|
P/E ratio
|
26.06 |
19.55 |
15.01 |
4.13 |
8.17 |
15.97 |
13.51 |
5.92 |
19.77 |
21.39 |
|
P/S ratio
|
0.89 |
0.73 |
0.62 |
0.28 |
0.45 |
0.62 |
0.52 |
0.31 |
1.04 |
0.95 |
|
P/FCF ratio
|
16.71 |
12.48 |
6.33 |
3.97 |
9.80 |
12.11 |
7.15 |
4.13 |
21.57 |
14.17 |
|
P/Operating CF
|
26.92 |
26.36 |
18.70 |
7.42 |
17.55 |
32.78 |
17.17 |
9.79 |
25.30 |
25.49 |
|
P/B ratio
|
2.97 |
2.40 |
2.05 |
1.41 |
2.39 |
2.78 |
2.43 |
1.74 |
4.58 |
6.27 |
|
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
|
1.21 |
1.07 |
0.91 |
0.53 |
0.74 |
0.94 |
0.75 |
0.59 |
1.25 |
1.17 |
|
EV/EBITDA
|
10.65 |
9.33 |
7.75 |
4.14 |
6.46 |
9.17 |
7.78 |
5.57 |
13.17 |
12.40 |
|
EV/Operating CF
|
14.53 |
12.21 |
7.74 |
6.34 |
11.90 |
14.53 |
9.07 |
6.67 |
20.49 |
14.71 |
|
EV/FCF
|
22.70 |
18.41 |
9.32 |
7.69 |
16.01 |
18.14 |
10.31 |
7.76 |
26.04 |
17.42 |
|
Quick Ratio
|
0.61 |
0.60 |
0.57 |
0.53 |
0.68 |
0.78 |
1.21 |
0.57 |
0.59 |
0.52 |
|
Current Ratio
|
2.51 |
2.33 |
2.38 |
2.48 |
2.25 |
2.32 |
2.76 |
2.44 |
2.01 |
2.01 |
|
Net Debt/EBITDA
|
2.81 |
3.00 |
2.49 |
2.00 |
2.51 |
3.05 |
2.39 |
2.61 |
2.26 |
2.31 |
|
Debt/Assets
|
41.91% |
43.63% |
40.03% |
46.13% |
48.53% |
46.67% |
45.91% |
51.21% |
40.83% |
50.95% |
|
Debt/Equity
|
1.09 |
1.17 |
0.98 |
1.34 |
1.68 |
1.46 |
1.36 |
1.54 |
0.95 |
1.47 |
|
Asset Turnover
|
1.30 |
1.33 |
1.30 |
1.80 |
1.85 |
1.54 |
1.73 |
2.16 |
2.33 |
2.67 |
|
Operating CF/Net income
|
2.44 |
2.36 |
2.86 |
1.25 |
1.12 |
1.65 |
2.15 |
1.67 |
1.17 |
1.75 |
|
Capex/Depreciation
|
(0.49) |
(0.60) |
(0.41) |
(0.54) |
(0.57) |
(0.40) |
(0.33) |
(0.46) |
(0.63) |
(0.62) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
11.68% |
12.73% |
14.29% |
38.10% |
33.90% |
18.37% |
19.77% |
30.75% |
30.83% |
35.39% |
|
ROA
|
4.43% |
4.96% |
5.35% |
12.08% |
10.21% |
6.02% |
6.63% |
11.42% |
12.23% |
12.13% |
|
ROIC
|
7.05% |
6.68% |
7.90% |
13.99% |
11.38% |
8.13% |
9.34% |
10.80% |
10.56% |
12.57% |
|
Return on Tangible Assets
|
14.47% |
16.21% |
18.33% |
36.74% |
26.13% |
17.58% |
17.54% |
29.62% |
33.48% |
32.28% |
|
Average Days of Receivables
|
17.13 |
17.51 |
17.24 |
12.93 |
15.43 |
19.45 |
13.67 |
13.31 |
17.36 |
11.49 |
|
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
|
9.15% |
8.77% |
8.63% |
6.71% |
6.22% |
5.89% |
5.75% |
5.67% |
5.55% |
5.09% |
|
Intangible Assets out of Total Assets
|
0.51 |
0.53 |
0.50 |
0.49 |
0.45 |
0.49 |
0.46 |
0.54 |
0.54 |
0.51 |
|
Share Based Compensation of Revenue
|
0.48% |
0.45% |
0.56% |
0.45% |
0.56% |
0.64% |
0.66% |
0.62% |
0.64% |
0.53% |
|
Graham Net Nets
|
(0.29) |
(0.40) |
(0.36) |
(0.68) |
(0.49) |
(0.43) |
(0.38) |
(0.62) |
(0.13) |
(0.15) |
|
Graham Number
|
58.41 |
57.56 |
56.84 |
79.78 |
57.67 |
32.46 |
28.94 |
29.19 |
23.27 |
14.10 |
|
Earnings Yield
|
3.84% |
5.12% |
6.66% |
24.20% |
12.23% |
6.26% |
7.40% |
16.89% |
5.06% |
4.67% |
|
Free Cash Flow Yield
|
5.98% |
8.01% |
15.79% |
25.16% |
10.20% |
8.26% |
13.99% |
24.21% |
4.64% |
7.05% |
|
Revenue per Share
|
121.61 |
114.09 |
107.44 |
147.00 |
119.36 |
72.94 |
67.58 |
62.88 |
45.01 |
36.18 |
|
Operating CF per Share
|
10.14 |
10.04 |
12.66 |
12.40 |
7.38 |
4.70 |
5.56 |
5.56 |
2.75 |
2.88 |
|
Capex per Share
|
(2.61) |
(3.10) |
(1.88) |
(2.19) |
(1.89) |
(0.94) |
(0.67) |
(0.78) |
(0.59) |
(0.45) |
|
Free Cash Flow per Share
|
7.53 |
6.93 |
10.78 |
10.21 |
5.49 |
3.76 |
4.89 |
4.78 |
2.16 |
2.43 |
|
Cash per Share
|
0.81 |
1.03 |
0.35 |
0.69 |
3.60 |
1.31 |
4.03 |
0.19 |
0.08 |
0.19 |
|
Shareholders Equity per Share
|
36.45 |
34.65 |
32.39 |
28.76 |
22.47 |
16.41 |
14.38 |
11.36 |
10.20 |
5.49 |
|
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
|
36.45 |
34.65 |
32.39 |
28.76 |
22.47 |
16.41 |
14.38 |
11.36 |
10.20 |
5.49 |
|
Free Cash Flow
|
244.67 |
225.74 |
347.99 |
339.17 |
187.52 |
128.26 |
169.15 |
171.99 |
78.62 |
82.02 |
|
Working Capital
|
524.63 |
469.00 |
426.14 |
542.66 |
541.30 |
300.67 |
329.90 |
227.41 |
137.53 |
86.68 |
|
Capital Expenditures
|
(84.75) |
(101.10) |
(60.69) |
(72.57) |
(64.61) |
(31.89) |
(23.26) |
(28.02) |
(21.29) |
(15.13) |
|
Net Current Asset Value
|
(1,018.75) |
(1,069.97) |
(782.48) |
(917.40) |
(909.10) |
(665.93) |
(456.68) |
(437.31) |
(222.01) |
(176.73) |
|
EV/EBIT
|
17.34 |
15.46 |
12.15 |
5.26 |
8.53 |
13.42 |
11.30 |
7.48 |
16.79 |
15.73 |
|
Capex to Sales
|
0.02 |
0.03 |
0.02 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
|
Net Profit Margin
|
3.42% |
3.72% |
4.12% |
6.72% |
5.52% |
3.90% |
3.83% |
5.30% |
5.24% |
4.55% |
|
Price to Operating Income
|
12.76 |
10.49 |
8.25 |
2.72 |
5.23 |
8.96 |
7.83 |
3.98 |
13.91 |
12.80 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.42 |
0.44 |
0.42 |
0.38 |
0.35 |
0.32 |
0.39 |
0.34 |
0.28 |
0.29 |
|
Cash ROIC
|
(3.16%) |
(2.34%) |
2.64% |
2.70% |
(3.09%) |
(6.42%) |
0.88% |
2.19% |
(2.56%) |
2.51% |
|
Accounts Receivable Turnover
|
21.73 |
21.73 |
20.60 |
28.28 |
26.75 |
22.60 |
27.49 |
28.24 |
28.14 |
31.87 |
|
Accounts Payable Turnover
|
15.97 |
17.54 |
18.95 |
22.06 |
21.19 |
20.08 |
20.58 |
21.24 |
20.74 |
27.01 |
|
Inventory Turnover
|
5.30 |
5.42 |
4.56 |
5.96 |
7.07 |
7.16 |
7.27 |
8.24 |
9.19 |
9.73 |
|
Average Days of Payables
|
23.12 |
23.82 |
19.10 |
13.65 |
22.67 |
19.04 |
18.34 |
17.74 |
22.63 |
16.74 |
|
Days of Inventory on Hand
|
71.52 |
69.91 |
69.33 |
63.78 |
68.43 |
56.31 |
48.41 |
53.92 |
47.15 |
42.97 |
|
Average Receivables
|
181.81 |
171.02 |
168.36 |
172.64 |
152.45 |
110.02 |
85.02 |
80.14 |
58.12 |
38.33 |
|
Average Payables
|
190.18 |
164.22 |
141.72 |
173.22 |
154.66 |
101.00 |
93.01 |
86.96 |
65.43 |
37.75 |
|
Average Inventory
|
573.44 |
530.88 |
588.99 |
641.10 |
463.58 |
283.34 |
263.38 |
224.08 |
147.64 |
104.75 |
|
Average Assets
|
3,048.56 |
2,791.70 |
2,672.46 |
2,716.60 |
2,202.08 |
1,612.21 |
1,351.11 |
1,048.94 |
700.80 |
458.27 |
|
Average Common Equity
|
1,156.33 |
1,086.85 |
1,000.25 |
861.36 |
663.50 |
528.46 |
453.12 |
389.72 |
278.07 |
157.02 |