Financial Analysis - J.C. Penney Company, Inc., through a subsidiary, operates department stores in...
8
04.03.2013 Ticker: JC Penney Co Inc Benchmark: Currency: New York: JCP, Currency: USD S&P 500 INDEX (SPX) Sector: Consumer Discretionary Industry: Multiline Retail Year: Telephone 1-972-431-1000 Revenue (M) Business Segments in USD Sales (M) Geographic Segments in USD Sales (M) Website www.jcpenney.com No of Employees Department Stores 12985 United States 12985 Address 6501 Legacy Drive Plano, TX 75024-3698 United States Share Price Performance in USD Price 17.69 1M Return -8.5% 52 Week High 39.50 6M Return -31.9% 52 Week Low 15.70 52 Wk Return -54.3% 52 Wk Beta 1.21 YTD Return -10.2% Credit Ratings Bloomberg HY3 S&P CCC+ Date 28.02.2013 Outlook NEG Moody's - Date - Outlook NEG Fitch B- Date 28.02.2013 Outlook NEG Valuation Ratios 1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E P/E 19.9x 19.3x 59.2x - - - - EV/EBIT 9.4x 9.8x 23.5x - - - - EV/EBITDA 5.4x 6.1x 10.9x - - 16.4x 11.0x P/S 0.3x 0.4x 0.5x 0.3x 0.3x 0.3x 0.3x P/B 1.2x 1.4x 2.2x 1.4x 1.5x 1.6x 2.3x Div Yield 3.2% 2.5% 1.9% 2.0% 0.0% 0.0% 0.0% Profitability Ratios % 1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E Gross Margin 39.4 39.2 36.0 31.3 35.2 36.7 36.4 EBITDA Margin 6.6 7.6 5.6 -3.6 -0.6 2.7 3.8 Operating Margin 3.8 4.7 2.6 -7.8 -4.1 -1.0 0.5 Profit Margin 1.4 2.2 -0.9 -7.6 -3.1 -1.2 -0.3 Return on Assets 2.0 3.0 -1.2 -9.3 -6.1 -3.9 -3.1 Return on Equity 5.6 7.6 -3.2 -27.4 -16.2 -7.3 -6.0 Leverage and Coverage Ratios 1/10 1/11 1/12 1/13 Current Ratio 2.0 2.4 1.8 1.4 Current Capitalization in USD Quick Ratio 0.9 1.0 0.5 0.4 Common Shares Outstanding (M) 219.3 EBIT/Interest 2.5 3.6 2.0 -4.5 Market Capitalization (M) 3881.2 Tot Debt/Capital 0.4 0.4 0.4 0.5 Cash and ST Investments (M) 930.0 Tot Debt/Equity 0.7 0.6 0.8 0.9 Total Debt (M) 2894.0 Eff Tax Rate % 38.2 34.9 - - Preferred Equity (M) 0.0 LT Investments in Affiliate Companies (M) 0.0 Investments (M) 0.0 Enterprise Value (M) 5845.2 J.C. Penney Company, Inc., through a subsidiary, operates department stores in the United States and Puerto Rico. The Company provides merchandise and services to consumers through department stores, catalog departments, and the Internet. JCPenney markets primarily family apparel, jewelry, shoes, accessories, and home furnishings. JCP UN 12'985 #N/A N/A Company Analysis - Overview 100% Department Stores 100% United States Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
-
Upload
qms-advisors -
Category
Economy & Finance
-
view
375 -
download
2
description
Financial Analysis - J.C. Penney Company, Inc., through a subsidiary, operates department stores in the United States and Puerto Rico
Transcript of Financial Analysis - J.C. Penney Company, Inc., through a subsidiary, operates department stores in...
04.03.2013
Ticker: JC Penney Co Inc Benchmark:
Currency: New York: JCP, Currency: USD S&P 500 INDEX (SPX)
Sector: Consumer Discretionary Industry: Multiline Retail Year:
Telephone 1-972-431-1000 Revenue (M) Business Segments in USD Sales (M) Geographic Segments in USD Sales (M)
Website www.jcpenney.com No of Employees Department Stores 12985 United States 12985
Address 6501 Legacy Drive Plano, TX 75024-3698 United States
Share Price Performance in USD
Price 17.69 1M Return -8.5%
52 Week High 39.50 6M Return -31.9%
52 Week Low 15.70 52 Wk Return -54.3%
52 Wk Beta 1.21 YTD Return -10.2%
Credit Ratings
Bloomberg HY3
S&P CCC+ Date 28.02.2013 Outlook NEG
Moody's - Date - Outlook NEG
Fitch B- Date 28.02.2013 Outlook NEG
Valuation Ratios
1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E
P/E 19.9x 19.3x 59.2x - - - -
EV/EBIT 9.4x 9.8x 23.5x - - - -
EV/EBITDA 5.4x 6.1x 10.9x - - 16.4x 11.0x
P/S 0.3x 0.4x 0.5x 0.3x 0.3x 0.3x 0.3x
P/B 1.2x 1.4x 2.2x 1.4x 1.5x 1.6x 2.3x
Div Yield 3.2% 2.5% 1.9% 2.0% 0.0% 0.0% 0.0%
Profitability Ratios %
1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E
Gross Margin 39.4 39.2 36.0 31.3 35.2 36.7 36.4
EBITDA Margin 6.6 7.6 5.6 -3.6 -0.6 2.7 3.8
Operating Margin 3.8 4.7 2.6 -7.8 -4.1 -1.0 0.5
Profit Margin 1.4 2.2 -0.9 -7.6 -3.1 -1.2 -0.3
Return on Assets 2.0 3.0 -1.2 -9.3 -6.1 -3.9 -3.1
Return on Equity 5.6 7.6 -3.2 -27.4 -16.2 -7.3 -6.0
Leverage and Coverage Ratios
1/10 1/11 1/12 1/13
Current Ratio 2.0 2.4 1.8 1.4 Current Capitalization in USD
Quick Ratio 0.9 1.0 0.5 0.4 Common Shares Outstanding (M) 219.3
EBIT/Interest 2.5 3.6 2.0 -4.5 Market Capitalization (M) 3881.2
Tot Debt/Capital 0.4 0.4 0.4 0.5 Cash and ST Investments (M) 930.0
Tot Debt/Equity 0.7 0.6 0.8 0.9 Total Debt (M) 2894.0
Eff Tax Rate % 38.2 34.9 - - Preferred Equity (M) 0.0
LT Investments in Affiliate Companies (M) 0.0
Investments (M) 0.0
Enterprise Value (M) 5845.2
J.C. Penney Company, Inc., through a subsidiary, operates department stores in the
United States and Puerto Rico. The Company provides merchandise and services to
consumers through department stores, catalog departments, and the Internet.
JCPenney markets primarily family apparel, jewelry, shoes, accessories, and home
furnishings.
JCP UN
12'985
#N/A N/A
Company Analysis - Overview
100%
AbmUoqjbkq Pqlobp
100%
Rkfqba PqUqbp
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
JC Penney Co Inc
Target price in USD
Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date
/5!CbY!.0 .1% 2-% 03% 1!JXo!.0 .4%36 .5%-- Dfhcloa PbZrofqfbp 8BOK7OA PLPKF9H pbhh .!JXo!.00.!GXk!.0 .2% 22% 0-% .!JXo!.0 .4%36 .5%-- JlodXk PqXkhbv HFJ8BOIV DOBBK8BODBO Rkabotq&9Xrqflrp .0%-- /5!CbY!.00.!AbZ!./ /-% 22% /2% /5!CbY!.0 .4%24 .5%-- 7odrp ObpbXoZe 9lom 9EOFPQLMEBO DO7G7 Yrv /2%-- /5!CbY!.00-!Kls!./ /-% 22% /2% /4!CbY!.0 /.%.3 .5%/2 OlYboq T% 8Xfoa 9l BOFH7 H J7P9EJBVBO kbrqoXh /-%-- /5!CbY!.00.!LZq!./ /2% 3-% .2% /3!CbY!.0 /.%-/ .5%1- JXZnrXofb IFW78BQE ARKK kbrqoXh .6%-- /5!CbY!.0/5!Pbm!./ /2% 3-% .2% /2!CbY!.0 /.%2. .5%1- 8rZgfkdeXi ObpbXoZe Dolrm A7SFA G DIF9H kbrqoXh .2%-- /5!CbY!.00.!7rd!./ /1% 3/% .1% //!CbY!.0 //%14 .5%14 Lmmbkebfibo 9l 8OF7K K7DBI lrqmbocloi 0-%-- /5!CbY!.00.!Grh!./ /6% 24% .1% /.!CbY!.0 /.%22 .5%14 P M 9XmfqXh FN G7PLK 7P7BA7 elha /-%-- /5!CbY!.0/6!Grk!./ /3% 25% .3% /-!CbY!.0 /-%.6 .5%14 JXufi Dolrm II9 OF9H PKVABO pbhh .-%-- /5!CbY!.00.!JXv!./ /3% 25% .3% .6!CbY!.0 .6%3. .5%14 7qhXkqfZ Bnrfqfbp IIM A7KFBI7 KBAF7IHLS7 kbrqoXh //%-- /5!CbY!.00-!7mo!./ /5% 23% .4% .5!CbY!.0 .6%5- .5%14 Mfmbo GXccoXv 7IBU G CREOJ7K kbrqoXh .3%-- /5!CbY!.00-!JXo!./ /6% 20% .5% .2!CbY!.0 .6%5- .5%14 Qbhpbv 7asfplov Dolrm A7K7 QBIPBV kl oXqfkd pvpqbi /-%-- /5!CbY!.0
.1!CbY!.0 .6%61 .5%4. KloqeZlXpq ObpbXoZe GBCCBOV PQBFK pbhh .1%-- /5!CbY!.0
.0!CbY!.0 .6%3. .5%23 9obafq Prfppb JF9E7BI 8 BUPQBFK rkabombocloi .2%-- /4!CbY!.0
./!CbY!.0 .6%/4 .5%61 GMJlodXk J7QQEBT 8LPP kbrqoXh .2%-- /4!CbY!.0
..!CbY!.0 .6%20 .5%61 8XoZhXvp OL8BOQ P AO8RI bnrXhtbfdeq /-%-- /4!CbY!.05!CbY!.0 .6%/5 .5%61 AbrqpZeb 8Xkg M7RI QORPPBII elha .4%-- .2!CbY!.04!CbY!.0 .6%2- .5%61 8JL 9XmfqXh JXogbqp T7VKB ELLA iXogbq mbocloi .5%-- 4!CbY!.03!CbY!.0 .6%05 .5%61 BS7 Afibkpflkp 9O7FD PQBOIFKD rkabotbfdeq .2!GXk!.02!CbY!.0 .6%5. .5%61 KliroX M7RI IBGRBW kbrqoXh .5%-- .0!Kls!./1!CbY!.0 .6%01 /-%-3.!CbY!.0 .6%55 /-%-3
0.!GXk!.0 /-%00 /-%-20-!GXk!.0 /-%30 /-%-2/6!GXk!.0 /.%-. /-%-2/5!GXk!.0 .6%// /-%-2/2!GXk!.0 .6%02 /-%-2/1!GXk!.0 .6%./ /-%-2/0!GXk!.0 .5%02 /-%-2//!GXk!.0 .5%40 /-%-2
Company Analysis - Analysts Ratings
7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa
'6% '5% '3% '3% '6% '1% '2% '2% '!% '!% %2% %1%
20% 23% 25% 25% 24% 3'% 3!% 3!%22% 22%
22%2!%
%5% %4% %3% %3% %1% %1% %2% %2%'2% '2% 0!% 03%
(%
.(%
1(%
3(%
4(%
)((%
jUop&). Uso&). jUf&). grfk&). grfi&). Ulyq&). pbmq&). lWq&). kls&). axW&). gUks&)0 cxso&)0
6ol
hbo O
bWlj
jbk
aUqfl
k
(
2
)(
)2
.(
.2
0(
02
1(
12
2( MofW
b
6rv Elia Pbii MofWb QUodbq MofWb
7mleamn PRmcao 8mdSa
(2
)()2.(.20(02
Dfic
loa
PbW
rofqf
bp
Ilo
dUk
PqU
kibv
5od
rp O
bpbU
oWe
8lo
m
OlV
boq T
& 6Uf
oa
8l
IUW
nrUo
fb
6rW
hfkd
eUj
Obp
bUoW
e D
olrm
Lmm
bkeb
fjbo
8
l
P
M 8
UmfqU
i FN
IUu
fj D
olrm
HH8
5qiU
kqfW
Bnr
fqfbp
HHM
Mfm
bo G
UccoU
v
Qbip
bv 5
asfp
lov
Dol
rm
Jlo
qeWl
Upq O
bpbU
oWe
8ob
afq P
rfpp
b
GMI
lodU
k
6Uo
WiUv
p
Abr
qpWe
b 6
Ukh
6I
L 8
UmfqU
i IUo
hbqp
BS
5 A
fjbk
pflk
p
Jlj
roU
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
04.03.2013
JC Penney Co Inc
Ownership Statistics Geographic Ownership Distribution
Shares Outstanding (M) 219.3 United States 82.73%
Float 64.5% Unknown Country 5.06%
Short Interest (M) 59.7 Switzerland 3.11%
Short Interest as % of Float 42.24% Britain 2.94%
Days to Cover Shorts 7.28 Germany 1.75%
Institutional Ownership 132.31% Canada 0.99%
Retail Ownership -33.89% Bermuda 0.87%
Insider Ownership 1.58% Others 2.55%
Institutional Ownership Distribution
Investment Advisor 64.49%
Hedge Fund Manager 19.21%
Other 11.49%
Pension Fund (Erisa) 1.97%
Pricing data is in USD Others 2.84%
Top 20 Owners:
Holder Name Position Position Change Market Value % of Ownership Report Date Source Country
PERSHING SQUARE CAPI 39'075'771 0 691'250'389 17.81% 03.01.2013 13D UNITED STATES
PERSHING SQUARE CAPI 39'075'771 0 691'250'389 17.81% 31.12.2012 13F UNITED STATES
VORNADO REALTY TRUST 23'400'000 0 413'946'000 10.67% 08.10.2012 13D UNITED STATES
DODGE & COX 20'225'200 -91'350 357'783'788 9.22% 31.12.2012 13F UNITED STATES
STATE STREET 17'912'237 -183'174 316'867'473 8.16% 01.03.2013 ULT-AGG UNITED STATES
FMR LLC 15'837'049 -2'098'177 280'157'397 7.22% 31.12.2012 ULT-AGG UNITED STATES
BLACKROCK 14'568'513 0 257'716'995 6.64% 31.12.2012 ULT-AGG UNITED STATES
WELLINGTON MANAGEMEN 13'954'793 11'139'515 246'860'288 6.36% 31.12.2012 13F UNITED STATES
HOTCHKIS & WILEY CAP 13'877'917 4'899'442 245'500'352 6.33% 31.12.2012 13F UNITED STATES
EVERCORE TRUST COMPA 11'948'829 -239'556 211'374'785 5.45% 31.12.2012 13F UNITED STATES
J C PENNEY PROFIT SH 11'699'816 0 206'969'745 5.33% 31.12.2012 13G n/a
VANGUARD GROUP INC 9'378'824 506'396 165'911'397 4.27% 31.12.2012 13F UNITED STATES
UBS 9'131'960 3'226'159 161'544'372 4.16% 31.12.2012 ULT-AGG
GLENVIEW CAPITAL MAN 7'299'112 2'841'900 129'121'291 3.33% 31.12.2012 13F UNITED STATES
SASCO CAPITAL INCORP 6'418'093 -80'520 113'536'065 2.93% 31.12.2012 13F UNITED STATES
DEUTSCHE BANK AG 5'179'819 125'546 91'630'998 2.36% 31.12.2012 13F GERMANY
HSBC HOLDINGS PLC 4'548'097 1'002'775 80'455'836 2.07% 31.12.2012 13F BRITAIN
ORBIS HOLDINGS LIMIT 2'718'408 -1'200'182 48'088'638 1.24% 31.12.2012 13F BERMUDA
SUSQUEHANNA INTERNAT 2'211'294 1'124'663 39'117'791 1.01% 31.12.2012 13F UNITED STATES
DIMENSIONAL FUND ADV 2'180'139 -6'281 38'566'659 0.99% 31.12.2012 13F UNITED STATES
Top 5 Insiders:
Holder Name Position Position Change Market Value % of Ownership Report Date Source
ULLMAN III MYRON E 927'101 -56'148 16'400'417 0.42% 26.01.2012 Form 4
JOHNSON RONALD B 883'330 15'626'108 0.40% 27.01.2012 Form 4
KRAMER MICHAEL W 872'405 15'432'844 0.40% 05.12.2012 Form 4
TERUEL JAVIER G 158'869 856 2'810'393 0.07% 03.12.2012 Form 4
DHILLON JANET L 143'794 -4'277 2'543'716 0.07% 18.05.2012 Form 4
Company Analysis - Ownership
Ownership Type
79%
20%
1%
FkpqfqrqflkUi Ltkbopefm ObqUfi Ltkbopefm Fkpfabo Ltkbopefm
Geographic Ownership
82%
3%
3%
2%
3%
1% 1%
5%
Rkfqba PqUqbp Rkhkltk 8lrkqov PtfqwboiUka6ofqUfk DbojUkv 8UkUaU6bojraU Lqebop
Institutional Ownership
65%
11%
3%2%
19%
Fksbpqjbkq 5asfplo Ebadb Crka IUkUdbo LqeboMbkpflk Crka !BofpU% Lqebop
TOP 20 ALL
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
JC Penney Co Inc
Financial information is in USD (M)
Periodicity: 1/03 1/04 1/05 1/06 1/07 1/08 1/09 1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E
Income Statement
Revenue 32'347 17'786 18'096 18'781 19'903 19'860 18'486 17'556 17'759 17'260 12'985 12'665 13'169 13'808
- Cost of Goods Sold 22'573 11'166 11'107 11'405 12'078 12'189 11'571 10'646 10'799 11'042 8'919
Gross Income 9'774 6'620 6'989 7'376 7'825 7'671 6'915 6'910 6'960 6'218 4'066 4'452 4'838 5'032
- Selling, General & Admin Expenses 8'760 5'830 5'702 5'799 5'903 5'783 5'780 6'247 6'128 5'769 5'078
(Research & Dev Costs) 0 0 0 0
Operating Income 1'014 790 1'287 1'577 1'922 1'888 1'135 663 832 449 -1'012 -522 -138 67
- Interest Expense 388 261 373 280 270 278 268 260 233 228 226
- Foreign Exchange Losses (Gains) 0 0 0 0 0 0 0 0 0 0
- Net Non-Operating Losses (Gains) 42 -17 -91 -147 -140 -113 -43 0 18 450 298
Pretax Income 584 546 1'005 1'444 1'792 1'723 910 403 581 -229 -1'536 -673 -458 -299
- Income Tax Expense 213 182 348 467 658 618 343 154 203 -77 -551
Income Before XO Items 371 364 657 977 1'134 1'105 567 249 378 -152 -985
- Extraordinary Loss Net of Tax -34 1'292 133 -111 -19 -6 -5 -2 -11 0 0
- Minority Interests 0 0 0 0 0 0 0 0 0 0
Diluted EPS Before XO Items 1.25 1.21 2.20 3.83 4.96 4.90 2.54 1.07 1.59 (0.70) (4.49)
Net Income Adjusted* 256 339 679 925 567 291 397 154 -766 -390 -155 -41
EPS Adjusted 0.95 1.21 2.31 3.63 2.54 1.25 1.67 0.70 (3.49) (2.29) (1.06) (0.15)
Dividends Per Share 0.50 0.50 0.50 0.50 0.72 0.80 0.80 0.80 0.80 0.80 0.40 0.00 0.00 0.00
Payout Ratio % 46.8 47.5 23.3 12.8 14.6 16.1 31.3 74.5 50.3
Total Shares Outstanding 269 274 271 233 226 222 222 236 237 216 219
Diluted Shares Outstanding 293 297 307 255 232 225 223 233 238 217 219
EBITDA 1'681 1'184 1'646 1'949 2'311 2'314 1'604 1'158 1'343 967 -469 -74 357 530
*Net income excludes extraordinary gains and losses and one-time charges.
Equivalent Estimates
Company Analysis - Financials I/IV
Fiscal Year
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 1/03 1/04 1/05 1/06 1/07 1/08 1/09 1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E
Balance Sheet
Total Current Assets 8353 6513 8232 6702 6648 6751 6220 6652 6370 5081 3683
+ Cash & Near Cash Items 2'388 2'907 4'586 2'951 2'747 2'471 2'352 3'011 2'622 1'507 930
+ Short Term Investments 86 87 63 65 0 0
+ Accounts & Notes Receivable 705 233 274 270 263 430 447 0 0 0 0
+ Inventories 4'945 3'156 3'142 3'210 3'400 3'641 3'259 3'024 3'213 2'916 2'341
+ Other Current Assets 229 130 167 206 238 209 162 617 535 658 412
Total Long-Term Assets 9'514 11'787 5'895 5'759 6'025 7'558 5'791 5'929 6'672 6'343 6'098
+ Long Term Investments 0 0 0 0 0 0 0 0 0
Gross Fixed Assets 8'154 5'637 5'607 5'845 6'277 7'178 7'806 8'058 8'085 8'141
Accumulated Depreciation 3'253 2'122 2'032 2'097 2'115 2'219 2'439 2'701 2'854 2'965
+ Net Fixed Assets 4'901 3'515 3'575 3'748 4'162 4'959 5'367 5'357 5'231 5'176 5'353
+ Other Long Term Assets 4'613 8'272 2'320 2'011 1'863 2'599 424 572 1'441 1'167 745
Total Current Liabilities 4'159 3'754 3'297 2'762 3'492 3'338 2'794 3'249 2'647 2'756 2'583
+ Accounts Payable 3'791 2'551 1'143 1'171 1'366 1'472 1'194 1'226 1'133 1'022 1'162
+ Short Term Borrowings 288 260 459 21 434 203 0 393 0 231 26
+ Other Short Term Liabilities 80 943 1'695 1'570 1'692 1'663 1'600 1'630 1'514 1'503 1'395
Total Long Term Liabilities 7'338 9'121 5'974 5'692 4'893 5'659 5'062 4'554 4'935 4'658 4'027
+ Long Term Borrowings 4'940 5'114 3'464 3'444 3'010 3'505 3'505 2'999 3'099 2'871 2'868
+ Other Long Term Borrowings 2'398 4'007 2'510 2'248 1'883 2'154 1'557 1'555 1'836 1'787 1'159
Total Liabilities 11'497 12'875 9'271 8'454 8'385 8'997 7'856 7'803 7'582 7'414 6'610
+ Long Preferred Equity 333 304 0 0 0 0 0 0 0 0 0
+ Minority Interest 0 0 0 0 0 0 0 0 0
+ Share Capital & APIC 3'423 3'531 4'176 3'479 3'542 3'564 3'610 3'985 4'043 3'807
+ Retained Earnings & Other Equity 2'614 1'590 680 528 746 1'748 545 793 1'417 203 3'171
Total Shareholders Equity 6'370 5'425 4'856 4'007 4'288 5'312 4'155 4'778 5'460 4'010 3'171
Total Liabilities & Equity 17'867 18'300 14'127 12'461 12'673 14'309 12'011 12'581 13'042 11'424 9'781
Book Value Per Share 22.44 18.69 17.92 17.20 18.97 23.93 18.72 20.25 23.04 18.57 14.46 12.12 10.72 7.54
Tangible Book Value Per Share 12.04 18.54 17.76 17.20 18.97 23.93 18.72 20.25 23.04 18.57 14.46
Company Analysis - Financials II/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 1/03 1/04 1/05 1/06 1/07 1/08 1/09 1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E
Cash Flows
Net Income 405 -928 524 1'088 1'153 1'111 572 251 389 -152 -985 -409 -184 67
+ Depreciation & Amortization 667 394 359 372 389 426 469 495 511 518 543
+ Other Non-Cash Adjustments 76 1'338 -879 58 -303 -69 35 439 8 313 -316
+ Changes in Non-Cash Capital 181 -56 315 -99 27 -211 81 388 -316 141 748
Cash From Operating Activities 1'329 748 319 1'419 1'266 1'257 1'157 1'573 592 820 -10
+ Disposal of Fixed Assets 0 0 20 26 13 13 14 15 526
+ Capital Expenditures -658 -373 -398 -535 -772 -1'243 -969 -600 -499 -634 -810 -775 -767 -700
+ Increase in Investments 0 0 0 0 0 0 0 0 0
+ Decrease in Investments 0 0 0 0 0 0 0 0 0
+ Other Investing Activities 38 120 4'437 127 -32 -25 -1 0 0 -251 -9
Cash From Investing Activities -620 -253 4'039 -408 -784 -1'242 -957 -587 -485 -870 -293
+ Dividends Paid -161 -160 -150 -131 -153 -174 -178 -183 -189 -178 -86
+ Change in Short Term Borrowings 25 5 0 0 0 0 0 0 0 0 0
+ Increase in Long Term Borrowings 607 0 0 0 980 0 0 392 0 0
+ Decrease in Long Term Borrowings -939 -450 -856 -474 -21 -746 -203 -113 -693 0 -250
+ Increase in Capital Stocks 30 52 248 205 174 62 5 4 10 78 71
+ Decrease in Capital Stocks -30 -29 -1'901 -2'252 -750 -400 0 0 0 -900 0
+ Other Financing Activities 34 -14 8 -1 -8 -4 -35 -16 -65 -9
Cash From Financing Activities -1'041 25 -2'673 -2'644 -751 -286 -380 -327 -496 -1'065 -274
Net Changes in Cash -332 520 1'685 -1'633 -269 -271 -180 659 -389 -1'115 -577
Free Cash Flow (CFO-CAPEX) 671 375 -79 884 494 14 188 973 93 186 -820 -639 -283 -216
Free Cash Flow To Firm 917 549 165 1'073 665 192 355 1'134 245
Free Cash Flow To Equity -300 483 -1'251 410 493 274 -2 873 -194 201 -544
Free Cash Flow per Share 2.51 1.38 -0.28 3.49 2.16 0.06 0.85 4.19 0.39 0.86 -3.74
Company Analysis - Financials III/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 1/03 1/04 1/05 1/06 1/07 1/08 1/09 1/10 1/11 1/12 1/13 1/14E 1/15E 1/16E
Ratio Analysis
Valuation Ratios
Price Earnings 15.5x 21.6x 18.3x 15.5x 17.5x 10.2x 6.8x 19.9x 19.3x 59.2x
EV to EBIT 8.2x 12.5x 8.2x 8.6x 10.2x 6.4x 4.3x 9.4x 9.8x 23.5x
EV to EBITDA 4.9x 8.3x 6.4x 7.0x 8.5x 5.2x 3.0x 5.4x 6.1x 10.9x 16.4x 11.0x
Price to Sales 0.2x 0.4x 0.6x 0.8x 1.0x 0.5x 0.2x 0.3x 0.4x 0.5x 0.3x 0.3x 0.3x 0.3x
Price to Book 0.9x 1.4x 2.3x 3.3x 4.4x 2.0x 0.9x 1.2x 1.4x 2.2x 1.4x 1.5x 1.6x 2.3x
Dividend Yield 2.6% 1.9% 1.2% 0.9% 0.9% 1.6% 4.8% 3.2% 2.5% 1.9% 2.0% 0.0% 0.0% 0.0%
Profitability Ratios
Gross Margin 30.2% 37.2% 38.6% 39.3% 39.3% 38.6% 37.4% 39.4% 39.2% 36.0% 31.3% 35.2% 36.7% 36.4%
EBITDA Margin 5.2% 6.7% 9.1% 10.4% 11.6% 11.7% 8.7% 6.6% 7.6% 5.6% -3.6% -0.6% 2.7% 3.8%
Operating Margin 3.1% 4.4% 7.1% 8.4% 9.7% 9.5% 6.1% 3.8% 4.7% 2.6% -7.8% -4.1% -1.0% 0.5%
Profit Margin 1.3% -5.2% 2.9% 5.8% 5.8% 5.6% 3.1% 1.4% 2.2% -0.9% -7.6% -3.1% -1.2% -0.3%
Return on Assets 2.3% -5.1% 3.2% 8.2% 9.2% 8.2% 4.3% 2.0% 3.0% -1.2% -9.3% -6.1% -3.9% -3.1%
Return on Equity 6.4% -17.1% 10.3% 24.6% 27.8% 23.1% 12.1% 5.6% 7.6% -3.2% -27.4% -16.2% -7.3% -6.0%
Leverage & Coverage Ratios
Current Ratio 2.01 1.73 2.50 2.43 1.90 2.02 2.23 2.05 2.41 1.84 1.43
Quick Ratio 0.76 0.86 1.49 1.19 0.86 0.87 1.00 0.93 0.99 0.55 0.36
Interest Coverage Ratio (EBIT/I) 2.61 3.03 3.44 5.59 6.99 6.56 4.08 2.51 3.57 1.97 -4.48
Tot Debt/Capital 0.45 0.50 0.45 0.46 0.45 0.41 0.46 0.42 0.36 0.44 0.48
Tot Debt/Equity 0.82 0.99 0.81 0.86 0.80 0.70 0.84 0.71 0.57 0.77 0.91
Others
Asset Turnover 1.80 0.98 1.12 1.41 1.58 1.47 1.40 1.43 1.39 1.41 1.22
Accounts Receivable Turnover 46.11 37.92 71.38 69.05 74.68 57.32 42.16 78.55
Accounts Payable Turnover 6.23 2.96 6.01 9.92 9.67 8.76 8.39 8.60 9.32 9.97 7.64
Inventory Turnover 4.57 2.76 3.53 3.59 3.65 3.46 3.35 3.39 3.46 3.60 3.39
Effective Tax Rate 36.5% 33.3% 34.6% 32.3% 36.7% 35.9% 37.7% 38.2% 34.9%
Company Analysis - Financials IV/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
J.C. PENNEY CO MACY'S INC KOHLS CORP NORDSTROM INC TARGET CORPWAL-MART
STORESSAKS INC SEARS HOLDINGS
COSTCO
WHOLESALEGAP INC/THE DILLARDS INC-A TJX COS INC ROSS STORES INC BON-TON STORES
BED BATH
&BEYOND
01/2013 01/2013 01/2013 01/2013 01/2013 01/2013 01/2013 01/2013 08/2012 01/2013 01/2013 01/2013 01/2012 01/2012 02/2012
39.72 42.17 55.25 58.44 65.80 77.60 12.14 77.21 104.35 37.85 89.42 46.67 70.82 14.99 75.84
08.03.2012 02.05.2012 01.11.2012 30.08.2012 21.09.2012 16.10.2012 03.04.2012 16.03.2012 01.02.2013 05.10.2012 15.02.2013 29.08.2012 20.08.2012 12.09.2012 19.06.2012
15.70 32.31 41.35 46.27 54.68 57.18 9.24 38.40 76.56 24.17 57.20 36.68 52.01 3.50 54.33
16.11.2012 12.07.2012 03.01.2013 05.06.2012 17.05.2012 25.04.2012 13.11.2012 28.12.2012 08.05.2012 05.03.2012 05.03.2012 06.03.2012 27.12.2012 23.05.2012 20.12.2012
1'768'894 6'094'561 3'322'487 2'316'529 6'536'059 8'902'516 2'212'078 1'166'289 1'790'052 8'480'874 581'586 6'794'205 2'234'168 95'386 2'483'694
17.69 40.68 46.17 54.07 64.13 71.74 11.28 44.36 101.42 33.87 80.27 44.98 58.13 10.73 56.93
-55.5% -3.5% -16.4% -7.5% -2.5% -7.6% -7.1% -42.5% -2.8% -10.5% -10.2% -3.6% -17.9% -28.4% -24.9%
12.7% 25.9% 11.7% 16.9% 17.3% 25.5% 22.1% 15.5% 32.5% 40.1% 40.3% 22.6% 11.8% 206.6% 4.8%
219.3 387.7 227.0 207.6 645.3 3'340.0 145.3 106.4 432.4 479.4 47.8 737.9 226.9 19.7 235.5
3'881.2 15'771.6 10'619.6 10'651.8 41'383.1 239'611.6 1'639.0 4'719.9 44'182.3 16'237.9 3'783.1 32'801.8 12'927.0 215.7 12'873.9
2'894.0 6'930.0 4'553.0 3'131.0 17'648.0 54'136.0 359.6 3'120.0 1'382.0 1'246.0 624.0 774.6 150.0 883.4 -
- - - - - - - - - - - - - - -
- - - - - 5'395.0 - - 157.0 - - - - - -
930.0 1'836.0 537.0 1'285.0 784.0 7'781.0 80.4 609.0 4'854.0 1'510.0 124.1 2'047.8 650.5 14.3 1'759.6
5'845.2 20'865.6 14'635.6 12'497.8 58'247.1 291'361.6 1'918.2 7'230.9 40'151.3 15'973.9 4'283.0 31'528.6 12'451.6 1'230.1 12'089.2
LFY 12'985.0 27'686.0 19'279.0 12'148.0 73'301.0 469'162.0 3'147.6 39'854.0 99'137.0 15'651.0 6'751.6 25'878.4 8'608.3 2'953.5 9'499.9
LTM 12'985.0 27'686.0 19'280.0 12'148.0 73'301.0 469'162.0 3'147.6 39'854.0 101'224.0 15'651.0 6'748.9 25'878.4 9'358.3 2'953.9 10'245.4
CY+1 12'664.5 28'314.7 19'495.4 12'944.2 75'452.9 492'408.8 3'230.9 36'244.5 106'397.7 16'186.6 6'817.3 27'230.8 9'697.2 2'985.0 10'909.9
CY+2 13'169.2 29'159.8 19'893.1 13'974.6 80'606.4 516'301.8 3'379.3 35'608.5 115'492.0 16'831.5 6'960.0 29'130.6 10'304.3 3'004.0 11'629.9
LFY 0.5x 0.7x 0.8x 1.1x 0.8x 0.6x 0.6x 0.2x 0.4x 1.0x 0.7x 1.2x 1.5x 0.4x 1.3x
LTM 0.5x 0.7x 0.8x 1.1x 0.8x 0.6x 0.6x 0.2x 0.4x 1.0x 0.7x 1.2x 1.4x 0.4x 1.3x
CY+1 0.5x 0.7x 0.7x 0.9x 0.7x 0.6x 0.6x 0.2x 0.4x 0.9x 0.7x 1.2x 1.3x 0.4x 1.1x
CY+2 0.4x 0.7x 0.7x 0.8x 0.7x 0.6x 0.5x 0.2x 0.4x 0.9x 0.6x 1.1x 1.2x 0.4x 1.0x
LFY (469.0) 3'715.0 2'723.0 1'774.0 7'352.0 36'302.0 271.1 (146.0) 3'667.0 2'425.0 800.1 3'615.4 1'223.4 165.4 1'752.2
LTM (469.0) 3'715.0 2'722.0 1'774.0 7'353.0 36'302.0 271.1 (146.0) 3'774.0 2'425.0 799.9 3'615.4 1'382.2 147.5 1'782.2
CY+1 (74.0) 3'831.3 2'732.1 1'851.1 7'458.0 37'856.6 277.1 605.0 4'101.7 2'571.5 842.0 3'854.6 1'473.6 165.7 1'846.4
CY+2 357.1 4'027.4 2'828.2 2'023.1 8'258.4 39'832.9 305.6 678.0 4'480.8 2'735.6 793.0 4'239.4 1'594.6 192.7 1'966.6
LFY -13.5x 5.5x 5.3x 7.5x 7.7x 7.9x 6.8x -51.9x 10.5x 6.4x 5.7x 8.9x 10.7x 7.6x 7.3x
LTM 26.2x 5.5x 5.3x 7.5x 7.7x 7.9x 6.8x 115.5x 10.2x 6.4x 5.7x 8.9x 9.5x 8.5x 7.2x
CY+1 - 5.3x 5.1x 6.6x 7.4x 7.6x 6.8x 11.8x 10.6x 6.0x 5.4x 8.2x 8.4x 6.9x 6.4x
CY+2 16.5x 4.9x 4.9x 5.8x 6.8x 7.2x 5.9x 10.3x 9.6x 5.4x 5.7x 7.4x 7.7x 5.8x 5.8x
LFY -3.49 3.46 4.17 3.56 4.76 5.02 0.46 -2.03 3.89 2.33 6.36 2.55 2.86 -1.02 4.06
LTM -3.65 3.51 4.20 3.56 4.56 5.02 0.43 -2.54 4.12 2.30 6.33 2.55 3.31 -1.40 4.38
CY+1 (2.29) 3.92 4.38 3.82 4.72 5.35 0.44 (2.90) 4.50 2.62 7.10 2.81 3.53 (0.43) 4.56
CY+2 (1.06) 4.43 4.91 4.26 5.56 5.88 0.52 (2.26) 5.01 2.92 7.85 3.16 3.88 0.47 5.06
LFY - 11.6x 11.0x 15.2x 14.1x 14.3x 26.2x - 24.6x 14.7x 12.7x 17.6x 17.6x - 13.0x
LTM - 11.6x 11.0x 15.2x 14.1x 14.3x 26.2x - 24.6x 14.7x 12.7x 17.6x 17.6x - 13.0x
CY+1 - 10.4x 10.6x 14.2x 13.6x 13.4x 25.7x - 22.5x 12.9x 11.3x 16.0x 16.5x - 12.5x
CY+2 - 9.2x 9.4x 12.7x 11.5x 12.2x 21.7x - 20.2x 11.6x 10.2x 14.2x 15.0x 22.9x 11.3x
1 Year (24.8%) 4.9% 2.5% 11.7% 4.9% 5.0% 4.4% (4.1%) 11.5% 7.6% 5.5% 11.6% 9.4% (3.1%) 8.5%
5 Year (8.8%) 1.9% 3.1% 7.7% 2.8% 3.6% 0.2% (4.1%) 8.5% 0.5% (0.3%) 7.6% 9.1% (3.2%) 8.7%
1 Year - 7.0% (7.3%) 9.5% (1.4%) 4.7% (2.1%) (131.7%) 11.0% 24.7% 17.5% 23.3% 14.6% (30.8%) 19.0%
5 Year (16.0%) 1.9% 3.8% 3.9% 1.2% 5.1% 2.3% - 10.9% 5.4% 11.7% 13.9% 19.7% (10.3%) 11.4%
LTM (3.6%) 13.4% 14.1% 14.6% 10.0% 7.7% 8.6% (0.4%) 3.7% 15.5% 11.9% 14.0% 14.8% 5.0% 17.4%
CY+1 (0.6%) 13.5% 14.0% 14.3% 9.9% 7.7% 8.6% 1.7% 3.9% 15.9% 12.4% 14.2% 15.2% 5.5% 16.9%
CY+2 2.7% 13.8% 14.2% 14.5% 10.2% 7.7% 9.0% 1.9% 3.9% 16.3% 11.4% 14.6% 15.5% 6.4% 16.9%
Total Debt / Equity % 91.3% 114.5% 75.3% 163.7% 106.6% 70.9% 31.3% 98.4% 11.2% 43.1% 31.7% 21.1% 10.0% 671.2% 0.0%
Total Debt / Capital % 47.7% 53.4% 42.9% 62.1% 51.6% 39.8% 23.8% 49.6% 9.9% 30.1% 24.1% 17.4% 9.1% 87.0% 0.0%
Total Debt / EBITDA 9.690x 1.865x 1.673x 1.765x 2.400x 1.491x 1.327x 44.000x 0.365x 0.514x 0.780x 0.214x 0.109x 6.934x 0.000x
Net Debt / EBITDA 7.974x 1.371x 1.475x 1.041x 2.293x 1.277x 1.030x 37.165x -1.112x -0.109x 0.625x -0.352x -0.344x 6.879x -0.440x
EBITDA / Int. Expense -2.075x 8.803x 8.277x 11.088x 9.648x 16.127x 7.290x -0.547x 34.924x 29.938x 11.496x 123.922x 113.044x 1.835x -
S&P LT Credit Rating CCC+ BBB BBB+ A- A+ AA BB CCC+ A+ BB+ BB A BBB+ B- BBB+
S&P LT Credit Rating Date 28.02.2013 10.04.2012 20.09.2007 03.02.2011 20.11.2007 09.07.1999 18.08.2011 05.01.2012 28.11.2012 17.11.2006 14.03.2012 18.09.2002 08.06.2011 10.01.2012 30.06.2011
Moody's LT Credit Rating - Baa3 Baa1 Baa1 A2 Aa2 B1 - A1 Baa3 B1 A3 - Caa3 -
Moody's LT Credit Rating Date - 09.01.2012 24.09.2007 11.02.2011 27.11.2007 06.03.1996 19.01.2012 - 26.03.2012 07.04.2011 22.06.2012 17.09.1998 - 05.06.2012 -
52-Week High Date
52-Week Low
Latest Fiscal Year:
52-Week High
Total Debt
Market Capitalization
Daily Volume
52-Week Low % Change
Current Price (3/dd/yy)
52-Week High % Change
Cash and Equivalents
EBITDA
EV/EBITDA
Enterprise Value
Valuation
Preferred Stock
52-Week Low Date
Minority Interest
Total Common Shares (M)
P/E
Revenue Growth
Total Revenue
EV/Total Revenue
EPS
EBITDA Growth
EBITDA Margin
Credit Ratings
Leverage/Coverage Ratios
Company Analysis - Peers Comparision
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
