Académique Documents
Professionnel Documents
Culture Documents
2013
MNOD LI
Currency:
Sector: Materials
Year:
Telephone
7-495-787-76-67
Revenue (M)
Website
www.nornik.ru
No of Employees
Address
22 Voznesensky pereulok Moscow, 115230 Russian Federation
Share Price Performance in USD
Price
16.05
1M Return
52 Week High
20.44
6M Return
52 Week Low
13.96
52 Wk Return
52 Wk Beta
1.11
YTD Return
Credit Ratings
Bloomberg
S&P
Moody's
Fitch
Mining and Metallurgical Company Norilsk Nickel OJSC or GMK Norilsk Nickel is a
producer of base and precious metals. The Company's main products are nickel and
palladium. MMC Norilsk Nickel also produces copper, cobalt, platinum, gold, silver and
other precious metals. MMC Norilsk Nickel is headquartered in Moscow with its main
production facilities in Taimyr and Kola peninsula.
Benchmark:
FTSE 100 INDEX (UKX)
12'065
#N/A N/A
Sales (M)
11075
990
-3.9%
4.0%
-3.8%
-12.9%
BBBBB+
Date
Date
Date
12/09
8.4x
6.8x
-
12/10
6.5x
5.8x
-
12/11
5.1x
4.6x
-
12/12
8.0x
6.8x
-
12/13E
8.8x
2.2x
1.8x
9.3%
12/14E
8.2x
2.2x
1.8x
10.3%
12/15E
7.3x
2.0x
1.7x
8.8%
12/09
Gross Margin
51.1
EBITDA Margin
50.9
Operating Margin
41.4
Profit Margin
30.4
Return on Assets
11.9
Return on Equity
21.3
Leverage and Coverage Ratios
12/09
Current Ratio
2.0
Quick Ratio
1.0
EBIT/Interest
27.6
Tot Debt/Capital
0.3
Tot Debt/Equity
0.4
Eff Tax Rate %
24.3
12/10
61.8
57.7
51.4
25.8
14.1
21.2
12/11
59.0
51.3
45.9
25.5
16.8
25.3
12/12
49.1
40.9
34.3
18.0
10.9
18.1
12/13E
48.1
42.3
35.9
25.0
17.5
21.5
12/14E
48.3
42.8
35.2
25.5
15.5
22.8
12/15E
46.2
43.2
35.2
26.1
18.8
23.4
26.09.2011
11.07.2012
19.08.2011
Outlook
Outlook
Outlook
NEG
STABLE
STABLE
Sales (M)
6066
2750
1226
1015
1004
4
8% 0%
8%
8%
Valuation Ratios
P/E
EV/EBIT
EV/EBITDA
P/S
P/B
Div Yield
Profitability Ratios %
10%
51%
23%
92%
Europe
Asia
Mining and Metallurgy
Other
North America
Russian Federation
Adjustments
Other
12/10
4.8
2.4
75.5
0.1
0.2
22.8
12/11
1.7
0.7
61.7
0.3
0.5
25.9
12/12
1.7
0.4
17.1
0.3
0.4
31.8
25
7%
7%
5%
6%
13%
5%
18%
25
20
80%
40%
10
10
avr.12
mai.12
juin.12
19%
27%
29%
sept.12
oct.12
aot.12
Buy
Hold
Sell
nov.12
Price
dc.12
fvr.13
mars.13
Target Price
Date
Buy
Hold
Sell
Date
29-Mar-13
28-Feb-13
31-Jan-13
31-Dec-12
30-Nov-12
31-Oct-12
28-Sep-12
31-Aug-12
31-Jul-12
29-Jun-12
31-May-12
30-Apr-12
58%
53%
50%
59%
47%
29%
27%
19%
13%
7%
7%
7%
37%
42%
44%
24%
40%
64%
67%
75%
81%
87%
87%
87%
5%
5%
6%
18%
13%
7%
7%
6%
6%
7%
7%
7%
24-Apr-13
23-Apr-13
22-Apr-13
19-Apr-13
18-Apr-13
17-Apr-13
16-Apr-13
15-Apr-13
12-Apr-13
11-Apr-13
10-Apr-13
9-Apr-13
8-Apr-13
5-Apr-13
4-Apr-13
3-Apr-13
2-Apr-13
1-Apr-13
29-Mar-13
28-Mar-13
27-Mar-13
26-Mar-13
25-Mar-13
22-Mar-13
21-Mar-13
20-Mar-13
19-Mar-13
18-Mar-13
15-Mar-13
14-Mar-13
19.82
19.82
20.55
20.84
20.84
20.84
21.18
21.47
21.58
21.58
21.48
21.48
21.60
21.60
21.60
21.60
21.81
21.81
21.81
21.81
21.81
21.81
21.72
21.72
21.59
21.59
21.70
21.70
21.70
21.57
Broker
Analyst
Gazprombank
Morgan Stanley
HSBC
Deutsche Bank
Alfa-Bank
Sberbank CIB
UFS-Finance Investment Company
Societe Generale
Credit Suisse
Goldman Sachs
Otkritie Capital
JPMorgan
Barclays
Renaissance Capital
BCS
VTB Capital
Aton LLC
TKB Capital
NATALIA SHEVELEVA
DMITRIY KOLOMYTSYN
VLADIMIR ZHUKOV
ERIK DANEMAR
BARRY EHRLICH
MIKHAIL STISKIN
ILYA BALAKIREV
ABHISHEK SHUKLA
SEMYON MIRONOV
YULIA CHEKUNAEVA
DENIS GABRIELIK
YURIY A VLASOV
VLADIMIR SERGIEVSKIY
BORIS KRASNOJENOV
KIRILL CHUYKO
NIKOLAY SOSNOVSKIY
DINNUR GALIKHANOV
MARIA KALVARSKAIA
Recommendation
overweight
Underwt/In-Line
neutral
hold
equalweight
hold
buy
buy
outperform
neutral/neutral
buy
neutral
overweight
buy
buy
hold
sell
buy
BCS
janv.13
0
juil.12
Aton LLC
13%
TKB Capital
7%
58%
VTB Capital
7%
53%
Renaissance Capital
0%
7%
50%
Barclays
59%
47%
20%
5
JPMorgan
40%
Otkritie Capital
81%
15
Goldman Sachs
87%
15
64%
Credit Suisse
87%
67%
20
Societe Generale
87%
75%
37%
Sberbank CIB
60%
42%
44%
24%
UFS-Finance Investment
Company
6%
Alfa-Bank
6%
Deutsche Bank
7%
HSBC
7%
Morgan Stanley
7%
Gazprombank
100%
Price
Broker Recommendation
Target
Date
20.00
11.00
16.50
20.00
17.30
18.32
23.60
23.00
19.60
21.00
19.70
19.10
22.50
23.00
23.00
20.00
14.60
27.00
24-Apr-13
23-Apr-13
21-Apr-13
19-Apr-13
16-Apr-13
16-Apr-13
16-Apr-13
15-Apr-13
3-Apr-13
15-Mar-13
15-Mar-13
21-Feb-13
14-Feb-13
28-Jan-13
18-Jan-13
21-Dec-12
4-Dec-12
11-Jan-11
24.04.2013
Ownership Statistics
Shares Outstanding (M)
Float
Short Interest (M)
Short Interest as % of Float
Days to Cover Shorts
Institutional Ownership
Retail Ownership
Insider Ownership
Others
100.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Others
Institutional Ownership Distribution
Others
Institutional Ownership
Retail Ownership
Insider Ownership
Others
100.00%
0.00%
0.00%
0.00%
0.00%
0% 0%0%0%
0%
0%
100%
Others
Others
TOP 20 ALL
Position
8'318'711
8'137'574
5'129'290
5'073'960
4'797'930
4'561'641
4'434'338
4'352'197
3'536'560
3'337'724
2'533'017
2'528'259
2'453'764
2'103'863
1'655'244
1'573'000
1'504'605
1'373'744
1'179'718
1'157'555
Position Change
-446'840
8'137'574
1'274'754
75'900
944'039
25'615
52'940
432'194
300'000
0
903'464
900'371
0
7'738
819'149
0
0
-1'964
451'070
1'157'555
Market Value
133'515'312
130'608'063
82'325'105
81'437'058
77'006'777
73'214'338
71'171'125
69'852'762
56'761'788
53'570'470
40'654'923
40'578'557
39'382'912
33'767'001
26'566'666
25'246'650
24'148'910
22'048'591
18'934'474
18'578'758
% of Ownership
0.48%
0.47%
0.30%
0.29%
0.28%
0.26%
0.26%
0.25%
0.21%
0.19%
0.15%
0.15%
0.14%
0.12%
0.10%
0.09%
0.09%
0.08%
0.07%
0.07%
Report Date
Position
Position Change
Market Value
% of Ownership
Report Date
31.12.2012
31.12.2012
28.02.2013
31.12.2012
31.12.2012
28.02.2013
23.04.2013
22.04.2013
28.02.2013
31.05.2012
31.03.2013
28.02.2013
31.12.2012
31.12.2012
31.01.2013
28.02.2013
30.09.2012
23.04.2013
31.03.2013
31.01.2013
Source
MF-AGG
13F
ULT-AGG
ULT-AGG
MF-AGG
ULT-AGG
ULT-AGG
ULT-AGG
MF-AGG
MF-AGG
ULT-AGG
ULT-AGG
MF-AGG
ULT-AGG
MF-AGG
MF-AGG
MF-AGG
ULT-AGG
ULT-AGG
MF-AGG
Top 5 Insiders:
Holder Name
Geographic Ownership
1%
Source
Country
UNITED STATES
BRITAIN
FRANCE
UNITED STATES
IRELAND
Institutional Ownership
0%
0%
0%
UNITED STATES
UNITED STATES
LUXEMBOURG
UNITED STATES
GERMANY
UNITED STATES
BRITAIN
LUXEMBOURG
SWEDEN
BRITAIN
UNITED STATES
UNITED STATES
SWITZERLAND
0%
100%
Others
Others
Fiscal Year
Equivalent Estimates
12/02
12/03
12/04
12/05
12/06
12/07
12/08
12/09
12/10
12/11
12/12
12/13E
12/14E
12/15E
Revenue
- Cost of Goods Sold
3'133
1'774
5'201
2'873
7'033
3'179
7'169
2'994
11'550
3'158
17'119
5'882
13'980
7'626
8'542
4'177
12'775
4'883
14'122
5'793
12'065
6'145
12'301
12'833
13'838
Gross Income
- Selling, General & Admin Expenses
(Research & Dev Costs)
1'360
568
2'328
751
3'854
866
40
4'175
841
14
8'392
1'090
20
11'237
3'878
18
6'354
1'869
19
4'365
830
7'892
1'325
8'329
1'851
5'920
1'777
5'912
6'201
6'386
Operating Income
- Interest Expense
- Foreign Exchange Losses (Gains)
- Net Non-Operating Losses (Gains)
792
109
-17
-174
1'577
40
-15
213
2'988
68
12
355
3'334
83
25
110
7'302
67
-65
523
7'359
284
-146
-514
4'485
397
397
3'964
3'535
128
141
-40
6'567
87
22
-324
6'478
105
334
393
4'143
242
-214
972
4'415
4'518
4'876
Pretax Income
- Income Tax Expense
874
290
1'339
493
2'553
696
3'116
838
6'777
1'805
7'735
2'459
-273
282
3'306
802
6'782
1'548
5'646
1'460
3'143
1'000
3'933
4'198
4'425
584
0
-8
846
0
-16
1'857
0
-21
2'278
-74
-3
4'972
-993
-24
5'276
0
-51
-555
0
-106
2'504
-147
51
5'234
2'145
-209
4'186
560
22
2'143
0
-27
592
862
1'878
2'281
4'996
5'327
4'279
2'651
5'442
4'164
3'119
48.2
20.7
3'071
1.83
1.50
0.82
3'269
1.96
1.66
0.85
3'610
2.21
1.41
0.64
4'352
7'370
7'240
4'932
5'202
5'487
5'983
Income Statement
24.6
33.6
16.4
12.3
7.7
14.9
1'215
2'029
3'528
3'912
7'888
8'296
5'788
*Net income excludes extraordinary gains and losses and one-time charges.
12/02
12/03
12/04
12/05
12/06
12/07
12/08
12/09
12/10
12/11
12/12
3265.99906 3701.64305
262
958
94
136
212
361
1'826
1'503
873
744
3967
1'346
5553
922
5205
2'178
12510
4'008
7059
1'995
8408
3'632
12974
5'405
6569
1'627
6814
1'037
290
1'442
889
278
1'301
3'052
534
1'471
1'022
661
2'108
5'733
278
1'959
2'827
683
1'990
2'103
995
2'246
4'328
970
2'623
1'349
697
3'197
1'883
12/13E
12/14E
12/15E
8.78
8.90
9.41
Balance Sheet
Total Current Assets
+ Cash & Near Cash Items
+ Short Term Investments
+ Accounts & Notes Receivable
+ Inventories
+ Other Current Assets
Total Long-Term Assets
+ Long Term Investments
Gross Fixed Assets
Accumulated Depreciation
+ Net Fixed Assets
+ Other Long Term Assets
6'424
104
6'731
415
6'315
4
7'633
163
8'190
920
7'270
199
9'665
1'407
9'276
1'424
7'852
406
9'177
690
8'985
1'840
7'145
1'342
11'074
2'615
10'892
2'758
8'134
325
23'186
2'982
19'432
4'451
14'981
5'223
13'764
523
18'071
7'334
10'737
2'504
14'352
10'935
12'343
14'160
18'548
7'531
11'017
3'335
19'730
10'577
9'153
1'782
19'477
9'892
9'585
2'758
23'100
11'173
11'927
2'233
1'468
211
453
804
1'638
156
267
1'215
1'383
151
552
680
1'594
170
357
1'067
1'251
191
158
902
6'434
352
3'973
2'109
2'126
281
872
973
4'112
243
2'986
883
2'697
374
1'256
1'067
3'830
346
2'754
730
3'969
449
2'526
994
956
146
810
1'088
182
906
1'606
657
949
1'739
635
1'104
1'892
632
1'260
7'441
4'103
3'338
6'912
5'568
1'344
3'893
2'378
1'515
3'238
1'575
1'663
3'860
2'401
1'459
4'065
2'497
1'568
Total Liabilities
+ Long Preferred Equity
+ Minority Interest
+ Share Capital & APIC
+ Retained Earnings & Other Equity
2'425
0
101
688
6'476
2'726
0
346
751
7'511
2'989
0
366
792
9'485
3'333
0
334
9
11'054
3'143
0
319
619
12'198
13'875
0
2'318
1'398
18'105
9'038
0
1'054
1'398
9'333
8'005
0
1'080
1'398
12'277
5'935
0
598
1'519
15'857
7'690
0
120
1'519
9'583
8'034
0
109
1'519
11'312
7'265
8'609
10'643
11'397
13'136
21'821
11'785
14'755
17'974
11'222
12'940
9'690
11'335
13'632
14'730
16'279
35'696
20'823
22'760
23'909
18'912
20'974
12/02
12/03
12/04
12/05
12/06
12/07
12/08
12/09
12/10
12/11
12/12
12/13E
12/14E
12/15E
Net Income
+ Depreciation & Amortization
+ Other Non-Cash Adjustments
+ Changes in Non-Cash Capital
592
423
-276
-127
862
451
133
208
1'878
540
-3'412
3'498
2'355
578
-3'913
3'974
5'989
586
-655
-273
5'327
937
1'026
75
-449
1'303
-309
370
2'600
817
586
-560
3'298
803
1'826
-410
3'604
762
996
-658
2'170
789
1'071
-595
2'763
2'984
3'419
611
4
-353
-40
191
-271
1'655
21
-440
-142
5
-60
2'504
57
-618
0
0
-1'467
2'994
38
-773
0
0
-720
5'647
46
-743
7'365
88
-1'140
915
88
-2'360
3'443
38
-1'061
5'517
33
-1'728
4'704
23
-2'201
3'435
10
-2'692
-2'441
-2'324
-2'216
1'075
-11'732
2'730
513
249
300
-233
-470
-170
-660
228
-20
0
0
-109
-617
-147
-292
175
-213
0
0
16
-2'028
-618
-36
872
-197
0
0
47
-1'455
-201
85
112
-417
0
-1'457
-64
378
-1'079
-482
-12'784
-849
458
-1'670
-510
-1'446
-1'208
-1'878
-1'234
-2'915
-960
-11
10'183
-3'915
3'723
-5'240
113
-1'193
628
-3'048
1'705
-999
-2'198
1'838
-2'617
-29
-78
-111
3'694
-1'351
1'246
-8'995
36
2'478
-2'666
0
0
38
-731
-461
68
-1'942
-4'769
7'257
-5'804
-1'187
-2'034
-6'604
-1'110
-590
577
544
-403
1'256
1'838
-4'431
1'746
2'037
-3'778
-590
258
1'214
1'886
2'221
4'904
6'225
-1'445
2'382
3'789
2'503
743
331
-190
1'239
905
1'935
2'582
2'282
2'039
4'953
4'457
6'419
12'581
-2'874
2'479
1'340
3'856
1'402
2'581
4'869
908
565
Cash Flows
12/02
12/03
12/04
12/05
12/06
12/07
12/08
12/09
12/10
12/11
12/12
7.7x
6.8x
3.8x
3.0x
8.4x
6.8x
6.5x
5.8x
5.1x
4.6x
8.0x
6.8x
12/13E
12/14E
12/15E
8.8x
8.2x
7.3x
2.2x
1.8x
9.3%
2.2x
1.8x
10.3%
2.0x
1.7x
8.8%
48.1%
42.3%
35.9%
25.0%
17.5%
21.5%
48.3%
42.8%
35.2%
25.5%
15.5%
22.8%
46.2%
43.2%
35.2%
26.1%
18.8%
23.4%
Ratio Analysis
Valuation Ratios
Price Earnings
EV to EBIT
EV to EBITDA
Price to Sales
Price to Book
Dividend Yield
Profitability Ratios
Gross Margin
EBITDA Margin
Operating Margin
Profit Margin
Return on Assets
Return on Equity
43.4%
38.8%
25.3%
18.9%
6.1%
8.9%
44.8%
39.0%
30.3%
16.6%
8.2%
11.2%
54.8%
50.2%
42.5%
26.7%
15.0%
20.3%
58.2%
54.6%
46.5%
32.8%
16.6%
22.1%
72.7%
68.3%
63.2%
51.9%
38.6%
50.2%
65.6%
48.5%
43.0%
31.1%
20.5%
33.0%
45.5%
41.4%
32.1%
-3.2%
-1.6%
-3.0%
51.1%
50.9%
41.4%
30.4%
11.9%
21.3%
61.8%
57.7%
51.4%
25.8%
14.1%
21.2%
59.0%
51.3%
45.9%
25.5%
16.8%
25.3%
49.1%
40.9%
34.3%
18.0%
10.9%
18.1%
2.22
0.39
7.27
0.08
0.08
2.26
0.89
39.40
0.05
0.05
2.87
1.18
43.94
0.10
0.11
3.48
0.75
40.17
0.08
0.09
4.16
2.17
108.99
0.06
0.06
1.94
0.73
25.91
0.27
0.37
3.32
1.07
11.30
0.35
0.55
2.04
1.05
27.62
0.27
0.36
4.81
2.37
75.48
0.14
0.16
1.72
0.68
61.70
0.31
0.46
1.72
0.44
17.12
0.28
0.39
Others
Asset Turnover
Accounts Receivable Turnover
Accounts Payable Turnover
Inventory Turnover
0.32
14.07
6.63
0.95
0.50
18.41
13.05
1.72
0.56
21.62
20.31
2.16
0.51
25.24
17.78
2.18
0.74
28.45
18.44
2.28
0.66
28.65
24.01
3.29
0.49
29.78
23.62
3.75
0.39
17.78
16.06
2.12
0.55
15.23
16.66
2.31
0.66
14.37
17.14
2.38
0.60
14.48
16.90
2.11
33.1%
36.8%
27.3%
26.9%
26.6%
31.8%
24.3%
22.8%
25.9%
31.8%
EVRAZ PLC
12/2012
20.44
25.01.2013
13.96
01.06.2012
3'278'994
12/2012
384.30
30.04.2012
151.10
18.04.2013
3'241'562
16.05
166.30
-21.5%
15.0%
-
-56.7%
10.1%
1'339.9
52-Week High
52-Week High Date
52-Week Low
52-Week Low Date
Daily Volume
Market Capitalization
Total Debt
Preferred Stock
Minority Interest
Cash and Equivalents
Enterprise Value
Total Revenue
EV/Total Revenue
EBITDA
EV/EBITDA
EPS
P/E
Revenue Growth
EBITDA Growth
EBITDA Margin
XSTRATA PLC
LONMIN PLC
MAGNITOGORSK
12/2012
5.70
26.04.2012
3.81
02.04.2013
4'595'000
12/2012
1'310.00
01.02.2013
787.60
27.11.2012
15'793
12/2012
1'201.00
01.02.2013
760.47
27.06.2012
4'406'533
12/2012
2'440.00
02.05.2012
1'540.00
18.04.2013
3'018'744
09/2012
568.60
02.05.2012
226.96
09.11.2012
1'024'259
31.70
3.94
918.00
989.80
1'616.50
-19.4%
5.4%
5'297.6
-30.9%
3.4%
15'193.0
-29.9%
16.6%
3'032.2
-17.6%
30.2%
3'002.7
-33.8%
5.0%
1'391.0
SEVERSTAL
IMPALA
PLATINUM
NLMK OAO
12/2012
12.70
02.05.2012
6.70
15.04.2013
11'494'300
12/2012
470.00
14.09.2012
233.00
17.04.2013
1'967'720
06/2012
17'600.00
15.01.2013
10'845.00
15.04.2013
1'045'689
267.60
7.20
255.80
-52.9%
17.9%
381.8
-43.3%
7.5%
11'006.0
-45.6%
9.8%
837.7
12'014.00
54.09
119.70
25.60
54.68
-31.7%
10.8%
615.8
-22.6%
18.9%
5'993.2
-54.7%
7.5%
416.3
-35.8%
6.2%
582.3
-24.4%
13.0%
1'847.0
2'449
158'638
59'860
174'996
29'721
22'529
1'521
80'455
214'288
75'954
8'169.0
200.0
1'320.0
28'330.0
1'215.0
4'781.0
11'334.0
490.0
348.3
282.6
1'038.3
17'067.0
2'339.0
1'983.0
16'760.0
6'130.0
9'094.0
736.0
257.0
315.0
3'867.0
155.0
424.0
5'709.5
20.8
1'750.1
3'609.0
2'307.0
1'193.0
48'193
Valuation
10'788
194'666
18'554
5'152
62'800
14'726.0
14'726.0
14'735.6
15'475.0
0.9x
0.9x
0.7x
0.7x
1'599.0
1'599.0
2'102.6
2'415.1
7.9x
7.9x
5.0x
4.2x
-0.36
-0.23
0.16
0.31
15.9x
8.1x
(10.2%)
(42.8%)
10.9%
14.3%
15.6%
72'226.0
66'950.0
67'569.0
73'914.3
3.3x
3.5x
2.9x
2.6x
33'421.0
27'133.0
28'726.6
33'552.1
7.1x
8.7x
6.7x
5.7x
3.61
1.83
2.53
3.05
17.9x
11.7x
12.9x
10.7x
0.7%
6.8%
(12.1%)
8.0%
40.5%
42.5%
45.4%
10'891.0
10'891.0
11'064.4
11'619.3
1.9x
1.9x
1.6x
1.5x
1'223.0
1'223.0
1'221.2
1'417.8
16.7x
16.7x
14.8x
12.3x
0.02
-0.02
0.06
0.07
9.1x
7.0x
(11.4%)
(55.7%)
(23.3%)
11.2%
11.0%
12.2%
2'848.1
2'028.1
4.1x
6.7x
1'426.1
673.9
8.2x
17.4x
2.19
13.3x
18.5%
28.0%
38.9%
47.8%
38.5%
-
31'618.0
31'618.0
33'840.4
35'525.1
2.2x
2.2x
1.8x
1.7x
8'122.0
8'122.0
9'266.4
10'563.3
8.5x
8.5x
6.7x
5.7x
1.26
0.40
1.21
1.45
37.8x
12.0x
12.4x
10.4x
(6.7%)
3.5%
(30.3%)
(5.7%)
25.7%
27.4%
29.7%
39.1%
28.0%
1.018x
0.808x
20.380x
157.9%
60.3%
5.109x
4.283x
2.479x
43.0%
29.7%
1.308x
1.120x
44.266x
103.8%
50.9%
9.267x
8.867x
1.637x
8.3%
7.2%
0.302x
-0.446x
62.969x
38.4%
26.7%
2.101x
1.857x
20.458x
BBB26.09.2011
-
A+
15.11.2010
(P)A1
15.11.2010
BBB+ *29.11.2012
-
28'761.0
28'761.0
34'519.9
36'176.5
2.0x
2.0x
1.5x
1.4x
7'682.0
7'682.0
9'657.0
10'177.3
7.4x
7.4x
5.3x
5.1x
2.59
-1.13
2.17
2.61
9.8x
11.4x
9.5x
(5.9%)
13.5%
(32.5%)
(5.8%)
26.7%
28.0%
28.1%
3'001
6'154
324'174
4'631.7
(32.9)
1'058.2
12/2012
39.90
10.01.2013
24.10
23.04.2013
9'034'012
12/2012
264.00
27.04.2012
111.30
23.04.2013
693'255
5'023.0
109.0
1'037.0
12'065.0
12'065.0
12'301.2
12'832.7
2.8x
2.8x
2.5x
2.5x
4'932.0
4'932.0
5'201.9
5'487.1
6.8x
6.8x
6.0x
5.8x
1.83
1.96
8.8x
8.2x
(14.6%)
(4.4%)
(31.9%)
(9.9%)
40.9%
42.3%
42.8%
TECK RESOURCESB
MECHEL
12/2012
69.86
17.09.2012
45.51
04.04.2013
4'623'300
27'631
LFY
LTM
CY+1
CY+2
LFY
LTM
CY+1
CY+2
LFY
LTM
CY+1
CY+2
LFY
LTM
CY+1
CY+2
LFY
LTM
CY+1
CY+2
LFY
LTM
CY+1
CY+2
1 Year
5 Year
1 Year
5 Year
LTM
CY+1
CY+2
06/2012
39.34
20.02.2013
30.09
12.07.2012
16'783'219
POLYUS GOLD
OJSC
12/2012
72.30
14.02.2013
48.37
30.08.2012
6'203'716
49'828
14'926
86'882
9'870.1
25.3
362.3
295.0
7'195.0
176.0
3'267.0
26'819.0
11'156.0
7'320.0
10'788
80'872
13'839
11'546
19'514
119'939
1'614.0
1'614.0
1'621.9
1'995.0
1.6x
1.6x
1.5x
1.2x
776.0
776.0
182.5
418.0
3.2x
3.2x
13.1x
5.7x
0.36
-1.08
0.05
0.26
11.4x
90.8x
15.5x
(19.0%)
(1.6%)
89.7%
(2.5%)
48.1%
11.2%
21.0%
9'328.0
9'328.0
9'462.2
10'023.3
0.8x
0.8x
0.6x
0.6x
1'218.0
1'218.0
1'317.7
1'485.8
6.1x
6.1x
4.6x
3.9x
-0.01
0.00
0.02
57.2x
12.7x
0.2%
2.6%
(2.7%)
(12.0%)
13.1%
13.9%
14.8%
14'103.7
14'103.7
14'606.9
15'369.4
1.0x
1.0x
0.7x
0.7x
2'127.4
2'127.4
2'252.8
2'403.5
6.7x
6.7x
4.8x
4.3x
0.85
1.00
1.10
9.5x
8.2x
7.4x
(10.8%)
17.8%
(40.6%)
(10.3%)
15.1%
15.4%
15.6%
27'593.0
27'342.0
32'481.6
37'931.1
3.9x
3.9x
2.5x
2.2x
7'300.0
5'736.0
6'759.4
8'936.5
14.6x
18.6x
12.0x
9.2x
6.85
2.40
5.24
8.48
50.1x
50.0x
22.9x
14.2x
(16.7%)
0.9%
(36.9%)
(13.0%)
21.0%
20.8%
23.6%
12'156.6
12'156.6
12'518.1
13'450.3
1.3x
1.3x
1.1x
1.0x
1'900.5
1'900.5
2'044.6
2'322.0
8.2x
8.2x
6.7x
5.8x
0.10
0.15
0.18
17.3x
11.5x
9.4x
3.6%
6.9%
(15.7%)
(11.0%)
15.6%
16.3%
17.3%
11'274.9
11'274.9
11'482.4
11'466.8
1.1x
1.1x
1.0x
1.0x
462.4
462.4
1'538.3
1'510.4
27.6x
27.6x
7.4x
7.4x
-3.93
(0.62)
0.11
33.7x
(10.1%)
9.2%
(81.2%)
(22.8%)
4.1%
13.4%
13.2%
10'343.0
10'126.0
9'828.8
10'752.2
2.1x
2.1x
2.0x
1.8x
3'736.0
3'508.0
3'245.5
3'945.0
5.7x
6.0x
6.1x
5.0x
2.59
2.33
2.14
2.79
11.0x
11.0x
12.0x
9.2x
(10.2%)
9.2%
(30.4%)
5.7%
34.6%
33.0%
36.7%
50'967.0
50'967.0
55'585.9
61'445.4
3.1x
3.1x
2.2x
1.9x
15'486.0
15'486.0
21'006.8
23'251.3
10.2x
10.2x
5.7x
5.0x
4.06
-1.63
5.72
6.62
9.8x
8.5x
(15.8%)
11.2%
(41.1%)
8.1%
30.4%
37.8%
37.8%
29.6%
21.1%
0.948x
0.543x
17.244x
40.0%
28.3%
3.175x
2.827x
5.462x
79.4%
44.2%
2.684x
1.861x
4.825x
7.2%
6.4%
0.720x
0.447x
21.283x
41.6%
29.5%
2.437x
1.880x
27.760x
313.1%
73.6%
21.346x
20.708x
0.691x
40.4%
28.6%
2.094x
1.253x
6.026x
57.2%
31.6%
1.732x
1.259x
14.848x
NR
20.01.2010
-
BB+
21.06.2012
Ba1
07.06.2012
BBB23.07.2008
-
BBB
16.04.2010
Baa2
17.11.2010
A18.04.2011
-
Leverage/Coverage Ratios
Total Debt / Equity %
Total Debt / Capital %
Total Debt / EBITDA
Net Debt / EBITDA
EBITDA / Int. Expense
44.5%
27.7%
2.182x
0.998x
7.080x
Credit Ratings
S&P LT Credit Rating
S&P LT Credit Rating Date
Moody's LT Credit Rating
Moody's LT Credit Rating Date
BBB
04.04.2013
Baa1
23.02.2009