The EURO STOXX 50 Index, Europe's leading Blue-chip index for the Eurozone, provides a Blue-chip
representation of supersector leaders in the Eurozone. The index covers 50 stocks from 12 Eurozone
countries. The Index is licensed to financial institutions to serve as underlying for a wide range of
investment products such as Exchange Traded Funds (ETF), Futures and Options and structured products.
Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Members with Index Analysis
1. 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
Eurostoxx 50 Index - SX5E Index
September 2012
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 |
5. 24.09.2012
Air Liquide SA
Air Liquide SA, through its subsidiaries, produces, markets, and sells Price/Volume
industrial and healthcare gases worldwide. These gases include liquid nitrogen,
120 3.5 M
argon, carbon dioxide, and oxygen. The Company also produces welding equipment,
100 3.0 M
diving equipment, and technical-medical equipment. Air Liquide sells its
products throughout Europe, the United States, Canada, Africa, and Asia. 2.5 M
80
2.0 M
60
Valuation Analysis 1.5 M
Latest Fiscal Year: 12/2011 40
1.0 M
LTM as of: 06/yy 20 .5 M
52-Week High (21.09.2012) 100.00
0 .0 M
52-Week Low (26.09.2011) 74.96 s-11 o-11 n-11 d-11 j-12 f-12 m-12 a-12 m-12 j-12 j-12 a-12
Daily Volume 217'685.00
Current Price (9/dd/yy) 98.76 Market Data
52-Week High % Change -1.26% Dividend Yield -
52-Week Low % Change 31.74% Beta 0.77
% 52 Week Price Range High/Low 97.96% Equity Float 310.52
Shares Out 12.09.2012 312.1 Short Int -
Market Capitalization 30'820.04 1 Yr Total Return 32.15%
Total Debt 7'036.00 YTD Return 16.64%
Preferred Stock 0.0 Adjusted BETA 0.772
Minority Interest 237.1 Analyst Recs 35
Cash and Equivalents 1'761.10 Consensus Rating 3.314
Enterprise Value 37'089.94 Average Daily Trading Volume
Relative Stock Price Performance Average Volume 5 Day 976'594
AI FP EQUITY YTD Change - Average Volume 30 Day 733'800
AI FP EQUITY YTD % CHANGE - Average Volume 3 Month 847'641
Fiscal Year Ended LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 03/yy 06/yy 12/12 Y 12/13 Y 09/12 Q3 12/12 Q4
Total Revenue 11'801.2 13'103.1 11'976.1 13'488.0 14'456.9 13'879.0 14'702.2 15'358.8 16'524.0 3'852.8 4'061.0
TEV/Revenue 2.45x 1.73x 2.25x 2.38x 2.25x 0.00x 0.00x 2.39x 2.20x - 8.79x
EBITDA 2'730.0 2'941.8 2'969.0 3'374.3 3'563.6 0.0 0.0 3'810.2 4'173.9 - 1'938.0
TEV/EBITDA 10.57x 7.71x 9.08x 9.50x 9.13x 0.00x 0.00x 9.74x 8.89x - -
Net Income 1'123.1 1'220.0 1'230.0 1'403.6 1'534.9 0.0 0.0 1'624.1 1'804.1 - 807.5
P/E 21.70x 13.93x 17.67x 18.97x 17.60x 0.00x 0.00x 18.83x 17.02x - -
Profitability S&P Issuer Ratings
EBITDA 3'563.60 Long-Term Rating Date 02.07.2007
EBIT 2'408.70 Long-Term Rating A
Operating Margin 16.66% Long-Term Outlook POS
Pretax Margin 15.02% Short-Term Rating Date 06.05.2004
Return on Assets 6.58% Short-Term Rating A-1
Return on Common Equity 16.45% Credit Ratios
Return on Capital 10.88% EBITDA/Interest Exp. 14.00
Asset Turnover 0.62% (EBITDA-Capex)/Interest Exp. 7.11
Margin Analysis Net Debt/EBITDA 1.48
Gross Margin - Total Debt/EBITDA 1.97
EBITDA Margin 24.6% Reference
EBIT Margin 16.7% Total Debt/Equity 72.1%
Net Income Margin 10.6% Total Debt/Capital 41.3%
Structure Asset Turnover 0.62
Current Ratio 1.16 Net Fixed Asset Turnover 1.25
Quick Ratio 0.90 Accounts receivable turnover-days 68.43
Debt to Assets 29.17% Inventory Days -
Tot Debt to Common Equity 72.10% Accounts Payable Turnover Day -
Accounts Receivable Turnover 5.33 Cash Conversion Cycle -
Inventory Turnover -
Price/ Cash Flow Sales/Revenue/Turnover
14.00 16'000.0
12.00 14'000.0
12'000.0
10.00
10'000.0
8.00
8'000.0
6.00
6'000.0
4.00 4'000.0
2.00 2'000.0
0.00
0.0
02.01.2009 02.07.2009 02.01.2010 02.07.2010 02.01.2011 02.07.2011 02.01.2012 02.07.2012 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
6. 24.09.2012
Air Liquide SA
Holdings By: All
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
NATIXIS ASSET MANAGE Multiple Portfolios MF-AGG 4'881'147 1.56 176'968 30.03.2012 Mutual Fund Manager
THORNBURG INVESTMENT Multiple Portfolios MF-AGG 4'574'174 1.47 - 30.06.2012 Investment Advisor
VANGUARD GROUP INC Multiple Portfolios MF-AGG 3'516'031 1.13 424'253 30.06.2012 Investment Advisor
BLACKROCK INSTITUTIO Multiple Portfolios MF-AGG 1'650'107 0.53 1'385 20.09.2012 Investment Advisor
MASSACHUSETTS FINANC Multiple Portfolios MF-AGG 1'477'098 0.47 74'778 31.07.2012 Investment Advisor
DEUTSCHE BANK AG Multiple Portfolios MF-AGG 1'412'488 0.45 62 31.08.2012 Investment Advisor
BLACKROCK ASSET MANA Multiple Portfolios MF-AGG 1'126'682 0.36 7'662 20.09.2012 Investment Advisor
AIR LIQUIDE n/a Co File 1'119'676 0.36 - 31.12.2011 Corporation
CAPITAL WORLD INVEST Multiple Portfolios MF-AGG 1'055'066 0.34 (172'981) 30.06.2012 Investment Advisor
MERCURY ASSET MANAGE Multiple Portfolios MF-AGG 907'316 0.29 - 20.09.2012 Investment Advisor
FIDELITY INTERNATION Multiple Portfolios MF-AGG 812'698 0.26 653'801 30.12.2011 Investment Advisor
T ROWE PRICE ASSOCIA Multiple Portfolios MF-AGG 800'775 0.26 139'128 30.06.2012 Investment Advisor
BANK OF NEW YORK MEL Multiple Portfolios MF-AGG 713'037 0.23 (59'101) 20.09.2012 Investment Advisor
HARTFORD INVESTMENT Multiple Portfolios MF-AGG 670'065 0.21 (14'068) 31.07.2012 Investment Advisor
LBPAM Multiple Portfolios MF-AGG 631'581 0.2 1'189 31.07.2012 Mutual Fund Manager
HARDING LOEVNER LP Multiple Portfolios MF-AGG 509'650 0.16 144'631 30.06.2012 Investment Advisor
UNION INVESTMENT GMB Multiple Portfolios MF-AGG 470'821 0.15 - 30.03.2012 Investment Advisor
MFS INVESTMENT MANAG Multiple Portfolios MF-AGG 464'229 0.15 8'124 31.07.2012 Investment Advisor
UNITED SERVICES AUTO Multiple Portfolios MF-AGG 460'862 0.15 67'552 31.05.2012 Investment Advisor
ARTISAN PARTNERS HOL Multiple Portfolios MF-AGG 431'324 0.14 - 31.03.2012 Investment Advisor
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
AlphaValue VERONIQUE COLAS reduce 2 M 98 6 month 20.09.2012
Hamburger Sparkasse MARCO GUENTHER sell 1 M #N/A N/A Not Provided 19.09.2012
Sanford C. Bernstein & Co JEREMY REDENIUS outperform 5 M 105 12 month 18.09.2012
Exane BNP Paribas HEIDI VESTERINEN neutral 3 M 98 Not Provided 11.09.2012
Jefferies LAURENCE ALEXANDER hold 3 N 97 12 month 10.09.2012
JPMorgan NEIL C TYLER neutral 3 M 100 3 month 06.09.2012
Goldman Sachs RAKESH PATEL neutral/neutral 3 M 120 12 month 04.09.2012
Main First Bank AG THOMAS SWOBODA sell 1 D 86 12 month 28.08.2012
Deutsche Bank TIMOTHY JONES hold 3 M 94 12 month 23.08.2012
Kepler Capital Markets MARKUS MAYER hold 3 M 100 Not Provided 21.08.2012
Barclays GUNTHER ZECHMANN underweight 1 M 92 Not Provided 16.08.2012
EVA Dimensions TEAM COVERAGE underweight 1 U #N/A N/A Not Provided 08.08.2012
Day by Day VALERIE GASTALDY hold 3 M #N/A N/A Not Provided 07.08.2012
HSBC GEOFF HAIRE neutral 3 M 98 Not Provided 03.08.2012
Macquarie JUERGEN RECK outperform 5 M 100 12 month 03.08.2012
Landesbank Baden-Wuerttemberg ULLE WORNER buy 5 M 100 Not Provided 02.08.2012
Societe Generale PETER CLARK buy 5 M 102 12 month 31.07.2012
Credit Suisse CHRIS COUNIHAN outperform 5 U 105 Not Provided 31.07.2012
Nomura JEAN DE WATTEVILLE reduce 2 M 100 12 month 31.07.2012
S&P Capital IQ JOHNSON IMODE hold 3 M 93 12 month 31.07.2012
Morgan Stanley PETER MACKEY Equalwt/In-Line 3 M 97 12 month 30.07.2012
Independent Research GmbH CHRISTOPH SCHOENDUBE hold 3 M 97 12 month 30.07.2012
Banco Sabadell PATRICIA GARCIA SANCHEZ buy 5 M 100 Not Provided 30.07.2012
CM - CIC Securities(ESN) ARI AGOPYAN hold 3 M 91 12 month 30.07.2012
Commerzbank Corporates & Markets STEPHAN KIPPE add 4 M 94 6 month 26.07.2012
Redburn Partners TONY JONES buy 5 M #N/A N/A Not Provided 25.06.2012
CA Cheuvreux KLAUS RINGEL outperform 5 M 96 Not Provided 04.06.2012
Canaccord Genuity Corp PAUL W SATCHELL hold 3 M 82 Not Provided 18.05.2012
Liberum Capital Ltd ADAM COLLINS buy 5 N 121 Not Provided 02.05.2012
BHF-Bank ANNETT WEBER market weight 3 M 92 12 month 25.04.2012
Natixis FREDERIC WILLIAMS-GOBEAUX neutral 3 M 83 Not Provided 08.02.2012
ING Wholesale Banking FABIAN SMEETS not rated #N/A N/A M #N/A N/A Not Provided 19.01.2012
DZ Bank AG PETER SPENGLER buy 5 M 91 12 month 27.10.2011
Alembic Global Advisors HASSAN I AHMED neutral 3 M 95 12 month 03.01.2011
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |