|
P/E ratio
|
0.00 |
0.00 |
189.93 |
69.74 |
33.85 |
106.78 |
77.29 |
188.18 |
460.04 |
816.17 |
|
P/S ratio
|
0.93 |
1.62 |
1.84 |
2.92 |
3.90 |
4.93 |
3.75 |
3.69 |
4.05 |
3.38 |
|
P/FCF ratio
|
19.00 |
22.34 |
25.09 |
150.81 |
93.45 |
72.77 |
46.81 |
58.92 |
79.28 |
73.33 |
|
P/Operating CF
|
21.49 |
34.08 |
39.34 |
47.95 |
107.93 |
90.10 |
62.73 |
62.07 |
57.43 |
64.37 |
|
P/B ratio
|
0.00 |
0.00 |
0.00 |
17.71 |
8.35 |
10.38 |
8.17 |
4.57 |
4.06 |
3.96 |
|
Price to Tangible BV
|
0.00 |
0.00 |
0.00 |
0.00 |
27.75 |
45.72 |
30.91 |
104.54 |
26.81 |
39.39 |
|
EV/Sales
|
1.82 |
2.42 |
2.66 |
3.61 |
4.40 |
5.51 |
4.23 |
4.35 |
4.53 |
3.95 |
|
EV/EBITDA
|
8.58 |
23.44 |
14.35 |
19.86 |
22.38 |
26.71 |
20.54 |
21.62 |
22.71 |
19.40 |
|
EV/Operating CF
|
12.80 |
13.48 |
14.54 |
22.97 |
24.36 |
26.82 |
21.13 |
23.57 |
25.07 |
21.97 |
|
EV/FCF
|
37.37 |
33.41 |
36.24 |
186.18 |
105.36 |
81.38 |
52.82 |
69.29 |
88.72 |
85.49 |
|
Quick Ratio
|
0.78 |
0.77 |
0.73 |
0.65 |
1.74 |
0.79 |
0.97 |
1.37 |
1.79 |
1.03 |
|
Current Ratio
|
0.95 |
0.95 |
0.87 |
0.79 |
1.88 |
0.96 |
1.17 |
1.53 |
2.00 |
1.26 |
|
Net Debt/EBITDA
|
4.22 |
7.77 |
4.41 |
3.77 |
2.53 |
2.83 |
2.34 |
3.24 |
2.41 |
2.76 |
|
Debt/Assets
|
80.54% |
78.46% |
74.32% |
55.07% |
45.20% |
43.04% |
40.99% |
41.15% |
35.08% |
34.95% |
|
Debt/Equity
|
(20.72) |
(12.74) |
(34.38) |
4.18 |
1.49 |
1.31 |
1.19 |
1.02 |
0.73 |
0.74 |
|
Asset Turnover
|
0.89 |
0.96 |
0.98 |
0.89 |
0.73 |
0.72 |
0.79 |
0.63 |
0.54 |
0.56 |
|
Operating CF/Net income
|
(11.74) |
(4.93) |
18.82 |
3.69 |
1.54 |
4.45 |
4.09 |
9.18 |
20.79 |
41.90 |
|
Capex/Depreciation
|
(0.70) |
(0.86) |
(0.88) |
(1.25) |
(1.16) |
(1.16) |
(1.02) |
(0.89) |
(0.85) |
(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
|
29.68% |
69.86% |
(23.91%) |
59.21% |
37.58% |
10.48% |
11.53% |
3.34% |
1.05% |
0.50% |
|
ROA
|
(1.08%) |
(3.50%) |
0.95% |
3.80% |
8.57% |
3.32% |
3.88% |
1.27% |
0.47% |
0.24% |
|
ROIC
|
5.83% |
(1.78%) |
4.73% |
5.24% |
4.96% |
5.16% |
5.84% |
2.73% |
1.98% |
1.53% |
|
Return on Tangible Assets
|
(1.74%) |
(6.10%) |
1.65% |
7.61% |
14.54% |
6.43% |
7.07% |
2.25% |
0.92% |
0.58% |
|
Average Days of Receivables
|
39.95 |
40.49 |
42.65 |
40.00 |
35.07 |
35.70 |
33.94 |
46.30 |
38.89 |
35.38 |
|
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
|
13.34% |
13.22% |
12.83% |
12.48% |
13.22% |
13.36% |
12.30% |
12.32% |
12.25% |
12.21% |
|
Intangible Assets out of Total Assets
|
0.20 |
0.21 |
0.27 |
0.26 |
0.21 |
0.25 |
0.25 |
0.39 |
0.41 |
0.43 |
|
Share Based Compensation of Revenue
|
0.60% |
1.07% |
1.28% |
0.97% |
1.06% |
1.30% |
0.75% |
0.72% |
0.78% |
0.77% |
|
Graham Net Nets
|
(1.10) |
(0.59) |
(0.54) |
(0.33) |
(0.19) |
(0.16) |
(0.18) |
(0.23) |
(0.17) |
(0.22) |
|
Graham Number
|
1.51 |
3.24 |
0.00 |
6.21 |
17.48 |
12.17 |
14.88 |
13.69 |
11.61 |
8.17 |
|
Earnings Yield
|
(1.34%) |
(2.23%) |
0.53% |
1.43% |
2.95% |
0.94% |
1.29% |
0.53% |
0.22% |
0.12% |
|
Free Cash Flow Yield
|
5.26% |
4.48% |
3.99% |
0.66% |
1.07% |
1.37% |
2.14% |
1.70% |
1.26% |
1.36% |
|
Revenue per Share
|
13.70 |
14.32 |
15.48 |
15.74 |
15.87 |
17.33 |
21.02 |
22.92 |
26.14 |
28.94 |
|
Operating CF per Share
|
1.95 |
2.57 |
2.83 |
2.47 |
2.87 |
3.56 |
4.21 |
4.22 |
4.72 |
5.20 |
|
Capex per Share
|
(1.28) |
(1.53) |
(1.70) |
(2.17) |
(2.20) |
(2.39) |
(2.53) |
(2.79) |
(3.39) |
(3.86) |
|
Free Cash Flow per Share
|
0.67 |
1.04 |
1.14 |
0.31 |
0.66 |
1.17 |
1.68 |
1.44 |
1.33 |
1.34 |
|
Cash per Share
|
0.06 |
0.05 |
0.09 |
0.07 |
3.16 |
0.66 |
1.38 |
4.00 |
6.43 |
1.95 |
|
Shareholders Equity per Share
|
(0.60) |
(0.90) |
(0.37) |
2.60 |
7.42 |
8.23 |
9.64 |
18.52 |
26.03 |
24.72 |
|
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
|
(0.60) |
(0.90) |
(0.37) |
2.60 |
7.42 |
8.23 |
9.64 |
18.52 |
26.03 |
24.72 |
|
Free Cash Flow
|
27.56 |
43.39 |
48.47 |
14.41 |
32.35 |
60.23 |
86.95 |
79.30 |
79.23 |
84.84 |
|
Working Capital
|
(3.84) |
(4.19) |
(14.40) |
(27.78) |
116.05 |
(5.71) |
29.88 |
147.47 |
305.99 |
75.38 |
|
Capital Expenditures
|
(52.88) |
(64.15) |
(72.36) |
(102.41) |
(107.57) |
(122.51) |
(130.36) |
(153.80) |
(202.13) |
(244.93) |
|
Net Current Asset Value
|
(577.47) |
(568.43) |
(651.15) |
(706.62) |
(584.50) |
(714.64) |
(743.84) |
(1,087.35) |
(1,065.92) |
(1,365.34) |
|
EV/EBIT
|
22.91 |
0.00 |
44.21 |
50.56 |
57.47 |
63.12 |
48.15 |
68.32 |
96.94 |
113.81 |
|
Capex to Sales
|
0.09 |
0.11 |
0.11 |
0.14 |
0.14 |
0.14 |
0.12 |
0.12 |
0.13 |
0.13 |
|
Net Profit Margin
|
(1.21%) |
(3.64%) |
0.97% |
4.26% |
11.76% |
4.62% |
4.89% |
2.01% |
0.87% |
0.43% |
|
Price to Operating Income
|
11.65 |
0.00 |
30.61 |
40.96 |
50.98 |
56.44 |
42.66 |
58.09 |
86.64 |
97.62 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.19 |
0.21 |
0.20 |
0.18 |
0.18 |
0.16 |
0.18 |
0.18 |
0.20 |
0.24 |
|
Cash ROIC
|
(65.35%) |
(56.87%) |
(53.29%) |
(51.13%) |
(35.09%) |
(45.79%) |
(43.27%) |
(32.70%) |
(28.80%) |
(33.71%) |
|
Accounts Receivable Turnover
|
9.21 |
9.34 |
9.20 |
9.37 |
9.94 |
11.02 |
11.55 |
9.68 |
9.54 |
10.68 |
|
Accounts Payable Turnover
|
8.50 |
8.80 |
8.69 |
8.36 |
9.08 |
10.37 |
10.53 |
8.71 |
9.02 |
11.39 |
|
Inventory Turnover
|
83.06 |
70.78 |
69.33 |
71.54 |
66.33 |
66.19 |
62.34 |
53.11 |
52.15 |
0.00 |
|
Average Days of Payables
|
43.00 |
42.41 |
46.13 |
46.21 |
34.82 |
39.54 |
37.45 |
51.24 |
39.47 |
30.74 |
|
Days of Inventory on Hand
|
4.70 |
5.89 |
5.27 |
5.51 |
5.57 |
6.10 |
6.80 |
7.83 |
7.65 |
0.00 |
|
Average Receivables
|
61.33 |
64.16 |
71.83 |
79.32 |
77.94 |
80.70 |
93.93 |
130.65 |
163.17 |
171.99 |
|
Average Payables
|
44.96 |
46.04 |
52.19 |
60.84 |
56.80 |
56.14 |
68.64 |
95.50 |
113.94 |
106.78 |
|
Average Inventory
|
4.60 |
5.72 |
6.54 |
7.11 |
7.77 |
8.80 |
11.60 |
15.67 |
19.70 |
— |
|
Average Assets
|
632.59 |
623.23 |
673.68 |
832.30 |
1,063.04 |
1,238.74 |
1,366.40 |
1,992.34 |
2,882.77 |
3,266.70 |
|
Average Common Equity
|
(23.07) |
(31.21) |
(26.85) |
53.46 |
242.45 |
392.30 |
460.18 |
759.85 |
1,286.32 |
1,559.77 |