|
P/E ratio
|
0.00 |
0.00 |
50.00 |
116.50 |
0.00 |
0.00 |
0.00 |
17.58 |
13.67 |
17.32 |
|
P/S ratio
|
2.13 |
0.80 |
0.40 |
0.60 |
0.68 |
0.97 |
1.34 |
1.34 |
1.47 |
1.62 |
|
P/FCF ratio
|
0.00 |
0.00 |
7.49 |
12.37 |
27.22 |
10.82 |
25.43 |
16.72 |
18.07 |
16.47 |
|
P/Operating CF
|
60.90 |
(64.31) |
8.43 |
10.48 |
37.33 |
25.61 |
31.60 |
36.70 |
34.26 |
27.07 |
|
P/B ratio
|
1.87 |
0.36 |
0.26 |
0.41 |
0.77 |
1.18 |
1.95 |
2.20 |
2.39 |
2.37 |
|
Price to Tangible BV
|
5.15 |
1.14 |
1.07 |
1.69 |
1.79 |
2.98 |
6.43 |
6.47 |
5.80 |
5.09 |
|
EV/Sales
|
2.07 |
0.88 |
0.55 |
0.74 |
0.85 |
1.11 |
1.54 |
1.47 |
1.56 |
1.71 |
|
EV/EBITDA
|
26.94 |
18.41 |
5.80 |
7.06 |
156.92 |
9.40 |
14.49 |
11.01 |
10.20 |
10.46 |
|
EV/Operating CF
|
103.55 |
(18.88) |
7.20 |
8.28 |
13.48 |
9.56 |
17.24 |
12.27 |
13.04 |
12.43 |
|
EV/FCF
|
(191.05) |
(11.67) |
10.35 |
15.30 |
33.99 |
12.38 |
29.16 |
18.37 |
19.24 |
17.34 |
|
Quick Ratio
|
0.72 |
1.41 |
1.07 |
0.97 |
0.95 |
1.04 |
0.76 |
0.75 |
0.81 |
0.75 |
|
Current Ratio
|
1.50 |
2.00 |
1.66 |
1.52 |
1.61 |
1.65 |
1.32 |
1.25 |
1.32 |
1.36 |
|
Net Debt/EBITDA
|
(0.70) |
1.61 |
1.60 |
1.35 |
31.26 |
1.19 |
1.86 |
0.99 |
0.62 |
0.52 |
|
Debt/Assets
|
1.28% |
14.78% |
13.78% |
12.41% |
20.08% |
19.05% |
19.48% |
16.29% |
15.70% |
14.89% |
|
Debt/Equity
|
0.02 |
0.22 |
0.21 |
0.19 |
0.42 |
0.40 |
0.46 |
0.39 |
0.35 |
0.32 |
|
Asset Turnover
|
0.57 |
0.44 |
0.42 |
0.45 |
0.45 |
0.56 |
0.61 |
0.72 |
0.74 |
0.70 |
|
Operating CF/Net income
|
0.00 |
7.76 |
9.04 |
16.61 |
(0.13) |
(10.84) |
(3.14) |
1.58 |
1.12 |
1.47 |
|
Capex/Depreciation
|
(0.73) |
(0.45) |
(0.36) |
(0.69) |
(0.05) |
(0.49) |
(0.73) |
(0.93) |
(0.95) |
(0.91) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
0.00% |
(0.39%) |
0.53% |
0.37% |
(37.69%) |
(1.25%) |
(3.84%) |
12.93% |
18.29% |
14.35% |
|
ROA
|
0.00% |
(0.26%) |
0.36% |
0.24% |
(21.76%) |
(0.60%) |
(1.73%) |
5.46% |
7.91% |
6.53% |
|
ROIC
|
2.02% |
(0.45%) |
1.14% |
1.77% |
(45.93%) |
4.17% |
3.96% |
7.70% |
9.90% |
9.77% |
|
Return on Tangible Assets
|
0.00% |
(0.64%) |
1.60% |
1.12% |
(85.79%) |
(2.03%) |
(7.46%) |
23.69% |
31.87% |
25.18% |
|
Average Days of Receivables
|
71.51 |
127.80 |
95.23 |
98.24 |
99.11 |
100.61 |
102.79 |
101.25 |
93.41 |
87.40 |
|
Research and Development Expense of Revenue
|
2.69% |
2.92% |
3.06% |
2.88% |
2.87% |
2.40% |
3.33% |
2.55% |
2.31% |
2.16% |
|
Selling, General and Administrative Expense of Revenue
|
14.72% |
14.76% |
11.80% |
11.88% |
11.61% |
12.05% |
11.86% |
10.24% |
8.83% |
8.61% |
|
Intangible Assets out of Total Assets
|
0.44 |
0.47 |
0.50 |
0.49 |
0.27 |
0.29 |
0.30 |
0.28 |
0.26 |
0.25 |
|
Share Based Compensation of Revenue
|
0.00% |
0.00% |
0.00% |
0.00% |
1.01% |
1.00% |
0.98% |
0.77% |
0.73% |
0.73% |
|
Graham Net Nets
|
0.02 |
0.02 |
(0.27) |
(0.26) |
(0.24) |
(0.18) |
(0.18) |
(0.15) |
(0.10) |
(0.07) |
|
Graham Number
|
0.00 |
0.00 |
28.17 |
17.54 |
0.00 |
0.00 |
0.00 |
25.86 |
34.03 |
33.74 |
|
Earnings Yield
|
(9.66%) |
(5.04%) |
2.00% |
0.86% |
(73.29%) |
(1.45%) |
(2.09%) |
5.69% |
7.31% |
5.78% |
|
Free Cash Flow Yield
|
(0.51%) |
(9.39%) |
13.34% |
8.08% |
3.67% |
9.25% |
3.93% |
5.98% |
5.54% |
6.07% |
|
Revenue per Share
|
23.94 |
40.23 |
53.58 |
42.95 |
30.67 |
24.88 |
21.43 |
25.30 |
28.00 |
28.07 |
|
Operating CF per Share
|
0.48 |
(1.87) |
4.13 |
3.83 |
1.93 |
2.88 |
1.91 |
3.04 |
3.35 |
3.86 |
|
Capex per Share
|
(0.74) |
(1.15) |
(1.26) |
(1.76) |
(1.17) |
(0.66) |
(0.78) |
(1.01) |
(1.08) |
(1.09) |
|
Free Cash Flow per Share
|
(0.26) |
(3.03) |
2.87 |
2.07 |
0.77 |
2.22 |
1.13 |
2.03 |
2.27 |
2.77 |
|
Cash per Share
|
1.80 |
16.46 |
8.72 |
5.85 |
6.12 |
4.68 |
2.52 |
2.63 |
3.38 |
3.76 |
|
Shareholders Equity per Share
|
27.18 |
89.95 |
82.00 |
62.16 |
27.03 |
20.32 |
14.72 |
15.40 |
17.16 |
19.24 |
|
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
|
27.18 |
89.95 |
82.00 |
62.16 |
27.03 |
20.32 |
14.72 |
15.40 |
17.16 |
19.24 |
|
Free Cash Flow
|
(142.00) |
(1,292.00) |
1,225.00 |
1,150.00 |
517.00 |
1,833.00 |
1,116.00 |
2,046.00 |
2,257.00 |
2,732.00 |
|
Working Capital
|
2,467.00 |
9,197.00 |
5,951.00 |
5,208.00 |
6,228.00 |
5,937.00 |
3,517.00 |
3,310.00 |
4,220.00 |
4,951.00 |
|
Capital Expenditures
|
(404.00) |
(493.00) |
(537.00) |
(976.00) |
(787.00) |
(541.00) |
(772.00) |
(1,016.00) |
(1,075.00) |
(1,078.00) |
|
Net Current Asset Value
|
535.00 |
334.00 |
(2,455.00) |
(3,648.00) |
(3,310.00) |
(3,497.00) |
(5,064.00) |
(5,125.00) |
(4,097.00) |
(3,043.00) |
|
EV/EBIT
|
59.36 |
0.00 |
18.09 |
16.39 |
0.00 |
17.33 |
27.46 |
16.15 |
13.91 |
14.17 |
|
Capex to Sales
|
0.03 |
0.03 |
0.02 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
|
Net Profit Margin
|
0.00% |
(0.60%) |
0.85% |
0.54% |
(48.01%) |
(1.07%) |
(2.84%) |
7.62% |
10.70% |
9.33% |
|
Price to Operating Income
|
60.90 |
0.00 |
13.10 |
13.24 |
0.00 |
15.13 |
23.95 |
14.70 |
13.06 |
13.46 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.24 |
0.16 |
0.24 |
0.23 |
3.00 |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
|
Cash ROIC
|
(12.80%) |
(14.42%) |
(9.72%) |
(9.27%) |
(13.51%) |
(9.16%) |
(11.20%) |
(7.57%) |
(6.79%) |
(5.26%) |
|
Accounts Receivable Turnover
|
4.53 |
4.01 |
3.82 |
3.85 |
3.44 |
3.64 |
3.64 |
3.91 |
3.92 |
4.03 |
|
Accounts Payable Turnover
|
6.14 |
5.36 |
5.10 |
4.68 |
4.49 |
4.52 |
4.17 |
4.47 |
4.74 |
4.65 |
|
Inventory Turnover
|
3.31 |
3.66 |
4.14 |
4.21 |
3.88 |
3.92 |
3.91 |
4.05 |
4.25 |
4.28 |
|
Average Days of Payables
|
68.25 |
87.15 |
77.77 |
80.28 |
73.64 |
83.08 |
93.62 |
83.24 |
77.66 |
78.88 |
|
Days of Inventory on Hand
|
115.94 |
116.32 |
89.26 |
86.67 |
92.18 |
88.27 |
99.92 |
94.84 |
84.71 |
85.34 |
|
Average Receivables
|
2,890.00 |
4,289.00 |
5,992.00 |
6,192.50 |
6,019.00 |
5,636.50 |
5,804.50 |
6,516.50 |
7,098.50 |
6,881.50 |
|
Average Payables
|
1,653.50 |
2,637.50 |
3,701.00 |
4,146.50 |
3,900.00 |
3,638.50 |
4,021.50 |
4,384.50 |
4,506.50 |
4,560.50 |
|
Average Inventory
|
3,070.50 |
3,865.50 |
4,563.50 |
4,614.00 |
4,514.50 |
4,200.00 |
4,283.00 |
4,840.50 |
5,024.00 |
4,954.00 |
|
Average Assets
|
22,900.50 |
39,110.50 |
54,469.50 |
52,904.00 |
45,688.00 |
36,657.50 |
34,744.50 |
35,563.00 |
37,654.00 |
39,622.00 |
|
Average Common Equity
|
15,618.50 |
26,632.50 |
36,711.50 |
34,756.00 |
26,370.50 |
17,494.00 |
15,635.50 |
15,022.00 |
16,287.00 |
18,032.50 |