|
P/E ratio
|
54.82 |
38.78 |
28.89 |
34.88 |
53.95 |
48.37 |
22.26 |
9.72 |
0.00 |
0.00 |
|
P/S ratio
|
10.04 |
6.01 |
3.33 |
2.87 |
2.75 |
2.35 |
1.15 |
0.45 |
0.74 |
0.52 |
|
P/FCF ratio
|
57.52 |
45.26 |
32.36 |
27.17 |
48.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
P/Operating CF
|
126.65 |
92.96 |
48.33 |
35.71 |
45.17 |
81.89 |
23.00 |
14.67 |
28.75 |
(57.12) |
|
P/B ratio
|
15.47 |
9.92 |
5.56 |
4.58 |
3.96 |
3.51 |
2.24 |
1.13 |
1.97 |
1.27 |
|
Price to Tangible BV
|
94.77 |
3,187.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.29 |
0.00 |
0.00 |
|
EV/Sales
|
10.32 |
6.38 |
3.80 |
3.47 |
3.47 |
3.02 |
1.65 |
0.74 |
1.10 |
1.02 |
|
EV/EBITDA
|
36.55 |
24.80 |
17.11 |
16.60 |
16.93 |
16.46 |
11.49 |
5.42 |
8.17 |
6.50 |
|
EV/Operating CF
|
45.19 |
36.50 |
28.01 |
26.81 |
38.38 |
1,763.20 |
31.77 |
47.47 |
(366.56) |
133.43 |
|
EV/FCF
|
59.12 |
48.05 |
36.89 |
32.86 |
61.11 |
(110.20) |
(190.24) |
(42.57) |
(22.20) |
(37.50) |
|
Quick Ratio
|
0.87 |
0.82 |
0.73 |
0.90 |
0.91 |
1.18 |
0.61 |
1.07 |
1.25 |
1.21 |
|
Current Ratio
|
2.13 |
2.17 |
1.86 |
2.12 |
2.18 |
2.21 |
1.42 |
1.87 |
2.26 |
2.14 |
|
Net Debt/EBITDA
|
0.99 |
1.44 |
2.10 |
2.87 |
3.48 |
3.63 |
3.95 |
3.00 |
2.68 |
2.98 |
|
Debt/Assets
|
27.28% |
31.51% |
35.54% |
40.90% |
41.74% |
44.68% |
34.04% |
33.86% |
36.56% |
40.34% |
|
Debt/Equity
|
0.57 |
0.73 |
0.92 |
1.16 |
1.22 |
1.43 |
1.30 |
1.13 |
1.39 |
1.57 |
|
Asset Turnover
|
0.76 |
0.71 |
0.64 |
0.55 |
0.46 |
0.36 |
0.39 |
0.36 |
0.67 |
0.44 |
|
Operating CF/Net income
|
1.25 |
1.13 |
1.18 |
1.57 |
1.75 |
0.03 |
0.99 |
0.33 |
0.31 |
(0.09) |
|
Capex/Depreciation
|
(1.57) |
(1.13) |
(0.80) |
(0.51) |
(0.62) |
(0.45) |
(1.00) |
(0.80) |
(0.48) |
(0.38) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
30.57% |
27.19% |
20.27% |
13.34% |
7.34% |
6.42% |
9.29% |
12.52% |
(2.55%) |
(10.54%) |
|
ROA
|
13.88% |
11.01% |
7.38% |
4.56% |
2.36% |
1.79% |
2.58% |
3.48% |
(0.66%) |
(3.57%) |
|
ROIC
|
16.69% |
13.97% |
10.54% |
8.20% |
6.63% |
5.53% |
4.02% |
5.03% |
3.12% |
5.25% |
|
Return on Tangible Assets
|
32.73% |
27.46% |
19.77% |
11.70% |
6.48% |
5.63% |
10.77% |
7.43% |
(1.39%) |
(11.69%) |
|
Average Days of Receivables
|
35.21 |
34.83 |
38.04 |
34.61 |
30.83 |
24.78 |
47.93 |
80.67 |
38.70 |
42.73 |
|
Research and Development Expense of Revenue
|
0.45% |
0.44% |
0.54% |
0.57% |
0.34% |
0.32% |
0.39% |
0.60% |
0.84% |
1.05% |
|
Selling, General and Administrative Expense of Revenue
|
4.48% |
4.67% |
5.02% |
5.09% |
5.05% |
5.27% |
5.64% |
5.47% |
5.52% |
7.46% |
|
Intangible Assets out of Total Assets
|
0.40 |
0.43 |
0.44 |
0.44 |
0.45 |
0.41 |
0.27 |
0.29 |
0.30 |
0.31 |
|
Share Based Compensation of Revenue
|
0.88% |
0.85% |
0.75% |
0.95% |
0.82% |
0.86% |
0.85% |
0.74% |
0.52% |
0.69% |
|
Graham Net Nets
|
(0.02) |
(0.06) |
(0.14) |
(0.22) |
(0.29) |
(0.34) |
(0.70) |
(1.04) |
(0.77) |
(1.40) |
|
Graham Number
|
33.39 |
26.45 |
20.11 |
14.66 |
10.32 |
10.39 |
15.83 |
18.51 |
0.00 |
0.00 |
|
Earnings Yield
|
1.82% |
2.58% |
3.46% |
2.87% |
1.85% |
2.07% |
4.49% |
10.29% |
(0.70%) |
(15.22%) |
|
Free Cash Flow Yield
|
1.74% |
2.21% |
3.09% |
3.68% |
2.06% |
(1.16%) |
(0.75%) |
(3.87%) |
(6.71%) |
(5.24%) |
|
Revenue per Share
|
20.43 |
18.21 |
16.12 |
13.61 |
11.56 |
12.09 |
15.91 |
14.03 |
28.74 |
28.30 |
|
Operating CF per Share
|
4.66 |
3.18 |
2.19 |
1.76 |
1.04 |
0.02 |
1.03 |
0.45 |
(0.09) |
0.22 |
|
Capex per Share
|
(1.10) |
(0.76) |
(0.53) |
(0.32) |
(0.39) |
(0.35) |
(1.21) |
(0.95) |
(1.34) |
(0.99) |
|
Free Cash Flow per Share
|
3.56 |
2.42 |
1.66 |
1.44 |
0.66 |
(0.33) |
(0.17) |
(0.50) |
(1.43) |
(0.77) |
|
Cash per Share
|
1.84 |
1.38 |
1.48 |
1.90 |
1.67 |
3.70 |
3.54 |
4.71 |
4.77 |
4.25 |
|
Shareholders Equity per Share
|
13.25 |
11.16 |
9.80 |
8.66 |
8.16 |
8.22 |
10.33 |
11.56 |
10.92 |
11.74 |
|
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
|
13.25 |
11.16 |
9.80 |
8.66 |
8.16 |
8.22 |
10.33 |
11.56 |
10.92 |
11.74 |
|
Free Cash Flow
|
1,440.00 |
986.00 |
684.00 |
598.00 |
282.00 |
(144.00) |
(77.00) |
(242.00) |
(644.00) |
(338.00) |
|
Working Capital
|
2,008.00 |
1,813.00 |
1,532.00 |
1,661.00 |
1,484.00 |
2,012.00 |
1,718.00 |
3,061.00 |
3,554.00 |
3,143.00 |
|
Capital Expenditures
|
(444.00) |
(312.00) |
(217.00) |
(135.00) |
(167.00) |
(153.00) |
(538.00) |
(459.00) |
(605.00) |
(433.00) |
|
Net Current Asset Value
|
(2,047.00) |
(2,603.00) |
(3,075.00) |
(3,511.00) |
(3,974.00) |
(4,194.00) |
(7,114.00) |
(6,527.00) |
(7,416.00) |
(9,005.00) |
|
EV/EBIT
|
41.61 |
29.01 |
20.97 |
21.38 |
23.04 |
25.35 |
19.82 |
7.77 |
29.78 |
15.48 |
|
Capex to Sales
|
0.05 |
0.04 |
0.03 |
0.02 |
0.03 |
0.03 |
0.08 |
0.07 |
0.05 |
0.03 |
|
Net Profit Margin
|
18.25% |
15.52% |
11.49% |
8.25% |
5.15% |
4.92% |
6.59% |
9.60% |
(0.98%) |
(8.15%) |
|
Price to Operating Income
|
40.48 |
27.33 |
18.40 |
17.68 |
18.30 |
19.75 |
13.82 |
4.72 |
20.00 |
7.88 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.11 |
0.12 |
0.12 |
0.11 |
0.11 |
0.13 |
0.20 |
0.10 |
0.23 |
0.21 |
|
Cash ROIC
|
(7.75%) |
(12.90%) |
(17.08%) |
(18.62%) |
(23.76%) |
(25.08%) |
(17.83%) |
(38.66%) |
(40.47%) |
(35.82%) |
|
Accounts Receivable Turnover
|
10.97 |
10.61 |
10.81 |
11.83 |
12.80 |
8.16 |
5.84 |
4.72 |
9.18 |
8.84 |
|
Accounts Payable Turnover
|
6.06 |
5.30 |
4.91 |
4.84 |
5.40 |
4.92 |
3.36 |
2.58 |
5.71 |
5.96 |
|
Inventory Turnover
|
2.95 |
2.84 |
2.83 |
2.73 |
2.49 |
2.51 |
2.54 |
2.06 |
4.32 |
4.27 |
|
Average Days of Payables
|
56.78 |
67.60 |
75.10 |
85.58 |
74.30 |
56.38 |
68.32 |
151.95 |
65.67 |
65.65 |
|
Days of Inventory on Hand
|
124.24 |
131.20 |
134.97 |
143.14 |
142.31 |
140.05 |
112.50 |
177.86 |
88.56 |
84.81 |
|
Average Receivables
|
752.50 |
700.50 |
614.50 |
478.50 |
388.50 |
644.50 |
1,215.00 |
1,436.00 |
1,412.50 |
1,402.50 |
|
Average Payables
|
896.50 |
965.00 |
972.00 |
847.00 |
665.50 |
787.50 |
1,552.50 |
1,984.00 |
1,791.50 |
1,627.00 |
|
Average Inventory
|
1,844.50 |
1,802.50 |
1,687.00 |
1,505.50 |
1,445.00 |
1,547.50 |
2,049.50 |
2,486.00 |
2,366.50 |
2,268.50 |
|
Average Assets
|
10,849.00 |
10,473.50 |
10,341.50 |
10,237.00 |
10,831.00 |
14,502.50 |
18,127.50 |
18,705.50 |
19,378.00 |
28,257.50 |
|
Average Common Equity
|
4,926.00 |
4,240.50 |
3,764.00 |
3,499.50 |
3,487.50 |
4,036.00 |
5,040.00 |
5,199.50 |
4,976.00 |
9,578.00 |