|
P/E ratio
|
28.86 |
18.55 |
18.39 |
25.43 |
32.19 |
28.50 |
29.09 |
27.38 |
25.09 |
14.70 |
|
P/S ratio
|
1.77 |
2.05 |
1.62 |
2.09 |
2.47 |
2.44 |
1.92 |
2.14 |
1.76 |
1.46 |
|
P/FCF ratio
|
26.05 |
25.02 |
23.61 |
18.97 |
18.70 |
33.10 |
62.78 |
18.34 |
39.95 |
19.94 |
|
P/Operating CF
|
44.00 |
56.38 |
31.17 |
39.09 |
35.35 |
89.85 |
51.02 |
38.71 |
80.72 |
26.14 |
|
P/B ratio
|
5.15 |
5.33 |
5.27 |
5.85 |
5.87 |
6.39 |
4.46 |
4.33 |
4.01 |
2.86 |
|
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
|
1.95 |
2.23 |
1.89 |
2.34 |
2.75 |
2.77 |
2.28 |
2.42 |
2.04 |
1.78 |
|
EV/EBITDA
|
11.58 |
12.97 |
12.64 |
15.52 |
17.96 |
20.24 |
16.68 |
14.32 |
12.72 |
10.51 |
|
EV/Operating CF
|
20.62 |
20.97 |
19.76 |
17.02 |
17.83 |
29.76 |
36.98 |
16.28 |
22.81 |
14.57 |
|
EV/FCF
|
28.68 |
27.21 |
27.45 |
21.24 |
20.80 |
37.55 |
74.65 |
20.71 |
46.33 |
24.31 |
|
Quick Ratio
|
1.06 |
1.13 |
0.87 |
0.92 |
0.96 |
0.89 |
0.94 |
0.91 |
0.87 |
1.13 |
|
Current Ratio
|
1.55 |
1.66 |
1.36 |
1.41 |
1.41 |
1.42 |
1.52 |
1.47 |
1.31 |
1.62 |
|
Net Debt/EBITDA
|
1.06 |
1.05 |
1.77 |
1.66 |
1.81 |
2.40 |
2.65 |
1.64 |
1.75 |
1.89 |
|
Debt/Assets
|
28.00% |
25.07% |
31.32% |
28.53% |
29.40% |
30.82% |
32.86% |
27.97% |
29.92% |
33.07% |
|
Debt/Equity
|
0.90 |
0.73 |
1.06 |
0.94 |
0.99 |
1.03 |
1.02 |
0.75 |
0.84 |
0.90 |
|
Asset Turnover
|
0.87 |
0.91 |
0.94 |
0.90 |
0.74 |
0.82 |
0.74 |
0.77 |
0.77 |
0.76 |
|
Operating CF/Net income
|
1.55 |
0.98 |
1.09 |
1.67 |
2.01 |
1.09 |
0.94 |
1.90 |
1.27 |
1.23 |
|
Capex/Depreciation
|
(0.86) |
(0.78) |
(0.83) |
(0.81) |
(0.60) |
(0.58) |
(0.97) |
(1.00) |
(1.47) |
(1.47) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
17.49% |
30.11% |
25.78% |
24.53% |
18.88% |
23.54% |
15.64% |
17.24% |
14.89% |
20.93% |
|
ROA
|
5.32% |
9.87% |
8.24% |
7.37% |
5.68% |
7.04% |
4.87% |
5.99% |
5.43% |
7.59% |
|
ROIC
|
16.45% |
15.57% |
12.78% |
12.05% |
10.41% |
9.10% |
8.25% |
11.13% |
11.24% |
10.25% |
|
Return on Tangible Assets
|
17.71% |
29.49% |
30.53% |
26.02% |
20.79% |
26.40% |
17.75% |
21.80% |
22.29% |
22.31% |
|
Average Days of Receivables
|
67.88 |
71.85 |
67.54 |
66.42 |
71.92 |
68.47 |
77.21 |
67.58 |
68.76 |
76.70 |
|
Research and Development Expense of Revenue
|
3.17% |
3.06% |
2.87% |
2.85% |
2.74% |
2.61% |
2.78% |
2.61% |
2.67% |
2.66% |
|
Selling, General and Administrative Expense of Revenue
|
24.91% |
24.10% |
23.24% |
23.80% |
24.50% |
22.50% |
19.45% |
20.94% |
21.40% |
21.66% |
|
Intangible Assets out of Total Assets
|
0.35 |
0.36 |
0.38 |
0.37 |
0.38 |
0.42 |
0.41 |
0.39 |
0.39 |
0.37 |
|
Share Based Compensation of Revenue
|
0.32% |
0.24% |
0.24% |
0.26% |
0.32% |
0.34% |
0.22% |
0.34% |
0.27% |
0.29% |
|
Graham Net Nets
|
(0.17) |
(0.15) |
(0.21) |
(0.19) |
(0.20) |
(0.20) |
(0.23) |
(0.18) |
(0.21) |
(0.26) |
|
Graham Number
|
37.07 |
56.30 |
49.27 |
51.90 |
49.75 |
60.61 |
52.80 |
64.15 |
56.47 |
74.91 |
|
Earnings Yield
|
3.46% |
5.39% |
5.44% |
3.93% |
3.11% |
3.51% |
3.44% |
3.65% |
3.98% |
6.80% |
|
Free Cash Flow Yield
|
3.84% |
4.00% |
4.24% |
5.27% |
5.35% |
3.02% |
1.59% |
5.45% |
2.50% |
5.02% |
|
Revenue per Share
|
53.73 |
57.59 |
63.03 |
63.93 |
58.42 |
70.72 |
66.13 |
68.82 |
67.77 |
70.15 |
|
Operating CF per Share
|
5.09 |
6.12 |
6.01 |
8.78 |
8.99 |
6.57 |
4.08 |
10.22 |
6.07 |
8.58 |
|
Capex per Share
|
(1.43) |
(1.41) |
(1.69) |
(1.74) |
(1.28) |
(1.36) |
(2.06) |
(2.19) |
(3.08) |
(3.44) |
|
Free Cash Flow per Share
|
3.66 |
4.72 |
4.33 |
7.04 |
7.71 |
5.21 |
2.02 |
8.03 |
2.99 |
5.14 |
|
Cash per Share
|
7.01 |
5.82 |
3.95 |
5.37 |
8.12 |
4.51 |
4.89 |
6.64 |
5.81 |
9.81 |
|
Shareholders Equity per Share
|
18.51 |
22.15 |
19.40 |
22.81 |
24.56 |
26.98 |
28.42 |
34.00 |
29.78 |
35.78 |
|
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
|
18.51 |
22.15 |
19.40 |
22.81 |
24.56 |
26.98 |
28.42 |
34.00 |
29.78 |
35.78 |
|
Free Cash Flow
|
971.00 |
1,208.00 |
1,056.00 |
1,667.00 |
1,826.00 |
1,238.00 |
477.00 |
1,895.00 |
699.00 |
1,163.00 |
|
Working Capital
|
2,321.00 |
2,582.00 |
1,588.00 |
1,795.00 |
1,967.00 |
2,008.00 |
2,452.00 |
2,377.00 |
1,543.00 |
3,059.00 |
|
Capital Expenditures
|
(380.00) |
(360.00) |
(411.00) |
(413.00) |
(304.00) |
(324.00) |
(486.00) |
(516.00) |
(721.00) |
(778.00) |
|
Net Current Asset Value
|
(4,282.00) |
(4,389.00) |
(5,322.00) |
(6,135.00) |
(6,943.00) |
(8,166.00) |
(6,862.00) |
(6,193.00) |
(5,914.00) |
(6,042.00) |
|
EV/EBIT
|
14.17 |
15.85 |
16.14 |
20.00 |
23.65 |
26.77 |
21.81 |
17.62 |
15.77 |
13.07 |
|
Capex to Sales
|
0.03 |
0.02 |
0.03 |
0.03 |
0.02 |
0.02 |
0.03 |
0.03 |
0.05 |
0.05 |
|
Net Profit Margin
|
6.12% |
10.81% |
8.72% |
8.21% |
7.66% |
8.56% |
6.57% |
7.82% |
7.04% |
9.93% |
|
Price to Operating Income
|
12.87 |
14.57 |
13.88 |
17.87 |
21.26 |
23.60 |
18.34 |
15.61 |
13.60 |
10.72 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.17 |
0.16 |
0.18 |
0.17 |
0.16 |
0.16 |
0.15 |
0.15 |
0.14 |
0.13 |
|
Cash ROIC
|
(11.23%) |
(11.11%) |
(12.49%) |
(7.70%) |
(7.39%) |
(13.37%) |
(16.11%) |
(6.64%) |
(14.46%) |
(11.71%) |
|
Accounts Receivable Turnover
|
5.32 |
5.31 |
5.35 |
5.41 |
5.05 |
5.72 |
4.84 |
5.15 |
5.29 |
5.02 |
|
Accounts Payable Turnover
|
2.23 |
2.27 |
2.43 |
2.43 |
2.13 |
2.51 |
2.35 |
2.35 |
2.34 |
2.42 |
|
Inventory Turnover
|
4.83 |
5.06 |
5.12 |
4.95 |
4.51 |
5.27 |
4.49 |
4.60 |
4.90 |
4.85 |
|
Average Days of Payables
|
164.76 |
168.12 |
146.92 |
147.47 |
177.97 |
155.85 |
149.55 |
156.93 |
147.19 |
155.03 |
|
Days of Inventory on Hand
|
72.10 |
76.92 |
72.30 |
72.13 |
81.43 |
77.04 |
83.14 |
72.94 |
72.83 |
78.20 |
|
Average Receivables
|
2,681.50 |
2,778.50 |
2,874.00 |
2,800.50 |
2,741.00 |
2,939.00 |
3,227.50 |
3,155.00 |
2,996.00 |
3,160.50 |
|
Average Payables
|
3,439.50 |
3,620.50 |
3,702.00 |
3,559.50 |
3,644.00 |
4,092.00 |
4,239.50 |
4,124.00 |
3,946.00 |
3,844.00 |
|
Average Inventory
|
1,586.50 |
1,622.00 |
1,756.50 |
1,746.50 |
1,722.50 |
1,953.00 |
2,221.50 |
2,103.00 |
1,890.00 |
1,921.00 |
|
Average Assets
|
16,423.50 |
16,154.50 |
16,276.50 |
16,861.50 |
18,632.00 |
20,453.50 |
21,047.50 |
21,195.50 |
20,540.00 |
20,765.50 |
|
Average Common Equity
|
4,992.00 |
5,293.50 |
5,202.00 |
5,067.50 |
5,609.00 |
6,113.00 |
6,560.00 |
7,366.00 |
7,492.50 |
7,529.50 |