|
P/E ratio
|
150.72 |
188.43 |
72.70 |
78.80 |
76.46 |
50.57 |
0.00 |
50.65 |
38.83 |
31.66 |
|
P/S ratio
|
2.63 |
3.21 |
3.14 |
3.25 |
4.22 |
3.59 |
1.70 |
2.69 |
3.60 |
3.43 |
|
P/FCF ratio
|
34.13 |
68.70 |
37.70 |
35.35 |
52.52 |
0.00 |
0.00 |
41.97 |
60.12 |
219.73 |
|
P/Operating CF
|
32.71 |
46.18 |
44.39 |
46.43 |
53.54 |
76.37 |
29.97 |
36.38 |
50.35 |
45.16 |
|
P/B ratio
|
18.52 |
20.60 |
16.80 |
14.71 |
17.44 |
12.20 |
5.99 |
7.65 |
8.03 |
5.98 |
|
Price to Tangible BV
|
23.04 |
39.75 |
25.22 |
19.30 |
20.79 |
13.73 |
6.95 |
8.63 |
8.74 |
6.34 |
|
EV/Sales
|
2.49 |
3.17 |
3.06 |
3.14 |
4.08 |
3.49 |
1.70 |
2.64 |
3.53 |
3.35 |
|
EV/EBITDA
|
27.55 |
36.22 |
25.71 |
24.26 |
32.79 |
27.64 |
16.09 |
17.73 |
18.53 |
16.48 |
|
EV/Operating CF
|
19.70 |
30.74 |
23.23 |
22.88 |
23.87 |
35.39 |
18.64 |
17.85 |
19.41 |
17.22 |
|
EV/FCF
|
32.38 |
67.95 |
36.79 |
34.12 |
50.83 |
(180.77) |
(75.33) |
41.19 |
58.85 |
214.60 |
|
Quick Ratio
|
0.78 |
0.76 |
0.85 |
0.86 |
0.86 |
0.91 |
0.72 |
0.84 |
0.87 |
0.88 |
|
Current Ratio
|
1.04 |
1.04 |
1.10 |
1.10 |
1.05 |
1.14 |
0.94 |
1.05 |
1.06 |
1.05 |
|
Net Debt/EBITDA
|
(1.49) |
(0.40) |
(0.64) |
(0.87) |
(1.09) |
(0.80) |
(0.05) |
(0.33) |
(0.40) |
(0.39) |
|
Debt/Assets
|
9.23% |
18.84% |
14.45% |
10.39% |
9.91% |
11.59% |
14.51% |
11.05% |
8.42% |
8.03% |
|
Debt/Equity
|
0.40 |
0.89 |
0.54 |
0.38 |
0.34 |
0.35 |
0.46 |
0.29 |
0.18 |
0.16 |
|
Asset Turnover
|
1.84 |
1.66 |
1.58 |
1.45 |
1.41 |
1.27 |
1.16 |
1.16 |
1.11 |
0.99 |
|
Operating CF/Net income
|
7.26 |
6.06 |
3.05 |
3.32 |
3.10 |
1.39 |
(17.18) |
2.79 |
1.96 |
1.80 |
|
Capex/Depreciation
|
(0.83) |
(0.88) |
(0.74) |
(0.58) |
(1.39) |
(1.61) |
(1.39) |
(0.99) |
(1.47) |
(1.95) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
14.52% |
12.91% |
28.27% |
21.95% |
27.44% |
28.81% |
(1.91%) |
17.49% |
24.29% |
22.29% |
|
ROA
|
3.20% |
2.83% |
6.85% |
5.97% |
7.81% |
9.00% |
(0.62%) |
6.14% |
10.28% |
10.77% |
|
ROIC
|
262.15% |
11.95% |
30.10% |
29.84% |
35.06% |
17.10% |
5.35% |
13.28% |
18.06% |
14.13% |
|
Return on Tangible Assets
|
7.63% |
5.93% |
14.70% |
14.27% |
17.86% |
18.58% |
(1.53%) |
14.38% |
22.43% |
21.10% |
|
Average Days of Receivables
|
22.38 |
27.01 |
26.14 |
27.08 |
23.20 |
25.55 |
30.08 |
33.18 |
31.73 |
34.48 |
|
Research and Development Expense of Revenue
|
11.83% |
12.72% |
12.38% |
12.81% |
11.07% |
11.93% |
14.24% |
14.90% |
13.88% |
15.14% |
|
Selling, General and Administrative Expense of Revenue
|
20.06% |
21.92% |
22.40% |
22.93% |
22.59% |
24.79% |
26.93% |
25.54% |
24.10% |
23.35% |
|
Intangible Assets out of Total Assets
|
0.05 |
0.10 |
0.09 |
0.07 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
|
Share Based Compensation of Revenue
|
2.19% |
2.37% |
2.33% |
2.45% |
2.39% |
2.72% |
3.82% |
4.18% |
3.45% |
2.72% |
|
Graham Net Nets
|
(0.05) |
(0.08) |
(0.06) |
(0.07) |
(0.06) |
(0.07) |
(0.19) |
(0.10) |
(0.06) |
(0.07) |
|
Graham Number
|
3.38 |
4.53 |
10.19 |
12.87 |
21.15 |
31.84 |
0.00 |
36.12 |
58.92 |
79.55 |
|
Earnings Yield
|
0.66% |
0.53% |
1.38% |
1.27% |
1.31% |
1.98% |
(0.31%) |
1.97% |
2.58% |
3.16% |
|
Free Cash Flow Yield
|
2.93% |
1.46% |
2.65% |
2.83% |
1.90% |
(0.54%) |
(1.32%) |
2.38% |
1.66% |
0.46% |
|
Revenue per Share
|
14.34 |
18.53 |
23.91 |
28.39 |
38.59 |
46.44 |
50.44 |
55.78 |
60.91 |
67.28 |
|
Operating CF per Share
|
1.81 |
1.91 |
3.15 |
3.90 |
6.60 |
4.58 |
4.59 |
8.24 |
11.06 |
13.09 |
|
Capex per Share
|
(0.71) |
(1.05) |
(1.16) |
(1.28) |
(3.50) |
(5.48) |
(5.72) |
(4.67) |
(7.42) |
(12.04) |
|
Free Cash Flow per Share
|
1.10 |
0.87 |
1.99 |
2.61 |
3.10 |
(0.90) |
(1.14) |
3.57 |
3.65 |
1.05 |
|
Cash per Share
|
2.74 |
3.23 |
4.24 |
5.57 |
8.44 |
9.49 |
6.87 |
8.42 |
9.66 |
11.55 |
|
Shareholders Equity per Share
|
2.03 |
2.89 |
4.47 |
6.28 |
9.34 |
13.66 |
14.33 |
19.59 |
27.31 |
38.58 |
|
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
|
2.03 |
2.89 |
4.47 |
6.28 |
9.34 |
13.66 |
14.33 |
19.59 |
27.31 |
38.58 |
|
Free Cash Flow
|
10,466.00 |
8,307.00 |
19,400.00 |
25,825.00 |
31,020.00 |
(9,069.00) |
(11,569.00) |
36,813.00 |
38,219.00 |
11,194.00 |
|
Working Capital
|
1,965.00 |
2,314.00 |
6,710.00 |
8,522.00 |
6,348.00 |
19,314.00 |
(8,602.00) |
7,434.00 |
11,436.00 |
11,078.00 |
|
Capital Expenditures
|
(6,737.00) |
(10,058.00) |
(11,323.00) |
(12,689.00) |
(35,044.00) |
(55,396.00) |
(58,321.00) |
(48,133.00) |
(77,658.00) |
(128,320.00) |
|
Net Current Asset Value
|
(18,336.00) |
(43,404.00) |
(43,998.00) |
(66,854.00) |
(95,058.00) |
(120,724.00) |
(169,841.00) |
(153,628.00) |
(148,057.00) |
(177,894.00) |
|
EV/EBIT
|
80.97 |
137.48 |
57.46 |
60.60 |
68.86 |
65.90 |
71.16 |
41.15 |
32.79 |
30.04 |
|
Capex to Sales
|
0.05 |
0.06 |
0.05 |
0.05 |
0.09 |
0.12 |
0.11 |
0.08 |
0.12 |
0.18 |
|
Net Profit Margin
|
1.74% |
1.71% |
4.33% |
4.13% |
5.53% |
7.10% |
(0.53%) |
5.29% |
9.29% |
10.83% |
|
Price to Operating Income
|
85.33 |
139.00 |
58.89 |
62.78 |
71.15 |
67.80 |
71.39 |
41.92 |
33.50 |
30.75 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.28 |
0.23 |
0.25 |
0.30 |
0.22 |
0.21 |
0.22 |
0.24 |
0.21 |
0.18 |
|
Cash ROIC
|
(22.49%) |
(36.56%) |
(28.69%) |
(24.34%) |
(22.45%) |
(40.26%) |
(49.42%) |
(34.36%) |
(31.10%) |
(36.27%) |
|
Accounts Receivable Turnover
|
19.44 |
16.54 |
15.61 |
14.96 |
17.02 |
16.36 |
13.66 |
12.15 |
11.85 |
11.64 |
|
Accounts Payable Turnover
|
3.86 |
3.74 |
3.82 |
3.88 |
3.90 |
3.60 |
3.65 |
3.70 |
3.64 |
3.30 |
|
Inventory Turnover
|
8.13 |
8.14 |
8.38 |
8.79 |
10.53 |
9.65 |
8.62 |
9.00 |
9.66 |
9.83 |
|
Average Days of Payables
|
104.66 |
112.88 |
100.18 |
104.04 |
113.48 |
105.43 |
100.59 |
101.79 |
105.56 |
124.85 |
|
Days of Inventory on Hand
|
47.39 |
52.33 |
45.05 |
45.20 |
37.23 |
43.74 |
43.48 |
39.91 |
38.27 |
39.25 |
|
Average Receivables
|
6,996.50 |
10,751.50 |
14,920.50 |
18,746.50 |
22,679.00 |
28,716.50 |
37,625.50 |
47,306.50 |
53,852.00 |
61,590.00 |
|
Average Payables
|
22,853.00 |
29,962.50 |
36,404.00 |
42,687.50 |
59,861.00 |
75,601.50 |
79,132.00 |
82,290.50 |
89,672.00 |
108,136.00 |
|
Average Inventory
|
10,852.00 |
13,754.00 |
16,610.50 |
18,835.50 |
22,146.00 |
28,217.50 |
33,522.50 |
33,861.50 |
33,766.00 |
36,269.50 |
|
Average Assets
|
74,074.50 |
107,356.00 |
146,979.00 |
193,948.00 |
273,221.50 |
370,872.00 |
441,612.00 |
495,264.50 |
576,374.00 |
721,468.00 |
|
Average Common Equity
|
16,334.50 |
23,497.00 |
35,629.00 |
52,804.50 |
77,732.00 |
115,824.50 |
142,144.00 |
173,959.00 |
243,922.50 |
348,517.50 |