|
P/E ratio
|
18.20 |
17.05 |
17.63 |
13.03 |
21.85 |
31.89 |
18.85 |
17.58 |
28.04 |
21.99 |
|
P/S ratio
|
1.92 |
1.93 |
1.94 |
1.54 |
2.53 |
2.66 |
2.07 |
2.29 |
2.84 |
2.54 |
|
P/FCF ratio
|
15.20 |
20.88 |
18.66 |
13.34 |
21.10 |
15.25 |
16.45 |
16.68 |
19.82 |
25.51 |
|
P/Operating CF
|
47.21 |
41.46 |
50.98 |
42.50 |
56.67 |
49.28 |
36.96 |
52.63 |
50.33 |
56.80 |
|
P/B ratio
|
2.70 |
2.65 |
2.84 |
2.42 |
3.90 |
4.08 |
3.15 |
3.23 |
3.94 |
3.20 |
|
Price to Tangible BV
|
6.24 |
6.51 |
6.27 |
5.49 |
9.07 |
9.30 |
5.78 |
5.44 |
6.02 |
4.75 |
|
EV/Sales
|
1.85 |
1.86 |
1.84 |
1.44 |
2.41 |
2.53 |
1.90 |
2.06 |
2.55 |
2.22 |
|
EV/EBITDA
|
9.93 |
10.71 |
10.96 |
7.91 |
13.14 |
15.78 |
10.72 |
10.05 |
12.90 |
11.22 |
|
EV/Operating CF
|
13.57 |
17.31 |
15.25 |
10.89 |
17.90 |
12.79 |
12.78 |
12.80 |
15.67 |
18.20 |
|
EV/FCF
|
14.68 |
20.13 |
17.66 |
12.51 |
20.15 |
14.54 |
15.16 |
14.98 |
17.77 |
22.26 |
|
Quick Ratio
|
1.74 |
1.76 |
1.95 |
1.88 |
1.78 |
1.64 |
2.24 |
2.84 |
2.92 |
3.34 |
|
Current Ratio
|
2.14 |
2.09 |
2.25 |
2.17 |
2.08 |
1.94 |
2.55 |
3.18 |
3.21 |
3.56 |
|
Net Debt/EBITDA
|
(0.35) |
(0.40) |
(0.63) |
(0.53) |
(0.62) |
(0.77) |
(0.91) |
(1.14) |
(1.49) |
(1.64) |
|
Debt/Assets
|
2.62% |
4.38% |
3.28% |
3.57% |
3.51% |
3.92% |
4.32% |
4.64% |
4.59% |
5.59% |
|
Debt/Equity
|
0.04 |
0.06 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
|
Asset Turnover
|
1.04 |
1.03 |
1.07 |
1.09 |
1.06 |
1.01 |
1.05 |
1.04 |
1.00 |
0.99 |
|
Operating CF/Net income
|
1.29 |
0.95 |
1.10 |
1.12 |
1.17 |
2.37 |
1.36 |
1.23 |
1.60 |
1.06 |
|
Capex/Depreciation
|
(0.40) |
(0.55) |
(0.57) |
(0.58) |
(0.49) |
(0.71) |
(0.75) |
(0.76) |
(0.64) |
(0.79) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
15.16% |
16.21% |
16.65% |
18.85% |
18.72% |
12.74% |
16.41% |
19.02% |
14.06% |
15.53% |
|
ROA
|
10.97% |
11.65% |
11.70% |
12.83% |
12.29% |
8.40% |
11.49% |
13.53% |
10.20% |
11.37% |
|
ROIC
|
15.52% |
13.86% |
15.01% |
17.76% |
17.84% |
15.06% |
18.48% |
22.89% |
24.57% |
22.51% |
|
Return on Tangible Assets
|
43.79% |
45.59% |
40.72% |
45.62% |
42.88% |
30.51% |
31.03% |
28.80% |
19.80% |
20.73% |
|
Average Days of Receivables
|
76.76 |
75.07 |
72.59 |
71.32 |
70.15 |
67.66 |
70.81 |
72.21 |
79.41 |
78.62 |
|
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
|
15.35% |
16.33% |
16.80% |
17.72% |
18.93% |
18.62% |
17.71% |
18.65% |
18.21% |
20.25% |
|
Intangible Assets out of Total Assets
|
0.41 |
0.43 |
0.39 |
0.39 |
0.38 |
0.36 |
0.31 |
0.29 |
0.24 |
0.25 |
|
Share Based Compensation of Revenue
|
0.86% |
0.89% |
0.91% |
1.34% |
1.33% |
1.39% |
1.29% |
1.66% |
1.49% |
1.61% |
|
Graham Net Nets
|
0.05 |
0.05 |
0.06 |
0.06 |
0.03 |
0.02 |
0.07 |
0.11 |
0.11 |
0.15 |
|
Graham Number
|
56.19 |
54.29 |
49.87 |
48.61 |
45.59 |
34.06 |
38.20 |
39.93 |
32.00 |
31.97 |
|
Earnings Yield
|
5.49% |
5.86% |
5.67% |
7.67% |
4.58% |
3.14% |
5.30% |
5.69% |
3.57% |
4.55% |
|
Free Cash Flow Yield
|
6.58% |
4.79% |
5.36% |
7.50% |
4.74% |
6.56% |
6.08% |
6.00% |
5.05% |
3.92% |
|
Revenue per Share
|
43.25 |
39.79 |
38.32 |
37.51 |
35.12 |
30.84 |
30.02 |
27.71 |
24.97 |
22.22 |
|
Operating CF per Share
|
5.91 |
4.28 |
4.61 |
4.96 |
4.73 |
6.11 |
4.47 |
4.45 |
4.06 |
2.71 |
|
Capex per Share
|
(0.45) |
(0.60) |
(0.63) |
(0.64) |
(0.53) |
(0.74) |
(0.70) |
(0.65) |
(0.48) |
(0.49) |
|
Free Cash Flow per Share
|
5.46 |
3.68 |
3.99 |
4.32 |
4.20 |
5.37 |
3.77 |
3.81 |
3.58 |
2.22 |
|
Cash per Share
|
3.92 |
4.52 |
5.22 |
4.83 |
5.16 |
5.04 |
6.13 |
7.75 |
8.53 |
8.52 |
|
Shareholders Equity per Share
|
30.77 |
29.05 |
26.19 |
23.76 |
22.75 |
20.07 |
19.72 |
19.63 |
17.99 |
17.67 |
|
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
|
30.77 |
29.05 |
26.19 |
23.76 |
22.75 |
20.07 |
19.72 |
19.63 |
17.99 |
17.67 |
|
Free Cash Flow
|
2,665.00 |
1,827.00 |
2,013.00 |
2,236.00 |
2,216.00 |
2,901.00 |
2,107.00 |
2,215.00 |
2,123.00 |
1,345.00 |
|
Working Capital
|
4,159.00 |
3,919.00 |
4,173.00 |
3,919.00 |
3,813.00 |
3,311.00 |
4,628.00 |
5,900.00 |
6,272.00 |
6,182.00 |
|
Capital Expenditures
|
(218.00) |
(297.00) |
(317.00) |
(332.00) |
(279.00) |
(398.00) |
(392.00) |
(377.00) |
(284.00) |
(300.00) |
|
Net Current Asset Value
|
2,141.00 |
1,946.00 |
2,250.00 |
1,723.00 |
1,481.00 |
764.00 |
2,429.00 |
4,188.00 |
4,559.00 |
5,066.00 |
|
EV/EBIT
|
11.55 |
12.72 |
13.22 |
9.42 |
15.80 |
19.96 |
13.02 |
11.84 |
15.20 |
13.08 |
|
Capex to Sales
|
0.01 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
|
Net Profit Margin
|
10.56% |
11.35% |
10.99% |
11.79% |
11.55% |
8.36% |
10.98% |
13.03% |
10.16% |
11.51% |
|
Price to Operating Income
|
11.95 |
13.19 |
13.97 |
10.05 |
16.54 |
20.93 |
14.13 |
13.19 |
16.96 |
14.99 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.59 |
0.55 |
0.53 |
0.52 |
0.49 |
0.45 |
0.40 |
0.36 |
0.33 |
0.29 |
|
Cash ROIC
|
11.16% |
6.45% |
7.78% |
9.50% |
8.63% |
14.40% |
7.86% |
7.19% |
6.59% |
2.00% |
|
Accounts Receivable Turnover
|
4.97 |
4.99 |
5.06 |
5.28 |
5.57 |
5.25 |
5.21 |
5.03 |
4.83 |
4.88 |
|
Accounts Payable Turnover
|
43.18 |
38.28 |
36.34 |
34.53 |
30.94 |
33.98 |
46.85 |
46.30 |
47.54 |
47.69 |
|
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
|
8.04 |
9.58 |
9.71 |
10.56 |
11.36 |
13.31 |
8.20 |
7.98 |
8.38 |
7.88 |
|
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
|
4,249.00 |
3,954.00 |
3,822.50 |
3,676.50 |
3,322.00 |
3,171.50 |
3,223.00 |
3,206.00 |
3,063.50 |
2,763.50 |
|
Average Payables
|
324.00 |
338.50 |
348.50 |
360.50 |
375.00 |
314.00 |
227.00 |
212.50 |
192.50 |
170.00 |
|
Average Assets
|
20,329.00 |
19,224.50 |
18,167.50 |
17,852.00 |
17,387.50 |
16,563.50 |
16,025.00 |
15,533.50 |
14,741.50 |
13,661.50 |
|
Average Common Equity
|
14,711.50 |
13,817.50 |
12,768.00 |
12,150.00 |
11,413.50 |
10,929.00 |
11,223.00 |
11,046.50 |
10,698.50 |
10,003.00 |