|
P/E ratio
|
14.70 |
20.17 |
10.30 |
7.24 |
13.10 |
6.58 |
10.47 |
10.88 |
0.00 |
14.33 |
|
P/S ratio
|
1.25 |
0.84 |
0.68 |
0.66 |
0.99 |
0.75 |
0.78 |
0.62 |
0.43 |
0.33 |
|
P/FCF ratio
|
8.19 |
28.15 |
6.43 |
6.29 |
9.97 |
8.57 |
8.57 |
8.69 |
4.28 |
3.78 |
|
P/Operating CF
|
(52.72) |
(9.53) |
(33.73) |
36.07 |
118.99 |
16.37 |
17.28 |
18.25 |
13.35 |
23.41 |
|
P/B ratio
|
2.12 |
1.50 |
1.26 |
1.14 |
1.87 |
1.43 |
1.18 |
1.05 |
0.95 |
0.71 |
|
Price to Tangible BV
|
2.38 |
2.36 |
1.87 |
1.63 |
2.48 |
1.82 |
1.54 |
1.33 |
1.16 |
0.84 |
|
EV/Sales
|
1.13 |
0.97 |
0.74 |
0.69 |
1.04 |
0.76 |
0.95 |
0.74 |
0.64 |
0.50 |
|
EV/EBITDA
|
7.74 |
10.21 |
6.55 |
4.68 |
7.44 |
5.03 |
6.84 |
7.78 |
13.73 |
15.71 |
|
EV/Operating CF
|
7.17 |
27.79 |
6.28 |
5.98 |
9.43 |
8.05 |
9.25 |
9.15 |
5.67 |
5.01 |
|
EV/FCF
|
7.41 |
32.57 |
6.97 |
6.61 |
10.48 |
8.71 |
10.54 |
10.34 |
6.32 |
5.70 |
|
Quick Ratio
|
3.10 |
2.31 |
2.32 |
2.79 |
1.54 |
2.11 |
1.88 |
2.22 |
1.61 |
1.37 |
|
Current Ratio
|
5.43 |
5.86 |
5.02 |
5.72 |
3.20 |
3.95 |
4.62 |
5.24 |
3.57 |
3.58 |
|
Net Debt/EBITDA
|
(0.82) |
1.38 |
0.51 |
0.23 |
0.36 |
0.08 |
1.28 |
0.87 |
4.43 |
5.28 |
|
Debt/Assets
|
0.00% |
16.72% |
8.19% |
4.84% |
7.93% |
4.39% |
16.60% |
9.81% |
22.80% |
19.99% |
|
Debt/Equity
|
0.00 |
0.24 |
0.11 |
0.07 |
0.11 |
0.06 |
0.31 |
0.16 |
0.47 |
0.36 |
|
Asset Turnover
|
1.32 |
1.35 |
1.37 |
1.31 |
1.37 |
1.48 |
0.99 |
1.01 |
1.06 |
1.08 |
|
Operating CF/Net income
|
1.86 |
0.81 |
1.79 |
1.30 |
1.44 |
0.83 |
1.37 |
1.45 |
(1.05) |
4.49 |
|
Capex/Depreciation
|
(0.20) |
(0.19) |
(0.51) |
(0.21) |
(0.21) |
(0.17) |
(0.25) |
(0.47) |
(0.06) |
(0.56) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
14.12% |
7.72% |
12.44% |
15.65% |
14.43% |
22.63% |
11.89% |
9.71% |
(20.51%) |
4.70% |
|
ROA
|
11.19% |
5.82% |
9.01% |
11.72% |
10.55% |
16.78% |
7.48% |
5.64% |
(11.42%) |
2.43% |
|
ROIC
|
17.52% |
7.09% |
9.72% |
10.76% |
10.42% |
13.75% |
7.16% |
7.32% |
(12.14%) |
1.30% |
|
Return on Tangible Assets
|
16.40% |
8.70% |
15.26% |
20.15% |
20.28% |
27.49% |
11.52% |
10.63% |
(22.44%) |
4.88% |
|
Average Days of Receivables
|
86.38 |
80.24 |
84.93 |
88.53 |
89.16 |
97.04 |
110.92 |
93.31 |
102.53 |
83.67 |
|
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
|
16.23% |
20.31% |
19.89% |
18.87% |
17.96% |
14.88% |
16.86% |
18.38% |
21.42% |
23.07% |
|
Intangible Assets out of Total Assets
|
0.09 |
0.25 |
0.25 |
0.22 |
0.18 |
0.16 |
0.13 |
0.13 |
0.09 |
0.09 |
|
Share Based Compensation of Revenue
|
0.92% |
0.77% |
0.49% |
0.40% |
0.50% |
0.95% |
1.47% |
0.87% |
0.86% |
0.93% |
|
Graham Net Nets
|
0.40 |
0.38 |
0.49 |
0.46 |
0.32 |
0.49 |
0.32 |
0.44 |
0.36 |
0.65 |
|
Graham Number
|
7.00 |
5.05 |
6.79 |
7.88 |
7.40 |
10.07 |
7.76 |
7.46 |
0.00 |
3.84 |
|
Earnings Yield
|
6.80% |
4.96% |
9.71% |
13.81% |
7.63% |
15.21% |
9.55% |
9.19% |
(24.73%) |
6.98% |
|
Free Cash Flow Yield
|
12.21% |
3.55% |
15.55% |
15.90% |
10.03% |
11.66% |
11.67% |
11.51% |
23.35% |
26.45% |
|
Revenue per Share
|
6.59 |
6.98 |
7.57 |
7.23 |
7.80 |
8.69 |
7.43 |
8.58 |
8.42 |
7.72 |
|
Operating CF per Share
|
1.04 |
0.24 |
0.89 |
0.84 |
0.86 |
0.82 |
0.77 |
0.69 |
0.95 |
0.78 |
|
Capex per Share
|
(0.02) |
(0.02) |
(0.07) |
(0.07) |
(0.07) |
(0.05) |
(0.08) |
(0.07) |
(0.08) |
(0.08) |
|
Free Cash Flow per Share
|
1.02 |
0.22 |
0.81 |
0.77 |
0.79 |
0.77 |
0.69 |
0.63 |
0.86 |
0.70 |
|
Cash per Share
|
0.79 |
0.02 |
0.01 |
0.03 |
0.06 |
0.16 |
0.17 |
0.08 |
0.05 |
0.02 |
|
Shareholders Equity per Share
|
3.89 |
3.90 |
4.10 |
4.18 |
4.13 |
4.56 |
4.87 |
5.05 |
3.82 |
3.64 |
|
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
|
3.89 |
3.90 |
4.10 |
4.18 |
4.13 |
4.56 |
4.87 |
5.05 |
3.82 |
3.64 |
|
Free Cash Flow
|
10.20 |
2.23 |
8.22 |
7.85 |
8.01 |
7.77 |
6.93 |
6.40 |
8.95 |
7.41 |
|
Working Capital
|
33.54 |
32.97 |
30.97 |
30.56 |
28.52 |
34.72 |
47.32 |
44.36 |
39.80 |
35.73 |
|
Capital Expenditures
|
(0.19) |
(0.22) |
(0.75) |
(0.68) |
(0.73) |
(0.49) |
(0.81) |
(0.68) |
(0.87) |
(0.86) |
|
Net Current Asset Value
|
32.85 |
22.49 |
25.29 |
22.30 |
25.25 |
32.15 |
18.62 |
23.72 |
13.77 |
17.76 |
|
EV/EBIT
|
8.56 |
12.38 |
7.92 |
6.59 |
10.78 |
6.45 |
9.97 |
9.40 |
0.00 |
37.68 |
|
Capex to Sales
|
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
Net Profit Margin
|
8.45% |
4.30% |
6.57% |
8.94% |
7.68% |
11.35% |
7.53% |
5.58% |
(10.72%) |
2.24% |
|
Price to Operating Income
|
9.47 |
10.70 |
7.31 |
6.27 |
10.26 |
6.35 |
8.11 |
7.89 |
0.00 |
25.01 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
2.11 |
0.66 |
0.77 |
1.58 |
2.35 |
2.15 |
1.91 |
0.87 |
8.08 |
0.76 |
|
Cash ROIC
|
21.25% |
1.38% |
15.32% |
14.36% |
15.46% |
13.80% |
9.11% |
8.97% |
13.53% |
11.78% |
|
Accounts Receivable Turnover
|
3.69 |
4.52 |
4.60 |
4.13 |
4.26 |
4.10 |
3.26 |
3.88 |
3.72 |
3.79 |
|
Accounts Payable Turnover
|
9.51 |
11.33 |
13.57 |
14.44 |
12.94 |
10.75 |
7.93 |
10.73 |
13.57 |
12.27 |
|
Inventory Turnover
|
3.04 |
2.84 |
2.75 |
2.78 |
2.89 |
3.13 |
2.01 |
2.02 |
2.29 |
2.21 |
|
Average Days of Payables
|
40.36 |
27.22 |
28.36 |
20.94 |
36.71 |
36.33 |
49.89 |
25.42 |
28.90 |
28.84 |
|
Days of Inventory on Hand
|
124.01 |
143.05 |
131.85 |
124.93 |
134.79 |
117.69 |
226.11 |
167.78 |
153.78 |
166.48 |
|
Average Receivables
|
17.87 |
15.53 |
16.61 |
17.79 |
18.57 |
21.28 |
23.02 |
22.61 |
23.46 |
21.68 |
|
Average Payables
|
4.89 |
4.46 |
3.98 |
3.59 |
4.26 |
5.96 |
6.96 |
6.03 |
4.86 |
5.07 |
|
Average Inventory
|
15.30 |
17.80 |
19.66 |
18.63 |
19.03 |
20.49 |
27.43 |
31.96 |
28.75 |
28.08 |
|
Average Assets
|
49.80 |
51.88 |
55.68 |
55.98 |
57.63 |
59.12 |
75.56 |
86.84 |
81.93 |
75.90 |
|
Average Common Equity
|
39.47 |
39.12 |
40.35 |
41.91 |
42.15 |
43.83 |
47.51 |
50.41 |
45.61 |
39.22 |