|
P/E ratio
|
26.51 |
17.05 |
0.00 |
10.06 |
14.53 |
15.66 |
18.63 |
17.49 |
24.23 |
17.81 |
|
P/S ratio
|
3.45 |
2.89 |
2.07 |
2.22 |
2.43 |
2.62 |
2.65 |
2.86 |
3.72 |
2.99 |
|
P/FCF ratio
|
57.70 |
101.72 |
9.83 |
14.34 |
14.57 |
12.52 |
15.49 |
18.30 |
23.95 |
16.99 |
|
P/Operating CF
|
54.35 |
39.11 |
25.65 |
30.16 |
42.89 |
33.57 |
36.40 |
41.52 |
63.29 |
40.75 |
|
P/B ratio
|
18.12 |
18.26 |
10.46 |
3.92 |
5.69 |
6.53 |
8.41 |
9.52 |
10.13 |
8.70 |
|
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
|
3.72 |
3.11 |
2.49 |
2.68 |
2.79 |
3.05 |
3.20 |
3.21 |
4.03 |
3.29 |
|
EV/EBITDA
|
15.62 |
12.36 |
0.00 |
11.29 |
10.62 |
10.82 |
13.26 |
12.09 |
13.81 |
11.64 |
|
EV/Operating CF
|
40.20 |
42.01 |
9.16 |
12.52 |
13.23 |
12.10 |
14.57 |
16.33 |
20.44 |
14.86 |
|
EV/FCF
|
62.18 |
109.33 |
11.80 |
17.32 |
16.70 |
14.57 |
18.74 |
20.52 |
25.94 |
18.68 |
|
Quick Ratio
|
0.99 |
0.97 |
0.61 |
0.88 |
1.04 |
1.23 |
0.79 |
1.14 |
1.18 |
1.14 |
|
Current Ratio
|
1.71 |
1.41 |
1.07 |
1.54 |
1.70 |
1.89 |
1.41 |
1.89 |
1.86 |
1.89 |
|
Net Debt/EBITDA
|
1.12 |
0.86 |
(1.18) |
1.94 |
1.36 |
1.52 |
2.30 |
1.31 |
1.06 |
1.06 |
|
Debt/Assets
|
33.40% |
32.72% |
31.70% |
34.31% |
36.89% |
39.70% |
45.48% |
40.06% |
36.72% |
35.40% |
|
Debt/Equity
|
2.65 |
3.35 |
3.29 |
1.08 |
1.15 |
1.45 |
2.01 |
1.48 |
1.20 |
1.13 |
|
Asset Turnover
|
0.64 |
0.54 |
0.51 |
0.56 |
0.75 |
0.70 |
0.79 |
0.88 |
0.89 |
0.92 |
|
Operating CF/Net income
|
0.71 |
0.44 |
(0.95) |
0.97 |
1.26 |
1.49 |
1.57 |
1.20 |
1.28 |
1.32 |
|
Capex/Depreciation
|
(0.62) |
(0.82) |
(0.75) |
(0.85) |
(0.81) |
(0.72) |
(0.99) |
(0.88) |
(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
|
75.22% |
95.25% |
(71.24%) |
38.66% |
42.22% |
47.27% |
45.23% |
49.83% |
44.23% |
46.31% |
|
ROA
|
8.38% |
9.23% |
(14.42%) |
12.35% |
12.54% |
11.85% |
11.13% |
14.36% |
13.71% |
15.35% |
|
ROIC
|
25.34% |
32.72% |
(44.19%) |
10.18% |
16.62% |
16.77% |
13.79% |
21.21% |
22.42% |
22.74% |
|
Return on Tangible Assets
|
23.39% |
34.73% |
(79.74%) |
40.28% |
37.48% |
33.11% |
34.53% |
35.18% |
31.43% |
36.01% |
|
Average Days of Receivables
|
51.69 |
47.44 |
53.41 |
63.23 |
48.11 |
53.36 |
54.42 |
55.92 |
56.62 |
53.24 |
|
Research and Development Expense of Revenue
|
4.69% |
4.42% |
4.69% |
4.43% |
5.64% |
5.84% |
5.95% |
5.56% |
5.91% |
5.86% |
|
Selling, General and Administrative Expense of Revenue
|
16.02% |
17.18% |
78.01% |
27.64% |
20.36% |
21.53% |
21.87% |
23.20% |
20.93% |
20.96% |
|
Intangible Assets out of Total Assets
|
0.20 |
0.19 |
0.15 |
0.38 |
0.40 |
0.41 |
0.44 |
0.35 |
0.35 |
0.35 |
|
Share Based Compensation of Revenue
|
0.90% |
1.18% |
1.11% |
1.01% |
0.77% |
0.81% |
0.87% |
0.92% |
1.02% |
0.99% |
|
Graham Net Nets
|
(0.19) |
(0.28) |
(0.58) |
(0.29) |
(0.19) |
(0.23) |
(0.25) |
(0.14) |
(0.10) |
(0.12) |
|
Graham Number
|
34.65 |
34.70 |
0.00 |
77.31 |
77.48 |
68.55 |
55.92 |
58.57 |
59.65 |
56.72 |
|
Earnings Yield
|
3.77% |
5.86% |
(13.72%) |
9.94% |
6.88% |
6.38% |
5.37% |
5.72% |
4.13% |
5.62% |
|
Free Cash Flow Yield
|
1.73% |
0.98% |
10.18% |
6.97% |
6.86% |
7.98% |
6.45% |
5.47% |
4.18% |
5.89% |
|
Revenue per Share
|
46.42 |
44.62 |
44.43 |
46.22 |
61.06 |
55.72 |
55.70 |
55.68 |
52.98 |
49.79 |
|
Operating CF per Share
|
4.29 |
3.30 |
12.06 |
9.88 |
12.87 |
14.05 |
12.25 |
10.94 |
10.44 |
11.02 |
|
Capex per Share
|
(1.52) |
(2.03) |
(2.70) |
(2.74) |
(2.68) |
(2.38) |
(2.73) |
(2.23) |
(2.22) |
(2.25) |
|
Free Cash Flow per Share
|
2.77 |
1.27 |
9.36 |
7.14 |
10.19 |
11.67 |
9.52 |
8.71 |
8.23 |
8.76 |
|
Cash per Share
|
11.04 |
14.03 |
10.44 |
6.88 |
8.23 |
8.72 |
4.25 |
5.49 |
6.91 |
4.43 |
|
Shareholders Equity per Share
|
8.83 |
7.07 |
8.79 |
26.10 |
26.11 |
22.39 |
17.55 |
16.73 |
19.45 |
17.10 |
|
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
|
8.83 |
7.07 |
8.79 |
26.10 |
26.11 |
22.39 |
17.55 |
16.73 |
19.45 |
17.10 |
|
Free Cash Flow
|
1,491.00 |
699.00 |
5,184.00 |
4,042.00 |
5,902.00 |
6,740.00 |
5,494.00 |
5,124.00 |
4,916.00 |
5,300.00 |
|
Working Capital
|
6,792.00 |
4,628.00 |
1,082.00 |
5,165.00 |
6,368.00 |
7,034.00 |
3,749.00 |
6,465.00 |
6,590.00 |
5,507.00 |
|
Capital Expenditures
|
(815.00) |
(1,120.00) |
(1,496.00) |
(1,549.00) |
(1,552.00) |
(1,373.00) |
(1,576.00) |
(1,315.00) |
(1,324.00) |
(1,362.00) |
|
Net Current Asset Value
|
(16,599.00) |
(20,090.00) |
(29,333.00) |
(16,997.00) |
(16,552.00) |
(19,431.00) |
(21,562.00) |
(12,943.00) |
(12,088.00) |
(10,837.00) |
|
EV/EBIT
|
20.03 |
15.85 |
0.00 |
16.02 |
13.38 |
13.71 |
16.68 |
14.59 |
16.58 |
14.09 |
|
Capex to Sales
|
0.03 |
0.05 |
0.06 |
0.06 |
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.05 |
|
Net Profit Margin
|
13.03% |
16.98% |
(28.42%) |
22.08% |
16.75% |
16.93% |
14.06% |
16.33% |
15.35% |
16.77% |
|
Price to Operating Income
|
18.59 |
14.75 |
0.00 |
13.27 |
11.67 |
11.79 |
13.79 |
13.01 |
15.30 |
12.81 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.18 |
0.18 |
0.26 |
0.20 |
0.20 |
0.20 |
0.17 |
0.17 |
0.17 |
0.17 |
|
Cash ROIC
|
(20.60%) |
(22.58%) |
(3.78%) |
(10.37%) |
(5.30%) |
(3.56%) |
(6.88%) |
(8.30%) |
(8.84%) |
(7.51%) |
|
Accounts Receivable Turnover
|
7.42 |
7.23 |
6.05 |
5.69 |
7.55 |
6.78 |
6.55 |
6.60 |
6.81 |
7.05 |
|
Accounts Payable Turnover
|
5.59 |
5.32 |
5.03 |
5.13 |
6.77 |
6.93 |
7.63 |
7.92 |
8.58 |
8.66 |
|
Inventory Turnover
|
4.07 |
3.78 |
3.22 |
3.06 |
4.08 |
3.97 |
4.03 |
3.97 |
4.33 |
4.38 |
|
Average Days of Payables
|
65.79 |
67.20 |
67.63 |
73.29 |
58.14 |
56.29 |
47.46 |
49.58 |
44.22 |
43.41 |
|
Days of Inventory on Hand
|
89.14 |
93.43 |
96.08 |
123.69 |
96.81 |
93.18 |
88.06 |
95.53 |
91.71 |
81.73 |
|
Average Receivables
|
3,363.50 |
3,397.50 |
4,066.50 |
4,596.00 |
4,682.50 |
4,748.00 |
4,905.50 |
4,965.50 |
4,651.50 |
4,273.00 |
|
Average Payables
|
2,681.00 |
2,718.00 |
2,979.50 |
3,088.50 |
2,777.50 |
2,394.50 |
2,247.00 |
2,105.50 |
1,871.50 |
1,746.00 |
|
Average Inventory
|
3,679.50 |
3,821.00 |
4,658.00 |
5,178.50 |
4,612.00 |
4,186.50 |
4,250.00 |
4,200.00 |
3,709.50 |
3,451.50 |
|
Average Assets
|
38,800.50 |
45,224.00 |
48,517.50 |
46,763.50 |
47,208.00 |
46,001.50 |
40,579.50 |
37,243.50 |
35,446.50 |
32,894.50 |
|
Average Common Equity
|
4,320.50 |
4,381.00 |
9,819.00 |
14,943.50 |
14,024.00 |
11,528.50 |
9,987.00 |
10,735.00 |
10,982.50 |
10,905.50 |