|
P/E ratio
|
70.72 |
27.94 |
20.47 |
31.57 |
30.65 |
32.90 |
37.06 |
43.59 |
41.85 |
37.21 |
|
P/S ratio
|
5.10 |
6.64 |
6.04 |
9.31 |
10.14 |
11.71 |
9.30 |
11.82 |
12.14 |
11.85 |
|
P/FCF ratio
|
16.08 |
42.06 |
19.59 |
27.98 |
26.65 |
39.02 |
42.69 |
37.21 |
34.14 |
35.53 |
|
P/Operating CF
|
49.69 |
68.92 |
71.29 |
93.82 |
82.75 |
243.49 |
134.86 |
146.64 |
127.68 |
106.64 |
|
P/B ratio
|
0.00 |
0.00 |
40.90 |
54.08 |
30.88 |
24.97 |
18.91 |
20.12 |
23.09 |
21.76 |
|
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
|
5.42 |
7.65 |
6.91 |
10.08 |
10.85 |
12.61 |
10.33 |
12.65 |
12.77 |
12.53 |
|
EV/EBITDA
|
25.12 |
16.25 |
14.90 |
22.15 |
22.34 |
25.29 |
25.51 |
29.82 |
27.38 |
25.25 |
|
EV/Operating CF
|
15.51 |
42.59 |
21.01 |
29.06 |
27.15 |
39.11 |
38.32 |
34.80 |
31.89 |
33.35 |
|
EV/FCF
|
17.08 |
48.42 |
22.40 |
30.31 |
28.52 |
42.03 |
47.42 |
39.82 |
35.90 |
37.57 |
|
Quick Ratio
|
1.28 |
1.13 |
1.48 |
1.75 |
1.86 |
1.45 |
1.48 |
1.54 |
1.33 |
1.50 |
|
Current Ratio
|
1.34 |
1.25 |
1.61 |
1.92 |
2.03 |
1.61 |
1.72 |
1.74 |
1.47 |
1.74 |
|
Net Debt/EBITDA
|
1.46 |
2.14 |
1.87 |
1.70 |
1.46 |
1.81 |
2.55 |
1.92 |
1.35 |
1.19 |
|
Debt/Assets
|
63.13% |
62.96% |
59.58% |
55.24% |
52.51% |
51.21% |
52.23% |
47.88% |
47.91% |
44.18% |
|
Debt/Equity
|
(3.27) |
(47.09) |
8.65 |
6.82 |
3.70 |
2.58 |
2.79 |
2.01 |
1.99 |
1.66 |
|
Asset Turnover
|
0.69 |
0.60 |
0.49 |
0.49 |
0.47 |
0.46 |
0.38 |
0.41 |
0.47 |
0.49 |
|
Operating CF/Net income
|
4.72 |
0.75 |
1.12 |
1.18 |
1.21 |
0.91 |
1.07 |
1.34 |
1.38 |
1.18 |
|
Capex/Depreciation
|
(0.91) |
(0.58) |
(0.47) |
(0.34) |
(0.47) |
(0.54) |
(0.85) |
(0.73) |
(0.74) |
(0.68) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
(39.20%) |
(175.28%) |
484.20% |
191.26% |
137.09% |
94.64% |
49.03% |
52.13% |
57.14% |
62.00% |
|
ROA
|
5.11% |
14.38% |
14.46% |
14.37% |
15.68% |
16.35% |
9.47% |
11.09% |
13.66% |
15.69% |
|
ROIC
|
367.16% |
27.68% |
25.86% |
27.32% |
26.73% |
20.83% |
14.14% |
16.12% |
21.96% |
23.93% |
|
Return on Tangible Assets
|
23.17% |
118.83% |
81.47% |
69.06% |
69.32% |
118.90% |
61.86% |
65.75% |
87.61% |
84.01% |
|
Average Days of Receivables
|
89.87 |
99.60 |
105.73 |
107.26 |
97.18 |
100.96 |
110.27 |
102.36 |
92.74 |
95.72 |
|
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
|
25.84% |
23.45% |
24.31% |
24.17% |
22.88% |
23.80% |
27.93% |
27.59% |
24.48% |
23.36% |
|
Intangible Assets out of Total Assets
|
0.25 |
0.63 |
0.56 |
0.51 |
0.51 |
0.58 |
0.56 |
0.55 |
0.51 |
0.52 |
|
Share Based Compensation of Revenue
|
2.72% |
2.93% |
2.93% |
2.82% |
2.87% |
2.81% |
3.09% |
3.26% |
3.10% |
3.01% |
|
Graham Net Nets
|
(0.17) |
(0.22) |
(0.20) |
(0.13) |
(0.11) |
(0.11) |
(0.15) |
(0.10) |
(0.08) |
(0.07) |
|
Graham Number
|
0.00 |
0.00 |
22.95 |
27.25 |
44.75 |
64.64 |
49.54 |
61.15 |
72.23 |
85.17 |
|
Earnings Yield
|
1.41% |
3.58% |
4.88% |
3.17% |
3.26% |
3.04% |
2.70% |
2.29% |
2.39% |
2.69% |
|
Free Cash Flow Yield
|
6.22% |
2.38% |
5.11% |
3.57% |
3.75% |
2.56% |
2.34% |
2.69% |
2.93% |
2.81% |
|
Revenue per Share
|
18.70 |
22.00 |
23.19 |
25.51 |
28.63 |
33.36 |
29.73 |
32.29 |
38.99 |
43.09 |
|
Operating CF per Share
|
6.53 |
3.95 |
7.63 |
8.85 |
11.44 |
10.76 |
8.02 |
11.74 |
15.61 |
16.20 |
|
Capex per Share
|
(0.60) |
(0.48) |
(0.47) |
(0.36) |
(0.55) |
(0.75) |
(1.54) |
(1.48) |
(1.74) |
(1.82) |
|
Free Cash Flow per Share
|
5.94 |
3.47 |
7.15 |
8.48 |
10.89 |
10.01 |
6.48 |
10.26 |
13.87 |
14.38 |
|
Cash per Share
|
11.55 |
6.19 |
9.49 |
10.20 |
14.37 |
10.20 |
10.11 |
11.97 |
16.36 |
13.67 |
|
Shareholders Equity per Share
|
(5.33) |
(0.60) |
3.42 |
4.39 |
9.40 |
15.64 |
14.62 |
18.97 |
20.50 |
23.48 |
|
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
|
(5.33) |
(0.60) |
3.42 |
4.39 |
9.40 |
15.64 |
14.62 |
18.97 |
20.50 |
23.48 |
|
Free Cash Flow
|
1,144.00 |
664.00 |
1,370.00 |
1,606.00 |
2,043.00 |
1,866.00 |
1,191.00 |
1,880.00 |
2,521.00 |
2,575.00 |
|
Working Capital
|
824.90 |
517.30 |
1,288.00 |
1,767.00 |
2,287.00 |
1,515.00 |
1,719.00 |
1,841.00 |
1,693.00 |
2,205.00 |
|
Capital Expenditures
|
(115.20) |
(91.00) |
(91.00) |
(69.00) |
(103.00) |
(139.00) |
(283.00) |
(271.00) |
(317.00) |
(326.00) |
|
Net Current Asset Value
|
(3,101.50) |
(6,128.50) |
(5,483.00) |
(5,755.00) |
(6,137.00) |
(7,753.00) |
(7,566.00) |
(6,805.00) |
(6,488.00) |
(6,439.00) |
|
EV/EBIT
|
30.01 |
17.66 |
16.43 |
24.37 |
24.40 |
27.57 |
29.99 |
35.03 |
31.48 |
28.87 |
|
Capex to Sales
|
0.03 |
0.02 |
0.02 |
0.01 |
0.02 |
0.02 |
0.05 |
0.05 |
0.04 |
0.04 |
|
Net Profit Margin
|
7.40% |
23.81% |
29.48% |
29.45% |
33.10% |
35.61% |
25.13% |
27.16% |
29.03% |
31.86% |
|
Price to Operating Income
|
28.26 |
15.34 |
14.36 |
22.49 |
22.80 |
25.60 |
27.00 |
32.73 |
29.93 |
27.30 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.39 |
0.49 |
0.60 |
0.68 |
0.79 |
0.74 |
0.66 |
0.62 |
0.66 |
0.66 |
|
Cash ROIC
|
20.46% |
6.64% |
14.00% |
16.40% |
17.02% |
13.44% |
8.07% |
12.22% |
15.44% |
15.97% |
|
Accounts Receivable Turnover
|
4.27 |
4.13 |
3.65 |
3.57 |
3.77 |
3.95 |
3.24 |
3.57 |
4.10 |
4.04 |
|
Accounts Payable Turnover
|
1.01 |
1.11 |
1.72 |
1.89 |
1.63 |
1.50 |
1.50 |
1.62 |
1.61 |
1.49 |
|
Inventory Turnover
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Days of Payables
|
517.04 |
225.21 |
203.88 |
203.42 |
257.11 |
254.63 |
228.78 |
232.80 |
252.22 |
241.24 |
|
Days of Inventory on Hand
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Receivables
|
844.70 |
1,017.30 |
1,217.10 |
1,353.00 |
1,424.50 |
1,575.00 |
1,686.00 |
1,655.50 |
1,730.00 |
1,912.50 |
|
Average Payables
|
1,005.45 |
1,097.30 |
723.15 |
734.50 |
906.00 |
1,090.50 |
1,076.50 |
1,043.50 |
1,210.00 |
1,324.00 |
|
Average Assets
|
5,215.15 |
6,960.75 |
9,060.10 |
9,895.50 |
11,337.00 |
13,544.50 |
14,514.50 |
14,485.50 |
15,063.50 |
15,667.50 |
|
Average Common Equity
|
(680.15) |
(571.10) |
270.55 |
743.50 |
1,297.00 |
2,339.50 |
2,802.50 |
3,082.50 |
3,601.50 |
3,966.00 |