|
P/E ratio
|
28.00 |
34.10 |
24.47 |
33.19 |
19.65 |
24.65 |
23.68 |
36.19 |
26.84 |
30.86 |
|
P/S ratio
|
2.55 |
3.01 |
2.11 |
1.87 |
1.76 |
3.30 |
2.38 |
3.94 |
3.16 |
2.06 |
|
P/FCF ratio
|
34.61 |
63.74 |
34.03 |
54.27 |
234.01 |
18.04 |
47.08 |
93.64 |
44.39 |
36.28 |
|
P/Operating CF
|
37.01 |
46.29 |
30.92 |
30.19 |
72.97 |
47.63 |
36.82 |
61.78 |
45.11 |
29.21 |
|
P/B ratio
|
3.57 |
4.03 |
2.94 |
2.51 |
2.40 |
4.47 |
3.17 |
5.19 |
4.28 |
2.82 |
|
Price to Tangible BV
|
5.57 |
6.71 |
5.33 |
4.98 |
5.05 |
9.05 |
8.74 |
18.42 |
28.65 |
0.00 |
|
EV/Sales
|
2.44 |
2.82 |
1.94 |
1.73 |
1.62 |
3.05 |
2.32 |
3.90 |
3.17 |
2.17 |
|
EV/EBITDA
|
18.28 |
21.85 |
15.55 |
19.72 |
12.38 |
18.40 |
17.21 |
27.36 |
22.99 |
17.01 |
|
EV/Operating CF
|
21.76 |
28.19 |
16.07 |
27.57 |
63.15 |
15.29 |
30.98 |
38.39 |
35.63 |
28.82 |
|
EV/FCF
|
33.10 |
59.76 |
31.34 |
50.00 |
215.38 |
16.70 |
45.83 |
92.66 |
44.52 |
38.16 |
|
Quick Ratio
|
0.75 |
1.42 |
1.13 |
1.05 |
0.94 |
1.58 |
0.52 |
0.35 |
0.30 |
0.94 |
|
Current Ratio
|
2.41 |
3.27 |
2.76 |
2.91 |
2.76 |
2.85 |
2.44 |
2.37 |
2.22 |
2.98 |
|
Net Debt/EBITDA
|
(0.84) |
(1.45) |
(1.34) |
(1.69) |
(1.07) |
(1.49) |
(0.47) |
(0.29) |
0.07 |
0.84 |
|
Debt/Assets
|
0.05% |
0.06% |
0.07% |
0.06% |
0.05% |
0.05% |
0.05% |
0.06% |
4.72% |
18.67% |
|
Debt/Equity
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.30 |
|
Asset Turnover
|
0.96 |
0.94 |
0.97 |
0.91 |
0.88 |
1.00 |
1.02 |
1.13 |
1.04 |
0.90 |
|
Operating CF/Net income
|
1.23 |
1.14 |
1.40 |
1.11 |
0.29 |
1.49 |
0.75 |
0.93 |
0.75 |
1.12 |
|
Capex/Depreciation
|
(1.84) |
(2.73) |
(3.52) |
(1.77) |
(1.27) |
(1.34) |
(1.91) |
(4.98) |
(1.48) |
(1.44) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
13.43% |
12.47% |
12.64% |
7.76% |
12.01% |
20.28% |
14.10% |
15.53% |
17.63% |
9.85% |
|
ROA
|
8.72% |
8.23% |
8.36% |
5.12% |
7.92% |
13.48% |
10.24% |
12.29% |
12.28% |
6.03% |
|
ROIC
|
11.68% |
12.30% |
12.31% |
7.49% |
12.27% |
19.52% |
11.08% |
11.36% |
10.52% |
8.56% |
|
Return on Tangible Assets
|
25.44% |
19.50% |
21.97% |
15.32% |
25.78% |
36.57% |
36.38% |
41.34% |
57.52% |
23.50% |
|
Average Days of Receivables
|
0.52 |
0.38 |
0.39 |
0.47 |
0.29 |
0.13 |
0.74 |
0.17 |
0.43 |
0.12 |
|
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
|
26.76% |
26.96% |
26.76% |
26.85% |
25.53% |
23.16% |
25.28% |
25.20% |
25.83% |
27.28% |
|
Intangible Assets out of Total Assets
|
0.23 |
0.26 |
0.29 |
0.33 |
0.34 |
0.34 |
0.42 |
0.58 |
0.65 |
0.65 |
|
Share Based Compensation of Revenue
|
0.49% |
0.86% |
0.58% |
0.54% |
0.46% |
0.36% |
0.52% |
0.59% |
0.69% |
0.75% |
|
Graham Net Nets
|
(0.02) |
0.02 |
0.02 |
0.02 |
0.01 |
0.02 |
(0.03) |
0.03 |
0.02 |
(0.04) |
|
Graham Number
|
52.18 |
45.09 |
40.20 |
28.45 |
33.12 |
41.65 |
29.06 |
27.06 |
24.59 |
15.53 |
|
Earnings Yield
|
3.57% |
2.93% |
4.09% |
3.01% |
5.09% |
4.06% |
4.22% |
2.76% |
3.73% |
3.24% |
|
Free Cash Flow Yield
|
2.89% |
1.57% |
2.94% |
1.84% |
0.43% |
5.54% |
2.12% |
1.07% |
2.25% |
2.76% |
|
Revenue per Share
|
43.20 |
37.04 |
34.06 |
29.23 |
27.20 |
27.94 |
22.28 |
19.84 |
17.55 |
14.80 |
|
Operating CF per Share
|
4.84 |
3.71 |
4.12 |
1.83 |
0.70 |
5.58 |
1.67 |
2.02 |
1.56 |
1.12 |
|
Capex per Share
|
(1.66) |
(1.96) |
(2.01) |
(0.82) |
(0.49) |
(0.47) |
(0.54) |
(1.18) |
(0.31) |
(0.27) |
|
Free Cash Flow per Share
|
3.18 |
1.75 |
2.11 |
1.01 |
0.20 |
5.11 |
1.13 |
0.83 |
1.25 |
0.84 |
|
Cash per Share
|
4.83 |
6.99 |
5.72 |
4.33 |
3.83 |
6.91 |
1.42 |
0.83 |
0.64 |
1.64 |
|
Shareholders Equity per Share
|
30.79 |
27.64 |
24.43 |
21.79 |
19.98 |
20.62 |
16.75 |
15.07 |
12.98 |
10.83 |
|
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
|
30.79 |
27.64 |
24.43 |
21.79 |
19.98 |
20.62 |
16.75 |
15.07 |
12.98 |
10.83 |
|
Free Cash Flow
|
194.96 |
107.30 |
130.50 |
63.06 |
13.20 |
330.81 |
71.22 |
52.23 |
76.78 |
50.67 |
|
Working Capital
|
563.62 |
689.45 |
555.88 |
495.01 |
463.56 |
524.97 |
255.85 |
207.50 |
166.95 |
208.01 |
|
Capital Expenditures
|
(101.58) |
(120.15) |
(123.99) |
(51.29) |
(31.83) |
(30.45) |
(34.12) |
(73.85) |
(19.16) |
(16.42) |
|
Net Current Asset Value
|
(102.81) |
127.96 |
85.07 |
72.27 |
42.37 |
137.79 |
(103.82) |
142.15 |
61.94 |
(75.28) |
|
EV/EBIT
|
21.68 |
25.70 |
17.95 |
24.08 |
13.90 |
19.90 |
18.99 |
29.86 |
25.18 |
18.92 |
|
Capex to Sales
|
0.04 |
0.05 |
0.06 |
0.03 |
0.02 |
0.02 |
0.02 |
0.06 |
0.02 |
0.02 |
|
Net Profit Margin
|
9.08% |
8.79% |
8.63% |
5.63% |
8.98% |
13.42% |
10.02% |
10.88% |
11.85% |
6.71% |
|
Price to Operating Income
|
22.67 |
27.41 |
19.50 |
26.14 |
15.10 |
21.51 |
19.51 |
30.18 |
25.11 |
17.98 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.14 |
0.13 |
0.13 |
0.16 |
0.17 |
0.16 |
0.14 |
0.12 |
0.24 |
0.25 |
|
Cash ROIC
|
(3.92%) |
(5.06%) |
(0.84%) |
(3.77%) |
(6.65%) |
12.48% |
(2.33%) |
0.71% |
4.64% |
2.20% |
|
Accounts Receivable Turnover
|
860.55 |
993.10 |
914.80 |
975.45 |
1,759.15 |
1,045.26 |
825.92 |
1,348.59 |
1,370.27 |
3,678.99 |
|
Accounts Payable Turnover
|
10.52 |
10.51 |
11.64 |
11.90 |
9.58 |
12.03 |
12.12 |
9.81 |
10.35 |
10.34 |
|
Inventory Turnover
|
2.62 |
2.56 |
2.60 |
2.50 |
2.61 |
3.15 |
2.70 |
2.70 |
2.77 |
2.64 |
|
Average Days of Payables
|
39.21 |
35.04 |
36.81 |
28.12 |
36.30 |
39.42 |
27.07 |
38.00 |
41.97 |
34.75 |
|
Days of Inventory on Hand
|
150.58 |
148.59 |
145.33 |
146.68 |
159.15 |
118.94 |
143.49 |
145.47 |
144.32 |
144.72 |
|
Average Receivables
|
3.08 |
2.29 |
2.30 |
1.87 |
1.00 |
1.73 |
1.71 |
0.92 |
0.79 |
0.24 |
|
Average Payables
|
149.81 |
129.19 |
109.15 |
98.40 |
111.91 |
90.22 |
70.33 |
75.82 |
62.33 |
51.26 |
|
Average Inventory
|
601.40 |
529.17 |
488.16 |
468.92 |
410.51 |
344.44 |
315.79 |
275.80 |
232.65 |
200.36 |
|
Average Assets
|
2,758.05 |
2,427.87 |
2,169.35 |
2,008.13 |
1,989.01 |
1,801.05 |
1,377.63 |
1,098.60 |
1,038.79 |
991.60 |
|
Average Common Equity
|
1,791.69 |
1,601.77 |
1,435.15 |
1,324.89 |
1,311.30 |
1,196.88 |
1,000.77 |
869.56 |
723.86 |
606.61 |