|
P/E ratio
|
20.41 |
30.81 |
25.76 |
26.67 |
29.88 |
32.67 |
25.98 |
31.51 |
32.58 |
26.41 |
|
P/S ratio
|
4.11 |
6.11 |
5.04 |
5.05 |
5.33 |
5.64 |
4.40 |
5.13 |
4.48 |
3.71 |
|
P/FCF ratio
|
18.86 |
28.51 |
26.71 |
25.01 |
34.09 |
32.49 |
26.30 |
33.99 |
29.06 |
27.72 |
|
P/Operating CF
|
63.09 |
87.24 |
74.40 |
76.69 |
96.36 |
129.71 |
82.59 |
98.84 |
84.26 |
100.35 |
|
P/B ratio
|
14.94 |
20.29 |
21.28 |
25.91 |
27.27 |
14.93 |
11.15 |
13.40 |
12.55 |
11.54 |
|
Price to Tangible BV
|
82.39 |
95.73 |
112.78 |
0.00 |
0.00 |
39.91 |
28.80 |
36.09 |
37.00 |
28.40 |
|
EV/Sales
|
4.18 |
5.97 |
5.02 |
5.11 |
5.44 |
5.68 |
4.40 |
5.13 |
4.46 |
3.65 |
|
EV/EBITDA
|
12.28 |
17.36 |
14.76 |
15.16 |
16.70 |
17.60 |
14.00 |
16.62 |
15.41 |
12.73 |
|
EV/Operating CF
|
16.88 |
24.84 |
23.20 |
21.87 |
28.96 |
27.54 |
21.23 |
26.94 |
23.56 |
21.22 |
|
EV/FCF
|
19.23 |
27.86 |
26.63 |
25.31 |
34.78 |
32.69 |
26.34 |
34.01 |
28.98 |
27.25 |
|
Quick Ratio
|
0.15 |
0.28 |
0.15 |
0.12 |
0.08 |
0.14 |
0.14 |
0.13 |
0.14 |
0.15 |
|
Current Ratio
|
1.05 |
1.05 |
1.01 |
0.99 |
0.99 |
1.07 |
1.05 |
1.05 |
1.05 |
1.10 |
|
Net Debt/EBITDA
|
0.10 |
(0.55) |
(0.05) |
0.18 |
0.33 |
0.11 |
0.02 |
0.07 |
(0.04) |
(0.22) |
|
Debt/Assets
|
7.86% |
7.45% |
5.50% |
6.26% |
5.11% |
6.36% |
5.12% |
5.41% |
5.15% |
5.39% |
|
Debt/Equity
|
0.82 |
0.64 |
0.66 |
0.91 |
1.00 |
0.55 |
0.35 |
0.42 |
0.42 |
0.50 |
|
Asset Turnover
|
0.38 |
0.38 |
0.36 |
0.32 |
0.30 |
0.34 |
0.36 |
0.35 |
0.35 |
0.31 |
|
Operating CF/Net income
|
1.23 |
1.21 |
1.11 |
1.23 |
1.05 |
1.19 |
1.23 |
1.17 |
1.33 |
1.19 |
|
Capex/Depreciation
|
(0.39) |
(0.32) |
(0.34) |
(0.37) |
(0.33) |
(0.32) |
(0.41) |
(0.42) |
(0.37) |
(0.40) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
72.24% |
76.00% |
93.14% |
101.33% |
66.30% |
45.50% |
44.23% |
45.24% |
43.27% |
42.27% |
|
ROA
|
7.57% |
7.57% |
7.12% |
5.98% |
5.27% |
5.91% |
6.09% |
5.68% |
4.96% |
4.42% |
|
ROIC
|
53.39% |
146.04% |
72.90% |
61.02% |
47.45% |
33.53% |
33.57% |
33.14% |
34.99% |
45.99% |
|
Return on Tangible Assets
|
138.90% |
155.16% |
326.80% |
4,042.65% |
986.91% |
78.00% |
115.18% |
92.50% |
85.51% |
49.35% |
|
Average Days of Receivables
|
58.56 |
63.54 |
65.16 |
60.99 |
70.14 |
66.34 |
61.08 |
63.10 |
54.56 |
50.26 |
|
Research and Development Expense of Revenue
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Selling, General and Administrative Expense of Revenue
|
20.09% |
19.71% |
19.68% |
19.72% |
19.60% |
20.26% |
20.58% |
21.72% |
22.29% |
22.42% |
|
Intangible Assets out of Total Assets
|
0.08 |
0.09 |
0.07 |
0.07 |
0.06 |
0.07 |
0.09 |
0.08 |
0.08 |
0.06 |
|
Share Based Compensation of Revenue
|
1.11% |
1.29% |
1.27% |
1.22% |
1.22% |
1.17% |
0.90% |
1.19% |
1.32% |
1.12% |
|
Graham Net Nets
|
(0.05) |
(0.03) |
(0.04) |
(0.06) |
(0.06) |
(0.03) |
(0.03) |
(0.03) |
(0.04) |
(0.01) |
|
Graham Number
|
60.83 |
58.51 |
47.75 |
39.66 |
34.90 |
42.66 |
41.49 |
38.40 |
31.64 |
27.84 |
|
Earnings Yield
|
4.90% |
3.25% |
3.88% |
3.75% |
3.35% |
3.06% |
3.85% |
3.17% |
3.07% |
3.79% |
|
Free Cash Flow Yield
|
5.30% |
3.51% |
3.74% |
4.00% |
2.93% |
3.08% |
3.80% |
2.94% |
3.44% |
3.61% |
|
Revenue per Share
|
54.55 |
50.51 |
46.77 |
43.54 |
39.39 |
35.20 |
33.87 |
32.44 |
30.13 |
27.63 |
|
Operating CF per Share
|
13.53 |
12.13 |
10.13 |
10.17 |
7.40 |
7.26 |
7.02 |
6.18 |
5.71 |
4.75 |
|
Capex per Share
|
(1.65) |
(1.32) |
(1.30) |
(1.38) |
(1.24) |
(1.14) |
(1.36) |
(1.28) |
(1.07) |
(1.05) |
|
Free Cash Flow per Share
|
11.87 |
10.82 |
8.82 |
8.79 |
6.16 |
6.11 |
5.66 |
4.90 |
4.64 |
3.70 |
|
Cash per Share
|
10.51 |
19.27 |
8.03 |
5.04 |
3.43 |
6.04 |
4.43 |
4.51 |
4.93 |
6.21 |
|
Shareholders Equity per Share
|
14.99 |
15.20 |
11.08 |
8.48 |
7.70 |
13.30 |
13.35 |
12.41 |
10.75 |
8.88 |
|
Interest Debt per Share
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Book value per Share
|
14.99 |
15.20 |
11.08 |
8.48 |
7.70 |
13.30 |
13.35 |
12.41 |
10.75 |
8.88 |
|
Free Cash Flow
|
4,776.10 |
4,403.50 |
3,622.50 |
3,636.00 |
2,580.30 |
2,606.20 |
2,439.20 |
2,129.70 |
2,044.80 |
1,655.30 |
|
Working Capital
|
2,536.20 |
1,973.90 |
462.50 |
(597.00) |
(353.80) |
2,647.00 |
1,437.50 |
1,714.60 |
1,410.60 |
2,842.80 |
|
Capital Expenditures
|
(665.10) |
(536.20) |
(535.10) |
(571.60) |
(519.20) |
(487.10) |
(587.00) |
(558.60) |
(470.40) |
(470.60) |
|
Net Current Asset Value
|
(4,601.00) |
(3,929.10) |
(4,272.60) |
(5,291.30) |
(5,038.00) |
(2,360.60) |
(1,849.20) |
(2,145.50) |
(2,289.90) |
(544.30) |
|
EV/EBIT
|
15.89 |
22.67 |
19.50 |
20.42 |
23.60 |
25.63 |
20.45 |
23.95 |
23.17 |
19.16 |
|
Capex to Sales
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
|
Net Profit Margin
|
20.11% |
19.84% |
19.54% |
18.94% |
17.87% |
17.32% |
16.91% |
16.25% |
14.20% |
14.45% |
|
Price to Operating Income
|
15.59 |
23.20 |
19.56 |
20.17 |
23.13 |
25.47 |
20.42 |
23.93 |
23.23 |
19.49 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
2.65 |
2.53 |
2.31 |
2.30 |
2.41 |
2.21 |
2.05 |
1.74 |
1.62 |
1.53 |
|
Cash ROIC
|
31.53% |
23.79% |
32.04% |
40.15% |
31.05% |
21.23% |
24.03% |
19.99% |
19.32% |
15.37% |
|
Accounts Receivable Turnover
|
6.18 |
5.87 |
5.97 |
5.83 |
5.59 |
5.81 |
5.98 |
6.38 |
7.20 |
7.18 |
|
Accounts Payable Turnover
|
70.93 |
82.29 |
106.15 |
96.17 |
75.30 |
71.08 |
74.24 |
61.49 |
54.42 |
47.98 |
|
Inventory Turnover
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Days of Payables
|
5.04 |
5.56 |
3.50 |
3.55 |
4.25 |
5.96 |
4.41 |
5.71 |
6.37 |
7.54 |
|
Days of Inventory on Hand
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Receivables
|
3,550.10 |
3,503.65 |
3,218.90 |
3,090.10 |
2,949.00 |
2,584.35 |
2,440.30 |
2,211.75 |
1,843.90 |
1,723.20 |
|
Average Payables
|
165.80 |
134.85 |
98.70 |
103.50 |
125.65 |
121.55 |
113.75 |
130.45 |
142.55 |
151.00 |
|
Average Assets
|
58,281.30 |
53,866.00 |
52,666.85 |
57,019.60 |
55,920.35 |
43,969.00 |
40,526.60 |
40,368.40 |
38,014.55 |
40,425.00 |
|
Average Common Equity
|
6,109.60 |
5,367.80 |
4,028.35 |
3,367.20 |
4,447.70 |
5,711.15 |
5,576.05 |
5,067.90 |
4,356.45 |
4,229.30 |