|
P/E ratio
|
34.70 |
49.23 |
48.33 |
51.76 |
65.42 |
52.97 |
35.35 |
15.92 |
21.18 |
10.69 |
|
P/S ratio
|
4.49 |
6.78 |
6.44 |
7.15 |
12.80 |
8.73 |
3.13 |
2.28 |
2.76 |
1.69 |
|
P/FCF ratio
|
19.57 |
47.66 |
21.37 |
37.53 |
50.19 |
45.24 |
16.84 |
15.89 |
12.98 |
10.06 |
|
P/Operating CF
|
52.77 |
(604.28) |
88.03 |
164.07 |
160.47 |
181.47 |
54.10 |
25.93 |
36.69 |
23.48 |
|
P/B ratio
|
3.31 |
5.55 |
6.47 |
7.50 |
13.69 |
10.19 |
4.25 |
3.22 |
4.30 |
2.76 |
|
Price to Tangible BV
|
4.66 |
7.73 |
12.03 |
12.78 |
27.81 |
24.76 |
10.40 |
7.14 |
9.49 |
6.10 |
|
EV/Sales
|
4.03 |
6.35 |
5.85 |
6.83 |
12.62 |
8.71 |
3.13 |
2.13 |
2.73 |
1.72 |
|
EV/EBITDA
|
18.93 |
28.35 |
30.46 |
33.41 |
60.45 |
39.48 |
16.95 |
11.09 |
14.43 |
8.23 |
|
EV/Operating CF
|
13.85 |
32.85 |
16.51 |
29.80 |
43.53 |
38.14 |
14.83 |
13.12 |
11.67 |
8.91 |
|
EV/FCF
|
17.57 |
44.60 |
19.41 |
35.85 |
49.46 |
45.17 |
16.86 |
14.90 |
12.84 |
10.27 |
|
Quick Ratio
|
1.16 |
1.06 |
1.14 |
1.25 |
1.22 |
1.08 |
1.07 |
1.12 |
1.09 |
1.07 |
|
Current Ratio
|
1.52 |
1.43 |
1.27 |
1.43 |
1.33 |
1.22 |
1.28 |
1.29 |
1.28 |
1.29 |
|
Net Debt/EBITDA
|
(2.15) |
(1.94) |
(3.07) |
(1.60) |
(0.93) |
(0.26) |
(0.09) |
(0.76) |
(0.17) |
(0.06) |
|
Debt/Assets
|
0.00% |
0.00% |
0.00% |
9.67% |
12.70% |
10.62% |
13.25% |
11.78% |
12.55% |
12.46% |
|
Debt/Equity
|
0.00 |
0.00 |
0.00 |
0.29 |
0.45 |
0.37 |
0.51 |
0.46 |
0.48 |
0.49 |
|
Asset Turnover
|
0.35 |
0.35 |
0.37 |
0.38 |
0.35 |
0.35 |
0.36 |
0.37 |
0.40 |
0.42 |
|
Operating CF/Net income
|
2.25 |
1.41 |
2.66 |
1.66 |
1.48 |
1.39 |
2.40 |
1.14 |
1.80 |
1.23 |
|
Capex/Depreciation
|
(0.92) |
(0.83) |
(1.06) |
(0.75) |
(0.63) |
(0.67) |
(0.56) |
(0.82) |
(0.98) |
(0.96) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
9.84% |
11.69% |
13.11% |
15.22% |
22.72% |
19.95% |
11.52% |
20.55% |
20.00% |
25.73% |
|
ROA
|
4.52% |
4.86% |
4.89% |
5.20% |
6.90% |
5.70% |
3.13% |
5.28% |
5.16% |
6.59% |
|
ROIC
|
10.18% |
12.91% |
21.85% |
15.26% |
12.91% |
13.14% |
12.10% |
18.85% |
17.18% |
19.12% |
|
Return on Tangible Assets
|
13.55% |
15.87% |
23.42% |
18.53% |
29.27% |
36.40% |
17.10% |
27.23% |
29.15% |
34.85% |
|
Average Days of Receivables
|
490.74 |
516.39 |
481.32 |
471.59 |
578.36 |
531.45 |
493.78 |
490.46 |
443.72 |
429.55 |
|
Research and Development Expense of Revenue
|
7.69% |
13.29% |
11.85% |
11.73% |
12.31% |
11.97% |
11.82% |
9.99% |
9.37% |
9.35% |
|
Selling, General and Administrative Expense of Revenue
|
18.42% |
18.33% |
18.48% |
17.51% |
18.32% |
17.97% |
15.83% |
12.99% |
13.05% |
12.85% |
|
Intangible Assets out of Total Assets
|
0.13 |
0.11 |
0.16 |
0.14 |
0.14 |
0.17 |
0.15 |
0.14 |
0.14 |
0.14 |
|
Share Based Compensation of Revenue
|
4.04% |
5.60% |
5.52% |
5.74% |
6.41% |
5.42% |
4.58% |
4.95% |
3.87% |
3.02% |
|
Graham Net Nets
|
0.15 |
0.09 |
0.05 |
0.03 |
0.00 |
(0.01) |
(0.01) |
0.02 |
0.00 |
0.00 |
|
Graham Number
|
17.81 |
21.18 |
22.56 |
26.04 |
37.12 |
38.50 |
28.88 |
40.71 |
42.42 |
50.94 |
|
Earnings Yield
|
2.88% |
2.03% |
2.07% |
1.93% |
1.53% |
1.89% |
2.83% |
6.28% |
4.72% |
9.35% |
|
Free Cash Flow Yield
|
5.11% |
2.10% |
4.68% |
2.66% |
1.99% |
2.21% |
5.94% |
6.29% |
7.71% |
9.94% |
|
Revenue per Share
|
8.96 |
10.88 |
13.05 |
15.14 |
18.29 |
21.61 |
23.85 |
26.99 |
30.90 |
34.59 |
|
Operating CF per Share
|
2.61 |
2.10 |
4.63 |
3.47 |
5.30 |
4.94 |
5.04 |
4.39 |
7.24 |
6.69 |
|
Capex per Share
|
(0.55) |
(0.55) |
(0.69) |
(0.59) |
(0.64) |
(0.77) |
(0.61) |
(0.52) |
(0.66) |
(0.89) |
|
Free Cash Flow per Share
|
2.06 |
1.55 |
3.94 |
2.88 |
4.67 |
4.17 |
4.43 |
3.87 |
6.58 |
5.81 |
|
Cash per Share
|
4.11 |
4.73 |
7.69 |
9.17 |
11.15 |
8.09 |
9.42 |
12.75 |
10.62 |
10.87 |
|
Shareholders Equity per Share
|
12.16 |
13.30 |
12.99 |
14.42 |
17.10 |
18.51 |
17.57 |
19.09 |
19.84 |
21.12 |
|
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
|
12.16 |
13.30 |
12.99 |
14.42 |
17.10 |
18.51 |
17.57 |
19.09 |
19.84 |
21.12 |
|
Free Cash Flow
|
2,489.00 |
1,864.00 |
4,660.00 |
3,384.00 |
5,473.00 |
4,894.00 |
5,112.00 |
4,265.00 |
6,768.00 |
5,567.00 |
|
Working Capital
|
8,855.00 |
9,782.00 |
7,059.00 |
11,576.00 |
12,548.00 |
9,545.00 |
12,416.00 |
14,103.00 |
12,716.00 |
13,316.00 |
|
Capital Expenditures
|
(669.00) |
(667.00) |
(820.00) |
(687.00) |
(746.00) |
(903.00) |
(701.00) |
(578.00) |
(682.00) |
(849.00) |
|
Net Current Asset Value
|
7,342.00 |
7,865.00 |
5,017.00 |
4,091.00 |
679.00 |
(1,502.00) |
(926.00) |
1,454.00 |
(102.00) |
(158.00) |
|
EV/EBIT
|
27.57 |
39.09 |
41.23 |
44.61 |
82.31 |
51.87 |
22.46 |
12.64 |
16.32 |
9.42 |
|
Capex to Sales
|
0.06 |
0.05 |
0.05 |
0.04 |
0.03 |
0.04 |
0.03 |
0.02 |
0.02 |
0.03 |
|
Net Profit Margin
|
12.92% |
13.71% |
13.31% |
13.84% |
19.59% |
16.43% |
8.79% |
14.26% |
13.04% |
15.78% |
|
Price to Operating Income
|
30.71 |
41.76 |
45.38 |
46.71 |
83.53 |
51.95 |
22.43 |
13.48 |
16.49 |
9.23 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.49 |
0.53 |
0.45 |
0.54 |
0.66 |
0.70 |
0.72 |
0.47 |
0.46 |
0.52 |
|
Cash ROIC
|
8.51% |
4.62% |
15.33% |
7.28% |
10.48% |
9.90% |
9.82% |
7.49% |
14.42% |
11.60% |
|
Accounts Receivable Turnover
|
0.80 |
0.79 |
0.79 |
0.82 |
0.75 |
0.72 |
0.74 |
0.77 |
0.81 |
0.85 |
|
Accounts Payable Turnover
|
33.83 |
29.82 |
30.71 |
38.15 |
47.33 |
59.91 |
98.24 |
135.74 |
103.32 |
83.13 |
|
Inventory Turnover
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Days of Payables
|
12.29 |
14.01 |
12.41 |
8.65 |
8.03 |
5.35 |
2.90 |
2.82 |
4.38 |
4.51 |
|
Days of Inventory on Hand
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Receivables
|
13,487.50 |
16,551.00 |
19,450.00 |
21,668.50 |
28,478.50 |
35,468.00 |
37,084.00 |
38,615.50 |
39,329.50 |
38,846.50 |
|
Average Payables
|
168.50 |
224.50 |
269.00 |
256.50 |
242.00 |
224.50 |
161.50 |
132.50 |
183.00 |
233.50 |
|
Average Assets
|
30,992.00 |
36,938.50 |
42,053.00 |
47,332.50 |
60,856.00 |
73,091.00 |
77,213.50 |
80,395.00 |
80,445.50 |
79,449.00 |
|
Average Common Equity
|
14,235.50 |
15,353.00 |
15,690.00 |
16,157.50 |
18,496.00 |
20,895.00 |
21,000.50 |
20,662.50 |
20,734.00 |
20,336.50 |