|
P/E ratio
|
13.38 |
25.37 |
20.26 |
168.27 |
22.49 |
17.88 |
14.41 |
0.00 |
19.25 |
46.66 |
|
P/S ratio
|
0.70 |
0.95 |
0.97 |
1.35 |
1.39 |
1.43 |
0.91 |
0.59 |
0.90 |
0.94 |
|
P/FCF ratio
|
27.11 |
16.03 |
9.98 |
0.00 |
11.48 |
36.14 |
42.37 |
16.27 |
8.77 |
14.24 |
|
P/Operating CF
|
30.86 |
42.42 |
20.21 |
26.04 |
34.54 |
(66.86) |
20.19 |
14.95 |
13.76 |
23.18 |
|
P/B ratio
|
2.04 |
2.41 |
2.55 |
2.90 |
2.71 |
2.56 |
1.86 |
1.12 |
1.60 |
1.60 |
|
Price to Tangible BV
|
4.73 |
4.82 |
4.61 |
5.49 |
5.38 |
4.26 |
2.98 |
1.80 |
2.49 |
2.48 |
|
EV/Sales
|
0.96 |
1.18 |
1.09 |
1.58 |
1.56 |
1.58 |
1.07 |
0.76 |
0.99 |
1.01 |
|
EV/EBITDA
|
7.33 |
12.72 |
10.83 |
18.31 |
12.02 |
11.30 |
7.71 |
14.99 |
8.90 |
10.55 |
|
EV/Operating CF
|
13.61 |
13.37 |
8.45 |
101.64 |
10.23 |
22.65 |
28.54 |
11.74 |
7.63 |
11.48 |
|
EV/FCF
|
37.15 |
19.80 |
11.31 |
(71.03) |
12.88 |
39.94 |
49.87 |
21.00 |
9.74 |
15.37 |
|
Quick Ratio
|
1.36 |
1.04 |
0.84 |
0.81 |
0.68 |
0.77 |
0.73 |
0.88 |
0.69 |
0.62 |
|
Current Ratio
|
2.89 |
2.03 |
1.99 |
2.43 |
2.31 |
1.95 |
1.82 |
2.60 |
1.88 |
1.67 |
|
Net Debt/EBITDA
|
1.98 |
2.42 |
1.28 |
2.59 |
1.30 |
1.07 |
1.16 |
3.38 |
0.89 |
0.78 |
|
Debt/Assets
|
30.91% |
27.37% |
18.86% |
24.01% |
16.25% |
16.97% |
19.95% |
19.40% |
11.79% |
10.66% |
|
Debt/Equity
|
0.85 |
0.65 |
0.42 |
0.54 |
0.34 |
0.30 |
0.39 |
0.34 |
0.21 |
0.17 |
|
Asset Turnover
|
1.00 |
1.09 |
1.18 |
0.93 |
0.88 |
1.05 |
1.09 |
1.04 |
1.04 |
1.02 |
|
Operating CF/Net income
|
1.33 |
2.34 |
2.53 |
1.87 |
2.48 |
0.87 |
0.59 |
(13.84) |
2.78 |
4.42 |
|
Capex/Depreciation
|
(1.01) |
(0.55) |
(0.71) |
(0.88) |
(0.58) |
(0.57) |
(0.33) |
(0.57) |
(0.78) |
(0.60) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
14.06% |
10.49% |
13.94% |
1.73% |
11.71% |
15.90% |
12.92% |
(0.90%) |
8.52% |
3.45% |
|
ROA
|
5.29% |
4.11% |
6.06% |
0.78% |
5.43% |
8.36% |
6.93% |
(0.49%) |
4.88% |
2.05% |
|
ROIC
|
8.98% |
5.01% |
7.58% |
4.53% |
8.03% |
8.53% |
10.16% |
0.93% |
7.28% |
5.88% |
|
Return on Tangible Assets
|
9.52% |
7.69% |
12.70% |
1.54% |
11.66% |
17.93% |
15.95% |
(1.13%) |
12.70% |
6.11% |
|
Average Days of Receivables
|
52.80 |
59.88 |
46.91 |
51.61 |
48.43 |
56.39 |
58.45 |
48.85 |
54.76 |
47.45 |
|
Research and Development Expense of Revenue
|
1.33% |
1.77% |
1.31% |
1.53% |
1.02% |
1.04% |
1.16% |
1.14% |
1.12% |
1.12% |
|
Selling, General and Administrative Expense of Revenue
|
14.13% |
15.43% |
12.46% |
13.31% |
12.25% |
12.64% |
10.18% |
12.02% |
12.27% |
12.77% |
|
Intangible Assets out of Total Assets
|
0.21 |
0.21 |
0.20 |
0.21 |
0.24 |
0.23 |
0.19 |
0.21 |
0.21 |
0.22 |
|
Share Based Compensation of Revenue
|
0.27% |
0.70% |
0.98% |
1.21% |
0.86% |
0.75% |
0.59% |
0.69% |
0.89% |
0.94% |
|
Graham Net Nets
|
(0.32) |
(0.17) |
(0.09) |
(0.05) |
(0.06) |
0.01 |
0.00 |
0.04 |
0.04 |
0.06 |
|
Graham Number
|
9.95 |
9.63 |
11.62 |
3.98 |
9.98 |
13.54 |
12.94 |
0.00 |
11.19 |
7.43 |
|
Earnings Yield
|
7.47% |
3.94% |
4.93% |
0.59% |
4.45% |
5.59% |
6.94% |
(0.90%) |
5.19% |
2.14% |
|
Free Cash Flow Yield
|
3.69% |
6.24% |
10.02% |
(1.64%) |
8.71% |
2.77% |
2.36% |
6.15% |
11.40% |
7.02% |
|
Revenue per Share
|
15.69 |
16.68 |
18.27 |
13.68 |
11.79 |
13.51 |
15.51 |
15.06 |
14.62 |
14.39 |
|
Operating CF per Share
|
1.10 |
1.47 |
2.37 |
0.21 |
1.80 |
0.94 |
0.58 |
0.98 |
1.91 |
1.27 |
|
Capex per Share
|
(0.70) |
(0.39) |
(0.52) |
(0.44) |
(0.29) |
(0.33) |
(0.17) |
(0.35) |
(0.40) |
(0.29) |
|
Free Cash Flow per Share
|
0.40 |
1.07 |
1.85 |
(0.22) |
1.51 |
0.61 |
0.41 |
0.63 |
1.51 |
0.98 |
|
Cash per Share
|
0.51 |
0.56 |
0.53 |
0.38 |
0.05 |
0.23 |
0.47 |
0.10 |
0.24 |
0.40 |
|
Shareholders Equity per Share
|
5.37 |
6.59 |
6.90 |
6.39 |
6.06 |
7.55 |
7.59 |
7.90 |
8.19 |
8.47 |
|
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
|
5.37 |
6.59 |
6.90 |
6.39 |
6.06 |
7.55 |
7.59 |
7.90 |
8.19 |
8.47 |
|
Free Cash Flow
|
10.70 |
28.40 |
49.40 |
(6.10) |
41.60 |
17.00 |
11.30 |
16.90 |
40.40 |
26.20 |
|
Working Capital
|
102.10 |
86.70 |
89.90 |
111.10 |
85.50 |
79.30 |
90.90 |
104.00 |
82.10 |
65.80 |
|
Capital Expenditures
|
(18.50) |
(10.40) |
(13.80) |
(11.90) |
(8.00) |
(9.10) |
(4.60) |
(9.40) |
(10.70) |
(7.80) |
|
Net Current Asset Value
|
(93.50) |
(70.60) |
(43.40) |
(27.30) |
(28.40) |
3.50 |
1.30 |
9.30 |
12.90 |
20.70 |
|
EV/EBIT
|
11.10 |
23.69 |
17.80 |
31.53 |
17.80 |
16.33 |
10.13 |
73.51 |
12.95 |
16.26 |
|
Capex to Sales
|
0.04 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.03 |
0.02 |
|
Net Profit Margin
|
5.28% |
3.76% |
5.12% |
0.83% |
6.16% |
7.99% |
6.35% |
(0.47%) |
4.70% |
2.00% |
|
Price to Operating Income
|
8.10 |
19.18 |
15.70 |
27.01 |
15.88 |
14.78 |
8.61 |
56.93 |
11.66 |
15.07 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.14 |
0.15 |
0.18 |
0.15 |
0.16 |
0.18 |
0.18 |
0.26 |
0.22 |
0.22 |
|
Cash ROIC
|
(35.70%) |
(29.78%) |
(15.86%) |
(30.32%) |
(16.18%) |
(22.08%) |
(20.50%) |
(13.05%) |
(4.32%) |
(9.48%) |
|
Accounts Receivable Turnover
|
6.74 |
6.67 |
7.22 |
6.47 |
6.77 |
7.42 |
6.74 |
6.64 |
6.94 |
7.07 |
|
Accounts Payable Turnover
|
5.51 |
8.37 |
11.20 |
8.04 |
10.00 |
11.06 |
9.45 |
10.21 |
10.92 |
10.90 |
|
Inventory Turnover
|
3.69 |
4.04 |
4.16 |
3.15 |
3.33 |
3.49 |
3.26 |
3.17 |
3.41 |
3.36 |
|
Average Days of Payables
|
58.03 |
31.16 |
36.82 |
40.87 |
27.84 |
41.61 |
42.01 |
29.45 |
35.28 |
30.40 |
|
Days of Inventory on Hand
|
93.69 |
90.18 |
93.40 |
105.02 |
102.96 |
118.78 |
123.48 |
106.59 |
99.65 |
114.17 |
|
Average Receivables
|
61.50 |
66.20 |
67.55 |
57.75 |
47.95 |
50.45 |
62.80 |
61.00 |
56.50 |
54.40 |
|
Average Payables
|
58.30 |
39.75 |
32.65 |
33.55 |
24.40 |
25.15 |
34.75 |
32.15 |
28.05 |
27.10 |
|
Average Inventory
|
87.15 |
82.35 |
87.90 |
85.60 |
73.20 |
79.65 |
100.80 |
103.50 |
89.75 |
88.00 |
|
Average Assets
|
413.60 |
403.65 |
412.30 |
399.55 |
368.35 |
357.60 |
387.95 |
389.60 |
377.25 |
376.05 |
|
Average Common Equity
|
155.80 |
158.20 |
179.40 |
179.35 |
170.75 |
188.10 |
208.20 |
209.95 |
216.05 |
222.95 |