 08.10.2013 07.10.2013 04.10.2013 01.10.2013 30.09.2013 27.09.2013 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 24.07.2013 24.07.2013 24.07.2013 24.07.2013 23.07.2013 17.05.2013
23.10.2013
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 (16.11.2012) Daily Volume Current Price (10/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 59.69 440'297.00 66.9 -15.42% 12.08% 39.73% 327.1 21'882.08 13'507.00 0.0 2'889.0 3'146.00 35'497.08
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
20
.5 M
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.26 225.51 6.63% 1.68% 1.262 35 3.314 884'007 748'682 811'481 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 20'655.9 21'499.5 5'620.4 5'188.5 1.67x 1.57x 6.31x 6.68x 4'211.0 4'805.0 1'284.3 1'003.0 8.44x 7.39x 1'270.8 1'637.3 452.3 296.0 17.06x 13.18x 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 |
23.10.2013
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 SWISSCANTO FONDSLEIT MORGAN STANLEY JPMORGAN CHASE & CO
Firm Name Morgan Stanley AlphaValue UBS JPMorgan Main First Bank AG Deutsche Bank Goldman Sachs Sanford C. Bernstein & Co Raymond James Aurel - BGC Redburn Partners Equita SIM SpA Bank am Bellevue Hammer Partners SA Jefferies HSBC Natixis Zuercher Kantonalbank Bryan Garnier & Cie CM - CIC Securities(ESN) Oddo & Cie Exane BNP Paribas Bank Vontobel AG Credit Suisse Davy Kepler Cheuvreux Day by Day Societe Generale Helvea Cantor Fitzgerald EVA Dimensions S&P Capital IQ Bankhaus Metzler Berenberg Bank 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 Multiple Portfolios n/a n/a
Analyst
Source Co File Co File 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 MF-AGG ULT-AGG ULT-AGG
Recommendation
YURI SEROV Equalwt/Cautious GAETAN DUPONT buy GREGOR KUGLITSCH neutral ELODIE RALL underweight CHRISTIAN KORTH outperform GLYNIS JOHNSON hold WILL MORGAN neutral/neutral PHIL ROSEBERG market perform ARNAUD PALLIEZ market perform ERIC LEMARIE hold JOHN MESSENGER sell GIUSEPPE MAPELLI hold MICHAEL ROOST hold CRISTINA GIORDANO underperform MICHAEL F BETTS buy JOHN FRASER-ANDREWS neutral RAFIC EL HADDAD neutral MARTIN HUESLER outperform SVEN EDELFELT buy JEAN-CHRISTOPHE LEFEVRE-MOULENQ accumulate VIRGINIE ROUSSEAU buy PAUL ROGER neutral CHRISTIAN ARNOLD hold HARRY GOAD neutral ROBERT GARDINER neutral JOSEP PUJAL buy VALERIE GASTALDY sell MURIEL FELLOUS buy PATRICK APPENZELLER hold IAN OSBURN buy TIMOTHY STANISH underweight JAWAHAR HINGORANI hold STEPHAN BAUER buy ROBERT MUIR buy MIKE BRIDGES hold
Amt Held 65'775'590 35'402'772 16'711'883 9'685'325 8'823'981 5'637'149 3'387'666 3'068'943 2'114'202 2'026'769 1'910'914 1'839'810 1'735'900 1'238'442 1'193'178 979'729 974'493 827'797 720'850 587'308
% Out 20.11 10.82 5.11 2.96 2.7 1.72 1.04 0.94 0.65 0.62 0.58 0.56 0.53 0.38 0.36 0.3 0.3 0.25 0.22 0.18
Weighting
Change 3 5 3 1 5 3 3 3 3 3 1 3 3 1 5 3 3 5 5 4 5 3 3 3 3 5 1 5 3 5 1 3 5 5 3
M M M D M M M M M M D M M N M D M M M M M M M M D M D M M M U M U M M
Latest Chg 6'766'859 (6'310'975) 141'800 (537) 598'920 2'917 8'074 1'839'810 221'420 (184'591) (1'322) (26'391) (31'294) 142'811 (11'993) (71'285)
Target Price 66 84 69 58 80 73 70 71 #N/A N/A 70 #N/A N/A 58 68 72 78 72 72 #N/A N/A 79 79 79 69 72 62 #N/A N/A 84 56 94 70 82 #N/A N/A 75 82 80 54
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 05.09.2013 30.09.2013 30.06.2013 31.12.2012 30.09.2013 31.07.2013 30.06.2013 31.07.2013 16.10.2013 31.03.2013 31.12.2012 31.07.2013 31.07.2013 30.06.2013 31.05.2013 30.04.2013 30.06.2013 31.07.2013
Date 12 month 6 month 12 month 9 month 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 6 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 3 month 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month
Inst Type n/a Private Equity Investment Advisor 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 Bank Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 17.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 15.10.2013 14.10.2013 11.10.2013 11.10.2013 11.10.2013 10.10.2013 07.10.2013 02.10.2013 27.09.2013 26.09.2013 25.09.2013 20.09.2013 19.09.2013 17.09.2013 16.09.2013 12.09.2013 11.09.2013 09.09.2013 03.09.2013 02.09.2013 30.08.2013 29.08.2013 29.08.2013 28.08.2013 20.08.2013 15.08.2013 06.06.2013 13.03.2013 30.11.2011
23.10.2013
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 (30.09.2013) Daily Volume Current Price (10/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 40.09 202'891.00 43.56 -20.37% 8.66% 26.49% 360.4 15'699.49 12'459.00 0.0 (15.0) 5'134.00 24'968.27
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.26 339.95 0.10% 10.48% 1.255 43 3.512 862'805 608'591 558'870 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 9'481.9 10'301.4 2'475.8 2'403.0 2.71x 2.53x 10.14x 10.71x 3'455.4 4'126.0 912.0 820.8 7.23x 6.05x 6.77x 6.58x 1'408.8 1'903.0 393.0 320.9 12.36x 9.28x 10.99x 10.62x 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
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 |
23.10.2013
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 RBC Capital Markets Credit Suisse Howard Weil Inc Capital One Southcoast, Inc. Raymond James Johnson Rice & Co Wunderlich Securities Guggenheim Securities LLC Cowen and Company DNB Markets Susquehanna Financial Group Global Hunter Securities Iberia Capital Partners LLC Clarkson Capital Markets LLC Swedbank First Securities BMO Capital Markets Jefferies Pareto Securities Wells Fargo Securities, LLC Arctic Securities ASA Argus Research Corp Macquarie Fearnley Fonds Sanford C. Bernstein & Co Barclays UBS JPMorgan Edward Jones Morgan Stanley ISI Group Goldman Sachs Tudor Pickering & Co Zuercher Kantonalbank HSBC EVA Dimensions RS Platou Markets Deutsche Bank S&P Capital IQ Main First Bank AG Bank Vontobel AG
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 KURT HALLEAD GREGORY LEWIS DAVID T WILSON LUKE M LEMOINE J MARSHALL ADKINS DAVID C SMITH TODD P SCHOLL DARREN GACICIA J B LOWE MARTIN HUSEBY KARLSEN CHARLES P MINERVINO BRIAN UHLMER TREY STOLZ JEFFREY SPITTEL BJORN THORESEN ALAN D LAWS BRAD HANDLER FRANK HARESTAD MATTHEW D CONLAN KRISTOFFER RIIS IDEN JONATHAN GELCIUS NIGEL BROWNE TRULS OLSEN SCOTT GRUBER JAMES C WEST ANGELINE M SEDITA J DAVID ANDERSON ROB DESAI OLE SLORER JUDSON E BAILEY WAQAR SYED BYRON POPE MARTIN SCHREIBER DAVID PHILLIPS CRAIG STERLING ANDERS BERGLAND MICHAEL W URBAN STEWART GLICKMAN BERND POMREHN FABIAN HAECKI
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 outperform outperform sector perform add market perform underweight hold buy outperform hold neutral neutral outperform outperform neutral underperform hold buy outperform hold hold neutral reduce market perform overweight neutral neutral buy Equalwt/In-Line neutral neutral/attractive hold market perform overweight buy buy sell buy underperform hold
Amt Held 22'163'261 21'477'900 20'154'035 19'705'570 18'503'514 7'568'140 6'674'100 6'619'399 6'183'976 5'931'054 4'811'356 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 5.13 2.1 1.85 1.84 1.72 1.65 1.33 1.14 0.98 0.97 0.95 0.88 0.87 0.84 0.71 0.71
Weighting
Change 5 5 3 4 3 1 3 5 5 3 3 3 5 5 3 1 3 5 5 3 3 3 2 3 5 3 3 5 3 3 3 3 3 5 5 5 1 5 1 3
M M M M M M M M M M M M M M M D M M M M D M M M M M M M M M M M M M U M M U M M
Latest Chg 1'323'865 1'297'393 (148'570) 3'240'800 (232'509) (645'983) 684'802 62'704 (1'071'687) 1'486'414 307'100 449'370 45'920 14'660 81'143 (570'570) -
Target Price 50 54 54 48 #N/A N/A #N/A N/A 46 52 52 41 45 41 50 51 48 39 47 50 #N/A N/A 41 #N/A N/A 47 43 46 64 44 45 #N/A N/A 49 #N/A N/A 48 #N/A N/A #N/A N/A 62 #N/A N/A 60 41 53 45 52
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 30.09.2013 16.10.2013 31.12.2012 30.06.2013 30.06.2013 30.06.2013 31.07.2013 31.07.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 31.08.2013 31.08.2013 30.06.2013
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided 18 month 12 month 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month 6 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 6 month 12 month Not Provided 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 Investment Advisor Investment Advisor Investment Advisor Hedge Fund Manager Hedge Fund Manager Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Hedge Fund Manager
Date 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 15.10.2013 15.10.2013 14.10.2013 14.10.2013 08.10.2013 08.10.2013 26.09.2013 23.09.2013 23.09.2013 20.09.2013 20.09.2013 20.08.2013 13.08.2013 13.08.2013 09.08.2013 08.08.2013 08.08.2013 14.06.2013 06.06.2013
23.10.2013
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 (26.10.2012) Daily Volume Current Price (10/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 1'935.94 2'669.00 2141 -11.57% 10.59% 40.41% 7.8 16'747.84 1'323.00 0.0 58.0 989.00 17'462.84
.0 M
1000
.0 M .0 M
500
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 -
0.88 4.86 10.18% 8.33% 0.878 27 3.444 10'597 12'044 11'274 FY+2
12/13 Y 12/14 Y 6'022.1 6'510.8 2.87x 2.64x 1'295.2 1'466.9 13.51x 11.93x 673.1 778.8 24.23x 21.15x 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 o-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 |
23.10.2013
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 VANGUARD GROUP INC JUPITER ASSET MANAGE UBS AG FMR LLC PICTET FUNDS BLACKROCK WILLIAM BLAIR & COMP THREADNEEDLE ASSET M ALLIANZ ASSET MANAGE VIRTUS INVESTMENT AD SCHRODER INVESTMENT VONTOBEL ASSET MANAG
Firm Name AlphaValue Berenberg Bank Oddo & Cie Bank am Bellevue HSBC Deutsche Bank Credit Suisse Bryan Garnier & Cie Helvea Societe Generale RBC Capital Markets Kepler Cheuvreux EVA Dimensions UBS Jefferies Bank Vontobel AG Natixis S&P Capital IQ Exane BNP Paribas Barclays Morgan Stanley JPMorgan Zuercher Kantonalbank Main First Bank AG Goldman Sachs
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 WILLIAM BLAIR & COMP n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst HEINZ STEFFEN SIMON MEZZANOTTE GUILLAUME RASCOUSSIER ROLF KUNZ RAJESH KUMAR THOMAS SYKES ANDY GROBLER BRUNO DE LA ROCHEBROCHARD CHRISTIAN BURGER PATRICK JOUSSEAUME ANDREW BROOKE BEAT KEISER TIMOTHY STANISH WILLIAM VANDERPUMP WILLIAM KIRKNESS JEAN-PHILIPPE BERTSCHY OLIVIER LEBRUN JOHNSON IMODE LAURENT BRUNELLE PAUL D A SULLIVAN ALLEN WELLS ROBERT PLANT DANIEL BUERKI MOURAD LAHMIDI JOHN WOODMAN
Source Research Co File Co File EXCH Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG 13F ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation reduce hold buy reduce neutral hold neutral buy buy hold underperform buy underweight buy hold buy neutral hold neutral equalweight Equalwt/In-Line neutral market perform outperform Buy/Neutral
Amt Held 1'173'400 1'156'933 439'515 234'021 190'084 177'461 131'155 87'254 63'193 56'539 55'897 54'490 49'794 47'786 39'054 31'296 30'901 22'559 21'531 21'000
% Out 15 14.79 5.62 2.99 2.43 2.27 1.68 1.12 0.81 0.72 0.71 0.7 0.64 0.61 0.5 0.4 0.4 0.29 0.28 0.27
Weighting
Change 2 3 5 2 3 3 3 5 5 3 1 5 1 5 3 5 3 3 3 3 3 3 3 5 5
M M M D M M M N M M M U D M M M M M M M M M D M M
Latest Chg (1'646) 701 2'856 5'000 (4'522) (1'608) (1'047) (14) 295 (1'244) 596 2'118 (10) 929
Target Price 1'920 2'140 2'800 1'850 2'200 2'122 2'100 2'400 2'350 2'300 1'700 2'350 #N/A N/A 2'300 1'950 2'500 2'140 2'140 2'450 2'450 2'400 1'994 #N/A N/A 2'450 2'650
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 08.10.2013 31.12.2012 31.12.2012 20.03.2013 31.12.2012 30.09.2013 31.12.2012 31.07.2013 30.09.2013 30.06.2013 31.07.2013 31.08.2013 30.06.2013 16.10.2013 30.06.2013 31.07.2013 31.08.2013 28.06.2013 28.03.2013 30.04.2013
Date 6 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided 6 month 12 month Not Provided Not Provided 12 month 6 month Not Provided 12 month 12 month
Inst Type n/a n/a n/a Investment Advisor Corporation Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor
Date 17.10.2013 08.10.2013 07.10.2013 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 22.07.2013 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
23.10.2013
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 (18.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 15.00 8.43 1'631.00 14.5 -3.33% 72.00% 90.87% 767.7 11'131.81 8'634.00 0.0 32.0 300.00 21'417.86
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.38 681.91 33.64% 49.48% 1.383 33 3.818 60'614 66'024 65'610 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 16'106.4 17'610.3 4'094.5 4'321.3 1.30x 1.15x 5.17x 4.79x 2'923.3 3'564.2 765.2 882.9 7.33x 6.01x 6.44x 6.12x 609.3 1'004.2 164.1 242.2 19.66x 12.52x 15.14x 13.46x 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
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 |
23.10.2013
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 GROEP NV THRIVENT FINANCIAL F WELLS FARGO & COMPAN SOUND SHORE MANAGEME VAN ECK ASSOCIATES C UBS AG SKAGEN AS
Firm Name BMO Capital Markets Societe Generale Jefferies Raymond James Susquehanna Financial Group Wells Fargo Securities, LLC UBS Sanford C. Bernstein & Co Cowen and Company Global Hunter Securities JPMorgan Guggenheim Securities LLC Tudor Pickering & Co Macquarie Barclays ISI Group Credit Suisse Howard Weil Inc Capital One Southcoast, Inc. Iberia Capital Partners LLC Sterne, Agee & Leach RBC Capital Markets Deutsche Bank Johnson Rice & Co Morgan Stanley EVA Dimensions S&P Capital IQ Goldman Sachs Main First Bank AG 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 ALAN D LAWS EDWARD C MUZTAFAGO BRAD HANDLER J MARSHALL ADKINS CHARLES P MINERVINO MATTHEW D CONLAN ANGELINE M SEDITA SCOTT GRUBER JAMES D CRANDELL BRIAN UHLMER J DAVID ANDERSON Michael K LaMotte BYRON POPE NIGEL BROWNE JAMES C WEST JUDSON E BAILEY JAMES WICKLUND WILLIAM SANCHEZ LUKE M LEMOINE ROBERT J MACKENZIE STEPHEN D GENGARO KURT HALLEAD MICHAEL W URBAN DANIEL BURKE OLE SLORER CRAIG STERLING STEWART GLICKMAN WAQAR SYED BERND POMREHN 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 market perform hold hold market perform neutral outperform neutral market perform outperform neutral overweight buy hold neutral overweight neutral outperform sector perform add outperform buy sector perform buy overweight Overwt/In-Line underweight hold neutral/attractive underperform buy
Amt Held 73'798'060 65'708'143 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 8'267'871 7'207'775
% 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 1.08 0.94
Weighting
Change 3 3 3 3 3 5 3 3 5 3 5 5 3 3 5 3 5 3 4 5 5 3 5 5 5 1 3 3 1 5
U M M M M M M M M M M M D M M M U M M M M M M M M M D M M M
Latest Chg (4'432'191) 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) 611'600 107'418 590'637 148'953 211'750 (724'855)
Target Price 16 16 14 #N/A N/A 16 #N/A N/A 15 13 17 14 17 16 #N/A N/A 15 22 #N/A N/A 18 12 18 20 15 15 19 #N/A N/A 16 #N/A N/A 14 15 9 17
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 23.03.2013 17.10.2013 30.06.2013 30.06.2013 29.08.2013 29.07.2013 12.07.2012 30.06.2013 30.06.2013 30.06.2013 16.10.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2013 31.08.2013 30.06.2013 17.10.2013 31.07.2013 30.09.2013
Date Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month 12 month Not Provided
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor 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 Investment Advisor Investment Advisor
Date 16.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 14.10.2013 14.10.2013 14.10.2013 14.10.2013 08.10.2013 07.10.2013 04.10.2013 02.10.2013 30.09.2013 23.09.2013 12.09.2013 12.09.2013 12.09.2013 12.09.2013 11.09.2013 15.08.2013 01.08.2013 01.08.2013 31.07.2013 03.06.2013 29.05.2013 23.05.2013 27.02.2013 13.11.2012
23.10.2013
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 (21.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 470.40 370.50 16'991.00 462.7 -1.64% 24.89% 93.39% 51.8 23'968.76 8'783.00 0.0 24.0 578.00 32'743.76
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M .2 M .2 M .1 M .1 M
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-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 o-13
0.76 22.31 28.07% 23.75% 0.756 26 3.346 138'743 94'190 101'895 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 11'408.0 11'484.9 2'835.3 2'993.5 2.80x 2.77x 11.33x 10.69x 4'257.4 4'322.6 1'094.7 1'109.0 7.69x 7.57x 1'611.7 1'633.4 390.5 375.0 14.77x 14.51x 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
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 |
23.10.2013
Swisscom AG Holdings By:
All
Holder Name SWISS CONFEDERATION THORNBURG INVESTMENT BLACKROCK CREDIT SUISSE AG CAPITAL GROUP COMPAN VANGUARD GROUP INC UBS AG NORGES BANK PICTET FUNDS ALLIANCE BERNSTEIN INVESCO LTD EPOCH INVESTMENT PAR JOHN HANCOCK INVESTM MORGAN STANLEY SWISSCANTO FONDSLEIT SANFORD C BERNSTEIN ALLIANZ ASSET MANAGE DEKABANK DEUTSCHE GI SCHRODER INVESTMENT DANSKE INVEST A/S
Firm Name
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst
AlphaValue HEINZ STEFFEN Deutsche Bank CAROLA BARDELLI Goldman Sachs TIMOTHY BODDY JPMorgan HANNES C WITTIG Barclays MICHAEL BISHOP Exane BNP Paribas MICHAEL WILLIAMS Credit Suisse JAKOB BLUESTONE Nomura FREDERIC BOULAN Bank am Bellevue SANDRA DIETSCHY Macquarie ALEX GRANT EVA Dimensions ANDREW S ZAMFOTIS Makor Capital ALBERT SAPORTA Zuercher Kantonalbank ANDREAS MUELLER Natixis JACQUES DE GRELING 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 UBS VIKRAM KARNANY Bank Vontobel AG ANDY SCHNYDER Espirito Santo Investment Bank Research ANDREW HOGLEY
Source Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation reduce buy neutral/neutral overweight overweight outperform underperform neutral hold outperform underweight sell outperform neutral buy Underwt/In-Line overweight hold hold hold neutral neutral hold sell
Amt Held 29'475'281 447'000 438'307 318'203 288'391 273'615 246'038 216'190 120'860 107'032 106'805 87'955 74'589 74'252 73'114 65'720 58'547 56'040 56'002 50'514
% Out 56.9 0.86 0.85 0.61 0.56 0.53 0.47 0.42 0.23 0.21 0.21 0.17 0.14 0.14 0.14 0.13 0.11 0.11 0.11 0.1
Weighting
Change 2 5 3 5 5 5 1 3 3 5 1 1 5 3 5 1 5 3 3 3 3 3 3 1
M M D M M M M N M M D N M M M M M M M M M M M M
Latest Chg (813) (3'295) 241'000 17'076 1'277 (2'656) 40'670 1'967 2'000 2'741 13'683 (749) 65'720 207 42'328 (958) (500)
Target Price 460 464 515 505 475 480 355 450 388 460 #N/A N/A #N/A N/A #N/A N/A 400 440 430 500 430 408 450 364 415 410 300
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2011 Government 31.08.2013 Investment Advisor 16.10.2013 Investment Advisor 31.07.2013 Investment Advisor 30.09.2013 Investment Advisor 30.09.2013 Investment Advisor 31.07.2013 Investment Advisor 31.12.2012 Government 30.06.2013 Investment Advisor 31.08.2013 Investment Advisor 17.10.2013 Investment Advisor 31.07.2013 Hedge Fund Manager 30.09.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.03.2013 Investment Advisor 30.09.2013 Investment Advisor 18.10.2013 Bank 30.08.2013 Investment Advisor 30.09.2013 Investment Advisor
Date 6 month 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 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
Date 17.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 30.09.2013 20.09.2013 10.09.2013 03.09.2013 30.08.2013 20.08.2013 12.08.2013 09.08.2013 08.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 07.08.2013 09.07.2013 12.02.2013 09.11.2012
23.10.2013
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 (16.11.2012) Daily Volume Current Price (10/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 09/yy 1'369.00 878.40 4'019.00 1287 -5.99% 46.52% 83.08% 9.2 11'883.63 1'521.00 0.0 0.0 425.00 13'100.63
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
400 .0 M
200 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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
09/yy 4'175.0 0.00x 0.0 0.00x 0.0 0.00x
LTM 09/yy 4'344.0 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M o-13
0.78 7.27 43.84% 37.79% 0.783 23 3.217 23'979 25'005 23'721 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 4'370.4 4'537.0 1'027.5 2.92x 2.76x 961.7 1'024.3 13.61x 12.79x 550.4 605.1 21.53x 20.02x 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 |
23.10.2013
Givaudan SA Holdings By:
All
Holder Name GATES III WILLIAM HE NESTLE SA BLACKROCK CAPITAL GROUP COMPAN SUN LIFE FINANCIAL I NORGES BANK CREDIT SUISSE AG VANGUARD GROUP INC HARRIS ASSOCIATES LP UBS AG HOFFMANN ANDRE SEREN NEW JERSEY DIVISION UMB BANK N A JO HAMBRO CAPITAL MA UNIGESTION ASSET MAN SCHRODER INVESTMENT PICTET FUNDS CAUSEWAY CAPITAL MAN FMR LLC VONTOBEL ASSET MANAG
Firm Name AlphaValue UBS Exane BNP Paribas Kepler Cheuvreux Helvea Liberum Capital Ltd Deutsche Bank Bank am Bellevue HSBC Zuercher Kantonalbank Nomura Main First Bank AG Barclays JPMorgan Bank Vontobel AG Goldman Sachs EVA Dimensions Morgan Stanley Berenberg Bank Credit Suisse
Portfolio Name 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 Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios
Analyst MARTIN SCHNEE JOE DEWHURST HEIDI VESTERINEN CHRISTOPHER LADNER ANDREAS VON ARX ADAM COLLINS VIRGINIE BOUCHER-FERTE ROLF KUNZ SEBASTIAN SATZ DANIEL BUERKI PATRICK LAMBERT BERND POMREHN GUNTHER ZECHMANN CELINE PANNUTI JEAN-PHILIPPE BERTSCHY RAKESH PATEL TIMOTHY STANISH ERIK SJOGREN JAIDEEP PANDYA PATRICK JNGLIN
Source Co File Co File ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation reduce buy neutral buy hold hold hold hold underweight market perform buy outperform underweight overweight hold Sell/Neutral overweight Equalwt/In-Line sell outperform
Amt Held 950'137 926'130 458'696 216'326 166'614 164'285 119'872 98'872 98'200 90'764 86'929 80'000 75'076 52'971 51'364 46'630 38'376 35'448 35'181 24'554
% Out 10.29 10.03 4.97 2.34 1.8 1.78 1.3 1.07 1.06 0.98 0.94 0.87 0.81 0.57 0.56 0.51 0.42 0.38 0.38 0.27
Weighting
Change 2 5 3 5 3 3 3 3 1 3 5 5 1 5 3 1 5 3 1 5
M M M M M D M M M M M M M M M M U M M M
Latest Chg (2'211) (14'000) 7'931 (234) 6'169 (14'500) 148 (13'567) 35'399 115 (1'085) 990 7 (400)
Target Price 1'177 1'377 1'270 1'450 1'300 1'150 1'220 1'260 1'100 #N/A N/A 1'480 1'400 1'230 1'340 1'250 1'200 #N/A N/A 1'220 900 1'425
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 16.10.2013 Investment Advisor 30.09.2013 Investment Advisor 31.08.2013 Investment Advisor 31.12.2012 Government 30.07.2013 Investment Advisor 30.09.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 31.12.2012 n/a 30.06.2012 Pension Fund (ERISA) 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.08.2013 Investment Advisor 30.04.2013 Investment Advisor
Date 6 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided
Date 17.10.2013 14.10.2013 14.10.2013 11.10.2013 11.10.2013 11.10.2013 10.10.2013 10.10.2013 10.10.2013 10.10.2013 10.10.2013 10.10.2013 03.10.2013 27.09.2013 25.09.2013 30.08.2013 16.08.2013 25.07.2013 25.07.2013 03.07.2013
23.10.2013
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 (20.11.2012) Daily Volume Current Price (10/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 30.36 124'484.00 44.48 -1.46% 46.49% 96.55% 223.8 9'955.04 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
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
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% -
2.0 M 1.8 M 1.6 M 1.4 M 1.2 M 1.0 M .8 M .6 M .4 M .2 M .0 M o-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 o-12
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.07 213.52 39.64% 39.86% 1.067 26 3.154 367'883 457'623 557'761 FY+2
12/13 Y 12/14 Y 2'218.5 2'637.7 -0.11x -0.97x 511.3 646.5 19.00x 15.37x 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
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 |
23.10.2013
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 INVESCO LTD UBS AG CREDIT SUISSE AG JULIUS BAER GROUP LT HARTFORD INVESTMENT T ROWE PRICE ASSOCIA PICTET FUNDS UNITED SERVICES AUTO SCHRODER INVESTMENT
Firm Name AlphaValue Goldman Sachs Mediobanca SpA Oddo & Cie Keefe, Bruyette & Woods HSBC Main First Bank AG Societe Generale Makor Capital Morgan Stanley Credit Suisse Berenberg Bank Bank am Bellevue Helvea Barclays Zuercher Kantonalbank Bank Vontobel AG UBS JPMorgan Mirabaud Securities Deutsche Bank Kepler Cheuvreux Nomura S&P Capital IQ EVA Dimensions 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 MARTIN LEITGEB ALEVIZOS ALEVIZAKOS JEAN SASSUS ANDREW STIMPSON ROBERT MURPHY KILIAN MAIER PHILIP RICHARDS ALBERT SAPORTA HUBERT LAM GURJIT KAMBO ELENI PAPOULA MARC DEUSTER TIM DAWSON JEREMY SIGEE ANDREAS BRUN TERESA NIELSEN DANIELE BRUPBACHER KIAN ABOUHOSSEIN Claudia von Turk Myers MATT SPICK DIRK BECKER JON PEACE FRANK BRADEN DOUG WALTERS 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 ULT-AGG Co File MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation add Buy/Neutral neutral buy underperform underweight underperform hold sell Overwt/In-Line outperform sell hold hold equalweight market perform hold neutral overweight neutral buy reduce buy strong buy sell reduce
Amt Held 21'941'670 18'333'412 12'692'786 11'935'580 11'212'921 11'095'398 8'148'183 7'375'149 6'132'638 5'706'091 4'186'211 3'019'247 2'918'517 2'844'714 2'599'046 2'457'632 2'281'821 1'592'628 1'233'808 1'040'686
% Out 9.8 8.19 5.67 5.33 5.01 4.96 3.64 3.3 2.74 2.55 1.87 1.35 1.3 1.27 1.16 1.1 1.02 0.71 0.55 0.46
Weighting
Change 4 5 3 5 1 1 1 3 1 5 5 1 3 3 3 3 3 3 5 3 5 2 5 5 1 2
M M M M M D M N N M M M D M M M U D M M M M M M M N
Latest Chg 21'339 1'915 (2'711'160) 176'253 475'273 (2'929) 63'861 115'243 (286'191) (394'466) (33'366) 214'183
Target Price 49 53 43 45 43 43 45 45 #N/A N/A 50 47 39 46 43 43 #N/A N/A 38 45 43 42 47 30 45 46 #N/A N/A 31
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.08.2013 31.12.2012 16.10.2013 30.08.2013 02.09.2013 31.12.2012 31.12.2012 10.08.2012 30.06.2013 31.12.2012 30.09.2013 17.10.2013 30.09.2013 30.07.2013 31.12.2012 31.08.2013 30.06.2013 30.06.2013 31.05.2013 30.08.2013
Date 6 month 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 14.10.2013 08.10.2013 03.10.2013 24.09.2013 19.09.2013 18.09.2013 17.09.2013 11.09.2013 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 22.07.2013 22.07.2013 22.07.2013 22.07.2013 06.06.2013 03.10.2012
23.10.2013
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 (10/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 16'072.00 250.9 -3.61% 36.60% 86.56% 37.8 9'483.63 14.70 0.0 0.0 423.10 9'184.23
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 o-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
d-12
j-13
f-13 m-13
LTM 06/yy 1'942.6 8.07x 551.3 15.44x 399.5 22.12x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
.0 M o-13
0.87 35.41 28.76% 28.31% 0.866 15 2.600 102'133 96'673 98'096 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'283.6 2'388.9 580.0 474.0 3.95x 3.72x 578.3 612.2 151.0 114.0 15.92x 15.04x 425.4 449.7 22.22x 20.88x 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
n-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 |
23.10.2013
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 SUN LIFE FINANCIAL I PICTET FUNDS CREDIT SUISSE AG UBS AG NEW YORK LIFE INVEST GEBERIT AG MARKETFIELD ASSET MA SWISSCANTO FONDSLEIT COLUMBIA WANGER ASSE COMGEST GROWTH PLC
Firm Name Morgan Stanley Main First Bank AG Goldman Sachs Bank am Bellevue Credit Suisse Berenberg Bank UBS Zuercher Kantonalbank Bank Vontobel AG 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 ALEJANDRA PEREDA CHRISTIAN KORTH DANIELA COSTA MICHAEL ROOST ANDRE KUKHNIN MICHAEL WATTS TORSTEN WYSS MARTIN HUESLER CHRISTIAN ARNOLD 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 Underwt/Cautious outperform Sell/Neutral hold neutral hold neutral market perform hold neutral hold hold hold underperform
Amt Held 3'773'401 2'095'110 1'868'241 1'720'160 1'189'345 1'173'254 1'164'630 1'046'916 911'384 679'484 635'314 633'855 619'491 446'161 419'725 194'044 183'003 180'149 156'860 128'000
% Out 9.98 5.54 4.94 4.55 3.15 3.1 3.08 2.77 2.41 1.8 1.68 1.68 1.64 1.18 1.11 0.51 0.48 0.48 0.41 0.34
Weighting
Change 1 5 1 3 3 3 3 3 3 3 3 3 3 1
M M D M U M M M M M M M M D
Latest Chg 10'825 (6'120) 29'221 (4'469) 26'264 (14'119) 4'591 4'800 113'921 183'003 (18'187) -
Target Price 207 275 211 211 240 225 240 #N/A N/A 230 244 250 250 #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 30.09.2013 14.03.2007 16.10.2013 11.05.2006 29.01.2013 22.05.2013 31.12.2012 30.09.2013 31.12.2012 30.06.2013 31.08.2013 30.08.2013 30.07.2013 31.07.2013 31.07.2013 27.06.2013 31.12.2012 30.04.2013 30.08.2013 31.12.2012
Date 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 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 Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 16.10.2013 10.10.2013 20.09.2013 11.09.2013 06.09.2013 15.08.2013 14.08.2013 14.08.2013 13.08.2013 13.08.2013 31.07.2013 06.06.2013 09.11.2012
23.10.2013
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 (22.10.2013) 52-Week Low (30.10.2012) Daily Volume Current Price (10/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 68.10 41.78 71'977.00 67.4 -1.03% 61.33% 97.72% 189.3 12'756.36 2'077.00 0.0 3.0 1'105.00 11'843.46
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.5 M
30
1.0 M
20 .5 M
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.40 144.78 47.89% 45.40% 1.402 26 3.538 482'746 469'938 526'268 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 19'581.6 20'675.4 5'130.0 5'060.3 0.58x 0.54x 2.31x 2.32x 903.4 1'088.5 13.13x 10.89x 507.6 628.9 158.5 139.5 19.15x 15.22x 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
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 |
23.10.2013
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 DIMENSIONAL FUND ADV HENDERSON GROUP PLC SEB MFS FINANCIAL SERVIC
Firm Name AlphaValue Jefferies Natixis HSBC Barclays Bryan Garnier & Cie UBS Goldman Sachs Kepler Cheuvreux Exane BNP Paribas Credit Suisse Zuercher Kantonalbank Day by Day RBC Capital Markets Helvea Deutsche Bank Rabobank International Bank am Bellevue Bank Vontobel AG JPMorgan S&P Capital IQ Main First Bank AG ABN Amro Bank N.V. 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 n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios
Analyst HEINZ STEFFEN KEAN MARDEN OLIVIER LEBRUN MATTHEW LLOYD PAUL D A SULLIVAN BRUNO DE LA ROCHEBROCHARD GEORGE GREGORY CHARLES WILSON HANS PLUIJGERS LAURENT BRUNELLE ANDY GROBLER MARCO STRITTMATTER VALERIE GASTALDY ANDREW BROOKE CHRISTIAN BURGER THOMAS SYKES DAVID TAILLEUR ROLF KUNZ MICHAEL FOETH ROBERT PLANT CLIVE ROBERTS ALAIN-SEBASTIAN OBERHUBER TEUN TEEUWISSE TIMOTHY STANISH
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 ULT-AGG MF-AGG
Recommendation sell hold neutral neutral overweight sell neutral Buy/Neutral hold outperform outperform market perform hold outperform hold hold hold buy buy overweight hold outperform buy underweight
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 2'030'536 1'851'494 1'816'661 1'295'992 676'336 603'245 542'131 500'390 466'817
% Out 18.43 5.37 5.21 5.03 3.32 3.03 3.01 2.98 1.91 1.21 1.18 1.07 0.98 0.96 0.68 0.36 0.32 0.29 0.26 0.25
Weighting
Change 1 3 3 3 5 1 3 5 3 5 5 3 3 5 3 3 3 5 5 5 3 5 5 1
M M M M U D M U M M M M M D M D M M M M U M M M
Latest Chg 2'126'436 689'034 19'900 (11'989) 678'600 67'828 172'579 151'046 26'863 1'363 8'089 154'575 147'600 -
Target Price 53 50 68 68 80 58 64 79 65 70 68 #N/A N/A #N/A N/A 70 62 66 68 73 70 70 63 75 58 #N/A N/A
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 16.10.2013 31.08.2013 28.06.2013 31.12.2012 31.07.2013 31.12.2012 30.09.2013 30.07.2013 31.07.2013 30.06.2013 31.07.2013 31.07.2013 31.07.2013 28.06.2013 31.07.2013
Date 6 month 12 month Not Provided Not Provided Not Provided 6 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided
Inst Type Private Equity Investment Advisor Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 17.10.2013 11.10.2013 09.10.2013 07.10.2013 07.10.2013 04.10.2013 02.10.2013 27.09.2013 27.09.2013 26.09.2013 19.09.2013 16.09.2013 16.09.2013 11.09.2013 15.08.2013 13.08.2013 13.08.2013 09.08.2013 09.08.2013 08.08.2013 08.08.2013 08.08.2013 08.08.2013 06.06.2013
23.10.2013
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 (21.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.09.2013 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 09/yy 69.90 42.06 112'554.00 68.5 -2.00% 62.88% 93.89% 120.3 8'238.90 235.43 0.0 0.0 1'123.02 7'692.61
1.4 M
60
1.2 M
50
1.0 M
40
.8 M
30
.6 M
20
.4 M
10
.2 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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
09/yy 1'721.4 8.77x 450.3 11.22x 302.7 18.18x
LTM 09/yy 1'745.9 11.52x 550.2 10.83x 339.4 21.19x
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% 11.64% 21.53% 19.37% 0.60% 88.6% 31.5% 27.1% 17.6% 3.54 3.34 8.74% 15.50% 3.78 3.59
Price/ Cash Flow
FY+1
.0 M o-13
1.08 100.59 53.95% 60.28% 1.077 21 4.000 962'390 377'318 366'739 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 1'768.5 1'838.6 444.7 4.31x 3.97x 17.34x 564.6 591.2 97.8 13.59x 12.98x 428.4 437.3 54.1 17.94x 17.06x 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 -0.99 0.43 15.5% 13.4% 0.60 4.40 96.68 101.57 197.04 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 |
23.10.2013
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 FMR LLC ALLIANCE BERNSTEIN PICTET FUNDS JO HAMBRO CAPITAL MA SANFORD C BERNSTEIN CAWTHORN ROBERT E CLOSE INVESTMENT LTD INVESCO LTD
Firm Name Bryan Garnier & Cie S&P Capital IQ AlphaValue Deutsche Bank Jefferies Berenberg Bank Exane BNP Paribas Helvea Barclays Bank Vontobel AG Credit Suisse Bank am Bellevue UBS EVA Dimensions Nomura Code Securities Goldman Sachs Zuercher Kantonalbank Kepler Cheuvreux JPMorgan
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 n/a
Analyst ERIC LE BERRIGAUD JACOB THRANE FABRICE FARIGOULE RICHARD J PARKES PETER WELFORD ALISTAIR CAMPBELL NICOLAS GUYON-GELLIN OLAV ZILIAN MICHAEL LEUCHTEN ANDREW C WEISS RAVI MEHROTRA STEPHEN LEVENTHAL GUILLAUME VAN RENTERGHEM TIMOTHY STANISH SAMIR DEVANI KEYUR PAREKH SIBYLLE BISCHOFBERGER FRICK FABIAN WENNER JAMES D GORDON
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 ULT-AGG MF-AGG MF-AGG Co File MF-AGG ULT-AGG
Recommendation buy hold reduce buy buy hold neutral buy equalweight buy outperform buy buy overweight buy neutral/neutral market perform buy 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 3'676'486 2'581'512 1'846'454 1'510'678 1'504'635 1'122'783 1'023'287 824'882 580'200 507'552 485'726 454'579
% Out 8.32 5.25 4.38 3.75 3.39 3.16 3.16 3.16 3.06 2.15 1.54 1.26 1.25 0.93 0.85 0.69 0.48 0.42 0.4 0.38
Weighting
Change 5 3 2 5 5 3 3 5 3 5 5 5 5 5 5 3 3 5 3
M M M M M M M M M M M M U D M M M M M
Latest Chg 753'893 80'146 3'506 4'242 1'385'852 12'671 (20'308) 578'769 82'430 4'483 363'068
Target Price 73 68 66 70 71 62 63 85 51 72 66 72 82 #N/A N/A 70 58 #N/A N/A 68 60
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 16.10.2013 02.05.2012 31.12.2012 31.12.2012 11.04.2013 30.09.2013 31.12.2012 30.07.2013 31.07.2013 31.08.2013 31.08.2013 30.06.2013 30.06.2013 31.03.2013 04.05.2012 31.08.2013 17.10.2013
Date 6 month 12 month 6 month 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 6 month 12 month Not Provided Not Provided 6 month
Inst Type Other Investment Advisor n/a Investment Advisor Other n/a Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor
Date 18.10.2013 18.10.2013 18.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 17.10.2013 15.10.2013 09.10.2013 27.08.2013 13.08.2013 08.08.2013 07.08.2013 01.08.2013 29.07.2013 24.07.2013 23.07.2013 19.07.2013
23.10.2013
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 (10/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.09.2013 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 09/yy 123.20 98.50 19'998.00 114.6 -6.98% 16.35% 63.56% 120.0 13'752.00 68.00 0.0 29.0 1'083.00 12'815.00
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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% 8.99% 24.10% 2.74% 35.6% 5.9% 4.7% 2.8% 1.26 1.08 1.08% 2.84% 6.79 35.82
Price/ Cash Flow
LTM
09/yy 16'868.0 2.86x 875.0 13.62x 499.0 25.53x
09/yy 17'272.0 2.80x 1'014.0 13.07x 567.0 25.05x
FY+1
.0 M o-13
0.81 55.01 9.57% 7.57% 0.814 28 2.750 124'869 129'388 139'311 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 17'422.9 18'032.4 4'775.7 4'433.0 0.72x 0.69x 2.59x 2.75x 974.2 1'057.9 260.3 252.0 13.14x 12.10x 12.20x 12.14x 604.6 675.2 162.5 157.0 22.75x 20.34x 20.98x 20.69x 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
185.20 152.60 -0.94 0.05 2.8% 2.7% 2.74 15.16 53.73 10.19 43.42 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 |
23.10.2013
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 VANGUARD GROUP INC SWISSCANTO FONDSLEIT BLACKROCK FIRST EAGLE INVESTME JANUS CAPITAL MANAGE THREADNEEDLE ASSET M DANSKE INVEST MANAGE DEUTSCHE BANK AG NEW JERSEY DIVISION
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios
Firm Name
Analyst
Main First Bank AG RBC Capital Markets HSBC Macquarie Bankhaus Metzler Nomura Helvea Commerzbank Corporates & Markets Deutsche Bank Bank am Bellevue Credit Suisse Cantor Fitzgerald Stifel Zuercher Kantonalbank AlphaValue Thompson, Davis & Company Kepler Cheuvreux JPMorgan Morgan Stanley Bank Vontobel AG UBS Goldman Sachs EVA Dimensions Equita SIM SpA Davy Barclays
TOBIAS SITTIG DAMIAN BREWER JULIA WINARSO ROBERT JOYNSON GUIDO HOYMANN MARK MCVICAR CHRISTIAN BURGER FRANK SKODZIK JOSE FRANCISCO RUIZ SOLERA ROLF KUNZ NEIL GLYNN ROBIN BYDE DAVID G ROSS MARCO STRITTMATTER HEINZ STEFFEN DAVID P CAMPBELL BEAT KEISER CHRISTOPHER G COMBE PENNY BUTCHER MICHAEL FOETH 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 ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation underperform sector perform underweight neutral buy neutral hold hold hold hold underperform sell hold outperform add buy buy neutral Underwt/In-Line hold neutral neutral/neutral underweight hold underperform underweight
Amt Held 63'900'000 3'664'427 2'771'572 2'367'675 1'647'050 1'404'587 1'219'845 877'480 806'105 717'847 713'221 613'550 583'460 550'582 526'255 434'911 327'898 307'949 204'637 200'000
% Out 53.25 3.05 2.31 1.97 1.37 1.17 1.02 0.73 0.67 0.6 0.59 0.51 0.49 0.46 0.44 0.36 0.27 0.26 0.17 0.17
Weighting
Change 1 3 1 3 5 3 3 3 3 3 1 1 3 5 4 5 5 3 1 3 3 3 1 3 1 1
M M M M M M M M M M M M M M M M M M M M M M M M D M
Latest Chg (11'220) 29'330 (35'879) (24'232) (102'155) 11'743 27'974 (26'565) 521 119'127 (18'695) 15'663 3'400 75'344
Target Price 115 125 90 113 134 105 119 120 114 110 111 100 #N/A N/A #N/A N/A 137 172 124 126 95 115 110 122 #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 31.07.2013 Investment Advisor 31.08.2013 Investment Advisor 30.09.2013 Investment Advisor 31.12.2012 Government 30.07.2013 Investment Advisor 31.12.2010 Corporation 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.09.2013 Investment Advisor 30.09.2013 Investment Advisor 30.04.2013 Investment Advisor 16.10.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 28.06.2013 Investment Advisor 30.08.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA)
Date 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 6 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 6 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided
Date 17.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 16.10.2013 15.10.2013 15.10.2013 15.10.2013 15.10.2013 15.10.2013 15.10.2013 10.10.2013 10.10.2013 08.10.2013 05.08.2013 01.08.2013 29.07.2013 16.07.2013 15.07.2013 10.06.2013 06.06.2013 15.04.2013 25.01.2013 09.01.2013
23.10.2013
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
.7 M
140
.6 M
120
.5 M
100
Latest Fiscal Year: LTM as of: 52-Week High (08.03.2013) 52-Week Low (25.10.2012) Daily Volume Current Price (10/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 09/yy 146.90 118.50 35'922.00 127.9 -12.93% 7.93% 35.21% 46.2 15'028.63 754.00 0.0 33.0 2'626.00 13'189.63
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M
60 40
.2 M
20
.1 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 14'027.0 0.34x 1'018.0 4.70x 615.0 9.34x
.4 M
80
Valuation Analysis
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
09/yy 7'961.0 0.00x 0.0 0.00x 670.0 0.00x
09/yy 8'636.0 0.00x 0.0 0.00x 582.0 29.59x
FY+1
.0 M o-13
0.83 46.16 8.27% -1.57% 0.835 11 3.364 293'524 145'571 132'556 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 8'775.5 9'374.5 1.49x 1.37x 1'077.2 1'182.2 12.25x 11.16x 600.1 744.2 160.0 23.85x 19.50x 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
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 |
23.10.2013
Schindler Holding AG Holdings By:
All
Holder Name SUN LIFE FINANCIAL I CREDIT SUISSE AG NORGES BANK FMR LLC UBS AG PICTET FUNDS VANGUARD GROUP INC BLACKROCK FIL LIMITED ROYAL BANK OF CANADA BNP PARIBAS WINTERGREEN ADVISERS SWISSCANTO FONDSLEIT FRANKLIN RESOURCES VONTOBEL ASSET MANAG ABERDEEN GAM INTERNATIONAL MA MIRABAUD ASSET MANAG INTERNATIONAL VALUE NATCAN INVESTMENT MA
Firm Name
Portfolio Name n/a n/a Multiple Portfolios 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 Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst
Canaccord Genuity Corp ANDREW BELL Bank am Bellevue MICHAEL ROOST Kepler Cheuvreux OLIVER GIRAKHOU Goldman Sachs AARON IBBOTSON UBS TORSTEN WYSS Main First Bank AG TOBIAS FAHRENHOLZ Espirito Santo Investment Bank Research ROB VIRDEE Credit Suisse ANDRE KUKHNIN Helvea PATRICK APPENZELLER Zuercher Kantonalbank MARTIN HUESLER Bank Vontobel AG ANDY SCHNYDER
Source ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-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 MF-AGG MF-AGG
Recommendation sell hold buy neutral/neutral neutral outperform sell outperform buy market perform hold
Amt Held 1'534'447 1'223'450 1'118'218 1'082'136 796'246 665'154 657'932 585'667 579'798 572'901 527'414 522'668 446'485 293'124 249'100 204'970 201'392 189'000 171'993 153'558
% Out 3.32 2.65 2.42 2.34 1.72 1.44 1.42 1.27 1.26 1.24 1.14 1.13 0.97 0.63 0.54 0.44 0.44 0.41 0.37 0.33
Weighting
Change 1 3 5 3 3 5 1 5 5 3 3
D M M M M M M M M M M
Latest Chg 34'114 (46'255) (301'191) 1'582 (12'991) 27'037 (19'449) 16'677 (117) 6'715 (11'991) (586'955) (960) (22'625) 32'000 3'469 -
Target Price 110 114 145 138 125 148 118 155 155 #N/A N/A 145
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.08.2013 Investment Advisor 30.07.2013 Investment Advisor 31.12.2012 Government 31.08.2013 Investment Advisor 30.09.2013 Investment Advisor 30.06.2013 Investment Advisor 30.09.2013 Investment Advisor 16.10.2013 Investment Advisor 30.04.2013 Investment Advisor 28.06.2013 Bank 31.05.2013 Unclassified 30.06.2013 Hedge Fund Manager 30.04.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor 30.09.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor
Date 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided
Date 17.10.2013 16.10.2013 16.10.2013 15.10.2013 15.10.2013 15.10.2013 08.10.2013 04.10.2013 23.09.2013 13.08.2013 21.06.2013
23.10.2013
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 (22.10.2013) 52-Week Low (12.11.2012) Daily Volume Current Price (10/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 118.50 89.89 31'699.00 117.7 -0.68% 30.94% 95.46% 67.2 7'903.77 248.97 0.0 28.4 439.41 7'741.77
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 31.03.2009 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
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
31.03.2013 1'795.3 4.17x 238.3 31.40x 110.9 68.61x 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 -
0.78 49.65 26.81% 17.87% 0.783 22 3.318 122'858 126'944 121'049 FY+2
03/14 Y 03/15 Y 1'931.0 2'065.7 3.90x 3.54x 494.4 551.3 15.65x 14.03x 358.9 404.3 22.22x 19.78x 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
.0 M o-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
02.10.2013
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 |
23.10.2013
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
Goldman Sachs Sanford C. Bernstein & Co AlphaValue JPMorgan Berenberg Bank Commerzbank Corporates & Markets Morgan Stanley Bank am Bellevue Credit Suisse Zuercher Kantonalbank Bank Vontobel AG Exane BNP Paribas Main First Bank AG UBS Kepler Cheuvreux Societe Generale EVA Dimensions Barclays Deutsche Bank HSBC
VERONIKA DUBAJOVA LISA BEDELL CLIVE FABRICE FARIGOULE DAVID J ADLINGTON TOM JONES OLIVER METZGER MICHAEL K JUNGLING GINA FRANCIOLI CHRISTOPH GRETLER SIBYLLE BISCHOFBERGER FRICK CARLA BAENZIGER ROMAIN ZANA STEPHAN VOLLERT MARTIN WALES MAJA PATAKI JUSTIN SMITH TIMOTHY STANISH SALLY TAYLOR YI-DAN WANG HENDRIK LOFRUTHE
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 neutral/neutral underperform add neutral hold buy Overwt/Attractive hold outperform market perform buy underperform underperform buy buy hold underweight equalweight hold neutral
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 1'274'985 1'218'792 1'003'486 989'640 897'052 782'081 689'887 614'861 448'915 253'532 240'520
% Out 10.4 9.9 6.79 6.2 3.03 2.99 2.97 2.97 2.06 1.9 1.81 1.49 1.47 1.34 1.16 1.03 0.92 0.67 0.38 0.36
Weighting
Change 3 1 4 3 3 5 5 3 5 3 5 1 1 5 5 3 1 3 3 3
M M M M N M M M M M M M M U M M M M M M
Latest Chg 333'562 (9'050) 121'199 (13'111) (16'300) 85'436 47'021 42'495 18'853 (23'379) (125) (20'000)
Target Price 122 92 124 120 119 133 115 110 125 #N/A N/A 120 93 111 130 125 111 #N/A N/A 105 93 112
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.08.2013 31.03.2013 31.03.2013 31.03.2013 05.02.2013 01.06.2012 30.09.2013 12.04.2013 30.06.2013 30.07.2013 31.12.2012 30.06.2013 31.07.2013 30.06.2013 30.09.2013 30.09.2013 30.04.2013 16.10.2013 31.07.2013 30.04.2013
Date 12 month 12 month 6 month 12 month Not Provided 6 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 14.10.2013 11.10.2013 10.10.2013 08.10.2013 08.10.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 19.09.2013 18.09.2013 06.09.2013 30.08.2013 08.07.2013 06.06.2013 22.05.2013 21.05.2013 21.05.2013
23.10.2013
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 (24.10.2012) Daily Volume Current Price (10/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 1'858.00 512.00 2686 -1.61% 44.56% 93.46% 2.2 6'735.01 1'097.00 0.0 14.9 994.20 7'055.91
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
1000
.0 M
500
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 o-13
0.97 1.00 45.69% 30.43% 0.967 10 4.000 3'568 3'748 3'789 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 5'083.9 5'509.0 1'395.0 1'297.0 1.36x 1.24x 637.2 708.6 11.06x 9.95x 328.8 380.6 20.60x 17.84x 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
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 |
23.10.2013
Sika AG Holdings By:
All
Holder Name SCHENKER WINKLER HOL THREADNEEDLE ASSET M CREDIT SUISSE AG OPPENHEIMERFUNDS INC UBS AG SWISSCANTO FONDSLEIT NORGES BANK BLACKROCK ODDO ASSET MANAGEMEN PICTET FUNDS VANGUARD GROUP INC FIL LIMITED 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 Goldman Sachs Zuercher Kantonalbank Helvea Bank Vontobel AG Bank am Bellevue Credit Suisse Kepler Cheuvreux Main First Bank AG UBS EVA Dimensions
Portfolio Name 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 Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst BENJAMIN MOORE MARTIN HUESLER PATRICK APPENZELLER PATRICK RAFAISZ MICHAEL ROOST PATRICK LAAGER CHRISTOPHER LADNER BERND POMREHN TORSTEN WYSS TIMOTHY STANISH
Source Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation Buy/Neutral market perform hold hold hold neutral buy outperform buy buy
Amt Held 1'140'136 174'032 53'632 49'810 48'342 33'753 31'086 28'730 28'322 25'402 24'464 24'412 23'956 16'800 14'285 12'862 11'415 11'094 10'430 10'065
% Out 53 8.09 2.49 2.32 2.25 1.57 1.45 1.34 1.32 1.18 1.14 1.13 1.11 0.78 0.66 0.6 0.53 0.52 0.48 0.47
Weighting
Change 5 3 3 3 3 3 5 5 5 5
M M M M M M M M M M
Latest Chg (2'545) (401) 3'869 (109) (2'278) 2'575 (149) (681) 1'179 (11'624) 5'746 700 4 262 -
Target Price 3'800 #N/A N/A 2'700 2'500 2'286 2'300 2'900 2'750 2'900 #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 31.07.2013 30.07.2013 31.07.2013 30.09.2013 30.04.2013 31.12.2012 16.10.2013 30.08.2013 30.06.2013 30.09.2013 30.04.2013 31.08.2013 30.08.2013 30.04.2013 31.05.2013 31.08.2013 31.08.2013 30.06.2013 31.05.2013
Date 6 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor 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
Date 14.10.2013 04.10.2013 04.10.2013 19.08.2013 08.08.2013 08.08.2013 07.08.2013 29.07.2013 21.06.2013 06.06.2013
23.10.2013
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 (25.10.2012) Daily Volume Current Price (10/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 65.50 29'547.00 102.5 -1.82% 56.49% 95.37% 124.0 30'863.95 135.00 0.0 19.0 1'967.00 29'885.95
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
1.24 56.71 57.51% 32.00% 1.238 3 5.000 90'926 81'136 78'408 FY+2
12/13 Y 12/14 Y 8'625.0 9'335.0 3.36x 3.02x 2'460.0 2'690.0 12.15x 11.11x 15.79x 14.42x 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 o-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 |
23.10.2013
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 IG INVESTMENT MANAGE JULIUS BAER MULTICOO AMERIPRISE FINANCIAL
Firm Name Bank am Bellevue 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 Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst MICHAEL HEIDER PATRIK SCHWENDIMANN RENE WEBER
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 buy outperform buy
Amt Held 55'704'144 10'935'000 1'572'763 1'295'192 1'043'969 837'948 758'440 521'229 470'120 435'369 369'846 359'952 288'249 273'575 211'543 208'323 205'514 204'044 183'074 173'691
% Out 44.91 8.82 1.27 1.04 0.84 0.68 0.61 0.42 0.38 0.35 0.3 0.29 0.23 0.22 0.17 0.17 0.17 0.16 0.15 0.14
Weighting
Change 5 5 5
M M M
Latest Chg 3'466 137'000 7'597 (10'543) (11'106) 26'148 11'550 (2'067) 39'138 (7'805) 48'575 (16'130) 377 140'951 (2'200) (29'238)
Target Price 132 #N/A N/A 126
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 30.07.2013 Investment Advisor 30.09.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 30.09.2013 Investment Advisor 31.05.2013 Unclassified 16.10.2013 Investment Advisor 31.08.2013 Investment Advisor 31.08.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Unclassified 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 30.08.2013 Investment Advisor
Date Not Provided Not Provided Not Provided
Date 04.10.2013 16.09.2013 30.08.2013
23.10.2013
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 (22.10.2013) 52-Week Low (24.10.2012) Daily Volume Current Price (10/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.07.2013 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 31.07.2009 3'212.3 0.83x 342.7 7.74x 54.0 35.77x
.3 M
30
07/2013 07/yy 66.90 44.57 26'250.00 65.9 -1.49% 47.86% 97.98% 91.8 6'050.31 1'505.71 0.0 97.6 626.92 5'889.39
31.07.2010 31.07.2011 3'009.7 3'876.9 1.31x 1.10x 340.5 485.1 11.62x 8.80x 151.7 212.7 16.43x 14.81x Profitability
LTM-4Q 31.07.2012 4'207.7 1.11x 540.0 8.68x 146.3 26.80x
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
31.07.2013 4'503.7 1.12x 576.3 8.79x 129.4 12.82x 576.32 363.25 8.07% 4.53% 2.27% 5.09% 0.79% 27.2% 12.8% 8.1% 2.9% 1.14 0.93 25.82% 56.54% 7.31 11.32
Price/ Cash Flow
07/yy 4'207.7 0.00x 0.0 0.00x 0.0 0.00x
LTM 07/yy 4'503.7 0.00x 0.0 0.00x 0.0 0.00x
FY+1
.0 M o-13
0.74 86.50 47.21% 42.34% 0.742 14 4.286 240'356 212'358 179'096 FY+2
FQ+1
FQ+2
07/14 Y 07/15 Y 10/13 Q1 01/14 Q2 4'751.1 4'921.5 1'168.0 1'053.0 1.24x 1.15x 609.4 665.0 9.67x 8.86x 335.1 379.3 13.40x 12.29x 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
1.52 2.61 56.5% 35.3% 0.79 4.16 49.94 32.25 107.81 -25.62
Sales/Revenue/Turnover
14.00
5'000.0 4'500.0
12.00
4'000.0
10.00
3'500.0 3'000.0
8.00
2'500.0 2'000.0
6.00
1'500.0
4.00
1'000.0 2.00 0.00 06.08.2010
500.0 0.0 06.02.2011
06.08.2011
06.02.2012
06.08.2012
06.02.2013
06.08.2013
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 |
23.10.2013
Aryzta AG Holdings By:
All
Holder Name ARYZTA AG INVESCO LTD FIL LIMITED OPPENHEIMERFUNDS INC MASSACHUSETTS MUTUAL FMR LLC CREDIT SUISSE AG UBS AG NORGES BANK SWISSCANTO FONDSLEIT ODDO ASSET MANAGEMEN VANGUARD GROUP INC BLACKROCK ROYAL BANK OF CANADA PICTET FUNDS KILLIAN OWEN INVESTEC PLC DWS INVESTMENTS MANDARINE GESTION T ROWE PRICE ASSOCIA
Firm Name EVA Dimensions Credit Suisse Bank Vontobel AG Davy Goodbody Stockbrokers Ltd Berenberg Bank Helvea Goldman Sachs Societe Generale Rabobank International Kepler Cheuvreux Main First Bank AG Zuercher Kantonalbank UBS
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst CRAIG STERLING CHARLES MILLS JEAN-PHILIPPE BERTSCHY JOHN O'REILLY LIAM IGOE FINTAN RYAN ANDREAS VON ARX FULVIO CAZZOL ALEX SLOANE PATRICK ROQUAS CHRISTOPHER LADNER ALAIN-SEBASTIAN OBERHUBER PATRIK SCHWENDIMANN JOERN IFFERT
Source Co File ULT-AGG ULT-AGG MF-AGG EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation underweight neutral hold outperform buy buy buy Buy/Neutral buy buy buy outperform market perform buy
Amt Held 3'772'859 3'239'061 2'852'652 2'822'140 2'799'110 2'365'137 2'265'109 2'150'845 1'783'949 1'083'588 1'067'550 1'017'416 989'125 970'583 950'413 823'731 756'196 690'516 615'407 541'974
% Out 4.11 3.53 3.11 3.07 3.05 2.58 2.47 2.34 1.94 1.18 1.16 1.11 1.08 1.06 1.04 0.9 0.82 0.75 0.67 0.59
Weighting
Change 1 3 3 5 5 5 5 5 5 5 5 5 3 5
D M M M M M M M U M M M M M
Latest Chg (59'580) (36'300) 369'892 15'925 157 (55'626) (8'548) (55'778) (27'164) 47'247 1'031 (100'385) (23'820) (10'890) (47'642) (172'050) 35'308
Target Price #N/A N/A 64 65 #N/A N/A 67 73 73 75 72 87 65 65 #N/A N/A 65
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.07.2012 17.10.2013 05.04.2013 31.07.2013 02.05.2013 31.08.2013 30.07.2013 30.09.2013 31.12.2012 30.04.2013 30.08.2013 30.09.2013 16.10.2013 31.07.2013 30.06.2013 31.07.2012 31.05.2013 31.07.2013 30.09.2013 30.06.2013
Date Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided 12 month
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 14.10.2013 08.10.2013 07.10.2013 03.10.2013 03.10.2013 03.10.2013 02.10.2013 01.10.2013 01.10.2013 01.10.2013 20.09.2013 17.09.2013 14.08.2013
23.10.2013
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 (16.11.2012) Daily Volume Current Price (10/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 187.00 109.50 28'399.00 181.5 -2.94% 65.75% 92.77% 32.1 5'822.71 2'768.00 0.0 33.0 6'480.00 3'898.71
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 n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 15'356.0 350.0 -
200 180 160 140 120 100 80 60 40 20 0 o-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 o-13
1.28 31.98 56.58% 54.13% 1.282 19 3.316 78'887 100'668 118'588 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/12 Q4 03/13 Q1 18'764.4 18'722.1 -0.03x -0.03x 721.3 711.1 140.0 8.05x 8.34x 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 |
23.10.2013
Swiss Life Holding AG Holdings By:
All
Holder Name DODGE & COX TALANX BETEILIGUNGSBLACKROCK LSV ASSET MANAGEMENT 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 SWISS LIFE HOLDING PRUDENTIAL FINANCIAL RAIFFEISEN SCHWEIZ L MIRABAUD ASSET MANAG IST FUND MANAGERS SCHRODER INVESTMENT
Firm Name AlphaValue Mediobanca SpA Bank am Bellevue EVA Dimensions Berenberg Bank Morgan Stanley Goldman Sachs Main First Bank AG Credit Suisse JPMorgan Bank Vontobel AG HSBC Keefe, Bruyette & Woods Zuercher Kantonalbank Kepler Cheuvreux Nomura Helvea Bankhaus Metzler
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 Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios #N/A N/A n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst DIETER HEIN MARC THIELE ANDREAS FRICK DOUG WALTERS PETER ELIOT DAVID ANDRICH WILLIAM ELDERKIN RENE LOCHER RICHARD BURDEN MICHAEL HUTTNER STEFAN SCHUERMANN DHRUV GAHLAUT RALPH HEBGEN GEORG MARTI FABRIZIO CROCE MICHAEL KLIEN DANIEL BISCHOF JOCHEN SCHMITT
Source Co File EXCH ULT-AGG EXCH MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy neutral hold overweight hold Underwt/In-Line Sell/Neutral outperform underperform overweight buy neutral market perform outperform hold buy buy sell
Amt Held 1'645'000 1'614'988 1'239'001 965'009 737'441 729'567 542'313 373'230 356'310 286'041 220'892 205'610 197'583 151'710 150'352 135'398 129'800 129'465 105'508 75'443
% Out 5.13 5.03 3.86 3.01 2.3 2.27 1.69 1.16 1.11 0.89 0.69 0.64 0.62 0.47 0.47 0.42 0.4 0.4 0.33 0.24
Weighting
Change 5 3 3 5 3 1 1 5 1 5 5 3 3 5 3 5 5 1
M M M U M M D M M M M M M M M M M M
Latest Chg (1'359'700) 10'582 53'667 745 (8'949) 19'806 17'234 13'514 8'850 4'157 (44'744) 18'300 25'000 (2'095) (20'031)
Target Price 218 200 180 #N/A N/A 195 194 179 215 175 224 210 195 183 #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 31.12.2012 16.04.2013 16.10.2013 10.10.2013 31.12.2012 31.07.2013 31.07.2013 30.04.2013 30.09.2013 28.06.2013 30.06.2013 30.04.2013 30.06.2013 31.08.2013 31.12.2012 31.08.2013 30.04.2013 30.06.2013 31.05.2013 31.07.2013
Date 6 month 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month
Inst Type Investment Advisor Insurance Company Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 08.10.2013 07.10.2013 07.10.2013 26.09.2013 17.09.2013 17.09.2013 09.09.2013 02.09.2013 19.08.2013 19.08.2013 16.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 15.08.2013 14.08.2013
23.10.2013
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
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
12.0 M 10.0 M
12
12/2012 06/yy 16.55 9.37 279'322.00 15.29 -7.61% 63.19% 82.17% 331.9 5'075.35 3'476.00 0.0 86.0 1'667.00 7'106.35
10
8.0 M
8
6.0 M
6
4.0 M
4
2.0 M
2 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 8'071.0 0.36x 746.0 3.85x (45.0) -
14.0 M
16 14
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (01.11.2012) Daily Volume Current Price (10/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
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 5'571.0 0.80x 782.0 5.70x 227.0 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 6'038.0 0.89x 772.0 6.93x 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 6'396.0 3.00x 728.0 6.64x 159.0 17.93x
06/yy 6'502.0 3.58x 751.0 8.61x 254.0 17.13x
FY+1
.0 M o-13
1.41 240.14 44.98% 26.90% 1.406 22 3.591 1'441'312 1'406'902 1'425'806 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 6'132.5 6'391.9 1'494.7 1'586.8 1.03x 0.96x 829.6 927.2 201.7 226.0 8.57x 7.67x 318.5 394.3 90.0 110.7 14.87x 12.48x 12.04x 11.33x 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
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 33.44
Sales/Revenue/Turnover
25.00
12'000.0 10'000.0
20.00
8'000.0 15.00
6'000.0 10.00
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 |
23.10.2013
Clariant AG Holdings By:
All
Holder Name SHAREHOLDER GROUP CLARIANT AG STOCKHAUSEN DOLF WINTERSTEIN KONSTANT FIL LIMITED UBS AG NORGES BANK CREDIT SUISSE AG TIAA CREF INVESTMENT SCHRODER INVESTMENT PICTET FUNDS DIMENSIONAL FUND ADV VANGUARD GROUP INC SWISSCANTO FONDSLEIT VONTOBEL ASSET MANAG SPARINVEST BLACKROCK JPMORGAN ASSET MANAG IST FUND MANAGERS MIRABAUD ASSET MANAG
Firm Name AlphaValue Nomura Deutsche Bank Morgan Stanley Kepler Cheuvreux Main First Bank AG Macquarie Exane BNP Paribas HSBC Barclays UBS Goldman Sachs JPMorgan Societe Generale Bank Vontobel AG Credit Suisse Berenberg Bank 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 n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst MARTIN SCHNEE PATRICK LAMBERT TIMOTHY JONES PETER MACKEY MARKUS MAYER BERND POMREHN CHRISTIAN FAITZ JAMES KNIGHT JESKO MAYER-WEGELIN GUNTHER ZECHMANN JEAN-FRANCOIS MEYMANDI MICHAEL RAE MARTIN EVANS PETER CLARK PATRICK RAFAISZ CHRIS COUNIHAN JAIDEEP PANDYA MARTIN SCHREIBER TIMOTHY STANISH PAUL W SATCHELL
Source EXCH EXCH Co File EXCH ULT-AGG ULT-AGG EXCH ULT-AGG EXCH MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation reduce buy hold Overwt/In-Line buy underperform outperform underperform neutral overweight buy Buy/Neutral neutral sell buy neutral buy market perform overweight hold
Amt Held 44'738'756 13'197'597 11'776'204 11'018'080 10'319'502 10'006'093 9'880'182 9'412'778 8'830'526 7'025'013 4'955'998 4'214'202 4'085'267 3'676'940 2'403'710 1'722'966 1'447'799 1'173'151 1'058'732 965'000
% Out 13.48 3.98 3.55 3.32 3.11 3.01 2.98 2.84 2.66 2.12 1.49 1.27 1.23 1.11 0.72 0.52 0.44 0.35 0.32 0.29
Weighting
Change 2 5 3 5 5 1 5 1 3 5 5 5 3 1 5 3 5 3 5 3
M M M M M D M M M M M M M M M M M D M M
Latest Chg 1'598'001 (2'155'824) (124'364) 42'831 915'255 134'455 701'274 67'582 20'151 169'360 (152'820) 290'000 18'634 284 2'034 115'000
Target Price 15 18 15 19 20 16 19 13 17 18 19 19 15 13 17 14 16 #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 30.09.2013 10.10.2013 30.07.2013 24.05.2013 30.08.2013 30.06.2013 31.07.2013 30.09.2013 30.04.2013 30.04.2013 31.08.2013 16.10.2013 28.06.2013 31.05.2013 30.06.2013
Date 6 month 12 month 12 month 12 month 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 Not Provided Not Provided Not Provided
Inst Type Other Corporation n/a n/a 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 Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 16.10.2013 15.10.2013 15.10.2013 14.10.2013 14.10.2013 11.10.2013 08.10.2013 07.10.2013 03.10.2013 25.09.2013 11.09.2013 04.09.2013 14.08.2013 31.07.2013 30.07.2013 30.07.2013 27.06.2013 06.06.2013 17.04.2013
23.10.2013
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 (21.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 108.90 74.60 29'932.00 106.3 -2.39% 42.49% 93.00% 50.0 5'315.00 2'017.60 0.0 42.1 2'923.70 4'220.90
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M .2 M
40
.2 M .1 M
20
.1 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.10 44.93 43.62% 41.97% 1.099 16 3.125 124'525 112'155 130'624 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 8'341.3 8'611.5 0.29x 0.28x 590.0 695.0 7.17x 6.09x 468.6 493.1 10.54x 10.08x 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
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 |
23.10.2013
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 DIMENSIONAL FUND ADV SWISSCANTO FONDSLEIT VANGUARD GROUP INC VAN LANSCHOT N.V. VONTOBEL ASSET MANAG IG INVESTMENT MANAGE DANSKE INVEST A/S SARASIN MIRABAUD ASSET MANAG PRUDENTIAL FINANCIAL IST FUND MANAGERS BARING FUND MANAGERS
Firm Name AlphaValue JPMorgan Main First Bank AG Mediobanca SpA Bank am Bellevue Berenberg Bank Goldman Sachs HSBC Credit Suisse Helvea Zuercher Kantonalbank Bank Vontobel AG Kepler Cheuvreux Keefe, Bruyette & Woods Nomura EVA Dimensions
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 Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst DIETER HEIN MICHAEL HUTTNER RENE LOCHER MARC THIELE ANDREAS FRICK PETER ELIOT WILLIAM ELDERKIN DHRUV GAHLAUT RICHARD BURDEN DANIEL BISCHOF GEORG MARTI STEFAN SCHUERMANN FABRIZIO CROCE RALPH HEBGEN MICHAEL KLIEN DOUG WALTERS
Source ULT-AGG Co File Co File EXCH ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation sell underweight outperform neutral buy buy Sell/Neutral neutral neutral hold market perform hold hold market perform buy hold
Amt Held 2'950'000 2'500'000 2'264'287 1'862'547 1'648'484 1'315'724 1'033'406 607'878 600'562 599'105 553'319 457'630 336'800 305'153 294'488 253'201 196'989 187'033 169'180 133'453
% Out 5.9 5 4.53 3.73 3.3 2.63 2.07 1.22 1.2 1.2 1.11 0.92 0.67 0.61 0.59 0.51 0.39 0.37 0.34 0.27
Weighting
Change 1 1 5 3 5 5 1 3 3 3 3 3 3 3 5 3
M D U M M M D M M M M M M M M M
Latest Chg 579 (1'572) (14'239) 2'133 (25'150) 26'355 41'285 3'700 21'491 1'154 20'000 324 -
Target Price 86 101 115 105 119 115 100 103 97 102 #N/A N/A 107 93 106 100 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 16.10.2013 31.12.2012 31.12.2012 02.07.2013 30.09.2013 30.07.2013 31.12.2012 30.06.2013 31.05.2013 30.04.2013 30.09.2013 30.06.2013 30.04.2013 30.06.2013 30.09.2013 31.05.2013 30.06.2013 31.08.2013 31.05.2013 30.06.2013
Date 6 month Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided
Inst Type Investment Advisor Unclassified Insurance Company Investment Advisor Investment Advisor Investment Advisor 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
Date 17.10.2013 16.10.2013 15.10.2013 08.10.2013 30.09.2013 26.09.2013 17.09.2013 05.09.2013 03.09.2013 02.09.2013 30.08.2013 30.08.2013 30.08.2013 29.08.2013 29.08.2013 06.06.2013
23.10.2013
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 (21.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 45'155.00 33'075.92 15.00 45095 -0.13% 36.34% 98.51% 0.1 9'599.32 12.00 0.0 0.0 555.00 8'971.32
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
n-12
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.58 0.10 35.54% 32.45% 0.583 11 2.818 107 116 110 FY+2
12/13 Y 12/14 Y 2'865.1 3'064.2 3.18x 3.01x 510.9 556.6 17.55x 16.11x 305.5 335.5 33.61x 30.26x 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
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 o-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 |
23.10.2013
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 ZUERCHER KANTONALBAN F&C ASSET MANAGEMENT
Firm Name Bank Vontobel AG Kepler Cheuvreux Natixis Goldman Sachs Bank am Bellevue UBS Berenberg Bank HSBC EVA Dimensions Zuercher Kantonalbank
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 JEAN-PHILIPPE BERTSCHY JON COX NICOLAS LANGLET FULVIO CAZZOL GINA FRANCIOLI JOERN IFFERT JAMES TARGETT FLORENCE DOHAN CRAIG STERLING PATRIK SCHWENDIMANN
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 not rated hold neutral neutral/neutral hold buy hold underweight hold outperform
Amt Held 29'144 4'630 2'803 2'169 1'400 1'285 1'234 1'014 1'000 874 841 792 639 547 325 319 242 181 166 155
% Out 21.32 3.39 2.05 1.59 1.02 0.94 0.9 0.74 0.73 0.64 0.61 0.58 0.47 0.4 0.24 0.23 0.18 0.13 0.12 0.11
Weighting
Change
#N/A N/A 3 3 3 3 5 3 1 3 5
M M M U M M M M M U
Latest Chg (68) 73 (19) (32) (68) 7 21 6 (15)
Target Price #N/A N/A 40'000 40'000 44'000 24'760 47'500 43'000 35'500 #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 30.07.2013 Investment Advisor 30.06.2012 Investment Advisor 31.12.2012 Investment Advisor 30.09.2013 Investment Advisor 31.12.2011 n/a 31.12.2011 n/a 16.10.2013 Investment Advisor 30.04.2013 Investment Advisor 28.06.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.08.2013 Investment Advisor 30.04.2013 Investment Advisor 28.06.2013 Investment Advisor 31.05.2013 Investment Advisor 28.06.2013 Investment Advisor 31.03.2013 Investment Advisor
Date Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Date 04.10.2013 04.10.2013 04.10.2013 02.10.2013 03.09.2013 21.08.2013 21.08.2013 14.08.2013 06.06.2013 15.01.2013
23.10.2013
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 (10/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 19'180.00 70.45 -10.65% 5.70% 31.56% 60.5 4'262.10 4'125.09 0.0 0.0 199.36 8'409.95
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 o-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
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
.0 M o-13
0.56 56.68 -2.58% -3.20% 0.558 6 3.000 91'329 105'539 105'144 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/10 Q2 09/10 Q3 718.0 676.5 11.94x 12.93x 360.5 375.0 23.32x 22.42x 222.0 228.0 19.03x 18.80x 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
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
n-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 |
23.10.2013
Swiss Prime Site AG Holdings By:
All
Holder Name CREDIT SUISSE AG BLACKROCK WECKEN KLAUS RUDOLF STATE STREET CORP APG ALGEMENE PENSIOE UBS AG FUST WALTER NORGES BANK VANGUARD GROUP INC SANLAM ASSET MANAGEM SWISSCANTO FONDSLEIT BNP PARIBAS PICTET FUNDS SCOTTISH WIDOWS VONTOBEL ASSET MANAG MIRABAUD ASSET MANAG MORGAN STANLEY ZUERCHER KANTONALBAN ING INTERNATIONAL AD SEB
Firm Name Bank Vontobel AG UBS EVA Dimensions ABN Amro Bank N.V. Zuercher Kantonalbank Kempen & Co
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a
Analyst STEFAN SCHUERMANN ANDRE RUDOLF VON ROHR DOUG WALTERS RUUD VAN MAANEN MARKUS WAEBER ROBERT WOERDEMAN
Source ULT-AGG ULT-AGG Co File ULT-AGG EXCH ULT-AGG EXCH MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation hold neutral hold sell outperform neutral
Amt Held 3'325'716 3'061'591 2'070'000 2'037'603 1'815'760 1'709'291 1'619'979 1'591'970 755'113 726'335 701'487 320'337 303'214 222'747 207'810 190'000 178'103 172'757 162'800 137'255
% Out 5.5 5.06 3.42 3.37 3 2.83 2.68 2.63 1.25 1.2 1.16 0.53 0.5 0.37 0.34 0.31 0.29 0.29 0.27 0.23
Weighting
Change 3 3 3 1 5 3
M M U M U M
Latest Chg 11'533 542 1'513 (717'875) 63'066 13'700 (18'361) 4'262 (13'635) 10'051 50'000 (11'832) 60'000 10'000 15'992
Target Price 70 73 #N/A N/A 61 #N/A N/A 78
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 30.07.2013 Investment Advisor 16.10.2013 Investment Advisor 31.12.2012 n/a 17.10.2013 Investment Advisor 08.10.2013 Pension Fund (ERISA) 31.07.2013 Investment Advisor 31.07.2012 n/a 31.12.2012 Government 30.09.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Unclassified 30.06.2013 Investment Advisor 28.02.2013 Unclassified 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor 28.03.2013 Unclassified
Date Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Date 07.10.2013 17.09.2013 17.09.2013 13.09.2013 12.09.2013 25.04.2013
23.10.2013
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 (10/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 17'818.00 231.9 -15.21% 26.17% 56.86% 26.7 6'191.73 0.00 0.0 0.9 234.65 6'355.28
.2 M
100
.1 M
50
.1 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
0.64 16.10 20.72% 12.66% 0.641 12 3.500 53'716 76'261 62'399 FY+2
12/13 Y 12/14 Y 493.6 560.7 12.13x 10.65x 306.5 351.9 20.81x 18.13x 288.1 330.8 21.48x 18.52x 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
.0 M o-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 |
23.10.2013
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 SCHAELI STEPHEN
Firm Name UBS Helvea Goldman Sachs Main First Bank AG Bank am Bellevue Mediobanca SpA Morgan Stanley Zuercher Kantonalbank Bank Vontobel AG Credit Suisse 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 DANIELE BRUPBACHER TIM DAWSON CHRIS M. TURNER KILIAN MAIER MARC DEUSTER ALEVIZOS ALEVIZAKOS BRUCE HAMILTON GEORG MARTI TERESA NIELSEN GURJIT KAMBO 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 Co File
Recommendation neutral buy neutral/neutral underperform hold outperform Equalwt/In-Line market perform hold outperform overweight
Amt Held 2'673'659 2'673'659 2'673'659 1'514'382 1'218'791 729'025 534'000 493'886 360'910 351'436 347'100 319'621 268'766 218'240 201'303 192'770 191'223 178'789 140'333 129'200
% Out 10.01 10.01 10.01 5.67 4.56 2.73 2 1.85 1.35 1.32 1.3 1.2 1.01 0.82 0.75 0.72 0.72 0.67 0.53 0.48
Weighting
Change 3 5 3 1 3 5 3 3 3 5 5
M M U M M M M M M M M
Latest Chg (37'240) 358 (3'761) (1'155) (9'714) 10'450 (137'985) (20'238) (3'518) 1'566 -
Target Price 235 248 240 210 235 282 250 #N/A N/A 220 255 #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 16.10.2013 31.12.2012 30.06.2013 31.12.2012 30.07.2013 31.12.2012 31.08.2013 31.12.2012 30.08.2013 30.06.2013 30.09.2013 30.06.2013 31.08.2013 30.04.2013 28.06.2013 31.12.2012 31.12.2012
Date 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a
Date 10.10.2013 04.10.2013 20.09.2013 18.09.2013 13.09.2013 12.09.2013 11.09.2013 11.09.2013 11.09.2013 10.09.2013 06.06.2013
23.10.2013
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 78.50 40.11 29'523.00 78.25 -0.32% 95.08% 97.79% 52.9 4'141.00 2'815.00 0.0 (1.0) 429.00 6'656.00
50
.8 M
40
.6 M
30
.4 M
20
.2 M
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 (21.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 o-13
1.26 50.70 74.60% 64.31% 1.256 16 3.125 134'342 170'318 185'836 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/12 Q3 12/12 Q4 3'844.6 4'046.8 1.66x 1.53x 668.3 754.8 9.96x 8.82x 226.2 303.5 16.22x 13.18x 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 |
23.10.2013
Lonza Group AG Holdings By:
All
Holder Name FRANKLIN RESOURCES MANNING & NAPIER ADV MANNING & NAPIER ADV HARDING LOEVNER LP BLACKROCK AFFILIATED MANAGING TIAA CREF INVESTMENT NORGES BANK FMR LLC CREDIT SUISSE AG SWISSCANTO FONDSLEIT VANGUARD GROUP INC UBS AG PICTET FUNDS DIMENSIONAL FUND ADV PRINCIPAL FINANCIAL SCHRODER INVESTMENT VONTOBEL ASSET MANAG PRUDENTIAL FINANCIAL OPPENHEIMERFUNDS INC
Firm Name AlphaValue Helvea Main First Bank AG 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 Multiple Portfolios n/a Multiple Portfolios
Analyst FABRICE FARIGOULE OLAV ZILIAN BERND POMREHN 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 EXCH 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 MF-AGG ULT-AGG MF-AGG
Recommendation reduce buy outperform hold hold hold reduce hold neutral market perform hold hold hold neutral hold neutral
Amt Held 3'594'879 2'801'813 2'642'891 2'590'663 2'098'011 1'912'949 1'614'976 1'400'896 1'290'182 1'155'511 647'523 625'628 471'776 411'300 182'669 175'217 171'893 156'410 152'825 144'892
% Out 6.79 5.29 4.99 4.9 3.96 3.61 3.05 2.65 2.44 2.18 1.22 1.18 0.89 0.78 0.35 0.33 0.32 0.3 0.29 0.27
Weighting
Change 2 5 5 3 3 3 2 3 3 3 3 3 3 3 3 3
M M U U M M N U M M M M M M M M
Latest Chg (93'632) (816'138) (22) 48'740 9'703 43'088 (9'610) 33'292 29'475 38'201 1'337 10'769 57'867 (16'100) (7'300) -
Target Price 72 83 85 #N/A N/A 74 75 56 74 75 #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 08.03.2013 24.09.2013 16.10.2013 31.12.2012 01.10.2013 31.12.2012 31.08.2013 30.07.2013 30.04.2013 30.09.2013 31.07.2013 30.06.2013 31.07.2013 31.08.2013 30.09.2013 30.04.2013 31.08.2013 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 17.10.2013 15.10.2013 09.09.2013 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
23.10.2013
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 798.50 479.25 1'899.00 797 -0.19% 66.30% 99.68% 6.5 5'180.50 1'038.04 0.0 32.3 356.88 5'903.77
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 o-12
n-12
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.86 4.55 47.56% 52.99% 0.859 13 3.000 11'890 16'686 23'250 FY+2
12/13 Y 12/14 Y 3'532.2 3'692.3 1.61x 1.49x 462.3 474.8 12.78x 12.44x 288.0 295.3 17.90x 17.37x 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
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 (23.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 |
23.10.2013
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 SARASIN GALENICA AG DWS INVESTMENTS SCHW MIRABAUD ASSET MANAG LOMBARD ODIER ASSET JULIUS BAER MULTICOO
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
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 n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
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
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 ULT-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation sell buy buy buy buy hold hold neutral hold market perform underperform sell
Amt Held 1'656'172 379'607 210'000 196'758 124'460 104'828 97'066 47'261 42'675 40'147 38'707 31'667 30'759 26'517 21'306 20'075 19'785 17'380 17'110 15'558
% Out 25.48 5.84 3.23 3.03 1.91 1.61 1.49 0.73 0.66 0.62 0.6 0.49 0.47 0.41 0.33 0.31 0.3 0.27 0.26 0.24
Weighting
Change 1 5 5 5 5 3 3 3 3 3 1 1
M U U M M M M M M M M M
Latest Chg 116'645 (37'419) 2'492 2'040 3'000 (558) 1'950 2'790 2'139 51 214 1'400 5'300 (6'640) (510)
Target Price 653 890 #N/A N/A 860 870 751 710 780 595 #N/A N/A 660 500
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 30.07.2013 Investment Advisor 30.09.2013 Investment Advisor 31.12.2012 n/a 30.04.2013 Investment Advisor 30.04.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2013 Investment Advisor 30.09.2013 Investment Advisor 31.05.2013 Investment Advisor 31.05.2013 Unclassified 31.12.2012 Corporation 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 31.08.2013 Investment Advisor 28.06.2013 Investment Advisor
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
Date 17.10.2013 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
23.10.2013
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 (22.10.2013) 52-Week Low (24.06.2013) Daily Volume Current Price (10/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 142.70 111.10 21'098.00 141.9 -0.56% 27.72% 94.62% 29.7 4'210.72 1'385.30 0.0 128.4 434.00 5'942.02
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.4 M
40 .2 M
20 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 o-13
1.10 23.66 20.87% 18.65% 1.104 13 4.154 87'934 89'440 106'168 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 3'629.1 4'081.1 1'017.0 940.5 1.58x 1.38x 508.8 599.2 166.7 140.5 11.68x 9.92x 165.8 215.3 58.8 31.5 22.53x 17.37x 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
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 |
23.10.2013
Dufry AG Holdings By:
All
Holder Name TRAVEL RETAIL INVEST FRANKLIN RESOURCES TARPON GESTORA DE RE ARTIO GLOBAL MANAGEM T ROWE PRICE ASSOCIA UBS AG NORGES BANK CREDIT SUISSE AG SCHRODER INVESTMENT SWISSCANTO FONDSLEIT PICTET FUNDS COMGEST GROWTH PLC JUPITER ASSET MANAGE VANGUARD GROUP INC DEUTSCHE BANK AG COHEN JAMES DNB NOR ASSET MANAGE NORDEA INV MANAGEMEN INVESCO LTD FINANCIERE DE L'ECHI
Firm Name Deutsche Bank Grupo Santander Natixis Main First Bank AG Mirabaud Securities UBS Bank am Bellevue Kepler Cheuvreux Bank Vontobel AG Exane BNP Paribas EVA Dimensions Credit Suisse
Portfolio Name #N/A N/A n/a #N/A N/A n/a Multiple Portfolios n/a Multiple Portfolios n/a 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 CHARLIE MUIR-SANDS REBECCA MCCLELLAN ANDRE JUILLARD GAEL COLCOMBET THOMAS BAUMANN JOERN IFFERT MICHAEL HEIDER BEAT KEISER RENE WEBER ROBERTA CIACCIA CRAIG STERLING PATRICK JNGLIN
Source EXCH ULT-AGG EXCH EXCH MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold buy buy outperform accumulate buy buy buy buy neutral sell outperform
Amt Held 5'643'132 1'508'287 1'390'634 804'639 714'317 577'772 522'095 503'004 335'552 209'434 199'071 195'095 188'742 182'960 182'858 177'010 161'808 161'800 151'548 148'549
% Out 19.02 5.08 4.69 2.71 2.41 1.95 1.76 1.7 1.13 0.71 0.67 0.66 0.64 0.62 0.62 0.6 0.55 0.55 0.51 0.5
Weighting
Change 3 5 5 5 4 5 5 5 5 3 1 5
M M M M M N M M M M D M
Latest Chg 598'288 (492'317) (27'119) 37'387 38'977 133'461 (16'587) 425 (1'861) 16'305 32'724 12'630 11'048 (5'193) -
Target Price 135 160 160 180 145 138 154 142 150 135 #N/A N/A 145
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 04.10.2013 31.07.2013 14.10.2013 20.03.2012 30.06.2013 28.06.2013 31.12.2012 30.07.2013 30.08.2013 30.04.2013 30.06.2013 30.09.2013 30.06.2013 30.09.2013 31.08.2013 31.12.2012 30.08.2013 31.07.2013 17.10.2013 30.09.2013
Date 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 15.10.2013 14.10.2013 01.10.2013 01.10.2013 26.09.2013 23.09.2013 11.09.2013 06.09.2013 04.09.2013 03.09.2013 06.08.2013 04.06.2013
23.10.2013
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 4500
.0 M
4000
.0 M
3500
.0 M
3000
.0 M
2500
Latest Fiscal Year: LTM as of: 52-Week High (21.10.2013) 52-Week Low (24.10.2012) Daily Volume Current Price (10/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
12/2012 01/yy 3'852.00 2'812.01 335.00 3840 -0.31% 36.56% 98.37% 0.9 9'599.32 12.00 0.0 0.0 555.00 8'971.32
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
1500 1000
.0 M
500
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 2'573.2 1.85x 466.1 10.21x 261.5 -
.0 M
2000
Valuation Analysis
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 34.91% 30.92% 0.559 9 3.667 2'009 1'853 1'705 FY+2
12/13 Y 12/14 Y 2'878.6 3'085.6 3.11x 2.91x 508.4 555.8 17.63x 16.13x 304.5 335.3 29.09x 26.40x 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 o-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 |
23.10.2013
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 MIRABAUD ASSET MANAG TANNER ERNST SOCIETE GENERALE KLINGLER HANSJUERG SARASIN
Firm Name AlphaValue Credit Suisse Bank Vontobel AG Helvea Main First Bank AG Berenberg Bank S&P Capital IQ 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 Multiple Portfolios n/a Multiple Portfolios n/a n/a
Analyst SOPHIE CABO-BROSETA PATRICK JNGLIN JEAN-PHILIPPE BERTSCHY ANDREAS VON ARX ALAIN-SEBASTIAN OBERHUBER JAMES TARGETT CARL SHORT 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 MF-AGG Co File MF-AGG Co File ULT-AGG
Recommendation sell neutral buy hold outperform buy hold outperform buy
Amt Held 35'782 19'034 18'266 16'865 15'007 11'222 10'472 7'770 7'657 7'000 6'649 5'570 4'995 4'555 4'175 4'000 3'580 2'946 2'650 2'510
% Out 4 2.13 2.04 1.89 1.68 1.25 1.17 0.87 0.86 0.78 0.74 0.62 0.56 0.51 0.47 0.45 0.4 0.33 0.3 0.28
Weighting
Change 1 3 5 3 5 5 3 5 5
M M U M M M M U M
Latest Chg 465 462 (171) 487 (20) (204) 431 200 900 277 150 9 125 3'900 28 (178)
Target Price 2'843 3'300 4'200 3'800 4'200 4'300 3'890 #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 30.06.2013 Investment Advisor 31.08.2013 Investment Advisor 30.07.2013 Investment Advisor 30.09.2013 Investment Advisor 16.10.2013 Investment Advisor 30.04.2013 Investment Advisor 30.09.2013 Investment Advisor 30.04.2013 Investment Advisor 28.06.2013 Insurance Company 31.12.2012 Investment Advisor 31.05.2013 Investment Advisor 31.08.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 19.11.2009 Hedge Fund Manager 30.06.2013 Investment Advisor 31.12.2010 n/a 31.05.2013 Bank 31.12.2010 n/a 31.05.2013 Unclassified
Date 6 month Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided
Date 17.10.2013 04.10.2013 04.10.2013 04.10.2013 18.09.2013 21.08.2013 20.08.2013 15.01.2013 31.10.2012
23.10.2013
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 (17.10.2013) Daily Volume Current Price (10/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 171.00 129.60 21'591.00 137.3 -19.71% 5.94% 18.12% 34.3 4'704.22 609.00 0.0 6.8 513.10 4'886.62
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M
60 40
.2 M
20
.1 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.25 23.18 5.62% -2.81% 1.251 15 3.067 184'875 112'160 129'050 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 4'060.3 4'265.3 1.15x 1.05x 496.4 583.4 9.83x 8.36x 244.7 311.5 18.77x 14.65x 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
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 |
23.10.2013
Sulzer AG Holdings By:
All
Holder Name RENOVA GROUP BLACKROCK NORGES BANK CREDIT SUISSE AG THREADNEEDLE ASSET M PICTET FUNDS DANSKE INVEST A/S SULZER LTD UBS AG SWISSCANTO FONDSLEIT NORDEA INV MANAGEMEN DANSKE INVEST MANAGE VANGUARD GROUP INC VONTOBEL ASSET MANAG ODDO ASSET MANAGEMEN SARASIN NEUBERGER BERMAN LLC LOMBARD ODIER ASSET PRUDENTIAL FINANCIAL KBC GROUP NV
Firm Name Bank am Bellevue Kepler Cheuvreux Barclays UBS Mirabaud Securities Berenberg Bank Goldman Sachs Zuercher Kantonalbank Bank Vontobel AG HSBC EVA Dimensions Main First Bank AG Credit Suisse
Portfolio Name n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios 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
Analyst MICHAEL ROOST OLIVER GIRAKHOU RIZK MAIDI TORSTEN WYSS THOMAS BAUMANN ALEXANDER VIRGO WILLIAM WYMAN ARMIN RECHBERGER FABIAN HAECKI JOERG-ANDRE FINKE TIMOTHY STANISH BERND POMREHN PATRICK LAAGER
Source EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation reduce hold equalweight Under Review neutral buy Buy/Neutral market perform hold underweight hold underperform not rated
Amt Held 10'579'797 1'004'871 863'020 760'464 718'142 628'615 493'702 457'863 359'073 346'616 338'812 297'486 277'522 238'560 183'675 158'768 151'717 118'783 105'272 102'074
% Out 30.88 2.93 2.52 2.22 2.1 1.83 1.44 1.34 1.05 1.01 0.99 0.87 0.81 0.7 0.54 0.46 0.44 0.35 0.31 0.3
Weighting
Change
2 3 3 #N/A N/A 3 5 5 3 3 1 3 1 #N/A N/A
M D M M M U M M M M U M M
Latest Chg (17'322) (15'846) 106'646 (9'871) 125'004 1'227 (13'868) (123) 10'946 15'954 9'000 176 2'355 112'293 13'780
Target Price 115 140 125 145 135 155 190 #N/A N/A 160 132 #N/A N/A 150 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 26.07.2013 16.10.2013 31.12.2012 30.07.2013 31.07.2013 30.06.2013 30.09.2013 31.12.2011 31.07.2013 30.04.2013 31.07.2013 28.06.2013 30.09.2013 30.04.2013 30.09.2012 31.05.2013 31.07.2013 31.08.2013 31.08.2013 31.07.2013
Date Not Provided Not Provided Not Provided 12 month 12 month Not Provided 6 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 18.10.2013 18.10.2013 18.10.2013 17.10.2013 17.10.2013 17.10.2013 14.10.2013 03.10.2013 27.09.2013 23.08.2013 25.07.2013 24.07.2013 23.07.2013
23.10.2013
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 (09.10.2013) Daily Volume Current Price (10/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 75.85 36'059.00 78.9 -13.53% 4.02% 19.48% 45.9 3'618.98 1'808.29 0.0 0.0 33.60 5'530.23
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.3 M .3 M .2 M .2 M .1 M .1 M
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 205.7 20.75x 147.4 28.96x 224.0 9.96x
100 90 80 70 60 50 40 30 20 10 0 o-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 o-13
0.65 38.64 -3.61% -5.33% 0.650 12 3.167 70'859 77'857 78'871 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 19.96x 19.99x 235.3 235.8 60.6 57.0 23.55x 23.50x 167.3 166.0 43.2 42.9 21.92x 22.12x 22.07x 21.56x 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 |
23.10.2013
PSP Swiss Property AG Holdings By:
All
Holder Name HETZ NATHAN BLACKROCK CREDIT SUISSE AG NORGES BANK UBS AG VANGUARD GROUP INC STATE STREET CORP MORGAN STANLEY SWISSCANTO FONDSLEIT BNP PARIBAS ING INVESTMENT MANAG SCOTTISH WIDOWS PRUDENTIAL FINANCIAL T ROWE PRICE ASSOCIA PICTET FUNDS ING INTERNATIONAL AD IAM INDEPENDENT ASSE SNS INVESTMENT FUND VAN LANSCHOT N.V. GABRIEL LUCIANO
Firm Name Bank Vontobel AG Exane BNP Paribas Goldman Sachs ABN Amro Bank N.V. UBS JPMorgan Morgan Stanley 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 n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a
Analyst STEFAN SCHUERMANN VALERIE GUEZI JULIAN LIVINGSTON-BOOTH RUUD VAN MAANEN ANDRE RUDOLF VON ROHR TIM LECKIE BIANCA RIEMER 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 ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG Co File
Recommendation hold outperform Sell/Neutral hold neutral neutral Equalwt/Attractive hold hold buy market perform neutral
Amt Held 5'600'000 2'165'244 1'537'996 1'422'715 693'787 558'497 547'428 438'128 357'112 306'919 304'897 200'621 192'629 171'133 165'054 164'308 160'075 159'359 153'366 152'294
% Out 12.21 4.72 3.35 3.1 1.51 1.22 1.19 0.96 0.78 0.67 0.66 0.44 0.42 0.37 0.36 0.36 0.35 0.35 0.33 0.33
Weighting
Change 3 5 1 3 3 3 3 3 3 5 3 3
M M M M M M M M M M D M
Latest Chg 5'143 14'291 15'028 28'640 1'760 (58'226) (12'773) (1'603) (69'900) (30'004) 150'240 16'060 7'520 6'100 2'074 (8'917) 50'993 -
Target Price 85 86 78 85 84 87 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 16.10.2013 30.07.2013 11.09.2013 30.06.2013 30.09.2013 17.10.2013 30.06.2013 30.04.2013 31.05.2013 30.06.2013 28.02.2013 30.08.2013 30.06.2013 30.06.2013 30.04.2013 31.05.2013 28.03.2013 30.06.2013 31.12.2012
Date Not Provided Not Provided 12 month Not Provided 12 month 9 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a
Date 08.10.2013 01.10.2013 26.09.2013 09.09.2013 06.09.2013 02.09.2013 28.08.2013 16.08.2013 16.08.2013 06.06.2013 13.05.2013 13.01.2013
23.10.2013
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 (25.10.2012) Daily Volume Current Price (10/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 09/yy 142.00 117.70 3'433.00 128.7 -9.37% 9.35% 44.03% 70.9 15'028.63 754.00 0.0 33.0 2'626.00 13'189.63
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40 20 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
LTM
09/yy 7'961.0 0.00x 0.0 0.00x 670.0 0.00x
09/yy 8'636.0 0.00x 0.0 0.00x 582.0 29.59x
FY+1
0.81 18.45 9.45% 0.76% 0.815 8 3.375 53'272 31'642 32'828 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 8'775.5 9'374.5 1.49x 1.37x 1'077.2 1'182.2 12.25x 11.16x 600.1 744.2 160.0 24.00x 19.63x 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
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 |
23.10.2013
Schindler Holding AG Holdings By:
All
Holder Name SCHINDLER FAMILY SCHINDLER HOLDING AG FIL LIMITED FMR LLC VANGUARD GROUP INC PICTET FUNDS FRANKLIN RESOURCES CREDIT SUISSE AG SWISSCANTO FONDSLEIT FIDELITY INVESTMENT BLACKROCK UBS AG ABERDEEN VONTOBEL ASSET MANAG IST FUND MANAGERS TWEEDY BROWNE COMPAN TINGGREN JUERGEN SAASTOPANKKI FUND MA RODRIGUEZ MIGUEL A INVESCO LTD
Firm Name Exane BNP Paribas AlphaValue HSBC EVA Dimensions Bank am Bellevue Zuercher Kantonalbank 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 n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a
Analyst ALEXIS DENAUD EILEEN RYAN MICHAEL HAGMANN TIMOTHY STANISH MICHAEL ROOST MARTIN HUESLER ANDY SCHNYDER
Source Co File Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File MF-AGG Co File ULT-AGG
Recommendation outperform add overweight sell hold market perform hold
Amt Held 51'033'236 1'327'102 861'099 746'565 296'586 270'494 264'990 229'019 220'727 194'593 149'730 126'509 106'700 90'000 43'298 25'000 20'097 19'900 19'841 18'982
% Out 71.99 1.87 1.21 1.05 0.42 0.38 0.37 0.32 0.31 0.27 0.21 0.18 0.15 0.13 0.06 0.04 0.03 0.03 0.03 0.03
Weighting
Change 5 4 5 1 3 3 3
M M M D M M M
Latest Chg 7'416 (80'245) 15'447 (3'860) (189'039) 20'935 (4'143) (472) (226) 4'000 99 500 -
Target Price 150 132 170 #N/A N/A 118 #N/A N/A 145
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 31.08.2013 30.09.2013 30.06.2013 28.06.2013 30.07.2013 30.04.2013 31.12.2012 16.10.2013 28.06.2013 30.06.2013 30.04.2013 31.05.2013 31.03.2012 31.12.2010 30.09.2013 31.12.2010 17.10.2013
Date Not Provided 6 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Corporation 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 n/a Investment Advisor n/a Investment Advisor
Date 17.10.2013 17.10.2013 28.08.2013 20.08.2013 19.08.2013 13.08.2013 21.06.2013
23.10.2013
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 (10/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 10.54 199'372.00 17.45 -2.79% 65.48% 93.25% 173.2 3'022.86 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
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
.0 M o-13
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 4'144.8 661.2 12.53x
20 18 16 14 12 10 8 6 4 2 0 o-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 -
1.52 142.99 40.93% 46.07% 1.518 11 3.727 437'084 495'208 511'466 FY+2
12/13 Y 12/14 Y 677.1 709.5 3.68x 3.29x 202.4 207.4 13.90x 13.14x 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 |
23.10.2013
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 DIMENSIONAL FUND ADV UBS AG SWISSCANTO FONDSLEIT PACIFIC LIFE INSURAN THORNBURG INVESTMENT FIDELITY INVESTMENT
Firm Name RBC Capital Markets Helvea Main First Bank AG Credit Suisse Bank Vontobel AG 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 PETER K LENARDOS TIM DAWSON KILIAN MAIER GURJIT KAMBO TERESA NIELSEN 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 outperform buy underperform outperform hold buy market perform buy neutral/neutral hold
Amt Held 18'500'519 16'535'417 12'175'617 9'759'133 9'434'380 8'269'310 5'684'005 5'610'663 5'363'180 5'267'371 4'870'611 3'576'225 3'194'408 2'938'146 2'522'815 2'431'804 2'231'013 2'091'929 2'033'682 1'605'355
% Out 10.68 9.55 7.03 5.63 5.45 4.77 3.28 3.24 3.1 3.04 2.81 2.06 1.84 1.7 1.46 1.4 1.29 1.21 1.17 0.93
Weighting
Change 5 5 1 5 3 5 3 5 3 3
M M M M M U M M M M
Latest Chg (882'402) (4'785'293) (10'119'694) 3'618'412 (197'773) (172'458) 149'353 (2'859) 38'095 (425'576) (129'940) 177'410 -
Target Price 20 21 17 20 19 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 16.10.2013 Investment Advisor 27.06.2012 Investment Advisor 27.06.2013 Investment Advisor 31.08.2013 Investment Advisor 31.12.2012 n/a 31.12.2012 Investment Advisor 31.12.2012 Investment Advisor 30.04.2013 Investment Advisor 30.07.2013 Investment Advisor 31.12.2012 Government 30.09.2013 Investment Advisor 23.04.2012 Hedge Fund Manager 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.08.2013 Insurance Company 31.08.2013 Investment Advisor 31.12.2012 Investment Advisor
Date 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided
Date 18.10.2013 16.10.2013 18.09.2013 02.09.2013 15.08.2013 14.08.2013 14.08.2013 13.08.2013 03.07.2013 06.06.2013
23.10.2013
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 (10/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 2'811.00 425 -1.16% 37.99% 96.11% 8.7 3'677.47 179.90 300.0 39.6 1'565.20 3'254.27
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
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
.1 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M .0 M o-13
Market Data
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.18 6.00 34.31% 28.21% 1.176 12 3.333 10'953 14'198 13'681 FY+2
12/13 Y 12/14 Y 8'258.0 8'576.5 0.30x 0.29x 351.0 363.9 10.54x 10.13x 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
-
-
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
n-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 o-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 |
23.10.2013
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 PARVEST INVESTMENT M LB SWISS INVESTMENT BLACKROCK JPMORGAN ASSET MANAG
Firm Name Mediobanca SpA Bankhaus Metzler Berenberg Bank Goldman Sachs Credit Suisse Main First Bank AG Bank am Bellevue Bank Vontobel AG Nomura Helvea Zuercher Kantonalbank Kepler Cheuvreux 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 MARC THIELE JOCHEN SCHMITT PETER ELIOT WILLIAM ELDERKIN RICHARD BURDEN RENE LOCHER ANDREAS FRICK STEFAN SCHUERMANN MICHAEL KLIEN DANIEL BISCHOF GEORG MARTI FABRIZIO CROCE 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 neutral buy hold neutral/neutral underperform underperform hold not rated buy hold outperform hold buy
Amt Held 2'604'515 346'115 346'115 184'659 136'784 134'699 102'268 93'978 77'504 58'174 56'601 46'623 44'328 40'436 37'186 35'400 35'082 33'737 32'816 30'316
% Out 30.1 4 4 2.13 1.58 1.56 1.18 1.09 0.9 0.67 0.65 0.54 0.51 0.47 0.43 0.41 0.41 0.39 0.38 0.35
Weighting
Change
3 5 3 3 1 1 3 #N/A N/A 5 3 5 3 5
M U D M M M M M M M M M M
Latest Chg (1'452) (3'492) 422 2'323 (529) (1'211) (1'570) 1'951 5'562 (886) 4'458 2'150 (4'438)
Target Price 420 440 450 450 421 400 402 #N/A N/A 430 412 #N/A N/A 403 #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 30.07.2013 31.07.2013 30.09.2013 30.08.2013 30.04.2013 31.07.2013 31.05.2013 30.04.2013 31.12.2012 31.12.2012 30.06.2013 31.07.2013 31.05.2013 28.03.2013 16.10.2013 31.08.2013
Date 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
Inst Type n/a Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor 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 08.10.2013 07.10.2013 26.09.2013 17.09.2013 16.09.2013 09.09.2013 06.09.2013 03.09.2013 03.09.2013 03.09.2013 02.09.2013 26.08.2013 06.06.2013
23.10.2013
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
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (23.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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
12/2012 01/yy 615.00 294.65 5'873.00 613 -0.33% 108.04% 97.95% 4.1 2'513.85 640.00 0.0 44.0 338.00 2'951.85
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.1 M
600
.1 M
500
.1 M
400
.0 M
300
.0 M
200
.0 M
100
.0 M
0 o-12
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
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
1.33 3.87 95.52% 72.81% 1.335 10 4.000 16'173 19'527 23'231 FY+2
12/13 Y 12/14 Y 3'713.4 3'884.9 0.77x 0.71x 374.4 410.8 7.90x 7.20x 161.8 186.3 15.50x 13.43x 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
n-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 4'465.0 0.34x 390.0 3.87x 56.0 17.14x
700
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 |
23.10.2013
Georg Fischer AG Holdings By:
All
Holder Name LSV ASSET MANAGEMENT NORGES BANK UBS AG BLACKROCK CREDIT SUISSE AG SWISSCANTO FONDSLEIT SARASIN RUFFER LLP SWISSCANTO FONDSLEIT BNP PARIBAS NEW JERSEY DIVISION JPMORGAN ASSET MANAG VONTOBEL ASSET MANAG PICTET FUNDS VANGUARD GROUP INC IST FUND MANAGERS PRUDENTIAL FINANCIAL SCHRODER INVESTMENT ASN FUND MANAGEMENT LANDESBANK BERLIN IN
Firm Name Bank am Bellevue Goldman Sachs Credit Suisse Main First Bank AG Bank Vontobel AG EVA Dimensions Mirabaud Securities UBS Kepler Cheuvreux Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ALESSANDRO FOLETTI WILLIAM WYMAN PATRICK LAAGER TOBIAS FAHRENHOLZ FABIAN HAECKI TIMOTHY STANISH THOMAS BAUMANN TORSTEN WYSS CHRISTOPHER LADNER ARMIN RECHBERGER
Source EXCH EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy Sell/Neutral outperform outperform hold buy neutral buy buy market perform
Amt Held 212'993 205'756 135'111 107'186 90'390 67'832 51'338 43'215 33'127 32'971 31'189 28'772 28'500 26'867 25'603 25'263 23'100 21'218 20'305 19'565
% Out 5.19 5.02 3.29 2.61 2.2 1.65 1.25 1.05 0.81 0.8 0.76 0.7 0.69 0.66 0.62 0.62 0.56 0.52 0.5 0.48
Weighting
Change 5 1 5 5 3 5 3 5 5 3
M D M M M U D M M M
Latest Chg 82'443 57 (10'739) (2'033) (1'594) (345) 430 9'114 (4'916) (600) 2'063 872 (762) 799 311 -
Target Price 560 600 620 600 625 #N/A N/A 530 570 550 #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 28.06.2013 Investment Advisor 16.10.2013 Investment Advisor 30.07.2013 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Unclassified 28.03.2013 Investment Advisor 30.04.2013 Investment Advisor 31.05.2013 Unclassified 30.06.2012 Pension Fund (ERISA) 31.08.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 30.09.2013 Investment Advisor 31.05.2013 Investment Advisor 30.08.2013 Investment Advisor 31.12.2012 Investment Advisor 31.08.2013 Investment Advisor 30.09.2013 Investment Advisor
Date Not Provided 6 month Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided
Date 17.10.2013 14.10.2013 08.10.2013 07.10.2013 13.09.2013 02.09.2013 08.08.2013 19.07.2013 18.07.2013 17.07.2013
23.10.2013
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 (22.10.2013) 52-Week Low (30.11.2012) Daily Volume Current Price (10/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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 1'503.9 1.16x 283.2 6.15x 211.8 9.57x
.3 M
150
12/2012 03/yy 332.00 205.57 3'562.00 330.5 -0.45% 60.78% 97.63% 23.4 7'730.07 119.10 0.0 14.7 461.04 7'402.86
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 o-13
0.88 7.08 59.08% 58.26% 0.879 5 2.800 16'518 22'684 21'074 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/12 Q2 09/12 Q3 1'888.8 1'993.0 434.0 3.93x 3.71x 411.5 432.5 18.02x 17.14x 300.7 307.7 26.26x 25.50x 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
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 |
23.10.2013
EMS-Chemie Holding AG Holdings By:
All
Holder Name EMESTA HOLDING AG BLOCHER MIRIAM NORGES BANK VANGUARD GROUP INC UBS AG LOMBARD ODIER ASSET CREDIT SUISSE AG SWISSCANTO FONDSLEIT BLACKROCK SANFORD C BERNSTEIN IST FUND MANAGERS ALLIANCE BERNSTEIN PICTET FUNDS GOLDMAN SACHS GROUP VONTOBEL ASSET MANAG LUXEMBOURGER KAPITAL BNP PARIBAS SEB DIGITAL FUNDS ROBECO GROEP NV
Firm Name UBS Zuercher Kantonalbank Main First Bank AG Bank Vontobel AG EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a
Analyst THOMAS GILBERT MARTIN SCHREIBER BERND POMREHN PATRICK RAFAISZ TIMOTHY STANISH
Source Co File Co File MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation neutral market perform underperform reduce overweight
Amt Held 14'224'143 2'079'000 391'357 90'268 77'543 76'373 70'968 69'266 68'303 59'090 54'906 51'190 39'255 25'815 24'500 18'500 16'169 15'605 15'413 14'339
% Out 60.82 8.89 1.67 0.39 0.33 0.33 0.3 0.3 0.29 0.25 0.23 0.22 0.17 0.11 0.1 0.08 0.07 0.07 0.07 0.06
Weighting
Change 3 3 1 2 5
M M M M M
Latest Chg 2'410 36 (5'422) 5'073 (893) 285 59'090 306 (8'070) 133 17'643 (2'800) (5'733) 5'855 1'194
Target Price 300 #N/A N/A 310 200 #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 30.09.2013 31.07.2013 31.08.2013 30.07.2013 30.04.2013 16.10.2013 31.03.2013 31.05.2013 31.08.2013 30.06.2013 31.07.2013 30.04.2013 31.07.2013 31.05.2013 28.03.2013 28.06.2013 30.04.2013
Date 12 month Not Provided 12 month Not Provided Not Provided
Inst Type Corporation n/a 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 Unclassified Unclassified Investment Advisor Investment Advisor
Date 11.10.2013 11.10.2013 11.10.2013 19.08.2013 06.06.2013
23.10.2013
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 (10/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 1'107.00 914.5 -2.09% 8.67% 76.22% 5.5 5'019.56 997.47 0.0 4.7 54.56 6'017.76
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 n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 31.08.2008 4'815.4 0.99x 422.6 11.30x 204.6 17.93x
1000 900 800 700 600 500 400 300 200 100 0 o-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
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
31.08.2012 4'829.5 1.16x 441.3 12.72x 142.1 19.40x 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 o-13
0.59 2.12 5.42% 5.72% 0.593 12 3.000 6'975 6'150 6'224 FY+2
FQ+1
FQ+2
08/13 Y 08/14 Y 08/13 Q4 11/13 Q1 4'970.4 6'161.8 1'491.0 1.31x 1.06x 431.7 526.7 13.91x 11.40x 223.0 266.7 21.32x 18.46x 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
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 |
23.10.2013
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 MANNING & NAPIER ADV FIL LIMITED ALLIANZ ASSET MANAGE BABSON CAPITAL MANAG
Firm Name Goldman Sachs Bank Vontobel AG Rabobank International Main First Bank AG Berenberg Bank Helvea Societe Generale UBS Zuercher Kantonalbank Kepler Cheuvreux EVA Dimensions Equita SIM SpA Credit Suisse
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 n/a n/a Multiple Portfolios
Analyst BENJAMIN MOORE JEAN-PHILIPPE BERTSCHY KAREL ZOETE ALAIN-SEBASTIAN OBERHUBER JAMES TARGETT ANDREAS VON ARX ALEX SLOANE JOERN IFFERT DANIEL BUERKI JON COX CRAIG STERLING FABIO FAZZARI PATRICK JNGLIN
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 ULT-AGG ULT-AGG MF-AGG
Recommendation neutral/neutral hold hold underperform hold hold hold neutral market perform buy underweight buy not rated
Amt Held 2'590'687 438'416 158'999 158'999 121'710 52'965 52'423 40'314 25'216 23'985 20'859 15'009 14'787 13'260 10'242 8'790 5'790 5'501 5'320 5'274
% Out 47.2 7.99 2.9 2.9 2.22 0.96 0.96 0.73 0.46 0.44 0.38 0.27 0.27 0.24 0.19 0.16 0.11 0.1 0.1 0.1
Weighting
Change
3 3 3 1 3 3 3 3 3 5 1 5 #N/A N/A
M M N M M M M M M M M M M
Latest Chg 5'385 839 2'077 (13) 500 999 (1'032) 31 (140) 71 (4'221) 21 392
Target Price 1'050 900 900 800 900 890 875 910 #N/A N/A 1'000 #N/A N/A 1'100 #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 30.07.2013 31.12.2012 30.08.2013 16.10.2013 30.04.2013 30.09.2013 30.06.2013 28.06.2013 30.08.2013 28.06.2013 31.08.2012 31.12.2012 30.04.2013 30.06.2013 30.06.2013
Date 6 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type Corporation n/a n/a n/a Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 14.10.2013 23.09.2013 20.09.2013 18.09.2013 27.08.2013 26.08.2013 09.07.2013 05.07.2013 05.07.2013 18.06.2013 06.06.2013 07.05.2013 13.12.2012
23.10.2013
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 (10/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 8.39 134'560.00 12.25 -3.92% 46.05% 88.54% 326.0 3'993.07 322.00 0.0 24.0 654.00 3'629.07
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 o-12
1.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.14 175.02 33.52% 21.14% 1.139 13 4.000 749'681 885'033 1'025'292 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 207.0 252.6 18.01x 15.57x 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
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 |
23.10.2013
OC Oerlikon Corp AG Holdings By:
All
Holder Name VEKSELBERG VIKTOR BLACKROCK NORGES BANK CREDIT SUISSE AG UBS AG PICTET FUNDS SWISSCANTO FONDSLEIT LOMBARD ODIER ASSET DEUTSCHE BANK AG VONTOBEL ASSET MANAG VANGUARD GROUP INC SCHRODER INVESTMENT BARING FUND MANAGERS CAZENOVE UNIT TRUST OC OERLIKON CORP IST FUND MANAGERS DIMENSIONAL FUND ADV PRINCIPAL FINANCIAL JPMORGAN CHASE & CO ACATIS
Firm Name Berenberg Bank AlphaValue Bank Vontobel AG Main First Bank AG Helvea Bank am Bellevue Mirabaud Securities Zuercher Kantonalbank 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 n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios
Analyst BENJAMIN GLAESER PIERRE-YVES GAUTHIER MICHAEL FOETH MICHAEL INAUEN RETO AMSTALDEN ALESSANDRO FOLETTI THOMAS BAUMANN ARMIN RECHBERGER 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 ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG
Recommendation buy add buy outperform hold hold neutral outperform outperform buy hold sell buy
Amt Held 149'435'408 16'302'778 6'219'474 5'866'163 4'891'643 4'774'846 2'405'599 1'664'510 1'327'958 1'310'000 1'059'720 1'041'586 1'030'840 922'120 902'248 901'657 730'374 715'128 634'281 625'000
% Out 45.84 5 1.91 1.8 1.5 1.46 0.74 0.51 0.41 0.4 0.33 0.32 0.32 0.28 0.28 0.28 0.22 0.22 0.19 0.19
Weighting
Change 5 4 5 5 3 3 3 5 5 5 3 1 5
M M M N M M N M M M M M M
Latest Chg 677'627 (34'021) (9'829) (39'286) 66'680 942'382 (4'566) 260'000 27'713 213'350 4'414 133'852 4'816 560'948 (95'884) (220'506)
Target Price 15 14 15 14 13 12 13 #N/A N/A 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 16.10.2013 31.12.2012 30.07.2013 28.06.2013 30.06.2013 30.04.2013 31.08.2013 31.08.2013 30.04.2013 30.09.2013 31.05.2013 30.06.2013 28.02.2013 31.12.2012 31.05.2013 31.07.2013 31.08.2013 31.07.2013 28.03.2013
Date Not Provided 6 month Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month
Inst Type n/a 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 Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 18.10.2013 17.10.2013 02.10.2013 09.09.2013 06.09.2013 03.09.2013 28.08.2013 27.08.2013 07.08.2013 07.08.2013 06.08.2013 06.06.2013 13.03.2013
23.10.2013
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 (26.10.2012) Daily Volume Current Price (10/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 56.89 20'984.00 73.3 -17.15% 28.84% 53.22% 64.3 4'712.22 199.40 0.0 33.4 253.60 4'691.32
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 n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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
100 90 80 70 60 50 40 30 20 10 0 o-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 24.26 26.41% 12.50% 12 3.167 87'565 98'203 112'287 FY+2
12/13 Y 12/14 Y 9'965.0 10'870.6 0.46x 0.41x 357.7 405.0 13.11x 11.58x 207.8 231.8 22.70x 20.42x 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 o-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 |
23.10.2013
DKSH Holding AG Holdings By:
All
Holder Name DIETHELM KELLER HOLD FFP INVEST SAS FREY RAINER-MARC CAPITAL GROUP BLACKROCK WOLLE JOERG WOLFGANG MATTHEWS INTERNATION CAPITAL GROUP COMPAN CREDIT SUISSE AG RUFFER LLP FIL LIMITED VIRTUS INVESTMENT AD DANSKE INVEST A/S PICTET FUNDS UBS AG VANGUARD GROUP INC LOMBARD ODIER ASSET TSERING GONPO WASATCH ADVISORS INC VONTOBEL ASSET MANAG
Firm Name Bank Vontobel AG Credit Suisse EVA Dimensions Kepler Cheuvreux Helvea Zuercher Kantonalbank 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 n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst JEAN-PHILIPPE BERTSCHY ANDY GROBLER TIMOTHY STANISH BEAT KEISER CHRISTIAN BURGER MARCO STRITTMATTER ALAIN-SEBASTIAN OBERHUBER ANDY CHU SIMON MEZZANOTTE PETER WILLIAMSON RAJESH KUMAR WILLIAM VANDERPUMP
Source EXCH EXCH EXCH Co File ULT-AGG Co File MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG Co File MF-AGG MF-AGG
Recommendation hold neutral hold hold hold market perform outperform hold hold buy underweight neutral
Amt Held 29'267'730 3'820'000 2'509'666 2'412'996 1'371'208 1'318'810 1'219'665 851'629 699'790 394'500 390'473 378'230 337'737 317'786 285'015 278'373 252'930 236'176 214'293 212'908
% Out 45.53 5.94 3.9 3.75 2.13 2.05 1.9 1.32 1.09 0.61 0.61 0.59 0.53 0.49 0.44 0.43 0.39 0.37 0.33 0.33
Weighting
Change 3 3 3 3 3 3 5 3 3 5 1 3
M M N M M M M M M M N M
Latest Chg (8'721'650) (76'729) 668'787 (93'654) 47'787 116'707 154'577 337'737 9'899 30'456 28'444 100 119'605 124'869
Target Price 75 83 #N/A N/A 81 78 #N/A N/A 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 31.12.2012 16.10.2013 31.12.2012 28.06.2013 30.09.2013 30.07.2013 28.03.2013 28.02.2013 28.06.2013 30.09.2013 31.07.2013 31.08.2013 30.09.2013 31.08.2013 31.12.2012 30.06.2013 30.04.2013
Date Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month
Inst Type Corporation Corporation n/a Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor
Date 26.09.2013 21.08.2013 20.08.2013 16.08.2013 15.08.2013 14.08.2013 14.08.2013 13.08.2013 13.08.2013 24.04.2013 22.04.2013 13.03.2013
23.10.2013
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
12/2012 06/yy 71.30 60.25 2'092.00 70.75 -0.77% 17.43% 99.09% 77.2 6'009.23 4'022.50 0.0 8'781.4 2'050.40 18'015.73
.3 M
30
.2 M
20 .1 M
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.5 M
60 40
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 o-13
1.07 37.40 16.91% 17.38% 1.068 7 3.714 45'545 66'757 60'022 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 492.0 557.0 35.22x 30.48x 348.0 489.0 51.79x 36.86x 333.5 460.0 16.04x 12.86x 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
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 |
23.10.2013
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 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 EXCH 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 1'351'855 892'349 575'006 508'330 447'872 297'800 295'881 251'177 227'651 216'654 208'884 161'612 121'229 111'274 83'000 57'310 50'000
% Out 50.9 12.42 8.9 1.75 1.16 0.74 0.66 0.58 0.39 0.38 0.33 0.29 0.28 0.27 0.21 0.16 0.14 0.11 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 (8'411) 5'828 (21'773) 18'896 (1'609) (6'073) (106) 62'936 (6'000) -
Target Price 75 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 08.10.2013 Holding Company 14.03.2013 Bank 30.06.2013 Hedge Fund Manager 31.03.2013 Investment Advisor 31.12.2012 Government 30.07.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Hedge Fund Manager 12.03.2012 Investment Advisor 30.09.2013 Investment Advisor 16.10.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 n/a 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 30.09.2013 Investment Advisor 28.06.2013 Investment Advisor
Date 6 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided
Date 17.10.2013 16.08.2013 05.08.2013 01.08.2013 31.07.2013 31.07.2013 17.06.2013 06.06.2013
23.10.2013
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 (16.11.2012) Daily Volume Current Price (10/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 508.50 386.75 1'327.00 500 -1.67% 29.28% 95.07% 6.1 3'070.19 1'354.22 0.0 0.0 368.71 4'156.22
31.12.2008 855.1 3.14x 421.0 6.37x 121.3 12.61x
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 o-12
n-12
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.75 3.61 29.41% 20.92% 0.748 18 3.833 6'721 8'506 10'060 FY+2
12/13 Y 12/14 Y 971.3 985.7 4.12x 3.98x 523.1 524.4 7.96x 7.94x 132.5 203.1 20.04x 15.33x 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
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 Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.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 |
23.10.2013
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 CREDIT SUISSE AG SWISSCANTO FONDSLEIT BLACKROCK FRANK RUSSELL TRUST MIRABAUD ASSET MANAG CAPITAL GROUP COMPAN VONTOBEL 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 n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a 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 ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-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 59'471 57'404 52'700 50'607 46'137 45'009 42'189 36'922 36'300 35'400 33'920
% Out 33.33 5.58 5.04 3.66 3.02 2.99 2.85 1.3 1.24 0.97 0.93 0.86 0.82 0.75 0.73 0.69 0.6 0.59 0.58 0.55
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 1'018 (700) (1'097) (652) (946) (3'746) 5'000 400
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 31.07.2013 30.06.2013 30.08.2013 28.06.2013 30.07.2013 30.04.2013 16.10.2013 31.05.2012 30.06.2013 30.06.2013 30.04.2013
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 Investment Advisor Investment Advisor Investment Advisor Government Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor 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
23.10.2013
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 (27.03.2013) Daily Volume Current Price (10/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 82.00 2'968.00 133.6 -7.73% 62.93% 78.98% 23.8 3'173.00 1.87 0.0 9.2 393.06 2'851.99
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40 20 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-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
0.75 9.82 54.93% 46.84% 0.746 23 2.261 27'248 31'700 39'165 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 7'243.2 7'567.8 1'777.2 1'791.0 0.39x 0.37x 1.55x 1.53x 167.1 206.8 45.9 38.5 17.07x 13.79x 15.95x 15.52x 80.7 108.2 23.2 19.4 38.84x 28.55x 34.39x 32.12x 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
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 |
23.10.2013
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 CREDIT SUISSE AG SWISSCANTO FONDSLEIT PANALPINA WELTTRANSP VANGUARD GROUP INC HOTTINGER CAPITAL CO PICTET FUNDS ERIE INSURANCE GROUP UBS AG AMERIPRISE FINANCIAL BRANDES INVESTMENT P RIBAR MONIKA DEKABANK DEUTSCHE GI FIL LIMITED
Firm Name HSBC Helvea Stifel Bank Vontobel AG Thompson, Davis & Company Deutsche Bank EVA Dimensions Macquarie Main First Bank AG Kepler Cheuvreux RBC Capital Markets UBS Morgan Stanley Bank am Bellevue Cantor Fitzgerald Nomura Credit Suisse Zuercher Kantonalbank Goldman Sachs Davy Barclays
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 n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a
Analyst JULIA WINARSO CHRISTIAN BURGER DAVID G ROSS MICHAEL FOETH DAVID P CAMPBELL JOSE FRANCISCO RUIZ SOLERA TIMOTHY STANISH ROBERT JOYNSON TOBIAS SITTIG BEAT KEISER DAMIAN BREWER TORSTEN WYSS PENNY BUTCHER ROLF KUNZ ROBIN BYDE 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 Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG Co File MF-AGG ULT-AGG
Recommendation underweight sell hold hold hold hold hold underperform underperform hold sector perform neutral Overwt/In-Line hold sell reduce underperform market perform neutral/neutral underperform equalweight
Amt Held 10'910'750 2'842'875 2'357'490 1'263'500 475'224 433'200 194'550 122'271 120'569 99'750 87'402 75'600 68'703 67'419 63'358 45'362 36'291 35'596 33'325 33'003
% Out 45.94 11.97 9.93 5.32 2 1.82 0.82 0.51 0.51 0.42 0.37 0.32 0.29 0.28 0.27 0.19 0.15 0.15 0.14 0.14
Weighting
Change 1 1 3 3 3 3 3 1 1 3 3 3 5 3 1 2 1 3 3 1 3
M M M M M M U M M M M M M M M M M U M N M
Latest Chg (37'138) 34'300 (2'340) 9'707 (1'937) 6'535 75'600 (13'391) 1'537 (688) (16'925) (108) (129'754)
Target Price 135 125 #N/A N/A 130 138 120 #N/A N/A 110 140 119 125 130 150 118 100 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 30.07.2013 30.04.2013 31.12.2012 30.09.2013 30.06.2013 30.06.2013 30.06.2013 28.06.2013 30.08.2013 31.08.2013 31.12.2012 28.12.2012 30.04.2013
Date Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month 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 Corporation Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Investment Advisor n/a Bank Investment Advisor
Date 18.10.2013 16.10.2013 15.10.2013 09.10.2013 08.10.2013 03.10.2013 26.09.2013 10.09.2013 02.09.2013 05.08.2013 01.08.2013 31.07.2013 30.07.2013 30.07.2013 30.07.2013 29.07.2013 26.07.2013 26.07.2013 10.06.2013 25.01.2013 09.01.2013
23.10.2013
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 (22.10.2013) 52-Week Low (21.11.2012) Daily Volume Current Price (10/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 15.55 6.94 42'750.00 15.35 -1.29% 121.05% 98.26% 123.8 1'900.09 99.51 0.0 0.0 154.94 1'487.84
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 o-13
1.48 104.94 88.87% 102.01% 1.481 23 2.000 378'574 292'083 373'394 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 570.3 592.0 126.2 152.7 2.58x 2.41x 11.78x 9.69x 96.8 109.7 20.6 25.4 15.38x 13.56x 15.48x 15.14x 48.0 56.0 8.4 15.2 31.88x 27.22x 30.85x 30.11x 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 |
23.10.2013
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 CAPITAL GROUP COMPAN MASON STREET ADVISOR SWISSCANTO FONDSLEIT 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 n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Firm Name
Analyst
Morgan Stanley Goldman Sachs Credit Suisse Sanford C. Bernstein & Co Exane BNP Paribas JPMorgan Jefferies Commerzbank Corporates & Markets Bank am Bellevue Main First Bank AG Berenberg Bank UBS Zuercher Kantonalbank Bank Vontobel AG Kepler Cheuvreux Barclays EVA Dimensions Deutsche Bank HSBC S&P Capital IQ Northcoast Research
MICHAEL K JUNGLING VERONIKA DUBAJOVA CHRISTOPH GRETLER LISA BEDELL CLIVE JULIEN DORMOIS DAVID J ADLINGTON INGEBORG OIE OLIVER METZGER GINA FRANCIOLI STEPHAN VOLLERT TOM JONES MARTIN WALES SIBYLLE BISCHOFBERGER FRICK CARLA BAENZIGER MAJA PATAKI ALEXANDER KLEBAN TIMOTHY STANISH YI-DAN WANG HENDRIK LOFRUTHE JACOB THRANE EDWIN SNYDER
Source Co File ULT-AGG ULT-AGG ULT-AGG Co File EXCH ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG Co File MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation Underwt/Attractive Sell/Neutral neutral outperform underperform underweight hold hold hold underperform buy sell underperform hold reduce underweight sell sell underweight sell sell
Amt Held 12'626'019 12'531'783 12'173'592 9'820'991 3'961'104 3'768'834 2'420'445 2'390'807 2'183'120 2'029'700 1'538'091 1'350'000 1'135'410 1'124'179 981'139 965'000 829'679 667'340 568'017 464'892
% Out 10.2 10.12 9.83 7.93 3.2 3.04 1.96 1.93 1.76 1.64 1.24 1.09 0.92 0.91 0.79 0.78 0.67 0.54 0.46 0.38
Weighting
Change 1 1 3 5 1 1 3 3 3 1 5 1 1 3 2 1 1 1 1 1 1
M M M M M M M M M M M M M M M M D M M D M
Latest Chg 5'144'302 94'643 (78'823) 108'056 29'700 214'244 (578'990) (239'714) (318'000) 26'361 (4'585) 464'892
Target Price 9 12 14 17 10 10 13 13 12 11 16 11 #N/A N/A 15 10 7 #N/A N/A 7 12 13 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 17.10.2013 Investment Advisor 22.07.2013 Government 31.12.2012 Other 05.02.2013 Government 30.07.2013 Investment Advisor 30.09.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 28.03.2013 Investment Advisor 28.03.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.12.2012 Unclassified 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor
Date 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month 6 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month
Date 15.10.2013 14.10.2013 14.10.2013 11.10.2013 10.10.2013 08.10.2013 13.09.2013 09.09.2013 06.09.2013 30.08.2013 29.08.2013 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 24.07.2013
23.10.2013
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 (23.10.2013) 52-Week Low (24.10.2012) Daily Volume Current Price (10/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 244.30 163.30 4'323.00 243 -0.53% 48.81% 98.61% 10.3 2'490.75 499.70 0.0 35.4 480.30 2'690.95
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
1.12 8.31 49.88% 38.22% 1.122 12 3.667 15'381 11'203 11'597 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/12 Q4 03/13 Q1 2'695.7 2'798.3 575.0 669.3 0.93x 0.87x 330.5 351.5 8.15x 7.66x 169.6 182.9 67.4 14.06x 13.04x 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
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 |
23.10.2013
Bucher Industries AG Holdings By:
All
Holder Name HAUSER MICHAEL BUCHER INDUSTRIES AG HAUSER ANITA BLACKROCK NORGES BANK UBS AG SARASIN SWISSCANTO FONDSLEIT HARRIS ASSOCIATES LP PICTET FUNDS IST FUND MANAGERS VONTOBEL ASSET MANAG LOMBARD ODIER ASSET CREDIT SUISSE AG NEW JERSEY DIVISION MOSIMANN PHILIP NEUBERGER BERMAN LLC SCHRODER INVESTMENT ODIN FORVALTNING AS JULIUS BAER MULTICOO
Firm Name Berenberg Bank Helvea Goldman Sachs Main First Bank AG Bank am Bellevue UBS Kepler Cheuvreux Credit Suisse Mirabaud Securities Bank Vontobel AG EVA Dimensions Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst FELIX WIENEN STEFAN GAECHTER ESHAN TOORABALLY TOBIAS FAHRENHOLZ MICHAEL ROOST ANDRE RUDOLF VON ROHR CHRISTOPHER LADNER PATRICK LAAGER THOMAS BAUMANN FABIAN HAECKI TIMOTHY STANISH ARMIN RECHBERGER
Source Co File Co File Co File ULT-AGG EXCH ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold buy neutral/neutral underperform hold neutral buy neutral buy hold overweight outperform
Amt Held 604'008 465'073 438'779 339'539 307'917 190'684 118'600 107'191 100'520 80'591 80'115 79'653 62'759 62'708 60'000 52'478 51'016 49'020 46'069 43'956
% Out 5.89 4.54 4.28 3.31 3 1.86 1.16 1.05 0.98 0.79 0.78 0.78 0.61 0.61 0.59 0.51 0.5 0.48 0.45 0.43
Weighting
Change 3 5 3 1 3 3 5 3 5 3 5 5
M M M M M M M M M M M U
Latest Chg (87) (2'294) (3'399) 396 (3'972) (33'541) 4'141 13'317 990 38'558 860
Target Price 240 265 260 235 238 240 270 230 270 255 #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 n/a 16.10.2013 Investment Advisor 08.08.2013 Government 31.08.2013 Investment Advisor 30.04.2013 Unclassified 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 31.08.2013 Investment Advisor 30.07.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 31.12.2012 n/a 31.07.2013 Investment Advisor 31.12.2012 Investment Advisor 30.09.2013 Investment Advisor 28.06.2013 Investment Advisor
Date Not Provided 12 month 6 month 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided
Date 17.10.2013 16.10.2013 14.10.2013 05.08.2013 31.07.2013 31.07.2013 31.07.2013 30.07.2013 30.07.2013 30.07.2013 06.06.2013 14.03.2013
23.10.2013
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 (10/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 412.25 338.25 705.00 399 -3.21% 17.96% 80.41% 3.8 1'522.20 86.10 0.0 0.9 142.30 1'466.90
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
150 100
.0 M
50
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
0.76 3.52 13.54% 2.97% 0.763 7 3.571 8'856 9'304 8'478 FY+2
06/14 Y 06/15 Y 983.4 1'016.8 1.45x 1.36x 157.0 169.8 9.35x 8.64x 89.8 98.8 16.84x 15.30x 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 o-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 |
23.10.2013
Kaba Holding AG Holdings By:
All
Holder Name HARRIS ASSOCIATES LP NG KIN SHEK PICTET FUNDS COLLEGE RETIREMENT E BLACKROCK 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 NEUBERGER BERMAN LLC JULIUS BAER MULTICOO KABA HOLDING AG ROYCE AND ASSOCIATES
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 Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst TOBIAS FAHRENHOLZ PATRICK LAAGER STEFAN GAECHTER TIMOTHY STANISH ANDY SCHNYDER TORSTEN WYSS ANDREAS MUELLER
Source Co File EXCH ULT-AGG EXCH ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG Co File MF-AGG
Recommendation outperform neutral hold overweight hold neutral market perform
Amt Held 114'812 112'815 110'820 101'785 97'550 93'398 79'444 65'800 51'430 35'844 34'108 29'107 25'782 25'500 23'311 19'100 18'965 15'684 13'620 13'430
% Out 3.01 2.96 2.9 2.67 2.56 2.45 2.08 1.72 1.35 0.94 0.89 0.76 0.68 0.67 0.61 0.5 0.5 0.41 0.36 0.35
Weighting
Change 5 3 3 5 3 3 3
M M M U M D D
Latest Chg (60'274) (2'170) (15'539) 628 (1'079) 695 (2'340) (1'452) (1'100) 824 200 365 (800) 4'680
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 30.06.2013 27.07.2009 30.06.2013 08.10.2009 16.10.2013 31.12.2012 28.06.2013 30.04.2013 30.04.2013 30.06.2013 30.07.2013 31.08.2013 31.05.2013 30.04.2013 30.09.2013 30.08.2013 31.07.2013 28.06.2013 30.06.2013 30.06.2013
Date 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided
Inst Type Investment Advisor n/a Investment Advisor Other Investment Advisor Government Investment Advisor Unclassified Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor
Date 23.09.2013 16.09.2013 16.09.2013 20.08.2013 23.04.2013 18.03.2013 13.03.2013
23.10.2013
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 (10/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 6'610.00 172.4 -5.27% 76.10% 86.92% 15.7 2'702.64 0.06 0.0 0.0 146.74 2'577.93
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.6 M .5 M .4 M .3 M .2 M .1 M
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 778.7 3.59x 101.0 27.70x 8.1 356.73x
200 180 160 140 120 100 80 60 40 20 0 o-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
31.12.2012 686.3 2.31x 95.6 16.56x 36.4 47.46x
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
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 o-13
1.00 7.55 60.98% 58.82% 0.997 21 2.905 23'472 32'764 40'461 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 681.4 701.6 178.8 175.8 3.71x 3.50x 151.1 170.3 17.05x 15.13x 106.0 122.0 24.24x 21.55x 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 |
23.10.2013
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 OPPENHEIMERFUNDS INC PICTET FUNDS BLACKROCK SWISSCANTO FONDSLEIT ALLIANZ ASSET MANAGE JULIUS BAER MULTICOO VANGUARD GROUP INC
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 n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a
Firm Name
Analyst
Goldman Sachs Credit Suisse Sanford C. Bernstein & Co Bank Vontobel AG Bank am Bellevue HSBC Main First Bank AG Morgan Stanley Jefferies Commerzbank Corporates & Markets Exane BNP Paribas Zuercher Kantonalbank Berenberg Bank Kepler Cheuvreux Barclays Northcoast Research Deutsche Bank UBS EVA Dimensions
VERONIKA DUBAJOVA CHRISTOPH GRETLER LISA BEDELL CLIVE CARLA BAENZIGER GINA FRANCIOLI HENDRIK LOFRUTHE STEPHAN VOLLERT MICHAEL K JUNGLING INGEBORG OIE OLIVER METZGER JULIEN DORMOIS SIBYLLE BISCHOFBERGER FRICK TOM JONES MAJA PATAKI 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-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation Sell/Neutral outperform outperform hold hold neutral underperform Underwt/Attractive hold reduce underperform market perform buy reduce underweight neutral buy neutral sell
Amt Held 2'712'936 2'165'138 1'912'533 1'579'616 767'700 533'001 474'035 465'447 461'120 215'259 192'265 173'864 125'454 63'087 59'290 59'080 56'667 52'200 44'492 44'428
% Out 17.31 13.81 12.2 10.08 4.9 3.4 3.02 2.97 2.94 1.37 1.23 1.11 0.8 0.4 0.38 0.38 0.36 0.33 0.28 0.28
Weighting
Change 1 5 5 3 3 3 1 1 3 2 1 3 5 2 1 3 5 3 1
M M M M M M M M M M M U M M M M M M M
Latest Chg (1'566'749) 1'084'312 (4'939) 6'961 (3'126) (1'228) (6'184) 5'593 (4'202) 6'600 109
Target Price 134 187 205 183 150 170 130 123 165 145 145 #N/A N/A 190 130 127 #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 30.07.2013 28.06.2013 31.07.2013 30.06.2013 16.10.2013 30.04.2013 30.06.2013 28.06.2013 30.09.2013
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 6 month Not Provided Not Provided Not Provided Not Provided 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 14.10.2013 14.10.2013 11.10.2013 09.10.2013 07.10.2013 07.10.2013 07.10.2013 17.09.2013 13.09.2013 09.09.2013 05.09.2013 22.08.2013 21.08.2013 21.08.2013 21.08.2013 21.08.2013 20.08.2013 26.07.2013 06.06.2013
23.10.2013
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 (23.10.2012) Daily Volume Current Price (10/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 22.10.2013 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 13.42 411'581.00 23 -11.03% 71.33% 76.66% 72.0 1'656.53 215.84 0.0 0.0 117.73 2'049.44
.8 M .6 M
10
.4 M 5 0 o-12
.2 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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% 6.66% 16.02% 10.47% 0.53% 68.3% 30.3% 17.2% 5.4% 1.27 1.27 23.91% 55.81% 1.89 -
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 o-13
1.31 62.12 67.01% 45.61% 1.307 17 3.588 296'572 365'108 327'125 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 471.9 508.2 144.0 112.0 4.09x 3.70x 13.72x 16.67x 140.3 160.1 56.3 27.0 14.52x 12.72x 13.12x 12.32x 70.8 83.8 39.2 11.2 22.33x 19.17x 19.62x 18.36x 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
15.41 14.62 1.43 1.85 55.8% 35.8% 0.53 33.00 193.17 -
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 |
23.10.2013
Temenos Group AG Holdings By:
All
Holder Name OPPENHEIMERFUNDS INC MASSACHUSETTS MUTUAL 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 Main First Bank AG Barclays Exane BNP Paribas Zuercher Kantonalbank Bankhaus Metzler EVA Dimensions Baader Bank Credit Suisse Bryan Garnier & Cie Goldman Sachs Morgan Stanley Bank am Bellevue Mirabaud Securities Berenberg Bank Bank Vontobel AG UBS Kepler Cheuvreux
Portfolio Name Multiple Portfolios #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 n/a n/a n/a Multiple Portfolios n/a n/a n/a
Analyst CHANDRAMOULI SRIRAMAN GERARDUS VOS BRICE PRUNAS ANDREAS MUELLER ULRICH TRABERT ANDREW S ZAMFOTIS KNUT WOLLER FELIX REMMERS GREGORY RAMIREZ MOHAMMED MOAWALLA ADAM WOOD SANDRA DIETSCHY MARK DIETHELM DAUD KHAN TAKIS SPILIOPOULOS MICHAEL BRIEST XAVIER CAROEN
Source MF-AGG EXCH 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 outperform overweight outperform outperform sell hold sell underperform buy neutral/attractive Overwt/In-Line hold neutral sell buy buy buy
Amt Held 6'846'210 4'897'305 3'722'992 3'638'595 3'618'030 2'315'438 2'284'432 2'189'949 2'177'404 2'170'741 2'038'000 1'875'000 1'464'233 1'397'753 1'331'523 1'083'505 1'005'500 975'000 948'495 929'982
% Out 9.51 6.8 5.17 5.05 5.02 3.21 3.17 3.04 3.02 3.01 2.83 2.6 2.03 1.94 1.85 1.5 1.4 1.35 1.32 1.29
Weighting
Change 5 5 5 5 1 3 1 1 5 3 5 3 3 1 5 5 5
M M M M M U M N M M M M D M M M M
Latest Chg 137'240 (2'273'615) 1'167'530 956 (94'634) (1'254'000) (12'866) 62'291 7'394 (6'000) (98'000) 105'000 (10'682) -
Target Price 28 27 25 #N/A N/A 17 #N/A N/A 16 18 28 32 24 26 25 18 31 27 27
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 14.10.2013 Insurance Company 27.03.2013 Private Equity 27.03.2013 Investment Advisor 08.08.2013 Corporation 16.10.2013 Investment Advisor 28.06.2013 Investment Advisor 27.03.2013 Investment Advisor 30.07.2013 Investment Advisor 27.03.2013 Investment Advisor 08.03.2012 Investment Advisor 16.04.2013 Other 30.09.2013 Investment Advisor 30.06.2013 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 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided 6 month 12 month 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided
Date 16.10.2013 15.10.2013 10.10.2013 07.10.2013 04.10.2013 04.10.2013 30.09.2013 26.09.2013 25.09.2013 11.09.2013 04.09.2013 03.09.2013 13.08.2013 30.07.2013 30.07.2013 29.07.2013 29.07.2013
23.10.2013
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 1'922.00 490.75 -10.62% 10.28% 46.38% 8.6 4'223.49 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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
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 (10/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 o-13
0.68 2.81 5.07% 7.40% 0.679 7 3.000 7'977 6'650 6'504 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 14.32x 13.85x 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 |
23.10.2013
Banque Cantonale Vaudoise Holdings By:
All
Holder Name CANTON OF VAUD UBS AG NORGES BANK CREDIT SUISSE AG THORNBURG INVESTMENT BLACKROCK VANGUARD GROUP INC SCHRODER INVESTMENT JUPITER ASSET MANAGE SWISSCANTO FONDSLEIT PICTET FUNDS NEW JERSEY DIVISION BNP PARIBAS VONTOBEL ASSET MANAG SCHRODER INVESTMENT PARVEST INVESTMENT M SARASIN KIENER PASCAL STEIMER OLIVIER PUTNAM INVESTMENT MA
Firm Name Helvea Main First Bank AG Bank am Bellevue Zuercher Kantonalbank Bank Vontobel AG EVA Dimensions UBS
Portfolio Name n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios
Analyst TIM DAWSON KILIAN MAIER MARC DEUSTER ANDREAS VENDITTI TERESA NIELSEN DOUG WALTERS DANIELE BRUPBACHER
Source Co File ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG Co File Co File MF-AGG
Recommendation buy outperform hold market perform hold underweight sell
Amt Held 5'766'154 90'430 87'516 52'932 44'400 41'246 37'364 32'073 28'000 27'357 25'286 24'618 18'087 16'900 16'170 11'520 9'201 8'355 8'074 6'778
% Out 67 1.05 1.02 0.62 0.52 0.48 0.43 0.37 0.33 0.32 0.29 0.29 0.21 0.2 0.19 0.13 0.11 0.1 0.09 0.08
Weighting
Change 5 5 3 3 3 1 1
M M M M M M N
Latest Chg 7'616 1'141 4'849 2'826 1'235 12'000 (489) 498 (209) (1'200) 740 (998)
Target Price 519 500 490 #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 28.06.2013 Investment Advisor 31.12.2012 Government 30.07.2013 Investment Advisor 31.08.2013 Investment Advisor 16.10.2013 Investment Advisor 30.09.2013 Investment Advisor 30.08.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 31.05.2013 Unclassified 30.04.2013 Investment Advisor 28.09.2012 Investment Advisor 31.05.2013 Investment Advisor 31.05.2013 Unclassified 31.12.2012 n/a 31.12.2012 n/a 30.06.2013 Investment Advisor
Date 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month
Date 11.10.2013 18.09.2013 10.09.2013 23.08.2013 23.08.2013 06.06.2013 07.03.2013
23.10.2013
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 (10/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 3'262.00 84.85 -15.71% 10.34% 37.04% 15.8 1'339.99 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -3.36% 1.36% 0.631 3 3.667 10'988 14'355 15'214 FY+2
12/13 Y 12/14 Y 386.5 373.0 94.3 101.6 14.15x 13.11x 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 o-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 |
23.10.2013
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 SWISSCANTO ANLAGESTI
Firm Name EVA Dimensions Main First Bank AG Zuercher Kantonalbank
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 DOUG WALTERS KILIAN MAIER ANDREAS BRUN
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 hold outperform market perform
Amt Held 503'670 482'652 475'013 145'350 143'066 96'955 70'036 64'825 53'000 50'137 39'739 36'272 31'598 27'445 26'149 23'444 19'638 16'576 15'430 12'840
% Out 3.19 3.06 3.01 0.92 0.91 0.61 0.44 0.41 0.34 0.32 0.25 0.23 0.2 0.17 0.17 0.15 0.12 0.1 0.1 0.08
Weighting
Change 3 5 3
U M N
Latest Chg 224 11'167 5'470 (1'176) 82 (707) 1'267 (368)
Target Price #N/A N/A 100 #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 30.07.2013 30.09.2013 31.07.2013 30.06.2013 30.04.2013 16.10.2013 30.04.2013 31.12.2010 31.12.2010 31.12.2010 31.12.2010 17.10.2013 31.12.2010 31.12.2010 31.12.2010 30.04.2013
Date Not Provided 12 month Not Provided
Inst Type Investment Advisor Investment Advisor Government Corporation Investment Advisor Investment Advisor 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 17.10.2013 18.09.2013 12.08.2013
23.10.2013
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 (14.10.2013) 52-Week Low (07.11.2012) Daily Volume Current Price (10/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 374.75 237.31 360.00 372 -0.73% 56.76% 98.54% 3.7 1'487.40 233.54 0.0 8.1 334.55 1'294.00
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100 50 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-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
0.90 3.36 51.04% 37.26% 0.902 17 3.882 5'588 7'172 9'218 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 5'781.3 5'978.2 0.27x 0.24x 220.8 236.2 5.85x 5.47x 78.5 107.0 15.44x 12.51x 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
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 |
23.10.2013
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 LOMBARD ODIER ASSET CREDIT SUISSE AG BLACKROCK FIL LIMITED T ROWE PRICE ASSOCIA JULIUS BAER MULTICOO MIRABAUD ASSET MANAG LLB FONDSLEITUNG AG
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 Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Firm Name
Analyst
UBS AlphaValue Deutsche Bank Natixis Main First Bank AG Zuercher Kantonalbank Commerzbank Corporates & Markets Goldman Sachs Bank am Bellevue Bank Vontobel AG Exane BNP Paribas Helvea JPMorgan Kepler Cheuvreux EVA Dimensions Credit Suisse
ALEX BRIGNALL BERENICE LACROIX GEOF COLLYER GEOFFREY D'HALLUIN ALAIN-SEBASTIAN OBERHUBER MARCO STRITTMATTER JOHANNES BRAUN NICK EDELMAN ROLF KUNZ JEAN-PHILIPPE BERTSCHY MATTHIAS DESMARAIS CHRISTIAN BURGER JAAFAR MESTARI BEAT KEISER CRAIG STERLING PATRICK JNGLIN
Source Co File EXCH ULT-AGG ULT-AGG Co File MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation neutral reduce buy neutral outperform market perform buy Buy/Neutral buy buy neutral buy neutral buy sell neutral
Amt Held 757'704 257'149 218'853 162'641 107'742 97'020 91'095 74'797 73'959 64'369 59'083 52'322 35'000 33'661 28'638 25'976 23'657 22'531 20'400 18'000
% Out 20.21 6.86 5.84 4.34 2.87 2.59 2.43 2 1.97 1.72 1.58 1.4 0.93 0.9 0.76 0.69 0.63 0.6 0.54 0.48
Weighting
Change 3 2 5 3 5 3 5 5 5 5 3 5 3 5 1 3
M M M M M M M M M M M M M M D M
Latest Chg 3'273 53 10'300 510 6'653 (1'108) (2'184) 595 2'796 19'834 3'109 23'643 2'800 5'000
Target Price 365 353 410 370 450 #N/A N/A 460 410 425 420 330 410 350 385 #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 01.10.2013 30.06.2013 28.06.2013 31.12.2012 30.04.2013 30.09.2013 30.08.2013 31.12.2012 31.08.2013 30.04.2013 17.10.2013 31.08.2013 30.07.2013 16.10.2013 30.04.2013 30.06.2013 28.06.2013 30.06.2013 30.06.2013
Date 12 month 6 month 12 month Not Provided 12 month Not Provided 6 month 12 month Not Provided Not Provided Not Provided 12 month 9 month Not Provided Not Provided Not Provided
Inst Type Investment Advisor Other Investment Advisor Investment Advisor Other Investment Advisor 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 Investment Advisor
Date 17.10.2013 17.10.2013 04.10.2013 01.10.2013 17.09.2013 12.09.2013 05.09.2013 28.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 19.08.2013 06.08.2013 22.05.2013 25.03.2013
23.10.2013
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 (08.10.2013) Daily Volume Current Price (10/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 139.50 123.00 3'492.00 124.1 -11.04% 0.89% 13.94% 15.9 1'978.38 1'563.60 0.0 0.0 26.10 3'686.58
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40 20 0 o-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
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.53 15.30 -6.72% -8.44% 0.525 4 2.500 8'145 12'945 12'841 FY+2
12/13 Y 12/14 Y 278.0 289.3 12.90x 12.50x 191.3 203.7 19.28x 18.11x 122.0 135.0 16.89x 15.62x 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
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
n-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 o-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 |
23.10.2013
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 ZUERCHER KANTONALBAN
Firm Name Bank Vontobel AG UBS 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 STEFAN SCHUERMANN ANDRE RUDOLF VON ROHR 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 hold neutral sell market perform
Amt Held 6'737'352 603'490 445'814 377'520 223'408 176'726 173'216 152'430 144'767 99'505 91'734 89'534 80'892 36'897 28'506 25'943 15'727 15'496 14'300 12'500
% Out 42.26 3.79 2.8 2.37 1.4 1.11 1.09 0.96 0.91 0.62 0.58 0.56 0.51 0.23 0.18 0.16 0.1 0.1 0.09 0.08
Weighting
Change 3 3 1 3
M M M D
Latest Chg 382'059 (5'568) 1'250 956 (2'418) 3'824 939 6'962 (152) 1 (33'906) (2'100) 6'400
Target Price 135 135 #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 30.07.2013 31.12.2012 16.10.2013 31.07.2013 30.04.2013 30.04.2013 30.04.2013 30.09.2013 30.06.2013 30.06.2013 31.05.2013 31.07.2013 30.04.2013 31.07.2013 16.05.2012 30.04.2013 28.06.2013
Date Not Provided 12 month Not Provided Not Provided
Inst Type Other Investment Advisor Holding Company 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 Investment Advisor Holding Company Investment Advisor Investment Advisor
Date 07.10.2013 27.08.2013 06.06.2013 16.01.2013
23.10.2013
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 (15.10.2013) 52-Week Low (29.04.2013) Daily Volume Current Price (10/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 8.57 5.73 981'768.00 8.31 -3.03% 45.03% 81.34% 173.1 1'438.52 0.00 0.0 0.0 333.82 1'288.69
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 31.03.2009 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
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
31.03.2013 2'099.9 0.36x 75.5 9.88x (228.1) 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 o-13
0.51 140.55 6.77% 23.10% 0.515 18 3.000 1'087'524 956'382 1'124'652 FY+2
FQ+1
FQ+2
03/14 Y 03/15 Y 09/13 Q2 12/13 Q3 2'040.3 2'077.4 510.2 593.7 0.59x 0.56x 2.56x 2.07x 122.4 147.3 24.5 55.6 10.53x 8.75x 10.01x 9.17x 51.5 71.7 10.9 34.7 24.96x 19.11x 22.11x 19.72x 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
57.68 21.79 -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
02.10.2013
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 |
23.10.2013
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 LOMBARD ODIER ASSET DEUTSCHE BANK AG VALINOR MANAGEMENT L ROYCE AND ASSOCIATES SKANDIA FONDER AB COATUE MANAGEMENT LL VANGUARD GROUP INC
Firm Name JPMorgan AlphaValue Helvea Barclays UBS Avondale Partners LLC Goldman Sachs EVA Dimensions Raymond James Bank am Bellevue Exane BNP Paribas Mirabaud Securities Credit Suisse Morgan Stanley Bank Vontobel AG Pacific Crest Securities Wedge Partners S&P Capital IQ 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 Multiple Portfolios n/a VALINOR MANAGEMENT L ROYCE & ASSOCIATES L Multiple Portfolios COATUE MANAGEMENT LL n/a
Analyst PAUL T COSTER HEINZ STEFFEN STEFAN GAECHTER ANDREW M GARDINER JOERN IFFERT JOHN F BRIGHT ALEXANDER DUVAL ANDREW S ZAMFOTIS TAVIS C MCCOURT SANDRA DIETSCHY ALEXANDER PETERC MARK DIETHELM FELIX REMMERS ANDREW HUMPHREY MICHAEL FOETH ANDY HARGREAVES KIRK ADAMS ANGELO ZINO 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 MF-AGG ULT-AGG 13F 13F MF-AGG 13F ULT-AGG
Recommendation underweight reduce hold underweight neutral market underperform neutral/neutral overweight market perform hold outperform neutral neutral Equalwt/No Rating hold sector perform no rating system hold outperform
Amt Held 15'111'187 10'366'743 9'800'000 6'560'952 5'700'247 5'358'296 5'293'034 4'830'000 4'548'408 3'390'764 2'570'310 2'400'000 2'160'545 2'000'000 1'643'834 1'298'319 1'287'100 1'276'157 1'125'376 1'084'600
% Out 8.73 5.99 5.66 3.79 3.29 3.1 3.06 2.79 2.63 1.96 1.48 1.39 1.25 1.16 0.95 0.75 0.74 0.74 0.65 0.63
Weighting
Change
1 2 3 1 3 2 3 5 3 3 5 3 3 3 3 3 #N/A N/A 3 5
M M M M M M M D M M M N M M M M M U U
Latest Chg (25'743) (3'415'705) 462'446 1'789'440 2'442'153 (113'344) 15'284 900'000 (218'911) 409'275 291'799 861'526 (71'800) 541'398 734'057 60'915
Target Price 7 9 7 6 8 5 9 #N/A N/A #N/A N/A 7 9 7 6 7 8 #N/A N/A #N/A N/A 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 30.08.2013 Investment Advisor 30.06.2013 Investment Advisor 05.04.2013 Investment Advisor 25.04.2013 Government 06.08.2013 Investment Advisor 30.06.2013 Investment Advisor 30.07.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2012 Pension Fund (ERISA) 30.06.2013 Investment Advisor 31.08.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.03.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.09.2013 Investment Advisor
Date 12 month 6 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided
Date 17.10.2013 17.10.2013 16.10.2013 15.10.2013 10.10.2013 08.10.2013 11.09.2013 11.09.2013 04.09.2013 03.09.2013 02.09.2013 22.08.2013 29.07.2013 26.07.2013 26.07.2013 25.07.2013 09.07.2013 05.06.2013 23.05.2013
23.10.2013
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 (23.10.2012) Daily Volume Current Price (10/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 380.05 327.77 300.00 361 -5.01% 10.14% 63.56% 8.5 3'068.50 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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% 8.41% 2.33% 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 o-13
0.47 3.25 11.10% 10.93% 0.471 2 2.000 717 1'016 1'337 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 16.66x 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
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 |
23.10.2013
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 HURSCHLER MARCEL SWISSCANTO ANLAGESTI 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 n/a Multiple Portfolios 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 Co File MF-AGG 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 28'217 19'311 16'663 13'480 9'092 6'128 5'740 4'155 3'240 2'688 2'647 2'306 2'167 2'014 1'942 1'723 1'629 1'448 1'434
% Out 61.48 0.33 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 2'236 (347) (222) (16) 131 (75) 13 (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 30.07.2013 30.04.2013 28.06.2013 30.06.2013 28.09.2012 31.07.2013 31.12.2012 31.12.2012 31.12.2012 31.12.2012 30.04.2013 31.05.2013 31.12.2012 31.12.2012 28.06.2013 31.12.2012 31.12.2012 31.07.2013 30.04.2013
Date Not Provided Not Provided
Inst Type Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a Investment Advisor n/a Investment Advisor Investment Advisor n/a n/a Investment Advisor n/a n/a Investment Advisor Investment Advisor
Date 13.09.2013 21.08.2013
23.10.2013
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 (10/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 11.10.2013 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 215.38 185.10 763.00 190.1 -11.74% 2.70% 18.16% 6.2 1'181.37 1'062.91 0.0 3.5 97.65 2'238.18
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
0.55 5.58 -7.47% -9.33% 0.555 5 2.600 11'734 9'912 9'400 FY+2
12/13 Y 12/14 Y 123.7 121.0 18.16x 19.97x 87.5 90.0 25.62x 24.90x 53.0 53.7 21.43x 22.24x 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 o-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 |
23.10.2013
Mobimo Holding AG Holdings By:
All
Holder Name PENSIONSKASSE DES KA CREDIT SUISSE AG MIGROS COOPERATIVE A BLACKROCK NORGES BANK MEILI ALFRED SWISSCANTO FONDSLEIT UBS AG VANGUARD GROUP INC REICHMUTH & CO LEDERMANN URS DIMENSIONAL FUND ADV FIL LIMITED PICTET FUNDS MORGAN STANLEY IAM INDEPENDENT ASSE SARASIN ING INTERNATIONAL AD STATE STREET CORP KBC GROUP NV
Firm Name Bank Vontobel AG Kempen & Co EVA Dimensions UBS Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios 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
Analyst STEFAN SCHUERMANN ROBERT WOERDEMAN DOUG WALTERS ANDRE RUDOLF VON ROHR MARKUS WAEBER
Source Co File ULT-AGG Co File ULT-AGG MF-AGG EXCH MF-AGG ULT-AGG ULT-AGG EXCH Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold underweight underweight buy market perform
Amt Held 209'861 207'353 204'894 186'569 172'512 134'560 77'477 69'807 54'147 41'500 34'650 30'744 27'014 26'096 22'435 21'534 19'517 17'700 16'849 12'688
% Out 3.38 3.34 3.3 3 2.78 2.17 1.25 1.12 0.87 0.67 0.56 0.49 0.43 0.42 0.36 0.35 0.31 0.28 0.27 0.2
Weighting
Change 3 1 1 5 3
M M U M D
Latest Chg 7'825 277 (13'762) (1'138) (15'182) 1'845 545 4'172 (136) 666 80 6'500 300 -
Target Price 200 200 #N/A N/A 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 30.07.2013 31.12.2012 16.10.2013 31.12.2012 01.02.2011 30.04.2013 30.06.2013 30.09.2013 09.07.2010 31.12.2012 31.07.2013 30.04.2013 30.06.2013 30.06.2013 31.05.2013 31.05.2013 30.04.2013 17.10.2013 31.07.2013
Date Not Provided 12 month Not Provided 12 month Not Provided
Inst Type Other Investment Advisor Other Investment Advisor Government n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor
Date 07.10.2013 23.09.2013 28.08.2013 15.08.2013 16.01.2013
23.10.2013
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 (23.10.2012) Daily Volume Current Price (10/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 65.22 9'206.00 94.05 -9.04% 44.20% 76.16% 11.4 1'076.36 4.90 0.0 0.0 144.53 948.30
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 o-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
d-12
j-13
f-13 m-13
LTM 12/yy 405.9 2.10x 0.0 0.00x 40.6 21.60x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
.0 M o-13
0.51 10.10 42.75% 25.12% 0.513 9 4.111 16'389 21'883 23'040 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 397.6 435.6 2.31x 1.98x 67.3 76.0 14.11x 12.49x 44.4 52.9 23.23x 19.48x 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
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
n-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 |
23.10.2013
Tecan Group AG Holdings By:
All
Holder Name ING GROEP NV UBS AG PICTET FUNDS TECAN GROUP AG APG ALGEMENE PENSIOE 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 MIRABAUD ASSET MANAG SCHRODER INVESTMENT ODDO ASSET MANAGEMEN OPPENHEIMERFUNDS INC VAN LANSCHOT N.V.
Firm Name Berenberg Bank HSBC Bank am Bellevue Main First Bank AG Credit Suisse Bank Vontobel AG Zuercher Kantonalbank 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 n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst SCOTT BARDO JAN KEPPELER GINA FRANCIOLI STEPHAN VOLLERT CHRISTOPH GRETLER CARLA BAENZIGER SIBYLLE BISCHOFBERGER FRICK TIMOTHY STANISH IAN DOUGLAS-PENNANT
Source Co File ULT-AGG ULT-AGG Co File EXCH 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 ULT-AGG
Recommendation buy neutral hold outperform outperform hold market perform overweight buy
Amt Held 1'052'903 663'518 573'991 572'230 383'102 368'034 366'227 354'783 343'921 343'338 244'108 214'179 195'988 188'335 173'100 168'277 140'550 100'761 98'488 97'765
% Out 9.2 5.8 5.02 5 3.35 3.22 3.2 3.1 3.01 3 2.13 1.87 1.71 1.65 1.51 1.47 1.23 0.88 0.86 0.85
Weighting
Change 5 3 3 5 5 3 3 5 5
M M M M M M M U U
Latest Chg 1'831 6'189 26'922 (925) 30'231 214'179 (5'408) (9'242) 21'600 20'846 27'582 -
Target Price 110 98 84 120 105 104 #N/A N/A #N/A N/A 100
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 31.07.2013 Investment Advisor 29.08.2013 Investment Advisor 31.12.2012 Unclassified 30.09.2013 Pension Fund (ERISA) 30.07.2013 Investment Advisor 31.12.2012 Unclassified 31.12.2012 Government 12.04.2013 Investment Advisor 31.12.2012 Investment Advisor 17.10.2013 Investment Advisor 31.03.2013 Investment Advisor 30.04.2013 Investment Advisor 31.07.2013 Unclassified 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.08.2013 Investment Advisor 30.09.2012 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor
Date Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month
Date 18.10.2013 11.10.2013 10.10.2013 10.10.2013 09.10.2013 09.10.2013 12.09.2013 05.08.2013 08.03.2013
23.10.2013
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 (10/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 259.34 225.00 453.00 229.2 -11.62% 1.87% 8.74% 9.3 2'136.14 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
0.40 4.33 -5.85% -6.03% 0.404 1 1.000 1'127 1'512 1'596
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 |
23.10.2013
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 SWISSCANTO ANLAGESTI JONES HEWARD INVESTM IST FUND MANAGERS RIEBEN JUERG RUFER THOMAS RUEFENACHT HANSPETER WEHRLI RUDOLF ANDEREGG-DIETRICH KA GERBER STEFAN HOPF JOHANNES JULIUS BAER ASSET MA
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 n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios
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 Co File Co File Co File Co File Co File Co File Co File MF-AGG
Recommendation underweight
Amt Held 4'799'800 160'349 53'397 39'561 24'007 18'518 8'971 7'283 7'136 3'675 3'645 3'244 2'876 2'781 2'700 2'352 2'301 2'250 2'220 2'056
% Out 51.5 1.72 0.57 0.42 0.26 0.2 0.1 0.08 0.08 0.04 0.04 0.03 0.03 0.03 0.03 0.03 0.02 0.02 0.02 0.02
Weighting
Change 1
U
Latest Chg (766) 3'322 (240) (405) (1'115) (19) (105) 18 (54)
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 30.04.2013 30.07.2013 28.06.2013 30.06.2013 31.07.2013 31.12.2012 30.06.2013 30.04.2013 16.10.2013 31.05.2013 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.07.2013
Date Not Provided
Inst Type Government Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a n/a n/a n/a n/a n/a Investment Advisor
Date 11.10.2013
23.10.2013
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 (10/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 70.00 2335 -4.58% 49.78% 87.16% 0.6 1'436.03 21.20 0.0 0.0 105.69 1'359.90
.0 M
1000
.0 M
500 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 -
0.67 0.45 46.90% 36.06% 0.665 6 4.000 104 179 223 FY+2
12/13 Y 12/14 Y 481.8 521.4 2.80x 2.61x 103.4 113.2 13.15x 12.01x 69.6 77.1 20.49x 18.60x 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
-
-
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 |
23.10.2013
Belimo Holding AG Holdings By:
All
Holder Name GROUPE LINSI CAPITAL GROUP COMPAN RONER WERNER AMERIPRISE FINANCIAL THREADNEEDLE ASSET M MONTANARO ASSET MGMT SARASIN LOMBARD ODIER DARIER IST FUND MANAGERS PICTET FUNDS VONTOBEL ASSET MANAG LINSI WALTER LB SWISS INVESTMENT NORGES BANK CREDIT SUISSE AG UBS AG LOMBARD ODIER ASSET SWISSCANTO FONDSLEIT SCHRODER INVESTMENT BLACKROCK
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 n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios 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 ULT-AGG MF-AGG Co File MF-AGG MF-AGG ULT-AGG ULT-AGG MF-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 10'816 10'744 10'653 10'187 7'005 5'810 5'744 5'683 5'454 5'207 3'072 2'226
% Out 19.28 9.98 5.69 4.62 4.11 3.22 2.98 2.83 1.76 1.75 1.73 1.66 1.14 0.94 0.93 0.92 0.89 0.85 0.5 0.36
Weighting
Change 5 5 3 3 3 5
U M M M M M
Latest Chg (703) (9) 537 300 (1'150) 351 98 (1'650) 114 450 1'252
Target Price #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 31.07.2013 07.01.2013 31.08.2012 05.06.2013 31.05.2013 30.06.2013 30.04.2013 31.12.2012 28.03.2013 31.12.2012 30.07.2013 28.06.2013 31.08.2013 30.04.2013 31.12.2012 16.10.2013
Date Not Provided 12 month Not Provided Not Provided 12 month 12 month
Inst Type Other Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Government Investment Advisor Investment Advisor 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
23.10.2013
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 (10/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 2'084.00 366.75 -8.14% 43.54% 73.39% 3.4 1'246.95 39.16 0.0 0.0 189.99 1'096.11
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100
.0 M
50 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 31.03.2009 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
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
31.03.2013 366.7 2.87x 86.4 12.19x 55.5 21.37x 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 -
0.82 2.92 44.52% 25.13% 0.815 10 3.000 6'991 5'799 4'392 FY+2
03/14 Y 03/15 Y 442.3 484.4 2.40x 2.14x 86.0 100.9 12.76x 10.87x 57.1 67.6 21.66x 18.21x 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 o-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
02.10.2013
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 |
23.10.2013
Burckhardt Compression Holding AG Holdings By:
All
Holder Name ING GROEP NV THREADNEEDLE ASSET M VOGT VALENTIN ALLIANZ ASSET MANAGE BLACKROCK TIAA CREF INVESTMENT DEUTSCHE BANK AG WILLIAM BLAIR & COMP AMERIPRISE FINANCIAL MONDRIAN INVESTMENT UBS AG HARRIS ASSOCIATES LP ROYCE & ASSOCIATES WILLIAM BLAIR & COMP NORGES BANK BURCKHARDT COMPRESSI KELLER LEONHARD HELLER MARTIN PAWLICEK MARCEL SUN LIFE FINANCIAL I
Firm Name Berenberg Bank Goldman Sachs Kepler Cheuvreux Bank am Bellevue Bank Vontobel AG Zuercher Kantonalbank UBS Main First Bank AG Baden Hill LLP EVA Dimensions
Portfolio Name 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 n/a
Analyst FELIX WIENEN WILLIAM WYMAN OLIVER GIRAKHOU MICHAEL ROOST FABIAN HAECKI ARMIN RECHBERGER TORSTEN WYSS BERND POMREHN ANTOINE HNEIN TIMOTHY STANISH
Source Co File ULT-AGG Co File ULT-AGG ULT-AGG EXCH ULT-AGG 13F Co File EXCH ULT-AGG EXCH EXCH EXCH MF-AGG Co File Co File Co File Co File ULT-AGG
Recommendation hold Buy/Neutral hold hold hold market perform neutral underperform buy underweight
Amt Held 241'400 224'283 202'633 201'085 188'531 169'554 112'200 111'243 108'800 104'968 102'445 99'988 99'450 98'684 81'201 76'255 71'563 57'500 52'045 43'808
% Out 7.1 6.6 5.96 5.91 5.55 4.99 3.3 3.27 3.2 3.09 3.01 2.94 2.92 2.9 2.39 2.24 2.1 1.69 1.53 1.29
Weighting
Change 3 5 3 3 3 3 3 1 5 1
M M M M M M M M M D
Latest Chg (16'850) 2'372 (6'778) 13'982 41 (5'475) (3'468) (12'559) 1'304
Target Price 330 560 350 342 350 #N/A N/A 360 350 #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 31.03.2012 Investment Advisor 31.07.2013 Investment Advisor 31.03.2012 n/a 30.09.2013 Investment Advisor 16.10.2013 Investment Advisor 01.10.2013 Investment Advisor 31.03.2012 Investment Advisor 30.06.2013 Investment Advisor 31.03.2012 Investment Advisor 10.07.2013 Hedge Fund Manager 28.06.2013 Investment Advisor 30.04.2012 Investment Advisor 06.12.2011 Unclassified 30.09.2013 Investment Advisor 31.12.2012 Government 31.03.2012 Corporation 31.03.2012 n/a 31.03.2012 n/a 31.03.2012 n/a 31.08.2013 Investment Advisor
Date Not Provided 6 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided
Date 17.10.2013 14.10.2013 01.10.2013 30.09.2013 27.09.2013 25.09.2013 24.09.2013 24.09.2013 09.07.2013 10.06.2013
23.10.2013
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 (10/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.09.2013 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 57'378.00 95.9 -21.39% 53.44% 56.89% 14.5 1'391.43 80.84 86.85 1'111.16
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
20 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 2.98x 117.9 9.80x 81.9 12.74x 117.86 84.57 21.82% 21.51% 9.12% 13.68% 0.61% 52.3% 25.8% 16.4% 21.1% 2.43 1.60 12.75% 19.74% 6.83 3.42
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 o-13
06/yy 349.5 7.06x 98.3 7.77x 60.2 10.90x
LTM 06/yy 376.9 11.50x 101.0 8.16x 61.8 12.02x
FY+1
1.32 13.53 -5.07% -0.22% 1.322 16 4.188 198'224 113'003 134'310 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 390.1 440.2 113.8 98.2 2.82x 2.35x 9.58x 10.87x 100.1 125.9 34.8 24.3 11.08x 8.81x 8.71x 8.30x 64.0 84.7 24.7 16.0 16.95x 12.88x 12.76x 12.02x 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
-0.20 0.76 19.7% 16.5% 0.61 2.82 53.43 106.76 53.63 108.89
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 |
23.10.2013
ams AG Holdings By:
All
Holder Name KEMPEN CAPITAL MANAG ODIN FUND MANAGERS/N PICTET FUNDS CREDIT SUISSE FUND A DR JOHANNES HEIDENHA NORGES BANK UBS AG CAPITAL GROUP COMPAN BLACKROCK ODIN FORVALTNING AS PIONEER INVESTMENTS SWISSCANTO FONDSLEIT CREDIT SUISSE AG MIRABAUD ASSET MANAG BARING FUND MANAGERS VONTOBEL ASSET MANAG DEUTSCHE BANK AG 3 BANKEN-GENERALI IN ACTIVEST MUNICH VANGUARD GROUP INC
Firm Name Hauck & Aufhaeuser HSBC Natixis Jefferies Goldman Sachs Bank Vontobel AG EVA Dimensions Raiffeisenbank AG Baader Bank Mirabaud Securities Erste Group UBS Berenberg Bank Main First Bank AG Kepler Cheuvreux Zuercher Kantonalbank
Portfolio Name 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 n/a Multiple Portfolios Multiple Portfolios n/a
Analyst TIM OLIVER WUNDERLICH CHRISTIAN DOMINIK RATH MAXIME MALLET LEE SIMPSON SIMON F SCHAFER MICHAEL FOETH ANDREW S ZAMFOTIS DANIEL DAMASKA GUENTHER MICHAEL HOLLFELDER MARK DIETHELM DANIEL LION DAVID MULHOLLAND ALI FARID KHWAJA JUERGEN WAGNER CHRISTOPHER LADNER ANDREAS MUELLER
Source Research Research ULT-AGG Research Research EXCH ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation buy overweight neutral buy neutral/neutral hold hold buy buy buy buy buy hold outperform buy market perform
Amt Held 1'334'845 623'895 594'877 468'647 464'294 459'183 438'528 435'276 432'315 298'288 219'652 215'029 203'298 190'000 136'844 115'000 112'055 104'917 79'341 70'025
% Out 9.2 4.3 4.1 3.23 3.2 3.16 3.02 3 2.98 2.06 1.51 1.48 1.4 1.31 0.94 0.79 0.77 0.72 0.55 0.48
Weighting
Change 5 5 3 5 3 3 3 5 5 5 5 5 3 5 5 3
U M M M M M D U M M M M M M M D
Latest Chg 169 (495'872) 2'541 41'446 66'239 80'000 12'443 10'000 (39'445) 3'827 2'452 17'603
Target Price 100 100 70 102 90 75 #N/A N/A 83 90 89 107 100 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 04.10.2013 04.10.2013 04.10.2013 04.10.2013 04.10.2013 25.05.2013 04.10.2013 04.10.2013 16.10.2013 30.09.2013 30.08.2013 30.04.2013 30.07.2013 30.06.2013 30.06.2013 30.04.2013 31.07.2013 30.09.2013 30.04.2013 30.09.2013
Date 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a 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
Date 18.10.2013 16.10.2013 07.10.2013 30.09.2013 11.09.2013 11.09.2013 06.09.2013 16.08.2013 24.07.2013 24.07.2013 23.07.2013 23.07.2013 23.07.2013 23.07.2013 15.07.2013 23.04.2013
23.10.2013
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 (15.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 726.00 549.72 2'437.00 709.5 -2.27% 29.06% 96.60% 2.3 1'596.38 135.10 0.0 0.0 393.40 1'370.18
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
200 .0 M
100 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
0.88 1.22 23.12% 23.75% 0.879 7 4.143 3'777 6'129 5'775 FY+2
12/13 Y 12/14 Y 1'193.0 1'211.8 1.07x 1.03x 159.0 168.0 8.63x 8.17x 94.4 100.4 15.64x 14.23x 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 o-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 |
23.10.2013
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 PICTET FUNDS SWEDBANK ROBUR FONDE BARING FUND MANAGERS LORD ABBETT & CO LLC JPMORGAN CHASE & CO GNAGI ALBERT
Firm Name UBS EVA Dimensions 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 n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a
Analyst TORSTEN WYSS CRAIG STERLING 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 ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG Co File
Recommendation buy hold buy neutral outperform outperform hold
Amt Held 681'628 196'117 99'629 77'653 67'741 42'115 31'136 21'268 18'970 18'406 11'500 8'519 7'500 6'703 6'529 6'421 6'392 6'009 4'920 4'903
% Out 30.29 8.72 4.43 3.45 3.01 1.87 1.38 0.95 0.84 0.82 0.51 0.38 0.33 0.3 0.29 0.29 0.28 0.27 0.22 0.22
Weighting
Change 5 3 5 3 5 5 3
U D M D M M M
Latest Chg (179'360) 16 3'528 5'609 2'159 (945) 199 (1'500) (1'300) 121 2'240 985 1'691 -
Target Price 750 #N/A N/A 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 28.06.2013 31.12.2012 21.05.2013 30.09.2013 30.08.2013 30.07.2013 30.04.2013 31.05.2013 30.04.2013 31.05.2013 30.04.2013 30.06.2013 30.06.2013 31.03.2013 30.06.2013 28.06.2013 30.06.2013 31.12.2012
Date 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month
Inst Type n/a Corporation Investment Advisor n/a 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 n/a
Date 04.10.2013 10.09.2013 09.09.2013 22.08.2013 22.08.2013 21.08.2013 20.08.2013
23.10.2013
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 414.00 322.50 188.00 364.5 -11.96% 13.02% 46.99% 5.6 2'031.51 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 (10/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 0.85% 0.58% 0.640 4 4.000 1'135 1'743 1'823 FY+2
12/13 Y 12/14 Y 492.5 465.5 162.5 166.0 12.44x 12.17x 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
.0 M o-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 |
23.10.2013
St Galler Kantonalbank AG Holdings By:
All
Holder Name KANTON ST GALLEN THORNBURG INVESTMENT NORGES BANK SWISSCANTO FONDSLEIT ST GALLER KANTONALBA CREDIT SUISSE AG DIMENSIONAL FUND ADV VANGUARD GROUP INC SCHRODER INVESTMENT UBS AG VONTOBEL ASSET MANAG PICTET FUNDS SCHRODER INVESTMENT LLB FONDSLEITUNG AG LEDERGERBER ROLAND OESCH FRANZ PETER BUSCHOR FELIX SWISSCANTO ANLAGESTI IST FUND MANAGERS KOLLER ALBERT
Firm Name EVA Dimensions Bank Vontobel AG UBS Zuercher Kantonalbank
Portfolio Name n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a 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
Source Co File MF-AGG MF-AGG MF-AGG Co File ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG Co File Co File Co File MF-AGG MF-AGG Co File
Recommendation overweight hold neutral outperform
Amt Held 3'054'223 78'741 40'745 33'858 28'226 21'831 14'993 14'782 14'030 13'196 10'400 10'383 9'100 6'712 5'871 2'955 2'760 2'047 2'021 2'015
% Out 54.8 1.41 0.73 0.61 0.51 0.39 0.27 0.27 0.25 0.24 0.19 0.19 0.16 0.12 0.11 0.05 0.05 0.04 0.04 0.04
Weighting
Change 5 3 3 5
U M U U
Latest Chg (593) 1'734 6 243 11'030 150 (250) (58) (538) -
Target Price #N/A N/A 400 360 #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 31.08.2013 31.12.2012 30.04.2013 31.12.2012 30.07.2013 31.07.2013 30.09.2013 31.12.2012 28.06.2013 30.04.2013 30.06.2013 28.09.2012 30.06.2013 31.12.2012 31.12.2012 31.12.2012 30.04.2013 31.05.2013 31.12.2012
Date Not Provided Not Provided 12 month Not Provided
Inst Type Government Investment Advisor Government Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor 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
23.10.2013
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 (31.10.2012) 52-Week Low (12.06.2013) Daily Volume Current Price (10/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 1'202.00 1'123.00 54.00 1170 -2.66% 4.19% 51.90% 0.8 2'925.00 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 0.82% 4.84% 0.350 2 3.000 279 193 155 FY+2
12/13 Y 12/14 Y 387.0 399.0 191.0 202.0 15.18x 14.37x 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 o-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 |
23.10.2013
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 6'614 3'722 3'146 725 610 498 309 105 21 7
% Out 0.88 0.5 0.42 0.1 0.08 0.07 0.04 0.01 0 0
Weighting
Change 3 3
M D
Latest Chg 582 (30) 52 4 (16) (6) 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 30.07.2013 28.06.2013 30.06.2013 31.05.2013 30.04.2013 28.06.2013 31.07.2013 28.06.2013 30.04.2013 31.07.2013
Date Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 31.07.2013 26.07.2013
23.10.2013
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 (17.10.2013) 52-Week Low (29.11.2012) Daily Volume Current Price (10/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 11.75 4.65 169'069.00 11.55 -1.70% 148.14% 96.48% 84.3 974.09 133.81 0.0 12.7 134.59 925.08
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 o-12
1.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.25 76.57 26.90% 105.56% 1.253 14 2.500 683'787 729'467 887'003 FY+2
12/13 Y 12/14 Y 287.9 465.2 3.17x 1.92x (75.3) 15.7 59.02x (124.0) (43.7) 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 o-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 |
23.10.2013
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 CLAYMORE ADVISORS LL VONTOBEL ASSET MANAG PICTET FUNDS HOTTINGER CAPITAL CO MIRABAUD ASSET MANAG SWISSCANTO FONDSLEIT LOMBARD ODIER DARIER LEGAL & GENERAL VANGUARD GROUP INC FMR LLC DIMENSIONAL FUND ADV MEYER BURGER TECHNOL VONTOBEL ASSET MANAG
Firm Name Landesbank Baden-Wuerttemberg HSBC Helvea Natureo Finance EVA Dimensions Bank am Bellevue Macquarie Credit Suisse UBS Bank Vontobel AG Zuercher Kantonalbank Kepler Cheuvreux Axiom Capital
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios
Analyst ERKAN AYCICEK CHRISTIAN DOMINIK RATH STEFAN GAECHTER INGO QUEISER TIMOTHY STANISH MICHAEL ROOST ROBERT SCHRAMM-FUCHS FELIX REMMERS JEAN-FRANCOIS MEYMANDI MICHAEL FOETH RICHARD FREI OLIVER GIRAKHOU GORDON L JOHNSON
Source EXCH Co File EXCH EXCH ULT-AGG ULT-AGG EXCH MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG Co File MF-AGG
Recommendation sell underweight sell buy sell hold outperform neutral neutral hold market perform reduce sell
Amt Held 4'348'270 2'896'102 2'890'882 2'547'892 1'601'613 1'406'392 1'339'622 1'021'154 892'543 805'798 663'000 546'701 524'495 507'541 502'912 498'346 484'710 474'683 336'795 223'000
% Out 5.16 3.43 3.43 3.02 1.9 1.67 1.59 1.21 1.06 0.96 0.79 0.65 0.62 0.6 0.6 0.59 0.57 0.56 0.4 0.26
Weighting
Change 1 1 1 5 1 3 5 3 3 3 3 2 1
D D M U D M U U M M M N M
Latest Chg 156'728 1'106'815 (51'863) (17'096) (129'899) (200'000) (65'346) 351'000 282'901 (123'518) 469'793 62'064 484'710 28'886 60'000
Target Price 9 8 6 13 #N/A N/A 8 15 8 8 8 #N/A N/A 6 3
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 30.07.2013 Investment Advisor 28.06.2013 Investment Advisor 19.04.2012 Investment Advisor 17.10.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.08.2013 Investment Advisor 28.06.2013 Investment Advisor 30.09.2013 Investment Advisor 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 31.12.2012 Unclassified 30.04.2013 Investment Advisor
Date Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided
Date 09.10.2013 07.10.2013 18.09.2013 13.09.2013 05.09.2013 22.08.2013 22.08.2013 19.08.2013 19.08.2013 16.08.2013 15.08.2013 06.08.2013 10.07.2013
23.10.2013
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 (29.10.2012) Daily Volume Current Price (10/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 76.35 231.00 111 -4.15% 45.38% 85.80% 12.6 1'887.00 304.90 0.0 0.0 248.50 1'931.10
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
20 0 o-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
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.88 4.46 45.44% 31.88% 0.881 4 4.000 5'807 10'184 10'618 FY+2
12/13 Y 12/14 Y 1'409.7 1'507.0 1.37x 1.23x 215.5 245.0 8.96x 7.88x 116.0 140.3 14.75x 12.24x 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
n-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 o-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 |
23.10.2013
Daetwyler Holding AG Holdings By:
All
Holder Name PEMA HOLDINGS AG DAETWYLER HOLDING AG SARASIN TWEEDY BROWNE COMPAN UBS AG VONTOBEL ASSET MANAG BLACKROCK DIMENSIONAL FUND ADV CREDIT SUISSE AG SWISSCANTO FONDSLEIT OPPENHEIMERFUNDS INC PICTET FUNDS LB SWISS INVESTMENT LUXEMBOURGER KAPITAL SCHRODER INVESTMENT NORGES BANK VANGUARD GROUP INC JULIUS BAER MULTICOO JPMORGAN CHASE & CO HAELG PAUL J
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 n/a Multiple Portfolios n/a n/a
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 ULT-AGG MF-AGG ULT-AGG Co File
Recommendation buy sell buy outperform
Amt Held 6'633'900 1'415'347 461'500 343'783 288'874 260'860 163'580 160'985 119'592 83'458 79'271 69'178 63'000 53'000 52'211 43'201 34'560 34'318 30'942 24'500
% Out 52.65 11.23 3.66 2.73 2.29 2.07 1.3 1.28 0.95 0.66 0.63 0.55 0.5 0.42 0.41 0.34 0.27 0.27 0.25 0.19
Weighting
Change 5 1 5 5
M M M U
Latest Chg (8'500) 11'731 (11'000) 3'153 (104) 8'132 (1'640) 7'547 (30'184) (5'000) 5'000 1'402 (500) 10'045 -
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 28.06.2013 30.04.2013 28.06.2013 31.07.2013 30.07.2013 30.04.2013 31.07.2013 30.06.2013 28.03.2013 31.07.2013 31.12.2012 31.12.2012 31.08.2013 28.06.2013 30.06.2013 31.12.2012
Date 12 month Not Provided Not Provided Not Provided
Inst Type Holding Company 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 Government Investment Advisor Investment Advisor Investment Advisor n/a
Date 16.08.2013 06.06.2013 18.03.2013 30.10.2012
23.10.2013
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
.2 M
30 25
.2 M
20
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (21.10.2013) 52-Week Low (26.11.2012) Daily Volume Current Price (10/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 37.00 24.15 16'890.00 36.05 -2.57% 49.28% 96.89% 65.0 2'343.25 8'900.30 0.0 0.0 4'216.70 8'157.35
31.12.2008 931.8 8.69x 256.0 31.63x 112.8 12.36x
.1 M
15 10
.1 M
5 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.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 -
1.06 20.74 44.60% 33.06% 1.057 12 3.167 43'427 35'350 46'810 FY+2
12/13 Y 12/14 Y 884.5 940.4 155.3 183.6 14.67x 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 o-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 |
23.10.2013
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 CREDIT SUISSE AG ALLIANZ ASSET MANAGE VANGUARD GROUP INC SWISSCANTO FONDSLEIT STAUB ZENO LLB FONDSLEITUNG AG STUDER ROGER
Firm Name Mediobanca SpA Goldman Sachs Main First Bank AG Berenberg Bank Helvea Mirabaud Securities Zuercher Kantonalbank Bank am Bellevue UBS Keefe, Bruyette & Woods 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 n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst ALEVIZOS ALEVIZAKOS MARTIN LEITGEB KILIAN MAIER ELENI PAPOULA TIM DAWSON Claudia von Turk Myers ANDREAS VENDITTI MARC DEUSTER DANIELE BRUPBACHER ANDREW STIMPSON DOUG WALTERS
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 Buy/Neutral outperform hold sell neutral market perform hold neutral underperform underweight
Amt Held 11'765'000 8'125'000 8'125'000 7'085'000 3'575'000 2'730'000 1'625'000 930'719 746'264 707'829 618'025 531'506 328'490 234'110 224'400 198'404 175'010 167'453 165'000 138'583
% Out 18.1 12.5 12.5 10.9 5.5 4.2 2.5 1.43 1.15 1.09 0.95 0.82 0.51 0.36 0.35 0.31 0.27 0.26 0.25 0.21
Weighting
Change 5 5 5 3 1 3 3 3 3 1 1
M M M M D M M M M M D
Latest Chg 78'880 13'722 12'189 5'154 (3'165) 25'000 -
Target Price 39 43 35 28 32 38 #N/A N/A 40 33 30 #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 31.12.2012 31.12.2012 31.12.2012 31.12.2012 28.06.2013 28.06.2013 31.12.2012 31.12.2012 30.06.2013 16.10.2013 30.07.2013 30.06.2013 30.09.2013 30.04.2013 31.12.2012 30.06.2013 31.12.2012
Date 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided
Inst Type n/a Investment Advisor Other Other n/a Other Bank Investment Advisor Investment Advisor Government n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor n/a
Date 17.10.2013 14.10.2013 18.09.2013 02.09.2013 15.08.2013 06.08.2013 05.08.2013 02.08.2013 02.08.2013 31.07.2013 29.07.2013
23.10.2013
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 (10/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 91.00 13.4 -3.94% 75.72% 91.30% 146.7 1'965.38 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
1.46 44.41 58.54% 51.77% 1.457 13 3.308 28'562 26'688 39'042 FY+2
12/13 Y 12/14 Y 721.1 730.4 139.3 156.3 14.18x 12.65x 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
.0 M o-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 |
23.10.2013
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 GROUP PLC CREDIT SUISSE AG EUROPEAN ASSETS TRUS THRIVENT FINANCIAL F PRUDENTIAL FINANCIAL MAINFIRST SICAV LORD ABBETT & CO LLC JPMORGAN CHASE & CO VANGUARD GROUP INC
Firm Name AlphaValue Goldman Sachs Mediobanca SpA Main First Bank AG Berenberg Bank Helvea UBS Nomura Deutsche Bank Mirabaud Securities EVA Dimensions 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 Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a
Analyst DIETER HEIN MARTIN LEITGEB ALEVIZOS ALEVIZAKOS KILIAN MAIER ELENI PAPOULA TIM DAWSON DANIELE BRUPBACHER JON PEACE MATT SPICK Claudia von Turk Myers DOUG WALTERS 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-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation reduce neutral/neutral neutral outperform buy hold buy reduce hold neutral sell buy
Amt Held 82'545'117 8'052'705 6'909'500 4'379'472 3'347'706 2'428'930 1'139'822 1'009'448 896'715 540'000 539'072 477'352 451'220 449'995 436'535 389'161 370'796 309'566 300'425 291'867
% Out 56.28 5.49 4.71 2.99 2.28 1.66 0.78 0.69 0.61 0.37 0.37 0.33 0.31 0.31 0.3 0.27 0.25 0.21 0.2 0.2
Weighting
Change 2 3 3 5 5 3 5 2 3 3 1 5
M M M M M M M M M D M M
Latest Chg (1'147'415) (34'961) 173'046 38'823 50'196 2'383 150'000 (21'781) 102'967 2'222 (5'298) -
Target Price 12 14 14 15 14 14 15 13 12 13 #N/A N/A 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 30.09.2013 28.06.2013 30.04.2013 30.06.2013 31.05.2013 30.06.2013 31.07.2013 30.08.2013 30.07.2013 31.08.2013 31.07.2013 31.08.2013 31.03.2013 28.06.2013 30.06.2013 30.09.2013
Date 6 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided
Inst Type Bank n/a n/a 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
Date 17.10.2013 14.10.2013 08.10.2013 18.09.2013 02.09.2013 15.08.2013 25.07.2013 25.07.2013 24.07.2013 24.07.2013 06.06.2013 29.05.2013
23.10.2013
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 89.85 37.76 260'668.00 86.65 -3.56% 129.46% 95.59% 9.6 831.63 0.00 0.0 0.0 343.96 568.88
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
30
.1 M
20
.1 M
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 12.0 94.50x (148.4) (143.5) -
.2 M
40
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (23.10.2013) 52-Week Low (20.12.2012) Daily Volume Current Price (10/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 -
1.32 7.18 105.98% 111.75% 1.315 5 4.600 43'154 49'365 50'092 FY+2
12/13 Y 12/14 Y 39.8 68.3 14.13x 8.33x (40.6) (20.3) (47.0) (28.1) 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 o-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 |
23.10.2013
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 DEKABANK DEUTSCHE GI OPPENHEIMERFUNDS INC SWISSCANTO FONDSLEIT MASON STREET ADVISOR BARING FUND MANAGERS DWS INVESTMENTS SCHW HOTTINGER CAPITAL CO OPPENHEIM PRAMERICA BLACKROCK LRI-FUND MANAGEMENT GOLDMAN SACHS GROUP UBS AG BANK OF NEW YORK MEL
Firm Name EVA Dimensions Bank Vontobel AG Helvea 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 Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios
Analyst TIMOTHY STANISH ANDREW C WEISS OLAV ZILIAN FABIAN WENNER
Source MF-AGG EXCH EXCH Co File ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG
Recommendation overweight hold buy buy
Amt Held 1'997'342 1'914'770 1'059'436 479'380 458'869 351'012 180'774 133'450 95'191 95'107 87'430 68'846 66'998 63'800 54'201 53'643 50'000 49'434 48'872 41'791
% Out 20.81 19.95 11.04 4.99 4.78 3.66 1.88 1.39 0.99 0.99 0.91 0.72 0.7 0.66 0.56 0.56 0.52 0.52 0.51 0.44
Weighting
Change 5 3 5 5
D M M M
Latest Chg (15'838) 10'039 (120) (3'543) 11'451 63'800 (26'092) 48'878 1'701 2'142
Target Price #N/A N/A 82 105 110
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2013 12.09.2013 03.10.2013 31.12.2012 30.07.2013 28.06.2013 31.12.2012 28.03.2013 31.07.2013 30.04.2013 30.06.2013 30.06.2013 31.07.2013 30.06.2013 31.01.2013 16.10.2013 31.03.2013 31.07.2013 31.07.2013 17.10.2013
Date Not Provided Not Provided 12 month Not Provided
Inst Type Unclassified Venture Capital Investment Advisor Corporation Investment Advisor Investment Advisor Government Bank 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 08.10.2013 01.10.2013 01.10.2013 08.02.2013
23.10.2013
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 70
.3 M
60
.3 M
50
.2 M
40
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (18.10.2013) 52-Week Low (26.11.2012) Daily Volume Current Price (10/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
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.1 M
20
.1 M
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 2'326.4 0.22x 85.2 5.88x 41.0 12.95x
.2 M
30
12/2012 01/yy 61.00 35.10 24'727.00 60.4 -0.98% 72.10% 92.47% 18.5 1'115.71 212.90 0.0 12.5 500.95 908.57
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 -
0.60 11.66 57.85% 55.47% 0.596 4 5.000 67'658 38'600 39'275 FY+2
12/13 Y 12/14 Y 2'944.5 3'108.3 0.25x 0.23x 158.0 167.7 5.73x 5.40x 79.6 84.8 13.86x 12.80x 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
.0 M o-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 |
23.10.2013
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 MIRABAUD ASSET MANAG JPMORGAN CHASE & CO AFFENTRANGER ANTON IMPLENIA AG UBS AG SWISSCANTO FONDSLEIT CREDIT SUISSE AG ZUERCHER KANTONALBAN PICTET FUNDS 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 Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a 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 MF-AGG ULT-AGG Co File Co File ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy outperform buy overweight
Amt Held 2'936'950 2'032'412 2'000'000 1'362'000 864'964 568'544 392'839 301'946 294'716 230'319 224'422 211'017 193'014 181'413 109'495 90'000 89'412 71'842 58'363 53'894
% Out 15.9 11 10.83 7.37 4.68 3.08 2.13 1.63 1.6 1.25 1.21 1.14 1.04 0.98 0.59 0.49 0.48 0.39 0.32 0.29
Weighting
Change 5 5 5 5
M M M M
Latest Chg 479 2'330 98'777 (11'357) (134) (4'856) 8'097 6'500 40'268 2'737 18'000 -
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 31.07.2013 30.06.2013 30.06.2013 31.12.2012 31.12.2010 28.06.2013 30.04.2013 30.07.2013 28.06.2013 30.06.2013 28.02.2013 30.06.2013 31.07.2013
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 Investment Advisor n/a Corporation Investment Advisor 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
23.10.2013
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 (10/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 2'593.00 48.15 -3.70% 22.99% 79.72% 20.2 972.63 0.00 0.0 0.0 84.84 841.70
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
31.12.2012 698.1 1.14x 21.8 38.84x
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
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 o-12
n-12
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.77 12.94 16.20% 11.92% 0.772 4 3.000 6'424 9'984 9'952 FY+2
12/13 Y 12/14 Y 743.3 782.3 1.10x 1.02x 90.0 102.0 9.35x 8.25x 42.6 52.2 22.02x 17.97x 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
-
-
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 |
23.10.2013
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 IST FUND MANAGERS LOMBARD ODIER ASSET NORGES BANK LB SWISS INVESTMENT SWISSCANTO FONDSLEIT CREDIT SUISSE AG MAINFIRST SICAV VANGUARD GROUP INC ANLAGESTIFTUNG WINTE PICTET FUNDS UBS AG ZUERCHER KANTONALBAN
Firm Name Helvea EVA Dimensions Zuercher Kantonalbank 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 Multiple Portfolios n/a n/a Multiple Portfolios
Analyst RETO AMSTALDEN TIMOTHY STANISH RICHARD FREI 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 MF-AGG ULT-AGG ULT-AGG MF-AGG
Recommendation buy hold market perform sell not rated
Amt Held 2'399'760 2'145'240 1'268'560 959'500 746'663 640'340 607'195 582'487 306'063 300'500 278'369 171'114 148'600 123'150 111'198 90'028 85'780 81'241 72'858 51'000
% Out 11.88 10.62 6.28 4.75 3.7 3.17 3.01 2.88 1.52 1.49 1.38 0.85 0.74 0.61 0.55 0.45 0.42 0.4 0.36 0.25
Latest Chg -
Weighting
Change
Target Price
5 3 3 1 #N/A N/A
M U M M M
(7) (6'999) (49'500) (34'625) (856) 11'031 14'464 (193) 962 (1'543) -
55 #N/A N/A #N/A N/A 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 31.08.2013 31.12.2012 28.03.2013 30.04.2013 30.07.2013 31.03.2013 30.09.2013 30.09.2013 30.06.2013 28.06.2013 28.06.2013
Date 12 month Not Provided Not Provided 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 03.10.2013 29.08.2013 22.08.2013 13.03.2013 27.09.2012
23.10.2013
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 (10/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 9.00 4700 -7.39% 1.21% 13.23% 0.3 1'354.95 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 -0.71% 1.25% 0.402 1 1.000 31 43 36
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 o-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 |
23.10.2013
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 JOHN HANCOCK INVESTM JULIUS BAER MULTICOO 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 1'253 738 594 192 165 115 67 63 48 42 31 31 4 4
% Out 50.1 0.43 0.26 0.21 0.07 0.06 0.04 0.02 0.02 0.02 0.01 0.01 0.01 0 0
Weighting
Change 1
M
Latest Chg 110 (7) 4 1 (2) 16 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 30.07.2013 28.06.2013 30.06.2013 31.07.2013 31.05.2013 30.04.2013 28.06.2013 31.07.2013 31.08.2013 28.06.2013 30.06.2013 30.04.2013 31.08.2013 30.04.2013
Date Not Provided
Inst Type 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
Date 06.06.2013
23.10.2013
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 (23.10.2012) Daily Volume Current Price (10/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 36.50 2'200.00 41.35 -13.31% 13.29% 40.62% 22.1 911.77 0.00 0.0 8.3 525.81 445.14
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
n-12
d-12
8.01% 8.07% 1.58% 11.77% 11.71% 0.25% 6.5% 0.00% 0.00% -
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.63 18.25 17.68% 6.06% 0.631 7 3.429 12'952 16'010 11'778 FY+2
12/13 Y 12/14 Y 1'573.3 1'625.3 105.4 112.7 8.94x 8.44x 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 o-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 |
23.10.2013
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 LB SWISS INVESTMENT ROYAL BANK OF CANADA PICTET FUNDS CREDIT SUISSE AG AMUNDI JPMORGAN CHASE & CO VONTOBEL ASSET MANAG BARING FUND MANAGERS UBS AG VANGUARD GROUP INC 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 Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a 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 MF-AGG ULT-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 1'189'000 418'880 345'195 161'166 141'000 140'464 136'659 114'386 104'723 97'273 75'000 74'198 69'572 67'968 45'430
% Out 12.05 11.35 10.02 9.32 6.51 5.39 1.9 1.57 0.73 0.64 0.64 0.62 0.52 0.47 0.44 0.34 0.34 0.32 0.31 0.21
Weighting
Change 1 3 5 2 5 3 5
M M M M M M M
Latest Chg 37'000 (3'232) (5'760) 18'600 28'557 (18'359) 15'541 7'018 -
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 31.07.2013 30.09.2013 30.04.2013 28.03.2013 28.06.2013 30.06.2013 30.07.2013 31.05.2013 30.06.2013 30.04.2013 30.06.2013 28.06.2013 30.09.2013 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 Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a
Date 09.09.2013 06.09.2013 06.09.2013 06.09.2013 06.09.2013 05.09.2013 06.06.2013
23.10.2013
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 (10/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 8'406.00 23 -13.86% 38.97% 67.49% 26.8 616.09 429.10 0.0 8.2 170.60 895.09
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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
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 o-13
0.88 23.81 -3.36% -4.17% 0.880 7 3.286 32'959 41'064 62'687 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 0.25x 165.7 183.2 5.40x 4.89x 22.6 40.2 18.20x 12.46x 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
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 |
23.10.2013
Gategroup Holding AG Holdings By:
All
Holder Name PICTET FUNDS RAINER-MARC FREY HARRIS ASSOCIATES LP H21 GLOBAL OPPORTUNI CREDIT SUISSE AG VAN LANSCHOT N.V. 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 EXCH ULT-AGG 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 1'337'000 1'332'776 812'656 796'280 772'561 719'537 705'009 631'153 622'307 555'213 447'797 300'000 247'067 229'251 205'028 131'693 100'000
% Out 5.4 5.34 5.29 4.99 4.98 3.03 2.97 2.88 2.69 2.63 2.36 2.32 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 (11'281) (491'265) (7'424) 42'152 (434'373) 1'078 (4'160) 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 26.03.2013 n/a 27.09.2013 Investment Advisor 09.07.2013 Investment Advisor 04.01.2013 Investment Advisor 30.09.2013 Investment Advisor 31.12.2012 Holding Company 22.05.2012 Investment Advisor 04.01.2013 Hedge Fund Manager 28.06.2013 Investment Advisor 31.12.2012 Government 30.04.2013 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
23.10.2013
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 (10/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 2'307.00 187 -4.79% 33.95% 80.10% 4.7 873.73 256.30 0.0 5.0 351.90 813.53
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 o-12
n-12
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
1.17 2.96 15.96% 19.38% 1.167 9 2.889 5'929 9'011 12'931 FY+2
12/13 Y 12/14 Y 982.2 1'114.0 0.83x 0.70x 80.7 129.4 10.08x 6.29x 21.3 54.5 30.24x 14.87x 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
-
-
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 |
23.10.2013
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 VAN LANSCHOT N.V. FIL LIMITED CREDIT SUISSE AG PICTET FUNDS UBS AG DWS INVESTMENTS SCHW JPMORGAN CHASE & CO BANK OF NOVA SCOTIA
Firm Name Helvea Bank Vontobel AG Main First Bank AG 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 Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a
Analyst RETO AMSTALDEN FABIAN HAECKI MICHAEL INAUEN 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 MF-AGG ULT-AGG ULT-AGG
Recommendation buy buy underperform hold hold accumulate neutral underperform sell neutral
Amt Held 896'561 538'695 270'036 251'734 183'274 172'027 141'028 140'652 103'028 53'495 51'716 50'938 45'873 40'899 39'784 36'887 36'880 36'237 35'223 29'588
% Out 19.19 11.53 5.78 5.39 3.92 3.68 3.02 3.01 2.21 1.14 1.11 1.09 0.98 0.88 0.85 0.79 0.79 0.78 0.75 0.63
Weighting
Change 5 5 1 3 3 4 3 1 1 3
M U N M M M M M M M
Latest Chg 40'599 21'750 (1'863) (639) 10'843 2'377 7'117 (5'554) (10'952) 29'588
Target Price 260 235 180 185 185 210 190 #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 31.08.2013 Investment Advisor 02.07.2013 Investment Advisor 31.12.2012 Hedge Fund Manager 31.08.2013 Investment Advisor 27.06.2013 Investment Advisor 27.03.2013 Government 30.04.2013 Investment Advisor 31.03.2013 Corporation 16.10.2013 Investment Advisor 31.12.2012 Corporation 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 30.07.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Bank
Date 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month
Date 30.09.2013 16.09.2013 16.09.2013 03.09.2013 07.08.2013 29.07.2013 26.07.2013 26.07.2013 06.06.2013 17.04.2013
23.10.2013
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 (23.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 220.00 162.83 2'460.00 219.3 -0.32% 34.68% 97.72% 3.4 753.43 511.71 0.0 5.1 147.15 1'045.02
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
n-12
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.90 2.54 31.85% 26.80% 0.898 8 2.375 6'853 6'484 5'785 FY+2
12/13 Y 12/14 Y 2'886.9 2'926.1 0.39x 0.38x 140.6 148.6 7.43x 7.03x 54.0 61.6 13.70x 12.38x 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 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 2'931.1 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 |
23.10.2013
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
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
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
Amt Held 635'599 170'937 151'034 120'741 106'431 93'018 82'205 66'515 51'011 43'035 39'613 36'000 29'772 27'500 17'291 16'216 12'145 12'000 11'618 9'423
% Out 18.5 4.98 4.4 3.51 3.1 2.71 2.39 1.94 1.48 1.25 1.15 1.05 0.87 0.8 0.5 0.47 0.35 0.35 0.34 0.27
Weighting
Change 1 3 3 3 2 3 1 3
M M U M M M M D
Latest Chg (53'334) (35) (2'119) 8 (281) 675 737 2'644
Target Price 185 200 #N/A N/A 199 170 175 170 #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 28.06.2013 30.07.2013 27.03.2013 05.08.2013 16.10.2013 22.08.2012 31.08.2013 19.04.2013 31.07.2013 31.05.2013 30.04.2013 31.12.2012 28.03.2013 30.09.2013 30.04.2013 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
Inst Type n/a Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor 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
23.10.2013
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 (23.10.2012) 52-Week Low (20.06.2013) Daily Volume Current Price (10/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 1'219.00 940.00 69.00 980 -19.61% 4.26% 17.74% 0.6 2'126.60 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 -15.93% -9.04% 0.506 1 3.000 168 193 171
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 o-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 |
23.10.2013
Basellandschaftliche Kantonalbank Holdings By:
All
Holder Name BASELLANDSCHAFT KANT CREDIT SUISSE AG UBS AG PICTET FUNDS OBERLIN BEAT IST FUND MANAGERS SWISSCANTO ANLAGESTI BAUMANN URS DANIEL SKANDIA GLOBAL FUNDS SCHENK DANIEL L SCHUDEL HANS ULRICH GREINER DORIS JULIUS BAER ASSET MA SCHIRMER-MOSSET ELIS BALLMER ADRIAN HANSEN WILHELM VOELLMIN DIETER JANIAK CLAUDE FORTUNA INVESTMENT A AXA ROSENBERG INTL
Firm Name EVA Dimensions
Portfolio Name #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 n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios
Analyst DOUG WALTERS
Source Co File ULT-AGG ULT-AGG ULT-AGG Co File MF-AGG MF-AGG Co File MF-AGG Co File Co File Co File MF-AGG Co File Co File Co File Co File Co File MF-AGG MF-AGG
Recommendation hold
Amt Held 7'940 4'978 3'078 2'388 1'055 763 457 430 413 400 310 280 261 260 247 160 150 150 100 62
% Out 1.39 0.87 0.54 0.42 0.19 0.13 0.08 0.08 0.07 0.07 0.05 0.05 0.05 0.05 0.04 0.03 0.03 0.03 0.02 0.01
Weighting
Change 3
U
Latest Chg 411 (29) (67) 4 (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 31.12.2012 30.07.2013 28.06.2013 30.06.2013 31.12.2012 31.05.2013 30.04.2013 31.12.2012 28.06.2013 31.12.2012 31.12.2012 31.12.2012 31.07.2013 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 30.09.2013 31.12.2012
Date Not Provided
Inst Type Bank Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor n/a Investment Advisor n/a n/a n/a Investment Advisor n/a n/a n/a n/a n/a Investment Advisor Investment Advisor
Date 27.08.2013
23.10.2013
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 (16.11.2012) Daily Volume Current Price (10/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 297.00 204.39 310.00 257 -13.47% 25.74% 55.19% 5.3 1'374.90 599.02 0.0 177.3 182.83 1'932.88
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
0.64 1.93 19.79% 13.18% 0.642 6 3.000 3'587 2'421 2'338 FY+2
12/13 Y 12/14 Y 3'249.2 3'321.2 0.59x 0.55x 262.4 272.0 7.37x 7.11x 95.0 99.9 13.90x 13.08x 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
.0 M o-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 |
23.10.2013
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 RUFFER LLP SWISSCANTO FONDSLEIT DJE INVESTMENT SA NORGES BANK CREDIT SUISSE AG EMMI WOHLFAHRTSFONDS HOTTINGER CAPITAL CO VANGUARD GROUP INC UBS AG 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 Multiple Portfolios n/a 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 ULT-AGG Co File MF-AGG ULT-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 81'216 55'827 49'000 43'729 35'280 34'203 32'700 20'999 17'551 16'049 12'050 11'981 11'753 9'800 8'577
% Out 54.3 4.7 3.6 3.07 2.85 1.52 1.04 0.92 0.82 0.66 0.64 0.61 0.39 0.33 0.3 0.23 0.22 0.22 0.18 0.16
Weighting
Change 3 3 5 3 3 1
M M M U M D
Latest Chg 944 (576) (7'379) 1'563 4'250 669 (376) 800 (5'479)
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 31.05.2013 28.06.2013 31.12.2012 31.07.2013 28.03.2013 30.04.2013 31.07.2013 31.12.2012 30.07.2013 31.12.2012 30.06.2013 31.08.2013 28.06.2013 30.09.2013 30.06.2013
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 Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 30.08.2013 29.08.2013 29.08.2013 20.08.2013 15.05.2013 28.03.2013
23.10.2013
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 (22.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 188.90 110.55 242.00 185 -2.06% 67.35% 93.11% 3.3 740.00 227.81 0.0 3.4 25.63 873.44
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 n-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
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-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 o-13
2.86 0.85 1.17 65.01% 55.16% 0.845 5 4.200 7'296 6'150 5'894 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 601.8 640.3 152.0 1.42x 1.31x 81.2 85.7 10.76x 10.19x 54.2 58.1 12.01x 11.98x 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
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 o-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 |
23.10.2013
Bossard Holding AG Holdings By:
All
Holder Name BOSSARD FAMILIES KOLIN HOLDING AG SARASIN BOSSARD HOLDING AG UBS AG SWISSCANTO FONDSLEIT MIRABAUD ASSET MANAG CREDIT SUISSE AG ANLAGESTIFTUNG WINTE REICHMUTH & CO INVES JPMORGAN CHASE & CO JULIUS BAER MULTICOO ZUERCHER KANTONALBAN JULIUS BAER ASSET MA DIMENSIONAL FUND ADV LOMBARD ODIER ASSET PICTET FUNDS WETTER-BOSSARD HELEN GROB BEATRICE DEAN DAVID
Firm Name Berenberg Bank Helvea EVA Dimensions Bank Vontobel AG Zuercher Kantonalbank
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a
Analyst FELIX WIENEN STEFAN GAECHTER TIMOTHY STANISH PATRICK RAFAISZ ARMIN RECHBERGER
Source Co File EXCH ULT-AGG Co File ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG Co File Co File Co File
Recommendation hold buy overweight hold outperform
Amt Held 1'502'900 407'455 267'737 185'000 99'115 66'325 27'440 26'365 26'128 24'868 24'028 14'900 14'000 13'620 13'552 11'870 10'878 10'555 10'038 8'600
% Out 45.2 12.25 8.05 5.56 2.98 1.99 0.83 0.79 0.79 0.75 0.72 0.45 0.42 0.41 0.41 0.36 0.33 0.32 0.3 0.26
Weighting
Change 3 5 5 3 5
D M U M M
Latest Chg 6'870 1'282 1'767 (68) (180) (3'689) (500) (91) (166) 290 (724) -
Target Price 174 200 #N/A N/A 150 #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 22.03.2013 30.04.2013 31.12.2012 28.06.2013 30.04.2013 30.06.2013 30.07.2013 30.09.2013 30.09.2013 30.06.2013 31.05.2013 28.06.2013 31.07.2013 31.07.2013 31.08.2013 30.06.2013 31.12.2012 31.12.2012 31.12.2012
Date Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type n/a Other Unclassified Corporation 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 n/a n/a n/a
Date 17.10.2013 16.10.2013 10.09.2013 28.08.2013 07.05.2013
23.10.2013
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 (10/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 614.00 420.75 349.00 610 -0.65% 44.98% 96.90% 1.4 880.64 5.59 0.0 0.0 382.60 563.24
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.55 0.77 40.39% 24.21% 0.554 5 3.800 600 610 732 FY+2
12/13 Y 12/14 Y 670.5 699.0 0.73x 0.74x 70.4 79.2 7.98x 7.09x 35.2 43.8 24.39x 19.85x 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 |
23.10.2013
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 CREDIT SUISSE AG LOMBARD ODIER ASSET IST FUND MANAGERS SCHRODER INVESTMENT PICTET FUNDS 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 Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a 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 MF-AGG MF-AGG MF-AGG ULT-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 60'709 46'485 46'198 43'311 29'700 28'800 26'965 26'410 22'113 20'923 20'487 10'581 10'451 5'578 4'764 3'808
% Out 25.28 12.6 5.81 5.17 4.21 3.22 3.2 3 2.06 1.99 1.87 1.83 1.53 1.45 1.42 0.73 0.72 0.39 0.33 0.26
Latest Chg -
Weighting
Change
Target Price
5 3 5 3 3 #N/A N/A
M D M M M M
9 (300) (700) 1'567 (65) (192) (535) (6'612) 2'322 (158) 210 743 -
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 30.07.2013 31.08.2013 31.05.2013 31.12.2012 30.06.2013 30.06.2013 30.04.2013 30.09.2013 30.06.2013 31.12.2012
Date 12 month 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type Other n/a n/a Bank Investment Advisor Investment Advisor n/a Corporation Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government
Date 02.09.2013 19.08.2013 19.08.2013 19.08.2013 06.06.2013 19.10.2012
23.10.2013
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 (21.10.2013) 52-Week Low (05.12.2012) Daily Volume Current Price (10/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 82.40 36.51 4'639.00 81.7 -0.85% 123.78% 98.15% 6.3 515.12 2.83 0.0 0.0 60.59 453.56
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
0.78 5.27 105.09% 112.94% 0.776 4 4.000 22'957 19'588 21'703 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 03/13 Q1 06/13 Q2 220.5 254.5 2.06x 1.74x 43.9 50.8 10.34x 8.94x 25.8 31.1 21.33x 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
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 |
23.10.2013
U-Blox AG Holdings By:
All
Holder Name DUBACH WERNER BLACKROCK LB SWISS INVESTMENT MIRABAUD ASSET MANAG UBS AG CREDIT SUISSE AG SWISS REINSURANCE 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 JPMORGAN CHASE & CO BELGRAVE CAPITAL MAN FAHRNI FRITZ
Firm Name EVA Dimensions Credit Suisse Zuercher Kantonalbank Bank Vontobel AG
Portfolio Name 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 n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a
Analyst ANDREW S ZAMFOTIS FELIX REMMERS ANDREAS MUELLER MICHAEL FOETH
Source EXCH ULT-AGG EXCH MF-AGG ULT-AGG ULT-AGG EXCH Co File Co File Co File Co File Co File MF-AGG Co File MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG Co File
Recommendation hold outperform outperform hold
Amt Held 638'000 315'330 308'717 199'428 198'341 190'424 174'786 104'552 68'164 67'914 53'804 51'090 38'151 35'760 33'100 30'000 21'344 20'523 15'000 12'422
% Out 10.12 5 4.9 3.16 3.15 3.02 2.77 1.66 1.08 1.08 0.85 0.81 0.61 0.57 0.52 0.48 0.34 0.33 0.24 0.2
Weighting
Change 3 5 5 3
U M M M
Latest Chg 16'886 66'015 5'000 (174) 20'523 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 16.10.2013 05.09.2013 30.06.2013 28.06.2013 30.07.2013 29.04.2013 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.07.2013 31.12.2012 28.06.2013 30.09.2013 30.06.2013 30.06.2013 30.06.2013 31.12.2012
Date Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company n/a n/a n/a n/a n/a Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a
Date 10.09.2013 06.09.2013 06.09.2013 22.03.2013
23.10.2013
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 305.00 177.66 745.00 293.5 -3.77% 65.20% 88.22% 2.3 672.62 2.32 0.0 0.0 92.24 683.58
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
.0 M .0 M .0 M
200
.0 M
150
.0 M .0 M
100
.0 M
50
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 (10/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 o-13
0.84 1.57 55.95% 41.64% 0.844 6 4.333 4'557 3'522 3'287 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 12/13 Q4 03/14 Q1 305.0 322.8 2.16x 2.03x 59.5 65.2 11.47x 10.47x 38.7 43.1 10.7 19.59x 17.64x 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
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 |
23.10.2013
Inficon Holding AG Holdings By:
All
Holder Name KWE BETEILIGUNGEN AG 7 INDUSTRIES HOLDING UBS AG BLACKROCK DONALDSON LUFKIN & J THREADNEEDLE ASSET M CREDIT SUISSE AG POLAR CAPITAL LLP PICTET FUNDS LOMBARD ODIER ASSET CREDIT SUISSE AG COLUMBIA WANGER ASSE SWISSCANTO FONDSLEIT IST FUND MANAGERS JPMORGAN CHASE & CO WIRZ GUSTAV A HENDERSON GROUP PLC VONTOBEL ASSET MANAG FISCHER RICHARD LLB FONDSLEITUNG AG
Firm Name Helvea UBS Bank am Bellevue 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 Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst RETO AMSTALDEN JOERN IFFERT SANDRA DIETSCHY ALEXANDER KOLLER MICHAEL FOETH ANDREW S ZAMFOTIS
Source EXCH Co File ULT-AGG ULT-AGG Co File ULT-AGG EXCH EXCH ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG Co File MF-AGG MF-AGG Co File MF-AGG
Recommendation hold buy buy market perform buy overweight
Amt Held 440'482 225'736 110'647 100'891 79'711 69'975 67'713 59'066 55'799 47'018 37'454 33'684 33'337 30'665 27'131 25'938 25'019 22'000 21'000 16'510
% Out 19.22 9.85 4.83 4.4 3.48 3.05 2.95 2.58 2.43 2.05 1.63 1.47 1.45 1.34 1.18 1.13 1.09 0.96 0.92 0.72
Latest Chg -
Weighting
Change
Target Price
3 5 5 3 5 5
M M M M M U
31 826 8 (4'288) 3'461 28'259 (484) (300) 5'340 (312) (1'750) 4'855
285 320 350 #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 28.06.2013 16.10.2013 31.12.2012 01.10.2013 04.10.2012 14.08.2012 30.06.2013 31.08.2013 30.07.2013 30.08.2013 30.04.2013 31.05.2013 30.06.2013 31.12.2012 30.08.2013 30.04.2013 31.12.2012 30.06.2013
Date 12 month 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type Other Holding Company 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 n/a Investment Advisor Investment Advisor n/a Investment Advisor
Date 16.10.2013 11.09.2013 03.09.2013 09.08.2013 09.08.2013 03.04.2013
23.10.2013
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 (22.10.2013) 52-Week Low (10.12.2012) Daily Volume Current Price (10/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 151.40 105.95 2'772.00 151 -0.26% 42.52% 98.24% 3.8 573.80 47.51 0.0 0.0 73.31 549.02
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 o-12
n-12
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.36 2.81 30.89% 33.41% 0.358 3 4.333 6'295 3'886 4'879 FY+2
12/13 Y 12/14 Y 386.0 396.5 1.46x 1.47x 57.6 75.4 9.53x 7.28x 34.2 42.6 15.81x 12.41x 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 |
23.10.2013
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 LRI-FUND MANAGEMENT HANKO RUDOLF PICTET FUNDS NORGES BANK ACHERMANN GILBERT VANGUARD GROUP INC UBS AG IFM - INDEPENDENT FU ROYAL BANK OF CANADA SEI INVESTMENT MANAG SPAENE MARIANNE
Firm Name EVA Dimensions Bank Vontobel AG Zuercher Kantonalbank
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 Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst TIMOTHY STANISH CARLA BAENZIGER MARTIN SCHREIBER
Source Co File EXCH Co File EXCH EXCH Co File MF-AGG ULT-AGG ULT-AGG MF-AGG Co File ULT-AGG MF-AGG Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG Co File
Recommendation buy hold outperform
Amt Held 376'200 359'431 224'200 191'429 137'178 136'800 89'295 37'492 26'180 21'500 17'830 17'424 15'869 15'850 15'834 15'493 9'923 6'600 6'538 6'531
% Out 9.9 9.46 5.9 5.04 3.61 3.6 2.35 0.99 0.69 0.57 0.47 0.46 0.42 0.42 0.42 0.41 0.26 0.17 0.17 0.17
Weighting
Change 5 3 5
U M U
Latest Chg 39'295 30 2'588 2'501 130 862 382 717 -
Target Price #N/A N/A 150 #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 28.08.2013 31.12.2012 07.03.2013 19.04.2012 31.12.2012 28.09.2012 31.05.2013 30.07.2013 31.03.2013 31.12.2012 30.06.2013 31.12.2012 31.12.2012 30.09.2013 28.06.2013 30.07.2013 28.06.2013 30.04.2013 31.12.2012
Date Not Provided Not Provided Not Provided
Inst Type Investment Advisor n/a Corporation Corporation Other Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Government n/a Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor n/a
Date 04.09.2013 27.08.2013 19.04.2013
23.10.2013
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
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.10.2013) 52-Week Low (16.11.2012) Daily Volume Current Price (10/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 165.30 105.10 825.00 164.4 -0.54% 56.42% 97.84% 8.0 1'315.20 29.87 0.0 0.1 233.24 1'116.59
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.0 M
160
.0 M
140
.0 M
120
.0 M
100
.0 M
80
.0 M
60
.0 M
40
.0 M
20
.0 M
0 o-12
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
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.49 2.51 55.30% 45.85% 0.490 6 3.000 2'720 2'336 1'818 FY+2
12/13 Y 12/14 Y 176.5 203.8 82.7 95.9 13.46x 11.61x 65.0 76.0 19.94x 17.09x 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
n-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 104.7 0.50x 45.2 1.17x 34.3 9.29x
180
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 |
23.10.2013
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 CREDIT SUISSE AG MAWER INVESTMENT MAN DWS INVESTMENTS THURNHERR STEFAN
Firm Name Bank am Bellevue Helvea EVA Dimensions 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 n/a Multiple Portfolios Multiple Portfolios n/a
Analyst MARC DEUSTER TIM DAWSON DOUG WALTERS 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 ULT-AGG MF-AGG MF-AGG Co File
Recommendation hold buy underweight 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 73'946 60'091 53'550 50'825 50'373 43'668 43'210 41'990 31'639
% Out 60.76 6.12 3.33 3 3 2.98 1.17 1.14 1.01 0.99 0.93 0.92 0.75 0.67 0.64 0.63 0.55 0.54 0.52 0.4
Weighting
Change 3 5 1 3 3 3
D M U M D M
Latest Chg (8'500) (131) 13'000 1'620 2'271 -
Target Price 150 165 #N/A N/A 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 28.06.2013 31.12.2012 30.06.2013 25.06.2013 28.06.2013 31.12.2012 31.12.2012 30.04.2013 30.06.2013 30.06.2013 31.12.2012 31.07.2013 31.12.2012 31.12.2012 30.07.2013 30.09.2013 31.07.2013 31.12.2012
Date Not Provided 12 month Not Provided Not Provided Not Provided 12 month
Inst Type n/a Investment Advisor Investment Advisor 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 01.10.2013 27.08.2013 27.08.2013 19.08.2013 15.08.2013 07.08.2013
23.10.2013
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 (22.10.2013) 52-Week Low (15.11.2012) Daily Volume Current Price (10/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 31.90 18.75 1'336.00 31.8 -0.31% 69.60% 98.10% 18.2 579.57 395.19 0.0 0.8 264.06 829.07
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
1.31 14.21 52.52% 37.66% 1.314 6 4.000 19'627 19'618 24'856 FY+2
12/13 Y 12/14 Y 1'294.6 1'297.0 0.56x 0.55x 116.8 131.0 7.10x 6.33x 32.2 46.3 17.13x 12.08x 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
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 |
23.10.2013
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 VANGUARD GROUP INC PETERCAM SA 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 n/a Multiple Portfolios 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 ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG Co File
Recommendation buy buy outperform buy underperform hold
Amt Held 3'353'893 716'266 552'276 546'768 409'483 377'815 344'761 309'221 296'450 279'403 220'725 129'323 99'298 95'000 94'112 62'836 60'000 60'000 55'000 48'145
% Out 18.4 3.93 3.03 3 2.25 2.07 1.89 1.7 1.63 1.53 1.21 0.71 0.54 0.52 0.52 0.34 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) 179 (12'970) 593 (10'074) 97'500 10'567 15'070 (111'500) 30'330 (644) -
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 28.06.2013 31.12.2012 31.12.2012 31.08.2013 31.05.2013 30.04.2013 31.07.2013 30.04.2013 30.06.2013 30.07.2013 30.09.2013 30.04.2013 26.07.2013 30.06.2013 30.04.2013 28.06.2013 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 Investment Advisor Holding Company 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 n/a
Date 15.08.2013 13.08.2013 12.08.2013 09.08.2013 08.08.2013 06.06.2013
23.10.2013
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 (10/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 1'644.00 77.5 -25.70% 12.56% 27.22% 5.9 2'426.66 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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
0.59 5.90 -21.23% -19.24% 0.585 1 5.000 3'272 4'460 4'096
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 |
23.10.2013
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 1'730'319 91'768 51'524 34'612 30'348 25'947 25'252 9'307 4'744 3'831 2'881 2'729 2'216 1'330 1'156 930 335 163 -
% Out 29.33 1.56 0.87 0.59 0.51 0.44 0.43 0.16 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 4'150 378 220 676 (70) (837) 15 (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 31.12.2012 31.12.2012 30.07.2013 31.08.2013 28.06.2013 28.06.2013 30.06.2013 31.07.2013 30.04.2013 16.10.2013 30.04.2013 31.07.2013 30.04.2013 28.06.2013 17.10.2013 30.04.2013 30.06.2013 30.04.2013 30.06.2013
Date Not Provided
Inst Type Bank 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 Government Investment Advisor Insurance Company
Date 10.09.2013
23.10.2013
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 (10/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 6.00 328 -3.24% 5.81% 64.66% 2.1 688.80 538.86 0.0 0.0 23.78 1'229.55
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 o-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
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.33 1.11 7.10% 7.35% 0.330 3 2.333 542 665 1'275 FY+2
12/13 Y 12/14 Y 88.7 94.3 13.95x 12.88x 72.7 78.3 16.92x 15.71x 46.4 49.9 14.97x 13.80x 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
-
-
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
n-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 |
23.10.2013
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 JPMORGAN CHASE & CO 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 31'842 11'829 11'664 6'400 6'331 6'035 3'950 3'000 2'668 2'636 2'123 1'955 1'700 1'370 1'315
% Out 35.5 10 4.4 3.4 3.1 1.52 0.56 0.56 0.3 0.3 0.29 0.19 0.14 0.13 0.13 0.1 0.09 0.08 0.07 0.06
Weighting
Change 1 3 3
D M M
Latest Chg (3'793) 224 1'110 80 (13) -
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 30.07.2013 Investment Advisor 31.05.2013 Investment Advisor 28.06.2013 Investment Advisor 31.05.2013 Investment Advisor 31.12.2012 n/a 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 n/a 31.12.2012 n/a 30.06.2013 Investment Advisor 30.09.2013 Investment Advisor 28.06.2013 Investment Advisor 28.06.2013 Investment Advisor 31.07.2013 Investment Advisor 30.08.2013 Investment Advisor
Date Not Provided Not Provided 12 month
Date 17.09.2013 29.08.2013 21.05.2013
23.10.2013
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 (10/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 1'868.00 416.00 2177 -5.35% 16.54% 71.53% 0.3 979.65 31.32 0.0 0.0 380.93 630.04
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
.0 M
1000
.0 M .0 M
500
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 17.37% 19.43% 0.494 2 4.000 248 163 203 FY+2
12/13 Y 12/14 Y 855.0 875.0 0.67x 0.61x 105.0 115.0 6.00x 5.48x 15.75x 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
.0 M o-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 |
23.10.2013
Metall Zug AG Holdings By:
All
Holder Name WEBER WERNER O STOECKLI URSULA VONTOBEL ASSET MANAG METALL ZUG AG CREDIT SUISSE AG UBS AG DORMANN JUERGEN PICTET FUNDS SCHRODER INVESTMENT BUHOFER HEINZ M LB SWISS INVESTMENT DIMENSIONAL FUND ADV WIPFLI MARTIN ALLIANZ GLOBAL INVES IFM - INDEPENDENT FU LOMBARD ODIER ASSET NEXTAM PARTNERS SGR DEKABANK DEUTSCHE GI JPMORGAN CHASE & CO SWISSCANTO ANLAGESTI
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 Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a 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-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold overweight
Amt Held 41'600 17'006 6'075 5'950 2'728 2'436 1'364 798 624 604 300 295 266 256 240 182 180 176 171 158
% Out 16.31 6.67 2.38 2.33 1.07 0.95 0.53 0.31 0.24 0.24 0.12 0.12 0.1 0.1 0.09 0.07 0.07 0.07 0.07 0.06
Weighting
Change 3 5
M U
Latest Chg 142 (218) (38) (386) 5 20 50 5 (325) 171 -
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 30.07.2013 28.06.2013 31.12.2012 30.06.2013 30.06.2013 31.12.2012 28.03.2013 31.07.2013 31.12.2012 21.06.2012 26.07.2013 31.08.2013 30.06.2013 28.12.2012 30.06.2013 30.04.2013
Date Not Provided Not Provided
Inst Type n/a n/a Investment Advisor Corporation Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor Investment Advisor
Date 03.09.2013 17.04.2013
23.10.2013
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 (10/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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 1'027.5 0.85x 100.6 8.72x (14.6) -
.3 M
6
12/2012 01/yy 12.90 8.23 61'498.00 12.4 -3.88% 50.61% 87.14% 49.2 666.95 268.76 0.0 9.4 110.09 806.00
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 -
1.21 34.69 25.54% 32.39% 1.211 7 3.571 98'133 84'021 79'890 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 13.12x 11.53x 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
.0 M o-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 |
23.10.2013
Kudelski SA Holdings By:
All
Holder Name KUDELSKI ANDRE NORGES BANK PICTET FUNDS CREDIT SUISSE AG SWISSCANTO FONDSLEIT DIMENSIONAL FUND ADV VANGUARD GROUP INC VONTOBEL ASSET MANAG JPMORGAN CHASE & CO UBS AG DEKABANK DEUTSCHE GI SALADINI MAURO FORWARD MANAGEMENT L DIGITAL FUNDS 1741 ASSET MANAGEMEN BLACKROCK GOLDMAN SACHS GROUP STATE STREET CORP BANK OF NEW YORK MEL ROY PIERRE
Firm Name Helvea Bank Vontobel AG EVA Dimensions Credit Suisse UBS Zuercher Kantonalbank Exane BNP Paribas
Portfolio Name n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a
Analyst RETO AMSTALDEN MICHAEL FOETH ANDREW S ZAMFOTIS FELIX REMMERS JOERN IFFERT ANDREAS MUELLER ALEXANDRE FAURE
Source EXCH MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG Co File MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG Co File
Recommendation buy hold overweight neutral neutral market perform neutral
Amt Held 14'234'423 1'175'484 496'338 300'678 278'752 267'346 242'253 200'000 189'235 187'478 171'000 159'783 154'960 130'579 117'750 85'283 77'985 70'061 60'425 52'880
% Out 28.96 2.39 1.01 0.61 0.57 0.54 0.49 0.41 0.38 0.38 0.35 0.33 0.32 0.27 0.24 0.17 0.16 0.14 0.12 0.11
Weighting
Change 5 3 5 3 3 3 3
M M U M M M M
Latest Chg 35'077 23'997 (267) 8'671 14'258 (3'349) 5'895 40'000 (3'329) 33'000 74'551 2'996 -
Target Price 15 13 #N/A N/A 12 12 #N/A N/A 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 30.06.2013 30.07.2013 30.04.2013 31.07.2013 30.09.2013 30.04.2013 30.06.2013 28.06.2013 28.03.2013 31.12.2012 30.06.2013 28.06.2013 31.05.2013 16.10.2013 31.07.2013 17.10.2013 17.10.2013 31.12.2012
Date 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type n/a Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Bank n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a
Date 03.10.2013 02.10.2013 28.08.2013 23.08.2013 21.08.2013 21.08.2013 21.08.2013
23.10.2013
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 (02.10.2013) 52-Week Low (23.10.2012) Daily Volume Current Price (10/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 651.00 456.00 238.00 637 -2.15% 39.69% 94.36% 1.1 726.18 0.00 0.0 0.0 27.63 698.55
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 31.03.2009 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
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
31.03.2013 235.0 2.74x 48.7 13.20x 32.6 20.54x 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 o-13
0.48 0.61 45.63% 32.36% 0.483 3 3.000 429 339 350 FY+2
FQ+1
FQ+2
03/14 Y 03/15 Y 09/13 Q2 12/13 Q3 266.5 290.0 2.61x 2.37x 61.5 68.5 11.37x 10.21x 42.2 46.3 17.18x 15.64x 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
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
02.10.2013
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 |
23.10.2013
LEM Holding SA Holdings By:
All
Holder Name WEBER WERNER O 7 INDUSTRIES HOLDING STUDER ERWIN SARASIN THREADNEEDLE ASSET M MONTANARO GROUP IMPAX ASSET MANAGEME WAMPFLER UELI MONTANARO ASSET MGMT UBS AG RUFFER LLP VAN LANSCHOT N.V. BANQUE DE LUXEMBOURG CREDIT SUISSE AG PARVEST INVESTMENT M PICTET FUNDS DIMENSIONAL FUND ADV RUTISHAUSER PETER BARCLAYS MULTI-MANAG COLOMBEL LUC
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 Multiple Portfolios n/a
Analyst FELIX WIENEN 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 MF-AGG Co File
Recommendation hold hold hold not rated
Amt Held 398'000 144'581 97'000 90'320 75'873 69'071 34'112 28'000 15'679 9'915 8'711 7'879 6'100 5'963 3'816 3'730 3'368 2'606 2'600 2'100
% Out 34.91 12.68 8.51 7.92 6.66 6.06 2.99 2.46 1.38 0.87 0.76 0.69 0.54 0.52 0.33 0.33 0.3 0.23 0.23 0.18
Weighting
Change
3 3 3 #N/A N/A
M M M M
Latest Chg (559) 301 275 (63) 380 (176) (37) 600 -
Target Price 646 600 #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 31.07.2013 31.03.2013 14.08.2012 31.03.2013 30.09.2013 28.06.2013 28.03.2013 30.06.2013 30.09.2013 30.07.2013 31.05.2013 30.06.2013 31.05.2013 31.03.2013 31.07.2013 31.03.2013
Date Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Holding Company n/a Unclassified Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor n/a
Date 17.10.2013 24.04.2013 17.01.2013 27.09.2012
23.10.2013
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 (10/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 59.38 787.00 125.9 -2.78% 112.01% 95.44% 3.5 438.79 56.77 0.0 0.9 57.70 430.41
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 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 -
1.00 3.08 89.83% 81.01% 0.999 7 4.714 6'612 8'815 12'508 FY+2
12/13 Y 12/14 Y 336.7 352.2 1.24x 1.12x 54.0 55.6 7.98x 7.74x 28.1 34.3 14.42x 12.92x 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 o-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 |
23.10.2013
Komax Holding AG Holdings By:
All
Holder Name KOCH MAX SARASIN STEINER LEO CREDIT SUISSE AG UBS AG SWISSCANTO FONDSLEIT REICHMUTH & CO INVES COMINVEST ASSET MANA VONTOBEL ASSET MANAG KOMAX HOLDING AG DIMENSIONAL FUND ADV VONTOBEL ASSET MANAG JULIUS BAER MULTICOO UNION BANCAIRE PRIVE SEB SIF SWISS INVESTMENT JULIUS BAER ASSET MA LEHNER MELK M PICTET FUNDS 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 Multiple Portfolios n/a n/a Multiple Portfolios 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 MF-AGG Co File ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG Co File ULT-AGG Co File
Recommendation buy buy outperform market perform buy buy overweight
Amt Held 231'401 144'919 118'650 46'481 44'750 41'090 33'207 30'000 29'000 27'483 15'362 15'000 13'975 13'380 13'000 13'000 12'591 11'000 10'014 9'300
% Out 6.64 4.16 3.4 1.33 1.28 1.18 0.95 0.86 0.83 0.79 0.44 0.43 0.4 0.38 0.37 0.37 0.36 0.32 0.29 0.27
Weighting
Change 5 5 5 3 5 5 5
M M M M M M M
Latest Chg 4'900 1'669 (747) 312 8'000 500 2'671 13'380 (1'325) (1'193) -
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 30.07.2013 31.08.2013 30.04.2013 30.09.2013 30.06.2013 30.04.2013 31.12.2012 31.05.2013 30.04.2013 28.06.2013 28.06.2013 28.03.2013 30.04.2012 30.09.2013 31.12.2012 30.06.2013 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor n/a Investment Advisor n/a
Date 06.09.2013 23.08.2013 21.08.2013 21.08.2013 21.08.2013 20.08.2013 06.06.2013
23.10.2013
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 (10/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 1'027.00 35.7 -15.30% 40.00% 63.36% 30.8 1'099.56 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 o-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
d-12
LTM-4Q
LTM
01/yy
01/yy -
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
FY+1 -
.0 M o-13
0.75 13.07 14.20% 27.57% 0.750 2 3.000 2'494 4'208 4'923 FY+2
12/13 Y 12/14 Y 455.0 376.0 93.2 99.6 10.88x 10.17x 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
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
n-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 |
23.10.2013
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 VANGUARD GROUP INC UBS AG PICTET FUNDS SCHRODER INVESTMENT DIMENSIONAL FUND ADV VONTOBEL ASSET MANAG IFM - INDEPENDENT FU JULIUS BAER ASSET MA LOMBARD ODIER ASSET MUELLER URS SWISSCANTO ANLAGESTI JPMORGAN CHASE & CO MATT ROLAND
Firm Name EVA Dimensions Zuercher Kantonalbank
Portfolio Name 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 Multiple Portfolios n/a Multiple Portfolios n/a n/a
Analyst DOUG WALTERS ANDREAS VENDITTI
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 MF-AGG Co File MF-AGG ULT-AGG Co File
Recommendation sell outperform
Amt Held 17'710'000 1'324'400 261'100 149'763 135'862 94'670 92'858 54'584 54'051 46'006 30'715 24'224 20'000 19'136 12'919 9'301 8'983 8'707 5'845 5'768
% Out 57.5 4.3 0.85 0.49 0.44 0.31 0.3 0.18 0.18 0.15 0.1 0.08 0.06 0.06 0.04 0.03 0.03 0.03 0.02 0.02
Weighting
Change 1 5
D U
Latest Chg 44'080 (2'273) 7'258 2'701 (1'530) (166) 2'304 9'000 (1'455) 2'823 5'845 -
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 31.12.2012 30.06.2013 30.04.2013 31.12.2012 28.09.2012 30.07.2013 31.08.2013 28.06.2013 30.06.2013 31.12.2012 31.07.2013 30.04.2013 26.07.2013 31.07.2013 31.08.2013 31.12.2012 30.04.2013 30.06.2013 31.12.2012
Date Not Provided Not Provided
Inst Type Government Investment Advisor 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 Investment Advisor n/a Investment Advisor Investment Advisor n/a
Date 10.09.2013 26.03.2013
23.10.2013
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 (10/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 2'144.00 41.45 -28.10% 21.73% 33.05% 9.8 486.46 27.20 0.0 9.5 53.50 391.51
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
10 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
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 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 o-13
LTM-4Q
LTM
01/yy
01/yy -
FY+1 -
0.79 9.58 -25.03% -3.73% 0.787 5 2.400 16'229 14'335 15'819 FY+2
12/13 Y 12/14 Y 520.3 537.8 0.72x 0.70x 49.9 53.3 7.87x 7.37x 21.7 24.7 23.37x 16.34x 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 |
23.10.2013
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 SWISSCANTO FONDSLEIT ZEHNDER HANS-PETER FIL LIMITED IST FUND MANAGERS AMERIPRISE FINANCIAL VANGUARD GROUP INC REICHMUTH & CO INVES PICTET FUNDS JULIUS BAER MULTICOO BANKINVEST ASSET MAN
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 n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios 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 Co File ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation reduce hold underperform hold market perform
Amt Held 950'000 584'320 499'981 417'840 259'466 237'792 228'553 224'999 164'970 131'000 123'901 108'550 84'646 70'359 60'735 56'822 56'247 52'091 50'919 40'187
% Out 9.74 5.99 5.12 4.28 2.66 2.44 2.34 2.31 1.69 1.34 1.27 1.11 0.87 0.72 0.62 0.58 0.58 0.53 0.52 0.41
Weighting
Change 2 3 1 3 3
M D M M D
Latest Chg 6'093 812 75'500 17'917 9'097 (19'707) (51'270) 14'447 (2'166) (3'000) -
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 16.10.2013 Investment Advisor 30.08.2013 Investment Advisor 28.06.2013 Investment Advisor 31.08.2013 Investment Advisor 30.06.2013 Investment Advisor 31.12.2012 Government 30.07.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Investment Advisor 31.12.2012 n/a 31.10.2012 Investment Advisor 31.05.2013 Investment Advisor 30.08.2013 Investment Advisor 30.09.2013 Investment Advisor 28.06.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 31.07.2013 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
23.10.2013
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 (23.10.2012) Daily Volume Current Price (10/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 1'588.00 6.00 1832 -7.94% 15.37% 57.71% 0.2 750.82 14.80 0.0 4.5 58.90 711.22
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
.0 M
1000
.0 M .0 M
500
.0 M
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
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 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 -
0.57 0.21 17.45% 10.62% 0.566 4 3.500 139 168 194 FY+2
12/13 Y 12/14 Y 613.0 633.7 1.18x 1.13x 127.3 136.7 5.59x 5.20x 54.6 60.8 13.87x 12.85x 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 o-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 |
23.10.2013
Vetropack Holding AG Holdings By:
All
Holder Name CORNAZ LTD HOLDING O THREADNEEDLE ASSET M LB SWISS INVESTMENT SWISSCANTO FONDSLEIT NORGES BANK LUXEMBOURGER KAPITAL CREDIT SUISSE AG VONTOBEL ASSET MANAG ALLIANZ ASSET MANAGE IST FUND MANAGERS UBS AG VANGUARD GROUP INC OPPENHEIM PRAMERICA PEAR TREE ADVISORS I JULIUS BAER MULTICOO 1741 ASSET MANAGEMEN LLB FONDSLEITUNG AG PICTET FUNDS JULIUS BAER ASSET MA ZUERCHER KANTONALBAN
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 Multiple Portfolios n/a 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 MF-AGG ULT-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 7'444 3'086 2'990 2'517 2'500 2'334 1'586 1'576 1'318 1'300 1'086 1'014 950 950 901 744 702
% Out 8.49 4.95 4.28 3.18 1.32 1.28 1.08 1.07 1 0.68 0.67 0.56 0.56 0.46 0.43 0.41 0.41 0.39 0.32 0.3
Weighting
Change 3 3 5 3
U M M M
Latest Chg (461) (99) (160) (249) (53) (76) 73 (88) (120) 600 (48) (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 31.07.2013 28.03.2013 30.04.2013 31.12.2012 31.07.2013 30.07.2013 30.04.2013 30.06.2013 31.05.2013 31.08.2013 30.09.2013 31.01.2013 30.06.2013 31.05.2013 30.09.2013 30.06.2013 30.06.2013 31.07.2013 28.06.2013
Date Not Provided Not Provided 12 month Not Provided
Inst Type Other Investment Advisor 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 Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 04.09.2013 27.08.2013 27.08.2013 26.08.2013