|
P/E ratio
|
20.23 |
17.57 |
15.45 |
16.79 |
11.24 |
10.90 |
19.33 |
18.55 |
19.39 |
19.56 |
|
P/S ratio
|
1.79 |
1.83 |
1.50 |
1.85 |
1.69 |
2.00 |
1.83 |
1.70 |
1.70 |
1.75 |
|
P/FCF ratio
|
15.73 |
14.68 |
13.86 |
16.97 |
10.06 |
11.82 |
13.75 |
18.25 |
18.42 |
14.17 |
|
P/Operating CF
|
36.87 |
41.95 |
38.39 |
41.12 |
29.52 |
44.96 |
54.10 |
29.93 |
36.09 |
41.42 |
|
P/B ratio
|
2.78 |
2.73 |
2.15 |
2.52 |
2.35 |
3.34 |
3.05 |
2.49 |
2.46 |
2.67 |
|
Price to Tangible BV
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
EV/Sales
|
2.26 |
2.32 |
2.00 |
2.32 |
1.99 |
2.30 |
2.20 |
2.14 |
2.27 |
2.22 |
|
EV/EBITDA
|
10.69 |
11.98 |
10.70 |
11.47 |
8.07 |
8.88 |
11.65 |
11.64 |
12.19 |
11.53 |
|
EV/Operating CF
|
14.62 |
14.64 |
12.57 |
14.39 |
9.39 |
11.09 |
12.65 |
15.57 |
16.80 |
13.00 |
|
EV/FCF
|
19.83 |
18.63 |
18.46 |
21.22 |
11.86 |
13.53 |
16.54 |
22.92 |
24.66 |
18.04 |
|
Quick Ratio
|
1.31 |
1.00 |
0.77 |
1.13 |
1.51 |
1.32 |
0.97 |
1.04 |
0.85 |
0.80 |
|
Current Ratio
|
1.56 |
1.24 |
0.94 |
1.25 |
1.72 |
1.56 |
1.22 |
1.31 |
1.10 |
1.04 |
|
Net Debt/EBITDA
|
2.21 |
2.54 |
2.67 |
2.29 |
1.23 |
1.13 |
1.97 |
2.37 |
3.08 |
2.47 |
|
Debt/Assets
|
36.97% |
36.03% |
35.38% |
37.14% |
28.63% |
29.48% |
31.00% |
33.61% |
38.49% |
34.95% |
|
Debt/Equity
|
0.80 |
0.76 |
0.74 |
0.84 |
0.59 |
0.62 |
0.67 |
0.74 |
0.91 |
0.79 |
|
Asset Turnover
|
0.72 |
0.72 |
0.70 |
0.65 |
0.70 |
0.78 |
0.75 |
0.69 |
0.65 |
0.68 |
|
Operating CF/Net income
|
1.74 |
1.52 |
1.63 |
1.45 |
1.41 |
1.12 |
1.82 |
1.50 |
1.54 |
1.91 |
|
Capex/Depreciation
|
(1.18) |
(0.93) |
(1.24) |
(1.22) |
(1.16) |
(0.99) |
(0.92) |
(0.93) |
(0.86) |
(0.92) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
13.70% |
16.06% |
14.40% |
15.67% |
22.81% |
29.91% |
15.18% |
13.85% |
13.17% |
14.10% |
|
ROA
|
6.40% |
7.49% |
6.84% |
7.20% |
10.61% |
14.39% |
7.12% |
6.33% |
5.74% |
6.10% |
|
ROIC
|
9.93% |
8.46% |
7.62% |
8.30% |
12.74% |
15.46% |
9.30% |
7.61% |
6.74% |
7.81% |
|
Return on Tangible Assets
|
40.66% |
55.38% |
61.69% |
43.93% |
48.99% |
73.77% |
44.58% |
35.82% |
37.07% |
42.90% |
|
Average Days of Receivables
|
46.85 |
45.56 |
49.05 |
50.22 |
58.79 |
48.65 |
44.13 |
47.74 |
48.21 |
46.57 |
|
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
|
19.13% |
19.49% |
18.91% |
18.86% |
16.42% |
16.01% |
18.96% |
17.75% |
17.93% |
17.83% |
|
Intangible Assets out of Total Assets
|
0.69 |
0.71 |
0.71 |
0.60 |
0.57 |
0.61 |
0.65 |
0.63 |
0.66 |
0.65 |
|
Share Based Compensation of Revenue
|
0.96% |
1.07% |
0.81% |
0.72% |
1.03% |
0.73% |
0.78% |
0.83% |
0.89% |
0.80% |
|
Graham Net Nets
|
(0.30) |
(0.31) |
(0.38) |
(0.33) |
(0.26) |
(0.20) |
(0.28) |
(0.34) |
(0.41) |
(0.34) |
|
Graham Number
|
58.50 |
67.69 |
68.53 |
77.93 |
110.09 |
136.09 |
96.28 |
98.34 |
103.65 |
113.83 |
|
Earnings Yield
|
4.94% |
5.69% |
6.47% |
5.96% |
8.89% |
9.17% |
5.17% |
5.39% |
5.16% |
5.11% |
|
Free Cash Flow Yield
|
6.36% |
6.81% |
7.21% |
5.89% |
9.94% |
8.46% |
7.27% |
5.48% |
5.43% |
7.06% |
|
Revenue per Share
|
51.53 |
54.03 |
55.38 |
57.66 |
70.43 |
86.30 |
85.20 |
82.61 |
88.94 |
99.41 |
|
Operating CF per Share
|
7.97 |
8.58 |
8.82 |
9.28 |
14.96 |
17.86 |
14.81 |
11.36 |
12.02 |
16.99 |
|
Capex per Share
|
(2.09) |
(1.84) |
(2.82) |
(2.99) |
(3.12) |
(3.22) |
(3.48) |
(3.64) |
(3.83) |
(4.75) |
|
Free Cash Flow per Share
|
5.88 |
6.74 |
6.01 |
6.29 |
11.84 |
14.64 |
11.33 |
7.71 |
8.19 |
12.24 |
|
Cash per Share
|
2.56 |
1.00 |
0.99 |
8.90 |
8.64 |
6.98 |
2.72 |
6.13 |
4.95 |
3.78 |
|
Shareholders Equity per Share
|
33.29 |
36.17 |
38.73 |
42.44 |
50.81 |
51.86 |
51.12 |
56.63 |
61.38 |
64.92 |
|
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
|
33.29 |
36.17 |
38.73 |
42.44 |
50.81 |
51.86 |
51.12 |
56.63 |
61.38 |
64.92 |
|
Free Cash Flow
|
823.00 |
923.00 |
817.00 |
843.00 |
1,587.00 |
1,830.00 |
1,314.00 |
864.00 |
909.00 |
1,359.00 |
|
Working Capital
|
550.00 |
249.00 |
(95.00) |
500.00 |
1,282.00 |
988.00 |
347.00 |
557.00 |
223.00 |
100.00 |
|
Capital Expenditures
|
(293.00) |
(252.00) |
(383.00) |
(400.00) |
(418.00) |
(403.00) |
(404.00) |
(408.00) |
(425.00) |
(527.00) |
|
Net Current Asset Value
|
(3,909.00) |
(4,242.00) |
(4,346.00) |
(4,666.00) |
(4,159.00) |
(4,387.00) |
(5,009.00) |
(5,308.00) |
(6,948.00) |
(6,641.00) |
|
EV/EBIT
|
12.78 |
14.76 |
13.70 |
14.53 |
9.55 |
10.40 |
15.22 |
15.69 |
16.65 |
15.75 |
|
Capex to Sales
|
0.04 |
0.03 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
|
Net Profit Margin
|
8.90% |
10.43% |
9.77% |
11.11% |
15.10% |
18.43% |
9.53% |
9.19% |
8.77% |
8.95% |
|
Price to Operating Income
|
10.14 |
11.63 |
10.29 |
11.62 |
8.10 |
9.08 |
12.65 |
12.50 |
12.44 |
12.38 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.24 |
0.24 |
0.24 |
0.23 |
0.22 |
0.24 |
0.25 |
0.24 |
0.23 |
0.26 |
|
Cash ROIC
|
0.99% |
0.34% |
(0.95%) |
(1.80%) |
3.15% |
4.63% |
(0.47%) |
(4.63%) |
(5.74%) |
(2.38%) |
|
Accounts Receivable Turnover
|
7.90 |
8.00 |
7.78 |
7.45 |
7.31 |
7.29 |
7.51 |
7.69 |
7.85 |
8.14 |
|
Accounts Payable Turnover
|
4.64 |
4.73 |
4.82 |
4.89 |
4.34 |
4.07 |
4.31 |
4.50 |
4.82 |
4.92 |
|
Inventory Turnover
|
55.61 |
53.32 |
50.78 |
45.38 |
33.55 |
30.53 |
32.25 |
32.46 |
35.07 |
39.10 |
|
Average Days of Payables
|
77.10 |
78.97 |
75.65 |
75.43 |
102.70 |
88.77 |
79.00 |
80.02 |
76.77 |
79.24 |
|
Days of Inventory on Hand
|
6.48 |
7.35 |
7.34 |
8.91 |
14.02 |
11.54 |
10.87 |
11.19 |
10.35 |
9.36 |
|
Average Receivables
|
913.50 |
925.00 |
968.00 |
1,037.50 |
1,291.50 |
1,479.00 |
1,316.50 |
1,202.50 |
1,257.00 |
1,356.00 |
|
Average Payables
|
994.50 |
998.00 |
1,021.00 |
1,031.00 |
1,337.00 |
1,616.50 |
1,498.00 |
1,377.50 |
1,376.50 |
1,497.00 |
|
Average Inventory
|
83.00 |
88.50 |
97.00 |
111.00 |
173.00 |
215.50 |
200.00 |
191.00 |
189.00 |
188.50 |
|
Average Assets
|
10,031.00 |
10,301.50 |
10,753.00 |
11,923.00 |
13,434.50 |
13,818.50 |
13,224.00 |
13,429.50 |
15,087.50 |
16,189.00 |
|
Average Common Equity
|
4,686.50 |
4,807.50 |
5,111.00 |
5,477.00 |
6,248.00 |
6,646.00 |
6,206.50 |
6,136.00 |
6,577.50 |
7,009.50 |