Financial analysis electricite de france sa - produces, transmits, distributes, imports and exports electricity. the company, using nuclear power, coal and gas, provides electricity

20.02.2013

Ticker: Electricite de France SA Benchmark:

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

Sector: Utilities Industry: Electric Utilities Year:

Telephone 33-1-40-42-22-22 Revenue (M) Business Segments in EUR Sales (M) Geographic Segments in EUR Sales (M)

Website www.edf.fr No of Employees Transmission 1 France 39120

Address 22-30 Avenue de Wagram Paris Cedex 08, 75382 France Distribution Italy 10098

Share Price Performance in EUR Eliminations United Kingdom 9739

Price 14.77 1M Return 1.3% Other Other International 7976

52 Week High 18.22 6M Return -7.8% Generation Supply Other Activities 5796

52 Week Low 12.86 52 Wk Return -16.3% Integrated Utilities Germany

52 Wk Beta 0.78 YTD Return 5.7%

Credit Ratings

Bloomberg HY1

S&P A+ Date 17.01.2012 Outlook STABLE

Moody's Aa3 Date 14.01.2009 Outlook NEG

Fitch A+ Date 07.01.2009 Outlook STABLE

Valuation Ratios

12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E

P/E 21.1x 89.1x 11.5x 7.8x 8.2x 7.8x 7.1x

EV/EBIT 13.3x 15.1x 8.7x 8.8x - - -

EV/EBITDA 7.7x 6.0x 4.9x 4.8x 4.6x 4.4x 4.2x

P/S 1.3x 0.9x 0.5x 0.4x 0.4x 0.4x 0.3x

P/B 2.6x 1.8x 1.1x 1.0x 0.8x 0.8x 0.8x

Div Yield 2.8% 3.7% 6.1% 8.9% 7.9% 7.9% 8.0%

Profitability Ratios %

12/09 12/10 12/11 12/12 12/13E 12/14E 12/15E

Gross Margin - - - - 20.1 20.8 -

EBITDA Margin 27.2 24.0 22.3 20.8 22.0 22.2 22.5

Operating Margin 15.7 9.6 12.7 11.3 12.4 12.6 12.8

Profit Margin 6.6 1.6 4.6 4.6 4.7 4.8 5.1

Return on Assets 1.8 0.4 1.3 1.4 2.7 2.7 1.9

Return on Equity 14.7 3.3 9.7 11.8 10.4 10.5 10.5

Leverage and Coverage Ratios

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

Current Ratio 1.1 1.3 1.3 1.2 Current Capitalization in EUR

Quick Ratio 0.7 0.8 0.9 0.8 Common Shares Outstanding (M) 1847.7

EBIT/Interest 3.4 2.3 3.6 3.4 Market Capitalization (M) 27307.8

Tot Debt/Capital 0.6 0.6 0.6 0.7 Cash and ST Investments (M) #N/A N/A

Tot Debt/Equity 1.8 1.4 1.6 2.1 Total Debt (M) #N/A N/A

Eff Tax Rate % 27.5 55.4 28.7 30.8 Preferred Equity (M) 0.0

LT Investments in Affiliate Companies (M) 0.0

Investments (M) 0.0

Enterprise Value (M)

#N/A N/A

EDF SA (Electricite de France) produces, transmits, distributes, imports and exports

electricity. The Company, using nuclear power, coal and gas, provides electricity for

French energy consumers.

EDF FP

72'729

Company Analysis - Overview

100%

QoVkpjfppflk

54%

14%

13%

11%

8%

CoVkZb

FqViv

Rkfqba Hfkdalj

Lqebo FkqbokVqflkVi

Lqebo 5Zqfsfqfbp

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

www.edf.fr

Electricite de France SA

Target price in EUR

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

0.!GWk!.0 /0% 03% 1.% /-!CbY!.0 .1%44 .3%-2 PlZfbqb DbkboWhb SFK9BKQ 7UO7I Yrv /-%-- /-!CbY!.00.!AbZ!./ 0-% 12% /2% .6!CbY!.0 .1%62 .3%-2 7hmeWSWhrb JUOF7J 9LEBK Waa .3%-- .6!CbY!.00-!Kls!./ /-% 2-% 0-% .5!CbY!.0 .1%5- .3%-2 Hbmhbo 9WmfqWh JWogbqp FKDL 8B9HBO obarZb .0%-- .2!CbY!.00.!LZq!./ 05% 05% /1% .2!CbY!.0 .1%35 .3%-2 8ovWk DWokfbo 9fb GRIFBK ABPJ7OBQV pbhh ./%-- .2!CbY!.0/5!Pbm!./ 10% 02% //% .1!CbY!.0 .1%62 .3%-4 KWqfufp MEFIFMMB LROM7QF7K kbrqoWh .3%/- .2!CbY!.00.!7rd!./ 1/% 1/% .4% .0!CbY!.0 .1%/1 .3%-4 BuWkb 8KM MWofYWp 8BKG7JFK IBUOB lrqmbocloi /-%-- .2!CbY!.00.!Grh!./ 13% 13% 5% ./!CbY!.0 .1%/- .3%-4 8WoZhWvp GRIFB 7O7S rkabotbfdeq .0%-- .2!CbY!.0/6!Grk!./ 15% 15% 1% ..!CbY!.0 .1%/1 .3%-4 DlhaiWk PWZep 7KAOBT JB7A Yrv&WqqoWZqfsb .5%6- 5!CbY!.00.!JWv!./ 13% 2-% 1% 5!CbY!.0 .1%.3 .3%-4 JWZnrWofb 7Q7II7E BPQBME7K lrqmbocloi .6%-- 4!CbY!.00-!7mo!./ 13% 2-% 1% 4!CbY!.0 .0%40 .3%-6 8bobkYbod 8Wkg OL8BOQ 9E7KQOU elha .1%3- 2!CbY!.00-!JWo!./ 02% 2-% .2% 3!CbY!.0 .0%45 .3%-6 AWv Yv AWv S7IBOFB D7PQ7IAU elha 0.!GWk!.0/6!CbY!./ 02% 2-% .2% 2!CbY!.0 .0%6- .3%.4 JWfk Cfopq 8Wkg 7D 7KAOB7P QEFBIBK rkabombocloi .2%2- /6!GWk!.0

1!CbY!.0 .0%6/ .3%/3 P M 9WmfqWh FN 9IFSB OL8BOQP pbhh ./%-- /5!GWk!.0.!CbY!.0 .1%/. .3%/3 BS7 Afibkpflkp 7RPQFK 8ROHBQQ rkabotbfdeq .4!GWk!.0

0.!GWk!.0 .1%.2 .3%12 JlodWk PqWkhbv BJJ7KRBI QROMFK BnrWhtq&Fk!Ifkb /0%-- .2!GWk!.00-!GWk!.0 .1%1. .3%12 9obafq Prfppb JF9EBI AB8P rkabombocloi ./%-- ..!GWk!.0/6!GWk!.0 .1%26 .3%12 AbrqpZeb 8Wkg J7OQFK 8OLRDE pbhh ./%2- 4!GWk!.0/5!GWk!.0 .1%10 .3%2. KliroW J7OQFK ULRKD Yrv .5%42 ./!AbZ!.//2!GWk!.0 .1%22 .3%2. IWkabpYWkg 8Wabk!TrboqqbiYbod BOH7K 7U9F9BH elha .3%2- 0!AbZ!.//1!GWk!.0 .1%2/ .3%2. EP89 7A7J AF9HBKP kbrqoWh .4%-- .1!Kls!.//0!GWk!.0 .1%2- .3%2. OWvilka GWibp BJJ7KRBI OBQFC iWogbq mbocloi .0!Kls!.///!GWk!.0 .1%4. .3%2. AV 8Wkg 7D E7PFJ PBKDRBI Yrv 00%-- .2!Kls!../.!GWk!.0 .1%55 .3%2..5!GWk!.0 .1%25 .3%2..4!GWk!.0 .1%4. .3%2..3!GWk!.0 .1%2/ .3%2..2!GWk!.0 .1%34 .3%2..1!GWk!.0 .1%04 .3%2...!GWk!.0 .0%33 .3%2..-!GWk!.0 .0%56 .3%1.

Company Analysis - Analysts Ratings

6rt RkT Bagg 8aSliiakTRodlkn sn 7mdSa RkT PRmcao 7mdSa

02% 02%13% 13% 15% 13% 1'% 10% 05%

'!%0!%

'0%

2!% 2!%

2!% 2!% 15% 13%1'% 02%

05%

2!%12%

03%

%2% %2%1% 1% 1% 5%

%4% ''% '1% 0!% '2%1%%

&%

.&%

1&%

3&%

4&%

-&&%

cwso%-. jVop%-. Vso%-. jVf%-. grfk%-. grfi%-. Vlxq%-. pbmq%-. lZq%-. kls%-. awZ%-. gVks%-0

6ol

hbo O

bZlj

jbk

aVqfl

k

&

2

-&

-2

.&

.2

0&

02 MofZ

b

6rv Elia Pbii MofZb QVodbq MofZb

6mleamn PRmcao 7mdSa

&

2

-&

-2

.&

.2

0&

02

PlZ

fbqb

Dbk

boVi

b

5im

eVS

Virb

Hbm

ibo 8

VmfqV

i JVo

hbqp

6ov

Vk D

Vokf

bo

8fb

KVq

fufp

BuV

kb 6

KM

MVo

fWVp

6Vo

ZiVv

p

Dli

ajVk

PVZ

ep

JVZ

nrVo

fb

6bo

bkWb

od 6

Vkh

AVv

Wv

AVv

JVf

k Cf

opq 6

Vkh

5D

P

M 8

VmfqV

i FN

BS

5 A

fjbk

pflk

p

Jlo

dVk

PqV

kibv

8ob

afq P

rfpp

b

Abr

qpZe

b 6

Vkh

Klj

roV

IVka

bpWV

kh 6

Vabk

!T

rboqq

bjWb

od EP

68

OVv

jlk

a GV

jbp

AU

6Vk

h 5

D


20.02.2013


Ownership Statistics Geographic Ownership Distribution

Shares Outstanding (M) 1847.7 France 97.94%

Float 15.5% United States 1.29%

Short Interest (M) Luxembourg 0.18%

Short Interest as % of Float Canada 0.17%

Days to Cover Shorts Britain 0.09%

Institutional Ownership 87.04% Ireland 0.07%

Retail Ownership 12.96% Spain 0.05%

Insider Ownership 0.00% Others 0.21%

Institutional Ownership Distribution

Government 97.08%

Investment Advisor 2.08%

Mutual Fund Manager 0.83%

Insurance Company 0.00%

Pricing data is in EUR Others 0.00%

Top 20 Owners:

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

FRENCH STATE 1'561'222'705 0 23'059'259'353 84.44% 31.12.2011 Co File FRANCE

THORNBURG INVESTMENT 7'870'200 -2'229'800 116'242'854 0.43% 31.12.2012 MF-AGG UNITED STATES

NATIXIS ASSET MANAGE 5'682'211 -305'942 83'926'256 0.31% 31.12.2012 MF-AGG FRANCE

VANGUARD GROUP INC 4'291'487 61'401 63'385'263 0.23% 31.12.2012 MF-AGG UNITED STATES

BLACKROCK 2'348'697 2'036 34'690'255 0.13% 15.02.2013 ULT-AGG UNITED STATES

NUVEEN ASSET MANAGEM 2'056'924 -93'060 30'380'767 0.11% 31.01.2013 MF-AGG UNITED STATES

CI INVESTMENTS INC 1'966'710 1'964'810 29'048'307 0.11% 30.06.2012 MF-AGG CANADA

AVIVA PLC 1'574'700 0 23'258'319 0.09% 31.01.2013 MF-AGG BRITAIN

ING INTERNATIONAL AD 1'371'198 -156'801 20'252'594 0.07% 31.07.2012 MF-AGG LUXEMBOURG

ELECTRICITE DE FRANC 1'175'594 0 17'363'523 0.06% 31.12.2011 Co File FRANCE

ALLIANCE BERNSTEIN 1'171'218 5'290 17'298'890 0.06% 31.12.2012 ULT-AGG UNITED STATES

AMUNDI 1'017'724 -66'541 15'031'783 0.06% 28.09.2012 MF-AGG FRANCE

AMUNDI 843'591 0 12'459'839 0.05% 28.09.2012 MF-AGG FRANCE

CI INVESTMENTS INC 763'219 603'463 11'272'745 0.04% 31.08.2012 MF-AGG CANADA

BANK OF NEW YORK MEL 711'261 0 10'505'325 0.04% 15.02.2013 MF-AGG UNITED STATES

ROTHSCHILD & COMPAGN 680'000 40'000 10'043'600 0.04% 31.12.2012 MF-AGG FRANCE

SANFORD C BERNSTEIN 656'530 0 9'696'948 0.04% 30.11.2012 MF-AGG UNITED STATES

AGICAM 639'382 -5'309 9'443'672 0.03% 30.04.2012 MF-AGG FRANCE

TAUBE HODSON STONEX 610'970 -2'190 9'024'027 0.03% 30.11.2012 MF-AGG BRITAIN

STATE STREET BANQUE 591'042 -27'639 8'729'690 0.03% 31.12.2012 MF-AGG FRANCE

Top 5 Insiders:

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

GRILLAT ALEXANDRE 328 4'845 0.00% 31.12.2011 Co File

CROUZET PHILIPPE 200 2'954 0.00% 31.12.2011 Co File

JAY MICHAEL HASTIN 200 2'954 0.00% 31.12.2011 Co File

LAFONT BRUNO 150 2'216 0.00% 31.12.2011 Co File

FAUGERE MIREILLE 106 1'566 0.00% 31.12.2011 Co File

Company Analysis - Ownership

Ownership Type

87%

13%0%

FkpqfqrqflkVi Ltkbopefm ObqVfi Ltkbopefm Fkpfabo Ltkbopefm

Geographic Ownership

99%

0%0% 0%0% 0%0%

1%

CoVkZb Rkfqba PqVqbp IrubjWlrod 8VkVaV6ofqVfk FobiVka PmVfk Lqebop

Institutional Ownership

97%

1% 0%0%

2%

Dlsbokjbkq Fksbpqjbkq 5asfplo JrqrVi Crka JVkVdboFkproVkZb 8ljmVkv Lqebop

TOP 20 ALL



Financial information is in EUR (M)

Periodicity: 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

Income Statement

Revenue 48'359 44'919 46'788 51'047 58'932 59'637 63'847 59'140 65'320 65'307 72'729 72'842 75'945 79'298

- Cost of Goods Sold

Gross Income 14'641 15'797

- Selling, General & Admin Expenses 43'893 38'930 38'403 43'054 49'576 49'646 55'937 49'834 59'080 57'021 64'484

(Research & Dev Costs) 402 389 375 421 438 486 518

Operating Income 4'466 5'989 8'385 7'993 9'356 9'991 7'910 9'306 6'240 8'286 8'245 9'038 9'580 10'138

- Interest Expense 1'986 1'508 1'568 1'556 1'655 1'660 1'684 2'529 2'528 2'017 2'443

- Foreign Exchange Losses (Gains) 96 -24 59 -175 -36 72 66 9 -63 15

- Net Non-Operating Losses (Gains) 983 2'003 5'075 1'844 819 634 933 1'562 1'827 1'703 659

Pretax Income 1'401 2'502 1'683 4'768 6'918 7'625 5'227 5'206 1'948 4'551 5'143 5'056 5'441 5'663

- Income Tax Expense 986 1'567 1'072 1'445 1'146 1'841 1'599 1'432 1'079 1'305 1'586

Income Before XO Items 415 935 611 3'323 5'772 5'784 3'628 3'774 869 3'246 3'557

- Extraordinary Loss Net of Tax 0 0 0 -5 -9 0 -311 -380 0 0

- Minority Interests -66 78 -13 93 172 175 144 183 229 236 241

Diluted EPS Before XO Items 0.53 0.38 1.96 3.07 3.08 1.91 1.97 0.34 1.63 1.80

Net Income Adjusted* 481 857 1'341 3'242 4'227 4'718 4'308 3'905 3'925 3'520 4'216 3'420 3'635 4'026

EPS Adjusted 0.00 0.00 0.38 1.97 2.33 2.59 2.37 2.14 2.12 1.91 2.29 1.80 1.91 2.09

Dividends Per Share 0.00 0.79 1.16 1.28 1.28 1.15 1.15 1.15 1.25 1.16 1.16 1.18

Payout Ratio % 0.0 0.0 44.6 37.7 41.6 66.8 59.2 331.6 70.6 69.7 0.65 0.61 0.56

Total Shares Outstanding 1'626 1'626 1'822 1'822 1'822 1'819 1'849 1'848 1'848 1'848

Diluted Shares Outstanding 1'626 1'626 1'648 1'822 1'822 1'823 1'824 1'848 1'847 1'842

EBITDA 9'881 12'523 13'227 13'010 14'719 15'619 13'624 16'102 15'688 14'571 15'094 16'058 16'878 17'841

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

Equivalent Estimates

Company Analysis - Financials I/IV

Fiscal Year


Periodicity: 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

Balance Sheet

Total Current Assets 30765 31909 35784 47612 48262 51577 59154 60214 63670 67980 68085

+ Cash & Near Cash Items 1'172 2'523 3'820 7'220 3'308 6'035 5'869 6'982 4'829 5'743 5'874

+ Short Term Investments 2'511 11'966 17'010 14'876 12'450 16'788 16'980 16'433

+ Accounts & Notes Receivable 12'368 14'394 13'733 16'107 15'716 16'100 19'144 19'633 19'524 20'908 22'497

+ Inventories 8'102 6'924 6'678 6'695 7'431 8'678 9'290 12'662 12'685 13'581 14'213

+ Other Current Assets 6'612 8'068 11'553 5'624 4'797 5'888 24'851 8'487 9'844 10'768 9'068

Total Long-Term Assets 114'074 114'991 115'675 123'524 130'824 134'572 141'338 179'821 176'889 163'727 182'033

+ Long Term Investments 8'569 7'315 8'118 9'012 13'094 15'805 18'103 24'498 24'921 24'517 30'471

Gross Fixed Assets 180'818 179'049 181'351 188'655 193'422 198'301 204'620 231'582 199'645 208'464

Accumulated Depreciation 85'396 80'037 83'706 86'988 89'541 93'360 97'045 103'540 92'445 96'496

+ Net Fixed Assets 95'422 99'012 97'645 101'667 103'881 104'941 107'575 128'042 107'200 111'968 122'242

+ Other Long Term Assets 10'083 8'664 9'912 12'845 13'849 13'826 15'660 27'281 44'768 27'242 29'320

Total Current Liabilities 33'583 35'356 37'278 39'932 44'922 48'692 58'217 57'177 49'651 50'909 58'368

+ Accounts Payable 6'353 8'164 6'663 8'872 9'457 9'867 13'957 13'348 12'805 13'681 14'643

+ Short Term Borrowings 8'146 9'890 9'759 11'933 15'110 16'918 18'958 16'560 12'766 12'789 17'521

+ Other Short Term Liabilities 19'084 17'302 20'856 19'127 20'355 21'907 25'302 27'269 24'080 24'439 26'204

Total Long Term Liabilities 96'387 91'705 104'212 110'930 109'365 108'661 117'277 148'191 154'005 145'891 161'038

+ Long Term Borrowings 21'366 19'714 20'636 23'511 19'983 17'607 25'584 44'755 40'646 42'688 46'980

+ Other Long Term Borrowings 75'021 71'991 83'576 87'419 89'382 91'054 91'693 103'436 113'359 103'203 114'058

Total Liabilities 129'970 127'061 141'490 150'862 154'287 157'353 175'494 205'368 203'656 196'800 219'406

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

+ Minority Interest 986 915 897 961 1'490 1'586 1'801 4'776 5'586 4'337 4'854

+ Share Capital & APIC 8'154 8'129 8'129 911 911 911 911 924 924 924 924

+ Retained Earnings & Other Equity 5'729 10'795 943 18'402 22'398 26'299 22'286 28'967 30'393 29'646 24'934

Total Shareholders Equity 14'869 19'839 9'969 20'274 24'799 28'796 24'998 34'667 36'903 34'907 30'712

Total Liabilities & Equity 144'839 146'900 151'459 171'136 179'086 186'149 200'492 240'035 240'559 231'707 250'118

Book Value Per Share 11.64 5.58 10.60 12.79 14.93 12.75 16.17 16.94 16.54 13.99 18.00 17.69 18.86

Tangible Book Value Per Share 7.63 1.48 5.62 7.73 9.62 7.31 5.83 7.94 7.70 4.23

Company Analysis - Financials II/IV


Periodicity: 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

Cash Flows

Net Income 481 857 624 3'230 5'605 5'618 3'484 3'902 1'020 3'010 3'316 3'449 3'600 3'949

+ Depreciation & Amortization 5'415 6'534 4'842 5'017 5'363 5'628 5'714 6'796 9'448 6'285 6'849

+ Other Non-Cash Adjustments 2'753 -712 2'056 -1'179 173 -755 -1'415 1'983 977 987 2'149

+ Changes in Non-Cash Capital 470 17 473 1'371 654 -269 -211 -1'468 -335 -1'785 -2'390

Cash From Operating Activities 9'119 6'696 7'995 8'439 11'795 10'222 7'572 11'213 11'110 8'497 9'924

+ Disposal of Fixed Assets 1'683 1'778 383 392 272 229 214 201 188 497 748

+ Capital Expenditures -7'486 -4'963 -4'940 -5'168 -5'935 -7'490 -9'703 -11'777 -12'241 -11'134 -13'386 -12'737 -12'808 -13'620

+ Increase in Investments 0 -1'413 -2'894 -8'797 -6'895 -6'272 -1'792

+ Decrease in Investments 0 0 761 1'580 462 222

+ Other Investing Activities -4'080 -557 -97 -2'951 691 253 -281 -14'120 3'398 3'624 20

Cash From Investing Activities -9'883 -5'155 -3'893 -10'621 -13'769 -5'428 -16'665 -25'234 -14'927 -6'791 -14'410

+ Dividends Paid -378 -208 -321 -374 -1'439 -3'170 -2'438 -1'228 -2'163 -2'122 -2'125

+ Change in Short Term Borrowings 0 0

+ Increase in Long Term Borrowings 6'250 8'236 3'865 2'810 3'686 7'059 15'717 29'272 8'642 5'846 12'431

+ Decrease in Long Term Borrowings -3'893 -9'287 -7'230 -3'247 -4'254 -6'357 -4'882 -15'244 -4'652 -4'071 -4'869

+ Increase in Capital Stocks 0 33 43 6'377 24 178 249 12

+ Decrease in Capital Stocks 0 0 -6 -180 -10 -14 -15

+ Other Financing Activities 178 122 162 686 45 229 461 2'549 488 -1'230 -809

Cash From Financing Activities 2'157 -1'104 -3'481 6'252 -1'938 -2'067 8'927 15'361 2'305 -1'591 4'613

Net Changes in Cash 1'393 437 621 4'070 -3'912 2'727 -166 1'340 -1'512 115 127

Free Cash Flow (CFO-CAPEX) 1'633 1'733 3'055 3'271 5'860 2'732 -2'131 -564 -1'131 -2'637 -3'462 -1'844 -1'146 -1'878

Free Cash Flow To Firm 2'221 2'297 3'624 4'355 7'241 3'991 -962 1'269 -3 -1'198 -1'772

Free Cash Flow To Equity 5'673 2'460 73 3'226 5'564 3'663 8'918 13'665 3'047 -365 4'848

Free Cash Flow per Share 1.07 1.88 1.98 3.22 1.50 -1.17 -0.31 -0.61 -1.43 -1.88

Company Analysis - Financials III/IV


Periodicity: 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

Ratio Analysis

Valuation Ratios

Price Earnings 16.3x 17.9x 26.5x 21.7x 21.1x 89.1x 11.5x 7.8x 8.2x 7.8x 7.1x

EV to EBIT 9.4x 12.5x 16.4x 14.7x 13.3x 15.1x 8.7x 8.8x

EV to EBITDA 5.8x 7.9x 10.5x 8.5x 7.7x 6.0x 4.9x 4.8x 4.6x 4.4x 4.2x

Price to Sales 1.0x 1.7x 2.5x 1.2x 1.3x 0.9x 0.5x 0.4x 0.4x 0.4x 0.3x

Price to Book 3.0x 4.3x 5.5x 3.3x 2.6x 1.8x 1.1x 1.0x 0.8x 0.8x 0.8x

Dividend Yield 2.5% 2.1% 1.6% 3.1% 2.8% 3.7% 6.1% 8.9% 7.9% 7.9% 8.0%

Profitability Ratios

Gross Margin 20.1% 20.8%

EBITDA Margin 20.4% 27.9% 28.3% 25.5% 25.0% 26.2% 21.3% 27.2% 24.0% 22.3% 20.8% 22.0% 22.2% 22.5%

Operating Margin 9.2% 13.3% 17.9% 15.7% 15.9% 16.8% 12.4% 15.7% 9.6% 12.7% 11.3% 12.4% 12.6% 12.8%

Profit Margin 1.0% 1.9% 1.3% 6.3% 9.5% 9.4% 5.5% 6.6% 1.6% 4.6% 4.6% 4.7% 4.8% 5.1%

Return on Assets 0.3% 0.6% 0.4% 2.0% 3.2% 3.1% 1.8% 1.8% 0.4% 1.3% 1.4% 2.7% 2.7% 1.9%

Return on Equity 3.5% 5.2% 4.5% 22.8% 26.3% 22.2% 13.8% 14.7% 3.3% 9.7% 11.8% 10.4% 10.5% 10.5%

Leverage & Coverage Ratios

Current Ratio 0.92 0.90 0.96 1.19 1.07 1.06 1.02 1.05 1.28 1.34 1.17

Quick Ratio 0.48 0.48 0.47 0.88 0.80 0.76 0.43 0.68 0.83 0.86 0.77

Interest Coverage Ratio (EBIT/I) 2.25 3.97 5.35 5.14 5.65 6.02 4.70 3.43 2.27 3.65 3.37

Tot Debt/Capital 0.66 0.60 0.75 0.64 0.59 0.55 0.64 0.64 0.59 0.61 0.68

Tot Debt/Equity 1.98 1.49 3.05 1.75 1.42 1.20 1.78 1.77 1.45 1.59 2.10

Others

Asset Turnover 0.34 0.31 0.31 0.32 0.34 0.33 0.33 0.27 0.27 0.28 0.30

Accounts Receivable Turnover 4.08 3.36 3.33 3.42 3.70 3.75 3.62 3.05 3.34 3.23 3.35

Accounts Payable Turnover

Inventory Turnover

Effective Tax Rate 70.4% 62.6% 63.7% 30.3% 16.6% 24.1% 30.6% 27.5% 55.4% 28.7% 30.8%

Company Analysis - Financials IV/IV


EDF GDF SUEZ E.ON SE RWE AG CENTRICA PLCVEOLIA

ENVIRONNESSE PLC ENEL SPA IBERDROLA SA ENDESA EDP ELETROBRAS-PR B FORTUM OYJ NATIONAL GRID PL UNITED UTILITIES

12/2012 12/2011 12/2011 12/2011 12/2011 12/2011 03/2012 12/2011 12/2012 12/2011 12/2011 12/2011 12/2012 03/2012 03/2012

19.72 20.35 19.80 37.12 359.20 13.06 1'470.00 3.30 4.59 17.88 2.45 27.08 19.36 722.00 816.00

02.03.2012 21.08.2012 14.09.2012 20.03.2012 04.02.2013 16.03.2012 24.12.2012 14.01.2013 21.02.2012 09.01.2013 18.01.2013 22.02.2012 02.03.2012 13.12.2012 14.08.2012

13.39 14.51 12.42 26.36 290.10 7.38 1'266.00 2.02 2.63 11.30 1.63 7.05 12.81 622.50 590.00

29.11.2012 18.02.2013 08.02.2013 08.02.2013 23.02.2012 16.11.2012 27.02.2012 24.07.2012 26.07.2012 25.07.2012 31.05.2012 22.11.2012 23.07.2012 30.03.2012 12.04.2012

864'051 1'845'709 8'937'428 1'641'657 3'322'492 1'882'661 976'088 15'425'305 12'558'743 112'252 4'631'629 161'100 2'048'243 3'961'987 1'462'289

14.77 14.56 12.89 27.86 352.60 9.40 1'438.00 2.91 3.70 17.25 2.31 11.72 14.60 708.00 735.50

-25.1% -28.5% -34.9% -25.0% -1.8% -28.0% -2.2% -11.7% -19.5% -3.5% -5.6% -56.7% -24.6% -1.9% -9.9%

10.3% 0.3% 3.8% 5.7% 21.5% 27.4% 13.6% 44.3% 40.5% 52.7% 41.8% 66.2% 14.0% 13.7% 24.7%

1'847.7 2'213.8 1'905.5 586.6 5'173.2 505.4 944.7 9'403.4 6'138.9 1'058.8 3'624.2 1'352.6 888.4 3'701.0 681.8

27'307.8 35'130.7 25'794.9 17'074.0 18'332.5 4'906.6 13'781.8 27'401.4 23'209.0 18'263.5 8'439.3 10'344.7 12'970.2 25'946.0 5'015.3

64'501.0 57'272.0 29'914.0 21'923.0 4'171.0 21'089.2 6'245.6 65'481.0 33'373.0 13'681.0 18'785.1 45'367.2 8'777.0 23'025.0 5'855.2

- - - - - - - - - 180.0 - - - - -

4'854.0 17'340.0 3'876.0 1'344.0 - 2'765.4 - 15'650.0 325.0 5'388.0 3'277.2 358.8 616.0 7.0 -

22'307.0 14'675.0 6'931.0 7'004.0 546.0 5'723.9 189.2 7'015.0 6'575.0 8'440.0 1'731.7 16'610.6 963.0 2'723.0 321.2

74'355.8 94'409.7 49'653.9 34'221.0 23'060.5 22'865.6 19'028.1 102'403.4 50'332.0 29'112.5 30'035.2 49'218.0 21'400.2 46'881.0 10'842.1

LFY 72'729.0 90'673.0 112'954.0 49'153.0 22'824.0 29'647.3 31'723.9 77'573.0 34'750.1 32'686.0 15'120.9 33'061.4 6'159.0 13'832.0 1'564.9

LTM 72'729.0 95'530.0 125'308.0 49'485.0 23'292.0 30'124.1 31'337.3 82'455.0 34'848.9 33'393.0 16'048.9 40'310.7 6'159.0 13'605.0 1'595.1

CY+1 72'841.7 93'543.0 112'559.6 51'061.5 23'250.8 29'402.8 32'010.7 78'736.1 33'220.0 32'238.6 14'932.7 31'485.0 6'259.3 14'377.7 1'643.6

CY+2 75'945.4 82'709.4 110'835.4 51'956.9 24'184.2 28'166.4 32'902.8 78'524.0 34'381.4 32'363.2 15'273.3 23'364.8 6'459.0 14'862.6 1'700.2

LFY 1.0x 1.1x 0.6x 0.8x 0.9x 0.8x 0.6x 1.3x 1.5x 0.8x 1.9x 1.7x 3.4x 3.3x 6.8x

LTM 1.0x 1.1x 0.5x 0.8x 0.9x 0.8x 0.6x 1.2x 1.5x 0.8x 1.8x 1.4x 3.4x 3.4x 6.7x

CY+1 1.0x 1.0x 0.5x 0.7x 1.0x 0.7x 0.6x 1.1x 1.6x 1.0x 2.0x 0.9x 3.4x 3.3x 6.4x


LFY 15'094.0 16'071.0 4'269.0 8'286.0 3'310.0 3'805.3 1'946.8 17'198.0 7'193.0 7'265.0 3'754.9 5'866.8 2'403.0 4'777.0 900.0

LTM 15'094.0 16'622.0 4'532.0 7'646.0 2'596.0 3'604.0 2'073.9 19'353.0 7'151.9 7'239.0 3'720.6 6'729.2 2'403.0 4'991.0 905.1

CY+1 16'058.4 17'089.4 10'690.1 8'631.3 3'628.9 2'716.6 2'167.6 16'561.4 7'591.3 7'051.6 3'720.3 6'673.5 2'442.6 5'102.9 965.1

CY+2 16'877.5 14'590.0 9'527.5 8'783.1 3'901.2 2'666.6 2'295.1 16'393.5 7'937.2 6'719.4 3'731.6 3'763.0 2'442.0 5'379.7 1'008.8

LFY 4.8x 6.4x 14.6x 4.7x 6.4x 6.0x 9.5x 5.9x 7.4x 3.7x 7.8x 9.4x 8.7x 9.6x 11.9x

LTM 4.8x 6.2x 13.8x 5.1x 8.2x 6.4x 9.0x 5.2x 7.4x 3.7x 7.9x 8.2x 8.7x 9.2x 11.8x



LFY 1.80 2.04 -0.01 3.35 0.24 -0.89 1.29 0.44 0.47 2.01 0.31 2.76 - 0.51 0.47

LTM 1.80 1.61 -0.01 3.76 0.18 -0.04 0.25 0.37 0.47 1.79 0.30 3.09 1.59 0.64 0.48

CY+1 1.80 1.56 2.21 4.07 0.27 0.41 1.14 0.37 0.40 1.97 0.29 3.23 1.29 0.54 0.40

CY+2 1.91 1.39 1.31 3.95 0.28 0.63 1.17 0.36 0.42 1.77 0.27 1.31 1.26 0.55 0.44

LFY 8.2x 9.0x - 7.4x 19.4x - 58.5x 8.0x 7.8x 9.6x 7.7x 3.8x 9.2x 11.1x 15.5x

LTM 8.2x 8.5x 10.6x 7.4x 9.6x 376.5x 13.1x - 7.8x 9.4x 7.8x 3.8x - 13.0x 15.0x



1 Year 11.4% 7.3% 21.6% (3.1%) 1.8% 3.1% 12.0% 7.8% 9.8% 4.8% 6.7% 10.9% (0.0%) (3.6%) 3.4%

5 Year 6.1% 34.1% 13.3% 6.4% 7.2% (0.3%) 18.0% 18.2% 7.9% 9.3% 9.5% 13.7% 7.7% 8.6% (5.1%)

1 Year 3.6% 1.0% (67.2%) (10.2%) (0.8%) 2.9% 4.9% 2.6% 2.8% (2.8%) 7.0% 10.0% 0.3% (1.4%) 0.0%

5 Year (0.7%) 26.1% (12.7%) 2.6% 11.3% 3.1% 5.7% 16.8% 8.1% 3.0% 10.2% (2.9%) 3.8% 7.5% 0.9%

LTM 20.8% 17.4% 3.6% 15.5% 11.1% 12.0% 6.6% 23.5% 20.5% 21.7% 23.2% 16.7% 39.0% 36.7% 56.7%

CY+1 22.0% 18.3% 9.5% 16.9% 15.6% 9.2% 6.8% 21.0% 22.9% 21.9% 24.9% 21.2% 39.0% 35.5% 58.7%

CY+2 22.2% 17.6% 8.6% 16.9% 16.1% 9.5% 7.0% 20.9% 23.1% 20.8% 24.4% 16.1% 37.8% 36.2% 59.3%

Total Debt / Equity % 249.4% 91.0% 83.7% 139.3% 74.5% 298.3% 136.2% 168.8% 98.9% 70.9% 231.6% 59.0% 86.0% 249.2%

Total Debt / Capital % 67.7% 41.6% 43.0% 56.2% 42.7% 68.2% 57.7% 54.6% 49.5% 35.5% 62.3% 37.0% 44.8% 71.3%

Total Debt / EBITDA 4.273x 3.980x 6.872x 2.731x 2.207x 5.500x 2.961x 3.401x 4.666x 1.799x 5.549x 7.515x 3.653x 4.830x

Net Debt / EBITDA 2.795x 2.878x 5.863x 2.041x 1.821x 4.238x 2.530x 3.032x 3.747x 0.710x 4.953x 5.746x 3.252x 4.193x

EBITDA / Int. Expense 6.178x 6.400x 1.367x 7.795x 8.193x 4.417x 3.881x 6.247x 4.728x 9.290x 3.460x 1.457x 8.010x 2.040x

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

S&P LT Credit Rating Date 17.01.2012 29.01.2013 27.07.2012 27.07.2012 29.05.2009 24.11.2000 21.08.2009 08.03.2012 28.11.2012 08.03.2012 01.02.2012 17.11.2011 27.11.2012 24.08.2007

Moody's LT Credit Rating Aa3 A1 A3 A3 A3 Baa1 A3 Baa2 (P)Baa1 WR Ba1 Baa3 A2 Baa1

Moody's LT Credit Rating Date 14.01.2009 03.07.2012 05.10.2011 19.07.2011 21.06.2006 07.02.2012 22.09.2009 05.11.2012 05.11.2012 25.02.2009 16.02.2012 19.12.2012 15.07.2005 12.01.2007

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


Documents

Financial analysis electricite de france sa - produces, transmits, distributes, imports and exports electricity. the company, using nuclear power, coal and gas, provides electricity