Section 1. Peers Comparison Table & Analysis
1) Peers Table
| Company | Description (from Credit Opinion "Profile") |
2) Peers Rating
| Company | Rating (rating class / date) | Outlook |
3) Credit Drivers
| Credit Driver |
|
|
|
|
| Upgrade factors |
|
|
|
|
| Downgrade factors |
|
|
|
|
| Credit strengths (qualitative) |
|
|
|
|
| Credit challenges (qualitative) |
|
|
|
|
| Quantitative support (most recent financials in context) |
|
|
|
|
4) Key Indicators
| Company |
Period |
Revenue (USD) |
Total Debt (USD) |
EBITA (USD) |
EBITA Margin |
EBITDA (USD) |
Debt/EBITDA |
EBITA/Interest |
Net LT Debt (USD) |
RCF/Net Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5) Scorecards
| Scorecard Item |
|
|
|
|
| Scale: Revenue/Sales (USD bn) |
| |
| |
| |
| |
| Profitability: EBIT(A) margin |
| |
| |
| |
| |
| Leverage: Debt/EBITDA |
| |
| |
| |
| |
| Cash flow: RCF/Net debt |
| |
| |
| |
| |
| Coverage: EBIT(A)/Interest |
| |
| |
| |
| |
| Scorecard-indicated outcome |
| |
| |
| |
| |
| Actual rating |
| |
| |
| |
| |
6) Conclusion
Section 3. ESG Table & Analysis
| Company | Overall ESG Classification | Environmental (E) | Social (S) | Governance (G) |