Financial Analysis - EDF SA (Electricite de France) produces, transmits, distributes, imports and exports electricity. The Company, using nuclear power, coal and gas, provides electricity

24.04.2013

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 Generation Supply 54594 France 39120

Address 22-30 Avenue de Wagram Paris Cedex 08, 75382 France Distribution 14625 Italy 10098

Share Price Performance in EUR Other 4073 United Kingdom 9739

Price 16.24 1M Return 6.9% Eliminations -563 Other International 7976

52 Week High 17.19 6M Return 1.1% Transmission Other Activities 5796

52 Week Low 12.86 52 Wk Return 13.7% Integrated Utilities Germany

52 Wk Beta 0.82 YTD Return 16.2%

Credit Ratings

Bloomberg IG10

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 11.1x 7.8x 9.3x 8.5x 7.9x

EV/EBIT 13.3x 15.1x 9.2x 9.7x - - -

EV/EBITDA 7.7x 6.0x 5.1x 5.1x 4.8x 4.6x 4.3x

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

P/B 2.6x 1.8x 1.2x 1.0x 0.9x 0.9x 0.9x

Div Yield 2.8% 3.7% 6.1% 8.2% 7.2% 7.2% 7.4%

Profitability Ratios %

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

Gross Margin - - - - 20.7 21.7 -

EBITDA Margin 27.2 24.0 21.6 19.7 21.8 22.3 22.7

Operating Margin 15.7 9.6 12.0 10.3 11.9 12.4 12.6

Profit Margin 6.6 1.6 4.8 4.6 4.5 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 10.5 12.2 10.6 10.5 10.6

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 0.8 0.8 Common Shares Outstanding (M) 1846.7

EBIT/Interest 3.4 2.3 3.4 3.1 Market Capitalization (M) 30025.6

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 1.7 2.1 Total Debt (M) #N/A N/A

Eff Tax Rate % 27.5 55.4 28.3 30.8 Preferred Equity (M) 0.0

LT Investments in Affiliate Companies (M) 0.0

Investments (M) 0.0

Enterprise Value (M)

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

154'730

Company Analysis - Overview

73%

20%

6% 1%

DbkboVqflk Prmmiv AfpqofWrqflk

Lqebo BifjfkVqflkp

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

/6!JWo!.0 /6% 05% 00% /1!7mo!.0 .3%/1 .2%6- BuWkb 8KM MWofYWp 8BKG7JFK IBUOB lrqmbocloi /-%-- /1!7mo!.0/5!CbY!.0 /2% 1/% 00% /0!7mo!.0 .3%/5 .2%6- JlodWk PqWkhbv BJJ7KRBI QROMFK Lsbotq&Fk!Ifkb .6%-- /0!7mo!.00.!GWk!.0 /0% 03% 1.% //!7mo!.0 .2%6- .2%6- 8ovWk DWokfbo 9fb GRIFBK ABPJ7OBQV pbhh ./%-- //!7mo!.00.!AbZ!./ 0-% 12% /2% .6!7mo!.0 .2%44 .2%6- AbrqpZeb 8Wkg J7OQFK 8OLRDE pbhh ./%2- .6!7mo!.00-!Kls!./ /-% 2-% 0-% .5!7mo!.0 .2%21 .3%/2 9obafq Prfppb JF9EBI AB8P rkabombocloi ./%-- .5!7mo!.00.!LZq!./ 05% 05% /1% .4!7mo!.0 .2%24 .3%23 7hmeWSWhrb JUOF7J 9LEBK Waa .3%5- .5!7mo!.0/5!Pbm!./ 10% 02% //% .3!7mo!.0 .2%43 .3%21 DlhaiWk PWZep 7KAOBT JB7A 8rv&KbrqoWh .6%3- .4!7mo!.00.!7rd!./ 1/% 1/% .4% .2!7mo!.0 .3%.4 .3%21 OWvilka GWibp BJJ7KRBI OBQFC rkabombocloi ./%6- .4!7mo!.00.!Grh!./ 13% 13% 5% ./!7mo!.0 .3%.3 .3%0. PlZfbqb DbkboWhb SFK9BKQ 7UO7I Yrv /-%-- ./!7mo!.0/6!Grk!./ 15% 15% 1% ..!7mo!.0 .3%00 .3%-1 AWv Yv AWv S7IBOFB D7PQ7IAU Yrv .5%/2 .-!7mo!.00.!JWv!./ 13% 2-% 1% .-!7mo!.0 .3%04 .3%-1 EP89 7A7J AF9HBKP kbrqoWh .4%-- 2!7mo!.00-!7mo!./ 13% 2-% 1% 6!7mo!.0 .2%45 .3%-1 GMJlodWk SFK9BKQ AB 8IF9 lsbotbfdeq /-%-- 1!7mo!.0

5!7mo!.0 .2%21 .3%-1 JWZnrWofb PE7F EFII lrqmbocloi .6%-- /.!JWo!.02!7mo!.0 .2%24 .2%50 BS7 Afibkpflkp 7RPQFK 8ROHBQQ elha /2!CbY!.01!7mo!.0 .2%26 .2%44 P M 9WmfqWh FN 9IFSB OL8BOQP elha .2%-- /.!CbY!.00!7mo!.0 .2%/6 .2%44 KWqfufp MEFIFMMB LROM7QF7K kbrqoWh .3%/- .2!CbY!.0/!7mo!.0 .2%1/ .2%62 8WoZhWvp GRIFB 7O7S rkabotbfdeq .0%-- .2!CbY!.0.!7mo!.0 .1%63 .2%62 8bobkYbod 8Wkg QB7J 9LSBO7DB elha .1%3- 2!CbY!.0

/6!JWo!.0 .1%63 .2%62 JWfk Cfopq 8Wkg 7D 7KAOB7P QEFBIBK rkabombocloi .2%2- /6!GWk!.0/5!JWo!.0 .1%63 .2%62 Hbmhbo 9WmfqWh JWogbqp FKDL 8B9HBO obarZb .0%-- .1!GWk!.0/4!JWo!.0 .2%-4 .2%62 IWkabpYWkg 8Wabk!TrboqqbiYbod BOH7K 7U9F9BH elha .3%2- 0!AbZ!.//3!JWo!.0 .2%0. .2%62 AV 8Wkg 7D E7PFJ PBKDRBI Yrv 00%-- .2!Kls!../2!JWo!.0 .1%62 .2%62//!JWo!.0 .2%/- .3%.4/.!JWo!.0 .2%// .3%.4/-!JWo!.0 .1%62 .3%/0.6!JWo!.0 .1%40 .3%/0.5!JWo!.0 .1%40 .3%/0.2!JWo!.0 .1%32 .3%/0.1!JWo!.0 .1%55 .3%/0

Company Analysis - Analysts Ratings

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

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

'!%0!%

'0% '2% '6%

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

05%

2!%12%

03%1'% 05%

1% 1% 1% 5%%4% ''% '1% 0!% '2%

1%%00% 00%

&%

.&%

1&%

3&%

4&%

-&&%

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

6ol

hbo O

bZlj

jbk

aVqfl

k

&

2

-&

-2

.&

.2

0& MofZ

b

6rv Elia Pbii MofZb QVodbq MofZb

7mleamn PRmcao 8mdSa

&

2

-&

-2

.&

.2

0&

02

BuV

kb 6

KM

MVo

fWVp

Jlo

dVk

PqV

kibv

6ov

Vk D

Vokf

bo

8fb

Abr

qpZe

b 6

Vkh

8ob

afq P

rfpp

b

5im

eVS

Virb

Dli

ajVk

PVZ

ep

OVv

jlk

a GV

jbp

PlZ

fbqb

Dbk

boVi

b

AVv

Wv

AVv

EP

68

GMJ

lodV

k

JVZ

nrVo

fb

BS

5 A

fjbk

pflk

p

P

M 8

VmfqV

i FN

KVq

fufp

6Vo

ZiVv

p

6bo

bkWb

od 6

Vkh

JVf

k Cf

opq 6

Vkh

5D

Hbm

ibo 8

VmfqV

i JVo

hbqp

IVka

bpWV

kh 6

Vabk

!T

rboqq

bjWb

od

AU

6Vk

h 5

D


24.04.2013


Ownership Statistics Geographic Ownership Distribution

Shares Outstanding (M) 1846.7 France 98.28%

Float 15.5% United States 1.03%

Short Interest (M) Luxembourg 0.23%

Short Interest as % of Float Britain 0.09%

Days to Cover Shorts Ireland 0.08%

Institutional Ownership 86.56% Spain 0.06%

Retail Ownership 13.44% Germany 0.04%

Insider Ownership 0.00% Others 0.19%

Institutional Ownership Distribution

Government 97.62%

Investment Advisor 2.37%

Insurance Company 0.01%

Individual 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 25'354'256'729 84.44% 31.12.2011 Co File FRANCE

THORNBURG INVESTMENT 3'709'100 -650'900 60'235'784 0.20% 28.02.2013 MF-AGG UNITED STATES

NATIXIS ASSET MANAGE 3'302'225 -33'501 53'628'134 0.18% 28.03.2013 MF-AGG FRANCE

ALLIANCE BERNSTEIN 2'489'471 1'033'639 40'429'009 0.13% 28.02.2013 ULT-AGG UNITED STATES

VANGUARD GROUP INC 2'448'957 61'552 39'771'062 0.13% 31.03.2013 MF-AGG UNITED STATES

BLACKROCK 2'285'754 -4'180 37'120'645 0.12% 22.04.2013 ULT-AGG UNITED STATES

ING INTERNATIONAL AD 1'950'132 227'402 31'670'144 0.11% 31.12.2012 MF-AGG LUXEMBOURG

NUVEEN ASSET MANAGEM 1'830'103 -118'251 29'720'873 0.10% 31.03.2013 MF-AGG UNITED STATES

AVIVA PLC 1'574'700 0 25'573'128 0.09% 28.03.2013 MF-AGG BRITAIN

ELECTRICITE DE FRANC 1'175'594 0 19'091'647 0.06% 31.12.2011 Co File FRANCE

JP MORGAN 972'086 116'930 15'786'677 0.05% 28.02.2013 ULT-AGG

AMUNDI 889'716 -15'345 14'448'988 0.05% 30.11.2012 MF-AGG FRANCE

AMUNDI 828'591 0 13'456'318 0.04% 30.11.2012 MF-AGG FRANCE

STATE STREET 807'076 -13'911 13'106'914 0.04% 23.04.2013 ULT-AGG UNITED STATES

BANK OF NEW YORK MEL 668'765 0 10'860'744 0.04% 23.04.2013 MF-AGG UNITED STATES

FMR LLC 662'193 59'201 10'754'014 0.04% 28.02.2013 ULT-AGG UNITED STATES

SANFORD C BERNSTEIN 656'530 0 10'662'047 0.04% 30.11.2012 MF-AGG UNITED STATES

AGICAM 644'691 0 10'469'782 0.03% 28.02.2013 MF-AGG FRANCE

ROTHSCHILD & COMPAGN 640'000 0 10'393'600 0.03% 31.01.2013 MF-AGG FRANCE

TAUBE HODSON STONEX 610'970 0 9'922'153 0.03% 31.01.2013 MF-AGG BRITAIN

Top 5 Insiders:

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

GRILLAT ALEXANDRE 328 5'327 0.00% 31.12.2011 Co File

CROUZET PHILIPPE 200 3'248 0.00% 31.12.2011 Co File

JAY MICHAEL 200 3'248 0.00% 31.12.2011 Co File

LAFONT BRUNO 150 2'436 0.00% 31.12.2011 Co File

FAUGERE MIREILLE 106 1'721 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 6ofqVfkFobiVka PmVfk DbojVkv Lqebop

Institutional Ownership

98%

0% 0%0%

2%

Dlsbokjbkq Fksbpqjbkq 5asfplo FkproVkZb 8ljmVkvFkafsfarVi 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 73'496 75'671 78'233

- Cost of Goods Sold

Gross Income 15'214 16'421

- Selling, General & Admin Expenses 43'893 38'930 38'403 43'054 49'576 49'646 55'937 49'834 59'080 57'495 65'236

(Research & Dev Costs) 402 389 375 421 438 486 518 527

Operating Income 4'466 5'989 8'385 7'993 9'356 9'991 7'910 9'306 6'240 7'812 7'493 8'765 9'398 9'837

- Interest Expense 1'986 1'508 1'568 1'556 1'655 1'660 1'684 2'529 2'528 2'017 2'018

- Foreign Exchange Losses (Gains) 96 -24 59 -175 -36 72 66 9 -63 15 -2

- Net Non-Operating Losses (Gains) 983 2'003 5'075 1'844 819 634 933 1'562 1'827 1'057 334

Pretax Income 1'401 2'502 1'683 4'768 6'918 7'625 5'227 5'206 1'948 4'723 5'143 4'981 5'459 5'760

- Income Tax Expense 986 1'567 1'072 1'445 1'146 1'841 1'599 1'432 1'079 1'336 1'586

Income Before XO Items 415 935 611 3'323 5'772 5'784 3'628 3'774 869 3'387 3'557

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

- Minority Interests -66 78 -13 93 172 175 144 183 229 239 241

Diluted EPS Before XO Items 0.53 0.38 1.96 3.07 3.08 1.91 1.97 0.34 1.70 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 3'330 3'649 3'951

EPS Adjusted 0.00 0.00 0.38 1.97 2.33 2.59 2.37 2.14 2.12 1.91 2.29 1.75 1.91 2.06

Dividends Per Share 0.00 0.79 1.16 1.28 1.28 1.15 1.15 1.15 1.15 1.16 1.17 1.20

Payout Ratio % 0.0 0.0 44.6 37.7 41.6 66.8 59.2 331.6 67.5 64.1 0.67 0.61 0.58

Total Shares Outstanding 1'626 1'626 1'822 1'822 1'822 1'819 1'849 1'848 1'848 1'847

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

EBITDA 9'881 12'523 13'227 13'010 14'719 15'619 13'624 16'102 15'688 14'097 14'342 15'997 16'909 17'756

*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 114'074 114'991 115'675 123'524 130'824 134'572 141'338 179'821 176'889 163'982 182'033

+ Long Term Investments 8'569 7'315 8'118 9'012 13'094 15'805 18'103 24'498 24'921 24'260 30'471

Gross Fixed Assets 180'818 179'049 181'351 188'655 193'422 198'301 204'620 231'582 199'645 208'464 222'167

Accumulated Depreciation 85'396 80'037 83'706 86'988 89'541 93'360 97'045 103'540 92'445 96'496 99'925

+ 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 27'754 29'320

Total Current Liabilities 33'583 35'356 37'278 39'932 44'922 48'692 58'217 57'177 49'651 51'409 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 24'939 26'204

Total Long Term Liabilities 96'387 91'705 104'212 110'930 109'365 108'661 117'277 148'191 154'005 147'881 161'038

+ 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 91'693 103'436 113'359 105'193 114'058

Total Liabilities 129'970 127'061 141'490 150'862 154'287 157'353 175'494 205'368 203'656 199'290 219'406

+ 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 4'189 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 27'559 24'934

Total Shareholders Equity 14'869 19'839 9'969 20'274 24'799 28'796 24'998 34'667 36'903 32'672 30'712

Total Liabilities & Equity 144'839 146'900 151'459 171'136 179'086 186'149 200'492 240'035 240'559 231'962 250'118

Book Value Per Share 11.64 5.58 10.60 12.79 14.93 12.75 16.17 16.94 15.42 14.00 17.17 17.73 18.45

Tangible Book Value Per Share 7.63 1.48 5.62 7.73 9.62 7.31 5.83 7.94 6.57 4.24

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 3'148 3'316 3'322 3'622 3'890

+ 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 1'983 977 849 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 -12'750 -12'803 -13'035

+ 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 -1'176 -809

Cash From Financing Activities 2'157 -1'104 -3'481 6'252 -1'938 -2'067 8'927 15'361 2'305 -1'537 4'613

Net Changes in Cash 1'393 437 621 4'070 -3'912 2'727 -166 1'340 -1'512 169 127

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 -1'683 -792 -653

Free Cash Flow To Firm 2'221 2'297 3'624 4'355 7'241 3'991 -962 1'269 -3 -1'191 -2'066

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 -1.87

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 11.1x 7.8x 9.3x 8.5x 7.9x

EV to EBIT 9.4x 12.5x 16.4x 14.7x 13.3x 15.1x 9.2x 9.7x

EV to EBITDA 5.8x 7.9x 10.5x 8.5x 7.7x 6.0x 5.1x 5.1x 4.8x 4.6x 4.3x

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

Price to Book 3.0x 4.3x 5.5x 3.3x 2.6x 1.8x 1.2x 1.0x 0.9x 0.9x 0.9x

Dividend Yield 2.5% 2.1% 1.6% 3.1% 2.8% 3.7% 6.1% 8.2% 7.2% 7.2% 7.4%

Profitability Ratios

Gross Margin 20.7% 21.7%

EBITDA Margin 20.4% 27.9% 28.3% 25.5% 25.0% 26.2% 21.3% 27.2% 24.0% 21.6% 19.7% 21.8% 22.3% 22.7%

Operating Margin 9.2% 13.3% 17.9% 15.7% 15.9% 16.8% 12.4% 15.7% 9.6% 12.0% 10.3% 11.9% 12.4% 12.6%

Profit Margin 1.0% 1.9% 1.3% 6.3% 9.5% 9.4% 5.5% 6.6% 1.6% 4.8% 4.6% 4.5% 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% 10.5% 12.2% 10.6% 10.5% 10.6%

Leverage & Coverage Ratios

Current Ratio 0.92 0.90 0.96 1.19 1.07 1.06 1.02 1.05 1.28 1.32 1.17

Quick Ratio 0.48 0.48 0.47 0.88 0.80 0.76 0.43 0.68 0.83 0.85 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 3.44 3.07

Tot Debt/Capital 0.66 0.60 0.75 0.64 0.59 0.55 0.64 0.64 0.59 0.63 0.68

Tot Debt/Equity 1.98 1.49 3.05 1.75 1.42 1.20 1.78 1.77 1.45 1.70 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% 28.3% 30.8%

Company Analysis - Financials IV/IV


EDF GDF SUEZ E.ON SE RWE AG CENTRICA PLCVEOLIA

ENVIRONNEIBERDROLA SA SSE PLC ENEL SPA ENDESA EDP ELETROBRAS-PR B NATIONAL GRID PL FORTUM OYJ

SUEZ

ENVIRONNEME

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

17.91 20.35 19.80 36.47 394.30 11.35 4.29 1'553.00 3.30 19.53 2.61 23.42 809.00 16.69 10.93

03.07.2012 21.08.2012 14.09.2012 12.09.2012 23.04.2013 30.04.2012 02.01.2013 24.04.2013 14.01.2013 13.03.2013 24.04.2013 25.04.2012 24.04.2013 08.05.2012 02.05.2012

13.39 14.05 12.42 25.83 301.20 7.38 2.63 1'286.00 2.02 11.30 1.63 7.05 636.00 12.81 7.81

29.11.2012 01.03.2013 08.02.2013 19.04.2013 22.06.2012 16.11.2012 26.07.2012 25.07.2012 24.07.2012 25.07.2012 31.05.2012 22.11.2012 25.07.2012 23.07.2012 19.11.2012

713'624 2'629'506 6'529'945 2'054'661 4'612'863 1'444'790 24'531'359 580'364 28'121'013 148'017 3'947'338 2'018'700 1'355'058 783'858 468'943

16.24 16.47 13.60 26.60 377.10 9.88 4.00 1'542.00 2.84 16.52 2.61 10.37 807.00 14.12 10.26

-9.3% -19.1% -31.3% -27.1% -4.4% -12.9% -6.8% -0.7% -13.9% -15.4% -0.2% -55.7% -0.2% -15.4% -6.1%

21.3% 17.2% 9.5% 3.0% 25.2% 33.9% 52.1% 19.9% 40.7% 46.2% 60.1% 47.1% 26.9% 10.2% 31.3%

1'846.7 2'357.3 1'906.8 614.7 5'199.0 507.8 6'053.2 944.7 9'403.4 1'058.8 3'624.6 1'352.6 3'701.0 888.4 509.1

30'026 39'739 27'214 16'290 19'538 5'158 25'131 14'870 26'724 17'485 9'529 8'768 29'579 12'544 5'235

64'501.0 57'552.0 25'944.0 19'946.0 5'328.0 17'001.6 32'884.1 6'245.6 66'539.0 10'860.0 20'524.0 52'563.3 23'025.0 8'777.0 9'918.4

- - - - - - - - - - - - - - -

4'854.0 11'462.0 3'862.0 1'613.0 - 1'973.6 324.8 - 16'387.0 5'716.0 3'239.0 196.6 7.0 616.0 1'995.3

22'307.0 11'383.0 6'097.0 5'276.0 938.0 5'547.8 6'575.5 189.2 9'891.0 7'423.0 2'123.0 11'456.3 2'723.0 963.0 2'270.8

77'074 97'370 50'923 32'573 23'928 18'585 52'788 20'116 99'759 26'638 31'169 50'071 50'514 20'974 14'878

LFY 72'729.0 97'038.0 132'093.0 50'771.0 23'942.0 29'438.5 34'201.2 31'723.9 82'699.0 33'933.0 16'339.9 39'538.9 13'832.0 6'159.0 15'101.6

LTM 72'729.0 97'038.0 132'093.0 50'771.0 23'942.0 29'438.5 34'597.8 31'337.3 82'699.0 33'781.0 16'048.9 39'232.5 13'605.0 6'159.0 15'101.6

CY+1 73'495.9 81'066.0 111'727.6 53'564.3 24'435.7 25'878.6 33'650.9 32'084.9 81'748.9 33'340.3 15'469.8 25'594.0 14'434.5 6'287.6 15'342.3

CY+2 75'671.3 81'882.3 112'918.9 53'835.1 25'406.1 26'477.5 34'720.8 32'589.7 82'355.9 34'293.1 16'114.8 28'261.5 15'051.6 6'472.2 15'916.0

LFY 1.0x 1.0x 0.4x 0.7x 0.9x 0.6x 1.5x 0.6x 1.2x 0.8x 1.8x 1.3x 3.3x 3.4x 0.9x

LTM 1.0x 1.0x 0.4x 0.7x 0.9x 0.6x 1.5x 0.6x 1.2x 0.8x 1.8x 1.3x 3.4x 3.4x 0.9x

CY+1 1.0x 1.1x 0.4x 0.6x 1.0x 0.7x 1.6x 0.7x 1.0x 0.8x 2.0x - 3.6x 3.4x 1.0x


LFY 14'342.0 18'401.0 8'443.0 9'055.0 3'698.0 2'684.9 7'177.7 1'946.8 16'150.0 7'005.0 3'612.0 3'443.4 4'777.0 2'360.0 2'246.9

LTM 14'342.0 18'401.0 8'443.0 9'201.0 3'698.0 2'684.9 7'639.5 2'073.9 16'150.0 7'031.0 3'720.6 3'443.4 4'991.0 2'403.0 2'246.9

CY+1 15'996.5 13'804.7 9'553.9 8'830.0 3'962.1 2'252.6 7'578.4 2'179.3 16'055.7 6'672.4 3'648.0 2'351.0 5'079.0 2'453.2 2'508.3

CY+2 16'908.5 13'953.3 9'743.5 8'600.0 4'176.9 2'398.0 7'826.3 2'323.9 16'115.8 6'811.7 3'859.3 3'500.0 5'444.0 2'440.7 2'676.5

LFY 5.1x 5.1x 6.0x 3.9x 5.9x 6.7x 7.0x 9.5x 6.3x 3.9x 8.3x 14.5x 9.6x 8.9x 6.4x

LTM 5.1x 5.1x 6.0x 3.9x 5.9x 6.7x 6.6x 9.0x 6.3x 3.8x 7.9x 14.5x 9.2x 8.7x 6.4x



LFY 2.06 1.33 1.81 1.95 0.26 -0.04 0.46 1.29 0.09 1.93 0.28 2.36 0.51 - 0.72

LTM 1.80 0.71 1.14 2.13 0.25 0.02 0.44 0.25 0.09 1.92 0.30 -5.09 0.64 1.59 0.67

CY+1 1.75 1.36 1.32 3.89 0.28 0.51 0.40 1.13 0.33 1.76 0.26 0.37 0.54 1.29 0.65

CY+2 1.91 1.43 1.39 3.49 0.30 0.69 0.41 1.17 0.34 1.89 0.28 1.74 0.56 1.25 0.76

LFY 9.0x 23.1x 11.9x 12.5x 15.3x 548.5x 9.1x 62.7x 31.6x 8.6x 8.7x - 12.7x 8.9x 15.4x

LTM 9.0x 12.3x 7.5x 12.5x 14.5x - 9.1x 14.0x - 8.4x 8.8x 4.4x 14.8x - 11.2x

CY+1 9.3x 12.1x 10.3x 6.8x 13.5x 19.6x 10.1x 13.6x 8.7x 9.4x 10.0x 28.3x 15.0x 11.0x 15.7x

CY+2 8.5x 11.5x 9.8x 7.6x 12.7x 14.3x 9.7x 13.2x 8.4x 8.7x 9.4x 6.0x 14.5x 11.3x 13.5x

1 Year 11.4% 7.0% 16.9% 3.3% 4.9% 3.0% 8.1% 12.0% 6.6% 3.8% 8.1% 16.5% (3.6%) (0.0%) 1.8%

5 Year 6.1% 7.2% 16.4% 4.1% 10.5% (2.9%) 8.2% 18.0% 9.1% 43.3% 9.5% 21.7% 8.6% 7.7% -

1 Year 1.7% 14.5% 97.8% 9.3% 11.7% 5.9% 2.5% 4.9% (5.6%) (3.6%) (3.8%) (37.9%) (1.4%) (1.5%) 8.1%

5 Year (1.7%) 20.7% (5.3%) 3.1% 8.1% (6.3%) 8.0% 5.7% 10.7% 1.1% 6.1% (4.7%) 7.5% 3.4% 4.3%

LTM 19.7% 19.0% 6.4% 18.1% 15.4% 9.1% 22.1% 6.6% 19.5% 20.8% 23.2% 8.8% 36.7% 39.0% 14.9%

CY+1 21.8% 17.0% 8.6% 16.5% 16.2% 8.7% 22.5% 6.8% 19.6% 20.0% 23.6% 9.2% 35.2% 39.0% 16.3%

CY+2 22.3% 17.0% 8.6% 16.0% 16.4% 9.1% 22.5% 7.1% 19.6% 19.9% 23.9% 12.4% 36.2% 37.7% 16.8%

Total Debt / Equity % 249.4% 96.3% 74.2% 134.6% 89.9% 237.7% 97.4% 136.2% 181.0% 52.6% 250.5% 78.4% 249.2% 86.0% 203.9%

Total Debt / Capital % 67.7% 44.7% 40.1% 54.8% 47.3% 65.1% 49.1% 57.7% 55.6% 29.2% 64.2% 43.9% 71.3% 44.8% 59.1%

Total Debt / EBITDA 4.497x 3.128x 3.073x 2.168x 1.441x 6.332x 4.335x 2.961x 4.120x 1.545x 5.549x 15.265x 4.830x 3.653x 4.414x

Net Debt / EBITDA 2.942x 2.509x 2.351x 1.594x 1.187x 4.266x 3.586x 2.530x 3.508x 0.489x 4.953x 11.938x 4.193x 3.252x 3.404x

EBITDA / Int. Expense 5.871x 7.199x 2.900x 7.250x 7.441x 3.201x 4.822x 3.881x 5.508x 10.317x 3.460x 1.476x 2.040x 7.867x 4.979x

S&P LT Credit Rating A+ A *- A- BBB+ A- BBB+ BBB A- 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 28.11.2012 21.08.2009 08.03.2012 08.03.2012 01.02.2012 17.11.2011 24.08.2007 27.11.2012 -

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

Moody's LT Credit Rating Date 14.01.2009 03.07.2012 05.10.2011 19.07.2011 21.06.2006 07.02.2012 05.11.2012 22.09.2009 05.11.2012 25.02.2009 16.02.2012 19.12.2012 12.01.2007 15.07.2005 20.05.2009

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 (4/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


Economy & Finance

Financial Analysis - EDF SA (Electricite de France) produces, transmits, distributes, imports and exports electricity. The Company, using nuclear power, coal and gas, provides electricity