financial analysis bouygues sa - bouygues sa offers construction services, develops real estate,...

20.02.2013

Ticker: Bouygues SA Benchmark:

Currency: EN Paris: EN, Currency: EUR CAC 40 INDEX (CAC)

Sector: Industrials Industry: Construction & Engineering Year:

Telephone 33-1-44-20-10-79 Revenue (M) Business Segments in EUR Sales (M) Geographic Segments in EUR Sales (M)

Website www.bouygues.fr No of Employees Road Works 12295 France 22601

Address 32 Avenue Hoche Paris, 75008 France Construction 9616 European Union 3299

Share Price Performance in EUR Telecoms 5725 US and Canada 2520

Price 20.28 1M Return -10.8% Media 2595 Africa 1327

52 Week High 23.84 6M Return -9.4% Property Development 2464 Asia Pacific 1293

52 Week Low 17.54 52 Wk Return -14.1% Bouygues SA and Other Activities 11 Rest of Europe 1146

52 Wk Beta 1.05 YTD Return -9.5% Adjustment Oceania 209

Credit Ratings

Bloomberg IG8

S&P BBB+ Date 30.11.2011 Outlook STABLE

Moody's (P)A3 Date 31.08.2011 Outlook NEG

Fitch WD Date 28.07.2011 Outlook -

Valuation Ratios

12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

P/E 6.9x 9.6x 10.6x 8.0x 9.5x 8.2x 7.2x

EV/EBIT 7.5x 9.0x 8.7x 7.1x - - -

EV/EBITDA 4.6x 5.2x 4.9x 4.0x 4.8x 4.8x 4.6x

P/S 0.3x 0.4x 0.4x 0.3x 0.2x 0.2x 0.2x

P/B 1.4x 1.5x 1.2x 0.9x 0.8x 0.7x 0.7x

Div Yield 5.3% 4.4% 5.0% 6.6% 7.6% 8.0% 8.1%

Profitability Ratios %

12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Gross Margin - - - - 53.6 53.7 53.9

EBITDA Margin 10.9 10.3 10.1 9.9 8.6 8.7 9.0

Operating Margin 6.8 5.9 5.6 5.6 3.5 3.9 4.0

Profit Margin 4.6 4.2 3.4 3.3 2.0 2.4 2.7

Return on Assets 4.4 3.8 3.1 3.0 - - -

Return on Equity 20.6 16.4 12.0 12.1 8.6 9.5 10.8

Leverage and Coverage Ratios

12/08 12/09 12/10 12/11

Current Ratio 0.9 1.0 1.0 0.9 Current Capitalization in EUR

Quick Ratio 0.6 0.7 0.7 0.6 Common Shares Outstanding (M) 314.9

EBIT/Interest 5.1 4.4 4.5 5.1 Market Capitalization (M) 6575.4

Tot Debt/Capital 0.5 0.4 0.4 0.4 Cash and ST Investments (M) 2615.0

Tot Debt/Equity 1.0 0.8 0.8 0.8 Total Debt (M) 8430.0

Eff Tax Rate % 26.3 25.2 27.6 29.9 Preferred Equity (M) 0.0

LT Investments in Affiliate Companies (M) 0.0

Investments (M) 1277.0

Enterprise Value (M) 13667.4

134'795

Bouygues SA offers construction services, develops real estate, offers cellular

communications services, produces television programming and movies, and manages

utilities. The Company offers building, civil engineering, and oil and gas contracting

services, develops residential, commercial, and office projects, produces and

distributes water and electricity, and collects waste.

EN FP

32'706

Company Analysis - Overview

37%

29%

18%

8%

8% 0%

OlUa Tlnho

8lkopnrWpflk

QbibWljo

JbafU

Mnlmbnpv Absbilmjbkp

6lrvdrbo P5 Uka Lpebn 5Wpfsfpfbo

69%

10%

8%

4%4% 4%1%0%

CnUkWb BrnlmbUk Rkflk

RP Uka 8UkUaU 5cnfWU

5ofU MUWfcfW Obop lc Brnlmb

LWbUkfU

Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |

www.bouygues.fr

Bouygues SA

Target price in EUR

Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date

0.&GWk&.0 /3% 10% 0-% /-&CbY&.0 /-(/5 //(/. BS7 Afibkpflkp 9O7FD PQBOIFKD lsbotbfdeq /-&CbY&.00.&AbZ&./ /5% 11% /5% .6&CbY&.0 /-(/2 //(/. PlZfbqb DbkboWhb PQBME7KB P9EI7QQBO elha .6(-- .6&CbY&.00-&Kls&./ 0/% 1-% /5% .5&CbY&.0 .6(56 //(/. BuWkb 8KM MWofYWp 7KQLFKB MO7A7UOLI kbrqoWh /1(-- .5&CbY&.00.&LZq&./ 0/% 1-% /5% .2&CbY&.0 /-(12 //(.0 AWv Yv AWv S7IBOFB D7PQ7IAU elha .1&CbY&.0/5&Pbm&./ 00% 00% 00% .1&CbY&.0 .6(54 //(.0 7hmeWSWhrb GB7K&JF9EBI P7IS7ALO Yrv 0.(-- .1&CbY&.00.&7rd&./ 02% 02% 0-% .0&CbY&.0 /-(-3 //(.0 DlhaiWk PWZep 7KAOBT IBB 8rv)KbrqoWh /6(6- .&CbY&.00.&Grh&./ 02% 02% 0-% ./&CbY&.0 /-(.3 //(.0 EP89 KF9LI7P 9LQB&9LIFPPLK kbrqoWh /0(-- 0.&GWk&.0/6&Grk&./ 06% 02% /3% ..&CbY&.0 /-(2- //(.0 GMJlodWk QLOPQBK 79EQJ7KK kbrqoWh /3(-- 0-&GWk&.00.&JWv&./ 1.% 0/% /4% 5&CbY&.0 /-(15 //(.0 Laal 9fb SFK9BKQ J7RI7U obarZb .5(-- 0-&GWk&.00-&7mo&./ 2-% /2% /2% 4&CbY&.0 /-(// //(.0 O89 9WmfqWh JWogbqp LIFSF7 MBQBOP pbZqlo mbocloi /-(-- /6&GWk&.00-&JWo&./ 15% /3% /3% 3&CbY&.0 /-(/6 //(.0 9obafq Prfppb G7HL8 8IRBPQLKB rkabombocloi .6(-- /1&GWk&.0/6&CbY&./ 15% /3% /3% 2&CbY&.0 /-(33 //(.0 8WoZhWvp P7K AEFIILK bnrWhtbfdeq /.(2- /1&GWk&.0

1&CbY&.0 /-(05 //(.0 Gbccbofbp GBOBJU 7 ABIIFP rkabombocloi .3(-- /.&GWk&.0.&CbY&.0 /.(01 //(.0 9J & 9F9 PbZrofqfbp!BPK% GB7K&JF9EBI HLPQBO pbhh .3(-- .-&GWk&.0

0.&GWk&.0 /-(6. /.(34 JlodWk PqWkhbv P7OLLM MROBT7I BnrWhtq)Fk&Ifkb /5(5- .5&AbZ&./0-&GWk&.0 /.(0/ /.(26 OWvilka GWibp PQBME7KB 8BU7VF7K lrqmbocloi /2(-- .1&AbZ&.//6&GWk&.0 //(-/ /.(6. Hbmhbo 9WmfqWh JWogbqp GLPBM MRG7I Yrv 0-(-- 1&AbZ&.//5&GWk&.0 //(-3 /.(6. KliroW COBABOF9 8LRI7K kbrqoWh /.(5- 0-&Kls&.//2&GWk&.0 /.(54 /.(6. KWqfufp 8BKLFQ J7UK7OA Yrv /3(6- .2&Kls&.//1&GWk&.0 //(/- /.(6. P M 9WmfqWh FN G7JBP 9O7TPE7T pbhh .3(-- .2&Kls&.//0&GWk&.0 /.(53 /.(6. JWglo 9WmfqWh 7I8BOQ P7MLOQ7 Yrv 0-(-- .6&Pbm&.///&GWk&.0 /.(62 /.(6. 97 9ebrsobru DFLS7KKF JLKQ7IQF prpmbkaba ZlsboWdb 02(-- .1&Grh&../.&GWk&.0 //(55 /.(6. DWYbhhf 9l BS7K A JFIIBO Yrv /1&JWv&...5&GWk&.0 //(42 /.(32 KWqflkWh 8Wkg 7D PQBCCBK J7KPHB Yrv 1/(-- .3&AbZ&-6.4&GWk&.0 //(24 /.(32.3&GWk&.0 //(04 /.(64.2&GWk&.0 //(4- /.(64.1&GWk&.0 //(/1 /.(64..&GWk&.0 //(5. /.(64.-&GWk&.0 //(0/ /.(64

Company Analysis - Analysts Ratings

7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa

15% 15% 2!%1%% 06% 02% 02% 00% 0'% 0'% '5% '3%

'3% '3% '2%0'% 02%

02% 02% 00% 1!% 1!% 11% 10%

'3% '3% '2% '4% '3% 0!% 0!% 00% '5% '5% '5% 0!%

)%

.)%

1)%

3)%

4)%

-))%

cwsn(-. jUno(-. Usn(-. jUf(-. grfk(-. grfi(-. Ulxp(-. obmp(-. lWp(-. kls(-. awW(-. gUks(-0

6nl

hbn O

bWlj

jbk

aUpfl

k

)

2

-)

-2

.)

.2

0)

02

1) MnfW

b

6rv Elia Pbii MnfWb QUndbp MnfWb

7mleamn PRmcao 8mdSa

)

2

-)

-2

.)

.2

0)

02

1)

12

BS

5A

fjbk

oflk

oP

lWfb

pbD

bkbn

Uib

BuU

kb 6

KM

MUn

fVUo

AUv

Vv

AUv

5im

eUS

Uirb

Dli

ajUk

PUW

eo

EP

68

GMJ

lndU

k

Laa

l

8fb

O6

8 8

UmfpU

iJ

Unhb

po

8nb

afp P

rfoo

b

6Un

WiUv

o

Gbccb

nfbo

8J

& 8

F8P

bWrn

fpfbo

!BP

K%

Jln

dUk

PpU

kibv

OUv

jlk

aGU

jbo

Hbm

ibn 8

UmfpU

iJ

Unhb

po

Klj

rnU

KUp

fufo

P

M 8

UmfpU

i FN

JUh

ln 8

UmfpU

i

85

8eb

rsnb

ru

DUV

biif

8

l

KUp

flkU

i 6Uk

h5

D


20.02.2013

Bouygues SA

Ownership Statistics Geographic Ownership Distribution

Shares Outstanding (M) 314.9 Unknown Country 53.72%

Float 75.2% France 19.46%

Short Interest (M) United States 18.64%

Short Interest as % of Float Luxembourg 2.70%

Days to Cover Shorts Germany 1.32%

Institutional Ownership 21.60% Ireland 0.86%

Retail Ownership 76.50% Belgium 0.81%

Insider Ownership 1.90% Others 2.50%

Institutional Ownership Distribution

Other 49.60%

Investment Advisor 28.66%

Hedge Fund Manager 10.54%

Mutual Fund Manager 7.01%

Pricing data is in EUR Others 4.20%

Top 20 Owners:

Holder Name Position Position Change Market Value % of Ownership Report Date Source Country

SCDM 66'374'020 0 1'346'065'126 20.47% 31.12.2011 Co File n/a

AMUNDI 16'135'367 -61'801 327'225'243 4.98% 04.01.2013 Research FRANCE

FIRST EAGLE INVESTME 15'760'774 0 319'628'497 4.86% 29.03.2012 Research UNITED STATES

SCDM PARTICIPATIONS 6'044'972 0 122'592'032 1.86% 15.11.2011 Research n/a

BOUYGUES FRANCIS 5'290'144 0 107'284'120 1.63% 31.12.2011 Co File n/a

AKO CAPITAL LLP -3'825'942 -16'026 -77'590'104 -1.18% 10.01.2013 Short BRITAIN

NATIXIS ASSET MANAGE 3'614'826 8'782 73'308'671 1.11% 31.12.2012 MF-AGG FRANCE

VANGUARD GROUP INC 3'499'242 65'974 70'964'628 1.08% 31.12.2012 MF-AGG UNITED STATES

BLACKROCK 3'384'000 -88'302 68'627'520 1.04% 15.02.2013 ULT-AGG UNITED STATES

DNCA FINANCE 3'113'000 98'000 63'131'640 0.96% 28.09.2012 MF-AGG FRANCE

T ROWE PRICE ASSOCIA 1'969'200 -614 39'935'376 0.61% 31.12.2012 MF-AGG UNITED STATES

MANDARINE GESTION 1'480'301 475'721 30'020'504 0.46% 31.12.2012 MF-AGG FRANCE

PALATINE ASSET MANAG 1'176'527 122'874 23'859'968 0.36% 31.01.2013 MF-AGG FRANCE

FMR LLC 1'055'433 879'189 21'404'181 0.33% 31.12.2012 ULT-AGG UNITED STATES

QUALITE3 896'520 0 18'181'426 0.28% 15.11.2011 Research n/a

ACTIBY3 891'945 0 18'088'645 0.28% 15.11.2011 Research

AMUNDI LUXEMBOURG SA 838'159 72'000 16'997'865 0.26% 28.09.2012 MF-AGG LUXEMBOURG

INVESCO LTD 704'838 -84'395 14'294'115 0.22% 19.02.2013 MF-AGG UNITED STATES

ING INTERNATIONAL AD 652'784 -350'170 13'238'460 0.20% 31.07.2012 MF-AGG LUXEMBOURG

TD ASSET MANAGEMENT 569'108 -135'040 11'541'510 0.18% 31.12.2011 MF-AGG CANADA

Top 5 Insiders:

Holder Name Position Position Change Market Value % of Ownership Report Date Source

BOUYGUES FRANCIS 5'290'144 107'284'120 1.63% 31.12.2011 Co File

BOUYGUES MARTIN 374'040 7'585'531 0.12% 31.12.2011 Co File

BOUYGUES OLIVIER 281'687 5'712'612 0.09% 31.12.2011 Co File

GABRIEL YVES 116'788 2'368'461 0.04% 31.12.2011 Co File

BERTIERE FRANCOIS 65'882 1'336'087 0.02% 31.12.2011 Co File

Company Analysis - Ownership

Ownership Type

22%

76%

2%

FkopfprpflkUi Ltkbnoefm ObpUfi Ltkbnoefm Fkofabn Ltkbnoefm

Geographic Ownership

53%

3%

19%

1%3%

1% 1%

19%

Rkhkltk 8lrkpnv CnUkWb Rkfpba PpUpboIrubjVlrnd DbnjUkv FnbiUka6bidfrj Lpebno

Institutional Ownership

49%

11%

4%

7%

29%

Lpebn Fksbopjbkp 5asfoln Ebadb Crka JUkUdbnJrprUi Crka JUkUdbn Lpebno

TOP 20 ALL


Bouygues SA

Financial information is in EUR (M)

Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Income Statement

Revenue 20'473 22'247 21'822 20'894 24'073 26'408 29'613 32'459 31'353 31'225 32'706 33'291 33'102 33'348

- Cost of Goods Sold

Gross Income 17'844 17'776 17'975

- Selling, General & Admin Expenses 19'641 21'231 20'626 19'337 22'325 24'475 27'450 30'263 29'498 29'465 30'887

(Research & Dev Costs) 136 137 102 120 121 125 110 114

Operating Income 832 1'016 1'196 1'557 1'748 1'933 2'163 2'196 1'855 1'760 1'819 1'171 1'297 1'338

- Interest Expense 191 292 270 234 224 340 381 432 425 394 359

- Foreign Exchange Losses (Gains) -5 40 -7

- Net Non-Operating Losses (Gains) -132 -461 -73 -293 -84 -192 -444 -495 -499 -379 -305

Pretax Income 778 1'145 1'006 1'616 1'608 1'785 2'226 2'259 1'929 1'745 1'765 948 1'082 1'200

- Income Tax Expense 268 316 380 501 570 559 633 593 487 482 528

Income Before XO Items 510 829 626 1'115 1'038 1'226 1'593 1'666 1'442 1'263 1'237

- Extraordinary Loss Net of Tax 0 0 -364 0 -20 -14 0 0

- Minority Interests 166 163 176 206 206 336 217 185 137 192 167

Diluted EPS Before XO Items 2.68 2.42 2.57 3.94 4.25 3.73 3.03 3.06

Net Income Adjusted* 344 666 450 858 832 882 1'376 1'501 1'333 1'110 1'070 673 795 899

EPS Adjusted 1.03 1.94 1.31 2.57 2.51 2.61 4.06 4.38 3.87 3.13 3.06 2.13 2.47 2.81

Dividends Per Share 0.54 0.54 0.75 0.75 0.90 1.20 1.50 1.60 1.60 1.60 1.60 1.54 1.62 1.64

Payout Ratio % 68.9 18.6 55.5 27.4 36.4 43.3 37.9 37.0 43.4 54.7 47.1 0.72 0.65 0.58

Total Shares Outstanding 344 344 333 332 336 333 347 341 352 361 315

Diluted Shares Outstanding 352 362 339 343 346 349 343 345 353 350

EBITDA 1'714 2'284 2'451 2'628 2'821 3'141 3'416 3'538 3'231 3'152 3'230 2'857 2'876 3'004

*Net income excludes extraordinary gains and losses and one-time charges.

Equivalent Estimates

Company Analysis - Financials I/IV

Fiscal Year


Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Balance Sheet

Total Current Assets 13236 12426 13086 12467 13154 14680 15827 16818 16235 16966 15480

+ Cash & Near Cash Items 633 526 472 442 618 669 905 792 1'690 1'977 1'297

+ Short Term Investments 1'565 1'380 2'144 2'818 2'597 3'107 2'481 3'048 3'023 3'599 2'118

+ Accounts & Notes Receivable 6'445 5'865 5'972 4'575 5'418 6'252 6'911 7'097 6'132 6'167 6'739

+ Inventories 1'681 1'111 1'181 1'691 1'804 2'298 2'763 3'023 2'680 2'680 2'727

+ Other Current Assets 2'912 3'544 3'317 2'941 2'717 2'354 2'767 2'858 2'710 2'543 2'599

Total Long-Term Assets 9'275 12'357 11'983 11'481 11'444 15'085 17'601 18'670 17'700 18'620 19'442

+ Long Term Investments 374 333 306 237 283 1'087 1'223 1'309 399 659 770

Gross Fixed Assets 8'372 10'193 9'481 10'237 10'716 11'717 12'929 14'133 14'298 15'197 16'256

Accumulated Depreciation 3'703 4'668 4'949 5'608 6'101 6'678 7'365 8'013 8'371 9'038 9'714

+ Net Fixed Assets 4'669 5'525 4'532 4'629 4'615 5'039 5'564 6'120 5'927 6'159 6'542

+ Other Long Term Assets 4'232 6'499 7'145 6'615 6'546 8'959 10'814 11'241 11'374 11'802 12'130

Total Current Liabilities 12'139 11'877 12'999 12'988 12'962 14'810 16'579 17'927 15'959 16'247 16'369

+ Accounts Payable 5'236 5'241 5'345 5'207 5'805 6'744 7'442 7'577 6'479 6'347 6'826

+ Short Term Borrowings 362 1'006 1'420 539 892 1'114 604 1'730 984 1'288 455

+ Other Short Term Liabilities 6'541 5'630 6'234 7'242 6'265 6'952 8'533 8'620 8'496 8'612 9'088

Total Long Term Liabilities 4'891 5'983 5'878 5'982 6'075 8'360 8'644 8'796 8'250 8'732 8'875

+ Long Term Borrowings 2'960 4'101 3'982 4'648 4'721 6'844 7'067 7'025 6'434 6'750 6'807

+ Other Long Term Borrowings 1'931 1'882 1'896 1'334 1'354 1'516 1'577 1'771 1'816 1'982 2'068

Total Liabilities 17'030 17'860 18'877 18'970 19'037 23'170 25'223 26'723 24'209 24'979 25'244

+ Long Preferred Equity 0 0 0 0 0 0 0 0 0 0 0

+ Minority Interest 741 1'024 894 980 931 1'156 1'214 1'211 1'190 1'290 1'317

+ Share Capital & APIC 4'860 5'103 4'750 2'252 2'234 2'882 3'292 3'011 3'229 366 315

+ Retained Earnings & Other Equity -120 796 548 1'746 2'396 2'557 3'699 4'543 5'307 8'951 8'046

Total Shareholders Equity 5'481 6'923 6'192 4'978 5'561 6'595 8'205 8'765 9'726 10'607 9'678

Total Liabilities & Equity 22'511 24'783 25'069 23'948 24'598 29'765 33'428 35'488 33'935 35'586 34'922

Book Value Per Share 13.79 17.13 15.90 12.03 13.77 16.32 20.17 22.16 24.24 25.81 26.55 26.95 27.75 28.94

Tangible Book Value Per Share -4.70 -3.11 -1.09 2.29 3.82 6.79 7.74 4.99

Company Analysis - Financials II/IV


Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Cash Flows

Net Income 344 666 450 909 832 1'254 1'376 1'501 1'319 1'071 1'070 593 775 902

+ Depreciation & Amortization 882 1'268 1'255 1'071 1'073 1'208 1'253 1'342 1'376 1'392 1'411

+ Other Non-Cash Adjustments -91 -221 368 410 811 489 655 -260 -99 -50 168

+ Changes in Non-Cash Capital 326 438 239 35 -511 -23 74 -183 459 -52 -56

Cash From Operating Activities 1'461 2'151 2'312 2'425 2'205 2'928 3'358 2'400 3'055 2'361 2'593

+ Disposal of Fixed Assets 163 101 203 174 142 96 108 103 95 84 170

+ Capital Expenditures -1'288 -1'946 -1'133 -1'221 -1'371 -1'700 -1'787 -1'833 -1'365 -1'507 -2'056 -2'171 -1'707 -1'691

+ Increase in Investments -663 -1'672 -1'117 -338 -333 -41 -25 -63

+ Decrease in Investments 266 650 474 1'160 83 47 44 219 2

+ Other Investing Activities -61 67 -80 -912 938 -2'530 -1'959 -409 741 -537 70

Cash From Investing Activities -1'583 -2'800 -1'653 -1'137 -541 -4'128 -3'619 -2'139 -529 -1'741 -1'877

+ Dividends Paid -229 -229 -213 -164 -249 -302 -400 -510 -545 -566 -570

+ Change in Short Term Borrowings 0 0 0

+ Increase in Long Term Borrowings 0 644 558 2'328 22 967 565

+ Decrease in Long Term Borrowings 0 0 0 -432 -27 -1'071 -768

+ Increase in Capital Stocks 245 0 0 465 225 78

+ Decrease in Capital Stocks 0 -82 -248 -53 -59 -181 -259 -1'377

+ Other Financing Activities 4 -14 -19 -198 -1'737 -153 -245 -120 -127 130 -107

Cash From Financing Activities 20 319 78 -847 -2'072 1'692 -158 78 -1'518 207 -2'822

Net Changes in Cash -102 -330 737 441 -408 492 -419 339 1'008 827 -2'106

Free Cash Flow (CFO-CAPEX) 173 205 1'179 1'204 834 1'228 1'571 567 1'690 854 537 136 643 946

Free Cash Flow To Firm 298 416 1'347 1'365 979 1'462 1'844 886 2'008 1'139 789

Free Cash Flow To Equity 336 950 1'940 946 949 3'652 1'701 1'637 714 1'503 -61

Free Cash Flow per Share 0.52 0.60 3.43 3.61 2.51 3.66 4.64 1.65 4.90 2.42 1.54

Company Analysis - Financials III/IV


Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E

Ratio Analysis

Valuation Ratios

Price Earnings 35.7x 13.8x 21.2x 12.5x 16.5x 18.4x 14.0x 6.9x 9.6x 10.6x 8.0x 9.5x 8.2x 7.2x

EV to EBIT 17.4x 13.2x 10.8x 9.1x 9.8x 11.1x 11.7x 7.5x 9.0x 8.7x 7.1x

EV to EBITDA 8.5x 5.9x 5.3x 5.4x 6.1x 6.9x 7.4x 4.6x 5.2x 4.9x 4.0x 4.8x 4.8x 4.6x

Price to Sales 0.6x 0.4x 0.4x 0.5x 0.6x 0.6x 0.7x 0.3x 0.4x 0.4x 0.3x 0.2x 0.2x 0.2x

Price to Book 2.7x 1.6x 1.7x 2.8x 3.0x 3.0x 2.8x 1.4x 1.5x 1.2x 0.9x 0.8x 0.7x 0.7x

Dividend Yield 1.5% 2.0% 2.7% 2.2% 2.2% 2.5% 2.6% 5.3% 4.4% 5.0% 6.6% 7.6% 8.0% 8.1%

Profitability Ratios

Gross Margin 53.6% 53.7% 53.9%

EBITDA Margin 8.4% 10.3% 11.2% 12.6% 11.7% 11.9% 11.5% 10.9% 10.3% 10.1% 9.9% 8.6% 8.7% 9.0%

Operating Margin 4.1% 4.6% 5.5% 7.5% 7.3% 7.3% 7.3% 6.8% 5.9% 5.6% 5.6% 3.5% 3.9% 4.0%

Profit Margin 1.7% 3.0% 2.1% 4.4% 3.5% 4.7% 4.6% 4.6% 4.2% 3.4% 3.3% 2.0% 2.4% 2.7%

Return on Assets 1.6% 2.8% 1.8% 3.7% 3.4% 4.6% 4.4% 4.4% 3.8% 3.1% 3.0%

Return on Equity 7.4% 12.5% 8.0% 19.6% 19.3% 24.9% 22.1% 20.6% 16.4% 12.0% 12.1% 8.6% 9.5% 10.8%

Leverage & Coverage Ratios

Current Ratio 1.09 1.05 1.01 0.96 1.01 0.99 0.95 0.94 1.02 1.04 0.95

Quick Ratio 0.71 0.65 0.66 0.60 0.67 0.68 0.62 0.61 0.68 0.72 0.62

Interest Coverage Ratio (EBIT/I) 4.36 3.48 4.43 6.65 7.80 5.69 5.68 5.08 4.36 4.47 5.07

Tot Debt/Capital 0.38 0.42 0.47 0.51 0.50 0.55 0.48 0.50 0.43 0.43 0.43

Tot Debt/Equity 0.61 0.74 0.87 1.04 1.01 1.21 0.93 1.00 0.76 0.76 0.75

Others

Asset Turnover 0.94 0.94 0.88 0.85 0.99 0.97 0.94 0.94 0.90 0.90 0.93

Accounts Receivable Turnover 3.26 3.61 3.69 3.96 4.82 4.53 4.50 4.63 4.74 5.08 5.07

Accounts Payable Turnover

Inventory Turnover

Effective Tax Rate 34.4% 27.6% 37.8% 31.0% 35.4% 31.3% 28.4% 26.3% 25.2% 27.6% 29.9%

Company Analysis - Financials IV/IV


BOUYGUES SA VINCI SA EIFFAGE FOSTER WHEELER BALFOUR BEATTY HOCHTIEF AG BILFINGER SE SKANSKA AB-B FCCHYUNDAI

ENG&CONSALARKO HLDG FLUOR CORP ATLANTIA SPA CHINA STATE -A

12/2011 12/2012 12/2011 12/2011 12/2011 12/2011 12/2012 12/2012 12/2011 12/2012 12/2011 12/2011 12/2011 12/2011

25.74 40.85 37.75 27.13 321.40 55.68 82.43 122.50 20.55 87'500.00 5.66 66.67 14.29 4.18

21.02.2012 16.03.2012 10.01.2013 28.01.2013 01.11.2012 28.02.2012 20.02.2013 20.02.2012 22.02.2012 13.03.2012 24.01.2013 28.01.2013 03.01.2013 18.02.2013

17.54 31.23 20.53 15.26 234.60 34.64 58.82 93.30 7.10 55'600.00 3.39 44.99 9.03 2.90

16.11.2012 01.06.2012 26.07.2012 12.07.2012 13.11.2012 06.09.2012 05.06.2012 01.06.2012 24.07.2012 26.07.2012 23.02.2012 25.06.2012 27.06.2012 24.09.2012

909'044 699'881 33'536 145'824 2'503'936 166'336 74'888 1'020'779 351'749 539'009 73'671 218'875 998'459 118'384'134

20.28 35.39 32.57 25.90 281.30 54.73 81.93 116.00 8.60 68'900.00 5.18 65.63 13.67 3.99

-21.2% -13.4% -13.7% -4.6% -12.5% -1.7% -0.6% -5.3% -58.2% -21.3% -8.5% -1.6% -4.3% -4.5%

15.6% 13.3% 58.7% 69.7% 19.9% 58.0% 39.3% 24.3% 21.1% 23.9% 52.8% 45.9% 51.4% 37.6%

314.9 536.2 85.6 108.3 687.0 73.6 46.0 411.8 114.6 111.4 223.5 169.0 648.5 30'000.0

6'575.4 20'432.3 2'838.9 2'745.8 1'936.7 4'214.2 3'770.8 48'997.6 1'094.4 7'672'412.0 1'157.6 10'928.0 9'047.2 119'700.0

7'262.0 20'193.8 16'112.0 149.1 587.0 3'794.4 1'181.0 11'103.0 9'112.7 1'354'810.8 263.3 533.0 10'759.6 133'022.5

- - - - - - - - - 494.0 - - - -

1'317.0 735.4 (1.0) 47.9 4.0 1'512.0 8.0 166.0 - - 106.3 64.4 450.5 29'331.8

3'415.0 6'516.1 2'402.0 719.3 595.0 2'657.7 1'087.0 5'770.0 2'698.3 1'314'050.1 611.6 2'761.4 619.9 94'380.3

13'667.4 34'845.4 16'945.9 2'224.8 2'258.7 8'142.1 3'872.8 54'496.6 9'588.5 8'263'210.2 969.9 8'728.2 23'206.6 228'382.9

LFY 32'706.0 38'633.6 13'802.0 4'480.7 9'494.0 23'282.2 8'509.0 129'350.0 11'754.8 10'433'442.0 1'322.7 23'381.4 4'306.6 463'876.8

LTM 33'584.0 38'633.6 13'833.0 3'808.1 9'807.0 26'040.3 8'509.0 129'350.0 11'541.2 10'433'442.0 1'570.2 26'806.5 3'891.1 463'876.8

CY+1 33'291.0 38'887.8 14'010.3 3'673.3 10'141.9 25'593.8 8'776.6 129'846.1 11'193.7 12'580'089.0 1'606.8 27'748.4 4'075.1 576'124.5

CY+2 33'101.9 39'821.3 14'211.6 4'189.8 9'650.3 26'701.8 9'196.7 133'178.8 11'120.6 14'137'208.7 2'017.9 29'332.1 4'267.5 671'681.0

LFY 0.4x 0.9x 1.2x 0.5x 0.2x 0.3x 0.4x 0.4x 0.8x 0.8x 0.5x 0.3x 5.1x 0.3x

LTM 0.4x 0.9x 1.2x 0.5x 0.2x 0.3x 0.4x 0.4x 0.8x 0.8x 0.5x 0.3x 5.7x 0.3x

CY+1 0.4x 0.9x 1.1x 0.6x 0.2x 0.3x 0.4x 0.4x 0.7x 0.6x 0.6x 0.3x 4.9x -


LFY 3'230.0 5'507.8 1'939.0 280.9 326.0 1'674.2 441.0 4'462.0 1'143.0 513'619.8 141.3 1'187.4 2'345.2 28'914.4

LTM 2'854.0 5'453.4 1'983.0 309.5 373.0 1'625.6 441.0 4'462.0 - 513'619.8 122.7 1'248.0 2'291.8 28'914.4

CY+1 2'856.6 5'533.1 2'028.1 299.9 350.1 1'468.5 580.0 6'146.7 1'031.6 932'080.5 137.1 1'248.5 2'448.1 -

CY+2 2'875.7 5'706.6 2'103.5 346.2 343.7 1'662.6 622.8 6'548.7 1'117.9 1'091'510.0 178.2 1'347.5 2'586.7 -

LFY 4.0x 6.1x 8.4x 7.2x 7.3x 4.0x 7.8x 11.0x 8.4x 15.3x 5.1x 6.0x 9.4x 5.4x

LTM 4.6x 6.2x 8.2x 6.5x 6.4x 4.1x 7.8x 11.0x - 15.3x 5.9x 5.7x 9.7x 5.4x



LFY 3.06 3.52 2.49 1.40 0.27 -1.70 6.23 - 1.63 4'037.94 - 3.40 1.10 0.43

LTM 2.58 3.58 2.49 1.64 0.29 -0.15 6.23 6.93 -0.30 4'519.00 0.37 3.47 1.14 0.45

CY+1 2.13 3.51 2.59 1.71 0.35 2.53 5.76 8.33 0.72 5'294.18 0.48 3.69 1.06 0.52

CY+2 2.47 3.68 3.10 2.02 0.32 3.80 6.42 9.02 0.96 6'912.81 0.62 4.16 1.02 0.61

LFY 7.9x 9.9x 13.1x 15.8x 9.8x - 13.2x 16.7x - 15.2x 13.8x 18.9x 12.0x 8.9x

LTM 7.9x 10.0x 13.7x 15.8x 12.6x - 13.2x - - 17.1x - 18.9x 11.8x 9.2x

CY+1 9.5x 10.1x 12.6x 15.2x 8.2x 21.6x 14.2x 13.9x 11.9x 13.0x 10.8x 17.8x 12.8x 7.7x

CY+2 8.2x 9.6x 10.5x 12.8x 8.9x 14.4x 12.8x 12.9x 8.9x 10.0x 8.3x 15.8x 13.5x 6.5x

1 Year 4.7% 2.6% 1.8% 10.2% 2.8% 15.5% 3.7% 8.9% (1.3%) 3.3% 10.6% 12.1% 10.4% 30.5%

5 Year 2.7% 4.3% 2.8% (5.3%) 11.6% 8.7% 0.7% (1.1%) (4.2%) 13.7% 23.1% 12.6% 5.1% 29.4%

1 Year 2.5% 1.1% 4.7% (19.6%) 0.3% 13.1% (13.2%) (8.3%) (11.5%) - 854.5% 60.6% 2.6% 38.9%

5 Year 0.6% 3.7% 4.2% (3.3%) 21.1% 28.2% 6.3% (6.6%) (3.4%) 4.4% 59.3% 18.7% 3.8% 40.4%

LTM 8.5% 14.1% 14.3% 8.1% 3.8% 6.2% 5.2% 3.4% - 5.1% 8.3% 4.7% 58.9% 6.2%

CY+1 8.6% 14.2% 14.5% 8.2% 3.5% 5.7% 6.6% 4.7% 9.2% 7.4% 8.5% 4.5% 60.1% -

CY+2 8.7% 14.3% 14.8% 8.3% 3.6% 6.2% 6.8% 4.9% 10.1% 7.7% 8.8% 4.6% 60.6% -

Total Debt / Equity % 86.9% 151.4% 686.2% 21.5% 46.6% 146.0% 58.2% 57.9% 312.6% 31.4% 28.1% 15.7% 306.5% 149.3%

Total Debt / Capital % 42.9% 58.9% 87.3% 16.8% 31.7% 48.0% 36.7% 36.5% 75.8% 23.9% 20.1% 13.3% 73.1% 52.9%

Total Debt / EBITDA 2.954x 3.703x 7.969x 0.459x 2.424x 2.759x 2.678x 2.488x - 2.638x 1.940x 0.440x 6.282x 4.601x

Net Debt / EBITDA 2.037x 2.508x 7.130x -1.833x 0.853x 1.444x 0.213x 1.195x - 0.079x -2.372x -1.836x 5.451x 1.336x

EBITDA / Int. Expense 8.997x 7.578x 2.911x 21.817x 6.037x 6.036x 12.971x 9.637x - 11.405x 48.379x 76.110x 4.195x 5.620x

S&P LT Credit Rating BBB+ BBB+ - BBB- - - BBB+ - - - - A- BBB+ -

S&P LT Credit Rating Date 30.11.2011 29.03.2007 - 09.08.2010 - - 23.10.2012 - - - - 22.01.2004 23.02.2012 -

Moody's LT Credit Rating (P)A3 Baa1 - - - - - - - - - A3 Baa1 -

Moody's LT Credit Rating Date 26.01.2012 23.07.2002 - - - - - - - - - 29.11.2000 16.07.2012 -

EBITDA Growth

EBITDA Margin

Credit Ratings

Leverage/Coverage Ratios

P/E

Revenue Growth

Total Revenue

EV/Total Revenue

EPS

Cash and Equivalents

EBITDA

EV/EBITDA

Enterprise Value

Valuation

Preferred Stock

52-Week Low Date

Minority Interest

Total Common Shares (M)

Total Debt

Market Capitalization

Daily Volume

52-Week Low % Change

Current Price (2/dd/yy)

52-Week High % Change

52-Week High Date

52-Week Low

Latest Fiscal Year:

52-Week High

Company Analysis - Peers Comparision


financial analysis bouygues sa - bouygues sa offers construction services, develops real estate,...

Documents