|
P/E ratio
|
20.87 |
28.63 |
21.31 |
26.18 |
23.02 |
13.96 |
22.36 |
19.67 |
20.08 |
19.81 |
|
P/S ratio
|
1.80 |
2.00 |
2.04 |
2.68 |
2.71 |
2.57 |
2.15 |
2.31 |
2.64 |
2.46 |
|
P/FCF ratio
|
0.00 |
328.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
P/Operating CF
|
29.75 |
25.98 |
101.53 |
45.02 |
131.73 |
55.95 |
98.14 |
42.57 |
49.22 |
43.95 |
|
P/B ratio
|
2.69 |
2.94 |
2.92 |
3.52 |
2.86 |
2.70 |
2.50 |
2.18 |
2.33 |
2.21 |
|
Price to Tangible BV
|
2.69 |
2.94 |
2.92 |
3.52 |
2.86 |
2.70 |
2.50 |
2.18 |
2.33 |
2.21 |
|
EV/Sales
|
3.27 |
3.53 |
3.71 |
4.65 |
4.63 |
4.20 |
3.79 |
4.36 |
4.81 |
4.60 |
|
EV/EBITDA
|
10.12 |
10.48 |
12.18 |
14.63 |
13.08 |
13.63 |
13.85 |
13.48 |
13.26 |
12.95 |
|
EV/Operating CF
|
12.84 |
13.64 |
14.98 |
17.20 |
23.30 |
16.93 |
38.08 |
14.09 |
15.26 |
17.58 |
|
EV/FCF
|
(486.59) |
581.60 |
(68.78) |
(100.27) |
(28.72) |
(119.83) |
(21.43) |
(332.08) |
(55.80) |
(24.73) |
|
Quick Ratio
|
0.41 |
0.45 |
0.44 |
0.39 |
0.30 |
0.64 |
0.59 |
0.41 |
0.35 |
0.55 |
|
Current Ratio
|
0.86 |
0.89 |
0.94 |
0.86 |
0.78 |
1.19 |
1.15 |
0.98 |
0.79 |
0.98 |
|
Net Debt/EBITDA
|
4.54 |
4.56 |
5.49 |
6.18 |
5.43 |
5.31 |
6.00 |
6.34 |
5.99 |
6.03 |
|
Debt/Assets
|
44.57% |
44.76% |
47.62% |
49.03% |
41.77% |
43.38% |
45.57% |
46.39% |
45.94% |
47.31% |
|
Debt/Equity
|
2.25 |
2.30 |
2.44 |
2.60 |
2.04 |
1.74 |
1.88 |
1.91 |
1.89 |
1.95 |
|
Asset Turnover
|
0.31 |
0.29 |
0.29 |
0.26 |
0.23 |
0.25 |
0.29 |
0.23 |
0.22 |
0.23 |
|
Operating CF/Net income
|
2.96 |
3.71 |
2.59 |
2.63 |
1.69 |
1.35 |
1.03 |
2.63 |
2.39 |
2.11 |
|
Capex/Depreciation
|
(2.06) |
(1.89) |
(2.22) |
(2.12) |
(2.22) |
(1.86) |
(2.11) |
(2.04) |
(2.43) |
(2.93) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
13.33% |
10.49% |
14.17% |
13.81% |
13.56% |
20.67% |
11.54% |
11.49% |
12.09% |
11.78% |
|
ROA
|
2.63% |
2.06% |
2.76% |
2.65% |
2.67% |
4.61% |
2.75% |
2.70% |
2.86% |
2.80% |
|
ROIC
|
5.74% |
5.73% |
4.46% |
3.86% |
4.17% |
3.73% |
3.53% |
3.29% |
3.71% |
3.86% |
|
Return on Tangible Assets
|
3.59% |
2.80% |
3.66% |
3.67% |
3.71% |
5.92% |
3.57% |
3.51% |
3.71% |
3.47% |
|
Average Days of Receivables
|
47.51 |
57.89 |
51.94 |
49.76 |
49.59 |
46.96 |
67.09 |
46.18 |
51.63 |
56.55 |
|
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
|
23.89% |
23.09% |
25.03% |
25.47% |
25.51% |
27.28% |
24.21% |
28.60% |
28.21% |
26.23% |
|
Intangible Assets out of Total Assets
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Share Based Compensation of Revenue
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Graham Net Nets
|
(1.30) |
(1.22) |
(1.23) |
(1.09) |
(1.22) |
(1.01) |
(1.10) |
(1.31) |
(1.23) |
(1.27) |
|
Graham Number
|
26.29 |
24.29 |
29.84 |
31.06 |
35.66 |
50.26 |
40.41 |
42.87 |
46.26 |
50.08 |
|
Earnings Yield
|
4.79% |
3.49% |
4.69% |
3.82% |
4.34% |
7.16% |
4.47% |
5.08% |
4.98% |
5.05% |
|
Free Cash Flow Yield
|
(0.37%) |
0.30% |
(2.65%) |
(1.73%) |
(5.95%) |
(1.37%) |
(8.23%) |
(0.57%) |
(3.27%) |
(7.56%) |
|
Revenue per Share
|
23.03 |
23.51 |
24.36 |
23.41 |
22.52 |
25.36 |
29.69 |
25.63 |
25.25 |
28.43 |
|
Operating CF per Share
|
5.86 |
6.09 |
6.03 |
6.33 |
4.48 |
6.29 |
2.95 |
7.93 |
7.96 |
7.44 |
|
Capex per Share
|
(6.02) |
(5.95) |
(7.35) |
(7.41) |
(8.11) |
(7.18) |
(8.20) |
(8.27) |
(10.14) |
(12.73) |
|
Free Cash Flow per Share
|
(0.15) |
0.14 |
(1.31) |
(1.08) |
(3.63) |
(0.89) |
(5.25) |
(0.34) |
(2.18) |
(5.29) |
|
Cash per Share
|
0.91 |
0.71 |
0.62 |
0.55 |
0.17 |
1.65 |
0.63 |
0.85 |
0.60 |
2.05 |
|
Shareholders Equity per Share
|
15.44 |
15.99 |
16.98 |
17.86 |
21.32 |
24.87 |
26.23 |
27.90 |
29.40 |
32.33 |
|
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
|
15.44 |
15.99 |
16.98 |
17.86 |
21.32 |
24.87 |
26.23 |
27.90 |
29.40 |
32.33 |
|
Free Cash Flow
|
(43.00) |
40.00 |
(371.00) |
(307.00) |
(1,035.00) |
(257.00) |
(1,519.00) |
(98.00) |
(648.00) |
(1,589.00) |
|
Working Capital
|
(375.00) |
(309.00) |
(156.00) |
(373.00) |
(670.00) |
423.00 |
448.00 |
(56.00) |
(731.00) |
(76.00) |
|
Capital Expenditures
|
(1,672.00) |
(1,665.00) |
(2,074.00) |
(2,097.00) |
(2,311.00) |
(2,076.00) |
(2,374.00) |
(2,407.00) |
(3,018.00) |
(3,824.00) |
|
Net Current Asset Value
|
(15,052.00) |
(16,097.00) |
(17,269.00) |
(19,451.00) |
(21,185.00) |
(18,938.00) |
(20,325.00) |
(22,553.00) |
(24,382.00) |
(26,758.00) |
|
EV/EBIT
|
16.66 |
17.39 |
21.96 |
27.61 |
24.17 |
26.87 |
26.60 |
26.35 |
24.32 |
22.75 |
|
Capex to Sales
|
0.26 |
0.25 |
0.30 |
0.32 |
0.36 |
0.28 |
0.28 |
0.32 |
0.40 |
0.45 |
|
Net Profit Margin
|
8.61% |
6.99% |
9.56% |
10.27% |
11.76% |
18.39% |
9.62% |
11.75% |
13.21% |
12.43% |
|
Price to Operating Income
|
9.19 |
9.83 |
12.06 |
15.95 |
14.14 |
16.40 |
15.07 |
13.96 |
13.34 |
12.16 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
|
Cash ROIC
|
(99.34%) |
(100.41%) |
(98.66%) |
(93.29%) |
(106.61%) |
(101.96%) |
(99.06%) |
(95.15%) |
(98.68%) |
(97.33%) |
|
Accounts Receivable Turnover
|
7.91 |
7.01 |
6.80 |
7.04 |
7.23 |
8.08 |
6.81 |
5.91 |
7.49 |
7.16 |
|
Accounts Payable Turnover
|
4.48 |
4.21 |
4.15 |
4.14 |
3.85 |
3.95 |
4.57 |
3.34 |
2.81 |
2.62 |
|
Inventory Turnover
|
3.99 |
4.38 |
4.63 |
4.51 |
4.25 |
4.94 |
4.67 |
2.84 |
3.13 |
4.19 |
|
Average Days of Payables
|
79.43 |
94.97 |
87.49 |
81.81 |
97.22 |
105.34 |
82.03 |
101.37 |
149.53 |
156.91 |
|
Days of Inventory on Hand
|
81.52 |
86.24 |
77.58 |
77.95 |
83.83 |
79.30 |
97.89 |
117.53 |
105.20 |
88.40 |
|
Average Receivables
|
809.00 |
938.50 |
1,011.00 |
940.50 |
887.50 |
907.50 |
1,261.50 |
1,262.00 |
1,003.50 |
1,193.00 |
|
Average Payables
|
626.00 |
675.00 |
736.50 |
684.00 |
651.50 |
777.00 |
911.00 |
872.50 |
951.00 |
1,248.50 |
|
Average Inventory
|
702.00 |
649.00 |
661.00 |
627.50 |
590.50 |
621.50 |
892.00 |
1,027.50 |
853.50 |
780.00 |
|
Average Assets
|
20,960.50 |
22,336.00 |
23,789.50 |
25,683.00 |
28,251.50 |
29,209.50 |
30,053.00 |
32,435.00 |
34,718.50 |
37,930.50 |
|
Average Common Equity
|
4,132.50 |
4,384.00 |
4,635.00 |
4,923.50 |
5,566.00 |
6,520.50 |
7,167.50 |
7,636.00 |
8,212.50 |
9,005.50 |