|
P/E ratio
|
20.00 |
50.24 |
16.38 |
16.74 |
16.93 |
28.77 |
33.53 |
30.76 |
37.35 |
41.78 |
|
P/S ratio
|
4.94 |
4.89 |
4.65 |
4.36 |
5.79 |
4.58 |
5.72 |
6.07 |
8.09 |
10.54 |
|
P/FCF ratio
|
15.43 |
14.11 |
14.26 |
14.72 |
17.04 |
38.62 |
33.72 |
27.24 |
0.00 |
0.00 |
|
P/Operating CF
|
41.82 |
41.32 |
41.58 |
47.14 |
48.40 |
48.73 |
50.58 |
52.88 |
75.45 |
48.54 |
|
P/B ratio
|
3.44 |
4.11 |
8.22 |
13.40 |
39.37 |
0.00 |
183.56 |
34.81 |
22.15 |
18.63 |
|
Price to Tangible BV
|
53.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
EV/Sales
|
4.47 |
4.61 |
5.01 |
5.03 |
6.52 |
5.76 |
7.24 |
7.31 |
9.38 |
11.88 |
|
EV/EBITDA
|
10.99 |
11.30 |
12.02 |
11.65 |
14.55 |
17.40 |
18.85 |
18.01 |
22.58 |
26.76 |
|
EV/Operating CF
|
11.95 |
11.79 |
13.59 |
14.96 |
16.60 |
25.62 |
21.08 |
20.73 |
25.87 |
25.02 |
|
EV/FCF
|
13.95 |
13.29 |
15.34 |
16.98 |
19.18 |
48.61 |
42.72 |
32.79 |
(1,367.15) |
(33.78) |
|
Quick Ratio
|
2.95 |
3.79 |
2.31 |
2.83 |
2.15 |
1.43 |
0.74 |
0.59 |
0.61 |
1.01 |
|
Current Ratio
|
3.08 |
3.98 |
2.49 |
3.03 |
2.30 |
1.62 |
0.91 |
0.72 |
0.75 |
1.12 |
|
Net Debt/EBITDA
|
(1.17) |
(0.69) |
0.84 |
1.55 |
1.62 |
3.57 |
3.97 |
3.05 |
3.11 |
3.03 |
|
Debt/Assets
|
35.64% |
40.72% |
47.53% |
59.97% |
57.96% |
65.98% |
64.31% |
54.10% |
50.66% |
46.74% |
|
Debt/Equity
|
0.89 |
1.20 |
2.31 |
5.44 |
12.77 |
(12.50) |
55.54 |
8.25 |
4.07 |
2.84 |
|
Asset Turnover
|
0.31 |
0.29 |
0.32 |
0.35 |
0.33 |
0.35 |
0.41 |
0.38 |
0.37 |
0.31 |
|
Operating CF/Net income
|
1.49 |
4.29 |
1.31 |
1.30 |
1.16 |
1.42 |
2.02 |
1.78 |
1.67 |
1.88 |
|
Capex/Depreciation
|
(0.82) |
(0.62) |
(0.57) |
(0.53) |
(0.73) |
(1.44) |
(1.42) |
(1.12) |
(3.44) |
(5.99) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
18.53% |
7.09% |
32.02% |
57.78% |
147.26% |
7,301.09% |
(403.75%) |
193.92% |
82.38% |
57.50% |
|
ROA
|
7.65% |
2.63% |
8.99% |
9.04% |
11.15% |
5.59% |
6.98% |
7.60% |
8.04% |
7.90% |
|
ROIC
|
22.25% |
23.20% |
23.36% |
22.33% |
26.86% |
15.37% |
10.52% |
12.82% |
11.62% |
9.65% |
|
Return on Tangible Assets
|
16.98% |
5.70% |
32.59% |
24.61% |
35.75% |
30.76% |
56.75% |
83.43% |
35.09% |
16.21% |
|
Average Days of Receivables
|
51.19 |
47.60 |
47.43 |
51.86 |
48.77 |
51.20 |
50.53 |
54.27 |
54.42 |
56.28 |
|
Research and Development Expense of Revenue
|
16.28% |
15.45% |
15.25% |
15.53% |
16.12% |
17.01% |
17.26% |
16.83% |
17.18% |
15.25% |
|
Selling, General and Administrative Expense of Revenue
|
24.49% |
24.67% |
24.74% |
23.74% |
22.08% |
22.06% |
20.84% |
18.55% |
17.86% |
14.77% |
|
Intangible Assets out of Total Assets
|
0.38 |
0.37 |
0.45 |
0.41 |
0.35 |
0.41 |
0.54 |
0.49 |
0.37 |
0.24 |
|
Share Based Compensation of Revenue
|
3.57% |
4.08% |
4.18% |
4.07% |
4.54% |
6.16% |
7.10% |
7.50% |
8.14% |
7.14% |
|
Graham Net Nets
|
(0.03) |
(0.08) |
(0.22) |
(0.30) |
(0.30) |
(0.43) |
(0.39) |
(0.34) |
(0.26) |
(0.24) |
|
Graham Number
|
25.95 |
15.43 |
20.68 |
16.81 |
14.62 |
0.00 |
6.41 |
16.99 |
27.47 |
42.20 |
|
Earnings Yield
|
5.00% |
1.99% |
6.11% |
5.97% |
5.91% |
3.48% |
2.98% |
3.25% |
2.68% |
2.39% |
|
Free Cash Flow Yield
|
6.48% |
7.09% |
7.01% |
6.79% |
5.87% |
2.59% |
2.97% |
3.67% |
(0.08%) |
(3.34%) |
|
Revenue per Share
|
9.18 |
9.56 |
10.87 |
12.17 |
13.75 |
15.72 |
18.53 |
19.30 |
20.58 |
23.55 |
|
Operating CF per Share
|
3.43 |
3.73 |
4.00 |
4.09 |
5.39 |
3.53 |
6.37 |
6.81 |
7.47 |
11.18 |
|
Capex per Share
|
(0.49) |
(0.42) |
(0.46) |
(0.49) |
(0.72) |
(1.67) |
(3.23) |
(2.50) |
(7.61) |
(19.46) |
|
Free Cash Flow per Share
|
2.94 |
3.31 |
3.55 |
3.60 |
4.67 |
1.86 |
3.14 |
4.30 |
(0.14) |
(8.28) |
|
Cash per Share
|
16.06 |
16.32 |
10.41 |
13.41 |
15.81 |
8.11 |
3.78 |
3.89 |
4.02 |
11.15 |
|
Shareholders Equity per Share
|
13.18 |
11.37 |
6.15 |
3.96 |
2.02 |
(2.14) |
0.58 |
3.37 |
7.52 |
15.05 |
|
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
|
13.18 |
11.37 |
6.15 |
3.96 |
2.02 |
(2.14) |
0.58 |
3.37 |
7.52 |
15.05 |
|
Free Cash Flow
|
12,105.00 |
13,650.00 |
12,891.00 |
11,575.00 |
13,752.00 |
5,028.00 |
8,470.00 |
11,807.00 |
(394.00) |
(23,686.00) |
|
Working Capital
|
50,337.00 |
57,035.00 |
27,756.00 |
34,940.00 |
31,403.00 |
12,122.00 |
(2,086.00) |
(8,990.00) |
(8,064.00) |
4,803.00 |
|
Capital Expenditures
|
(2,021.00) |
(1,736.00) |
(1,660.00) |
(1,564.00) |
(2,135.00) |
(4,511.00) |
(8,695.00) |
(6,866.00) |
(21,215.00) |
(55,663.00) |
|
Net Current Asset Value
|
(6,230.00) |
(14,819.00) |
(39,960.00) |
(50,581.00) |
(69,588.00) |
(83,432.00) |
(111,824.00) |
(109,183.00) |
(122,813.00) |
(172,136.00) |
|
EV/EBIT
|
13.07 |
13.68 |
14.61 |
14.14 |
17.34 |
22.37 |
27.64 |
25.22 |
30.47 |
38.83 |
|
Capex to Sales
|
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
0.11 |
0.17 |
0.13 |
0.37 |
0.83 |
|
Net Profit Margin
|
25.01% |
9.11% |
28.05% |
25.94% |
33.96% |
15.83% |
17.02% |
19.76% |
21.68% |
25.21% |
|
Price to Operating Income
|
14.46 |
14.52 |
13.59 |
12.26 |
15.40 |
17.77 |
21.81 |
20.95 |
26.28 |
34.44 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.46 |
0.47 |
0.47 |
0.48 |
0.41 |
0.32 |
0.36 |
0.29 |
0.14 |
0.09 |
|
Cash ROIC
|
5.23% |
5.57% |
7.42% |
5.52% |
6.88% |
(0.20%) |
0.10% |
(2.98%) |
(19.33%) |
(34.46%) |
|
Accounts Receivable Turnover
|
7.07 |
7.55 |
7.69 |
7.31 |
7.39 |
7.47 |
7.76 |
7.16 |
6.99 |
7.11 |
|
Accounts Payable Turnover
|
13.51 |
14.29 |
14.42 |
13.05 |
11.37 |
8.61 |
10.76 |
8.50 |
4.53 |
2.86 |
|
Inventory Turnover
|
29.11 |
23.09 |
22.27 |
29.90 |
44.50 |
38.93 |
44.33 |
0.00 |
0.00 |
0.00 |
|
Average Days of Payables
|
29.34 |
23.96 |
26.48 |
29.29 |
34.62 |
54.15 |
32.40 |
56.81 |
110.25 |
174.04 |
|
Days of Inventory on Hand
|
14.69 |
18.02 |
14.61 |
9.70 |
6.60 |
12.91 |
8.02 |
0.00 |
0.00 |
0.00 |
|
Average Receivables
|
5,342.50 |
5,218.00 |
5,135.00 |
5,342.50 |
5,480.00 |
5,681.00 |
6,434.00 |
7,394.50 |
8,216.00 |
9,471.50 |
|
Average Payables
|
551.50 |
564.00 |
554.50 |
608.50 |
691.00 |
1,031.00 |
1,260.50 |
1,780.50 |
3,735.00 |
8,045.00 |
|
Average Inventory
|
256.00 |
349.00 |
359.00 |
265.50 |
176.50 |
228.00 |
306.00 |
— |
— |
— |
|
Average Assets
|
123,585.50 |
136,421.00 |
123,280.00 |
112,073.50 |
123,272.50 |
120,202.00 |
121,840.50 |
137,680.00 |
154,668.50 |
215,060.00 |
|
Average Common Equity
|
51,018.00 |
50,559.50 |
34,618.00 |
17,540.00 |
9,334.50 |
92.00 |
(2,106.00) |
5,397.50 |
15,104.00 |
29,535.50 |