|
P/E ratio
|
10.85 |
6.63 |
8.23 |
465.00 |
0.00 |
4.63 |
0.00 |
11.16 |
6.78 |
0.00 |
|
P/S ratio
|
0.33 |
0.32 |
0.19 |
0.24 |
0.27 |
0.61 |
0.30 |
0.28 |
0.21 |
0.28 |
|
P/FCF ratio
|
3.89 |
4.56 |
4.20 |
3.69 |
1.89 |
8.67 |
0.00 |
7.28 |
5.84 |
4.19 |
|
P/Operating CF
|
17.88 |
15.99 |
22.40 |
12.74 |
7.69 |
23.48 |
39.80 |
19.51 |
13.01 |
13.44 |
|
P/B ratio
|
1.71 |
1.41 |
0.85 |
1.11 |
1.13 |
1.70 |
1.09 |
1.14 |
0.88 |
1.45 |
|
Price to Tangible BV
|
1.71 |
1.41 |
0.85 |
1.11 |
1.13 |
1.70 |
1.09 |
1.14 |
0.88 |
1.45 |
|
EV/Sales
|
1.02 |
1.06 |
0.94 |
1.01 |
1.15 |
1.26 |
0.90 |
0.89 |
0.86 |
0.95 |
|
EV/EBITDA
|
26.64 |
33.94 |
28.36 |
17.39 |
48.10 |
16.35 |
11.10 |
13.16 |
14.39 |
0.00 |
|
EV/Operating CF
|
7.77 |
9.16 |
10.03 |
8.93 |
6.04 |
10.86 |
20.69 |
10.57 |
10.35 |
8.32 |
|
EV/FCF
|
11.99 |
15.00 |
20.82 |
15.75 |
7.92 |
17.93 |
(10,906.35) |
23.60 |
23.68 |
14.20 |
|
Quick Ratio
|
0.55 |
0.52 |
0.47 |
0.45 |
0.62 |
0.67 |
0.62 |
0.55 |
0.50 |
0.47 |
|
Current Ratio
|
1.20 |
1.23 |
1.20 |
1.16 |
1.20 |
1.20 |
1.20 |
1.20 |
1.16 |
1.07 |
|
Net Debt/EBITDA
|
7.18 |
8.58 |
10.35 |
13.31 |
36.64 |
8.44 |
7.43 |
9.10 |
10.84 |
(39.33) |
|
Debt/Assets
|
60.08% |
59.69% |
60.11% |
60.07% |
60.50% |
53.72% |
54.31% |
54.60% |
55.58% |
56.49% |
|
Debt/Equity
|
4.90 |
4.33 |
4.29 |
4.67 |
5.25 |
2.84 |
3.22 |
3.49 |
3.53 |
4.54 |
|
Asset Turnover
|
0.66 |
0.63 |
0.62 |
0.61 |
0.48 |
0.52 |
0.62 |
0.67 |
0.66 |
0.65 |
|
Operating CF/Net income
|
4.33 |
2.34 |
4.09 |
375.30 |
(18.97) |
0.88 |
(3.46) |
3.43 |
2.62 |
(2.60) |
|
Capex/Depreciation
|
(0.80) |
(0.82) |
(0.93) |
(0.90) |
(0.77) |
(1.04) |
(1.06) |
(1.26) |
(1.48) |
(1.47) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
15.87% |
23.86% |
10.27% |
0.14% |
(3.99%) |
45.16% |
(4.32%) |
10.11% |
13.41% |
(20.24%) |
|
ROA
|
1.98% |
3.11% |
1.43% |
0.02% |
(0.49%) |
6.84% |
(0.77%) |
1.64% |
2.11% |
(2.85%) |
|
ROIC
|
2.71% |
2.02% |
1.28% |
0.23% |
(1.93%) |
2.06% |
2.84% |
2.25% |
1.98% |
(3.56%) |
|
Return on Tangible Assets
|
9.13% |
13.44% |
6.65% |
0.09% |
(2.26%) |
32.37% |
(3.48%) |
7.15% |
9.87% |
(17.83%) |
|
Average Days of Receivables
|
26.69 |
24.68 |
25.48 |
21.63 |
28.69 |
30.44 |
36.32 |
32.32 |
29.05 |
30.01 |
|
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
|
13.06% |
13.12% |
13.01% |
13.23% |
14.79% |
12.59% |
11.00% |
11.46% |
11.54% |
11.73% |
|
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
|
0.14% |
0.16% |
0.12% |
0.15% |
0.16% |
0.22% |
0.21% |
0.26% |
0.28% |
0.27% |
|
Graham Net Nets
|
(2.01) |
(2.11) |
(3.48) |
(3.01) |
(3.43) |
(1.20) |
(2.05) |
(2.24) |
(2.94) |
(2.48) |
|
Graham Number
|
13.85 |
19.62 |
13.76 |
1.94 |
0.00 |
35.08 |
0.00 |
16.20 |
19.25 |
0.00 |
|
Earnings Yield
|
9.21% |
15.09% |
12.16% |
0.22% |
(3.64%) |
21.62% |
(4.28%) |
8.96% |
14.75% |
(15.63%) |
|
Free Cash Flow Yield
|
25.71% |
21.95% |
23.81% |
27.09% |
53.05% |
11.53% |
(0.03%) |
13.74% |
17.11% |
23.88% |
|
Revenue per Share
|
38.21 |
39.44 |
40.35 |
39.25 |
32.00 |
34.16 |
39.38 |
44.07 |
46.50 |
47.06 |
|
Operating CF per Share
|
5.00 |
4.55 |
3.78 |
4.44 |
6.11 |
3.96 |
1.71 |
3.73 |
3.88 |
5.35 |
|
Capex per Share
|
(1.76) |
(1.77) |
(1.96) |
(1.92) |
(1.45) |
(1.56) |
(1.71) |
(2.06) |
(2.18) |
(2.22) |
|
Free Cash Flow per Share
|
3.24 |
2.78 |
1.82 |
2.52 |
4.66 |
2.40 |
0.00 |
1.67 |
1.69 |
3.13 |
|
Cash per Share
|
9.77 |
9.79 |
8.54 |
8.72 |
12.58 |
12.43 |
10.98 |
10.05 |
9.64 |
9.67 |
|
Shareholders Equity per Share
|
7.35 |
8.96 |
9.05 |
8.37 |
7.76 |
12.18 |
10.75 |
10.70 |
11.28 |
9.04 |
|
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
|
7.35 |
8.96 |
9.05 |
8.37 |
7.76 |
12.18 |
10.75 |
10.70 |
11.28 |
9.04 |
|
Free Cash Flow
|
12,858.00 |
11,047.00 |
7,237.00 |
10,007.00 |
18,527.00 |
9,560.00 |
(13.00) |
6,682.00 |
6,739.00 |
12,467.00 |
|
Working Capital
|
18,180.00 |
22,201.00 |
19,080.00 |
15,915.00 |
19,552.00 |
18,269.00 |
19,610.00 |
19,950.00 |
17,615.00 |
8,597.00 |
|
Capital Expenditures
|
(6,992.00) |
(7,049.00) |
(7,785.00) |
(7,632.00) |
(5,742.00) |
(6,227.00) |
(6,866.00) |
(8,236.00) |
(8,684.00) |
(8,815.00) |
|
Net Current Asset Value
|
(100,303.00) |
(106,089.00) |
(105,925.00) |
(111,260.00) |
(119,706.00) |
(99,417.00) |
(96,241.00) |
(109,031.00) |
(115,864.00) |
(129,693.00) |
|
EV/EBIT
|
26.64 |
33.94 |
47.04 |
274.56 |
0.00 |
37.89 |
22.59 |
28.89 |
30.57 |
0.00 |
|
Capex to Sales
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
|
Net Profit Margin
|
3.02% |
4.93% |
2.29% |
0.03% |
(1.01%) |
13.16% |
(1.25%) |
2.47% |
3.18% |
(4.37%) |
|
Price to Operating Income
|
8.65 |
10.31 |
9.49 |
64.35 |
0.00 |
18.33 |
7.47 |
8.91 |
7.55 |
0.00 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.27 |
0.24 |
0.23 |
0.23 |
0.20 |
0.16 |
0.17 |
0.16 |
0.14 |
0.16 |
|
Cash ROIC
|
(5.79%) |
(7.53%) |
(9.44%) |
(8.44%) |
(5.29%) |
(9.04%) |
(13.44%) |
(11.16%) |
(10.96%) |
(6.73%) |
|
Accounts Receivable Turnover
|
13.71 |
14.45 |
14.71 |
15.26 |
13.22 |
12.76 |
11.67 |
11.25 |
12.20 |
12.43 |
|
Accounts Payable Turnover
|
6.07 |
5.89 |
6.08 |
6.38 |
5.26 |
5.15 |
5.61 |
5.84 |
6.32 |
6.99 |
|
Inventory Turnover
|
14.66 |
13.08 |
12.17 |
12.24 |
10.44 |
10.03 |
10.28 |
10.13 |
10.35 |
11.54 |
|
Average Days of Payables
|
61.60 |
64.71 |
57.64 |
56.02 |
71.88 |
71.15 |
69.54 |
63.02 |
55.59 |
54.00 |
|
Days of Inventory on Hand
|
25.74 |
31.06 |
30.05 |
29.23 |
34.99 |
38.41 |
38.24 |
37.95 |
34.44 |
31.98 |
|
Average Receivables
|
11,072.00 |
10,850.50 |
10,897.00 |
10,216.00 |
9,615.00 |
10,681.50 |
13,549.50 |
15,665.00 |
15,162.00 |
15,060.50 |
|
Average Payables
|
20,784.00 |
22,289.00 |
22,401.00 |
21,096.50 |
21,438.50 |
22,276.50 |
23,977.00 |
25,798.50 |
25,060.00 |
24,968.50 |
|
Average Inventory
|
8,608.50 |
10,037.00 |
11,198.00 |
11,003.00 |
10,797.00 |
11,436.50 |
13,072.50 |
14,865.50 |
15,301.00 |
15,118.00 |
|
Average Assets
|
231,438.00 |
248,223.50 |
257,518.00 |
257,538.50 |
262,899.00 |
262,148.00 |
256,459.50 |
264,597.00 |
279,253.00 |
287,178.00 |
|
Average Common Equity
|
28,922.00 |
32,396.50 |
35,786.00 |
34,598.00 |
32,020.50 |
39,716.50 |
45,894.50 |
42,982.50 |
43,828.00 |
40,419.00 |