|
P/E ratio
|
51.59 |
29.45 |
25.46 |
29.88 |
31.07 |
111.58 |
30.18 |
17.31 |
27.31 |
28.49 |
|
P/S ratio
|
2.58 |
3.06 |
2.91 |
3.01 |
4.47 |
4.28 |
4.07 |
3.11 |
3.48 |
3.74 |
|
P/FCF ratio
|
39.36 |
33.31 |
27.61 |
38.02 |
28.74 |
882.37 |
33.32 |
7.71 |
28.55 |
24.46 |
|
P/Operating CF
|
69.55 |
71.98 |
53.73 |
88.37 |
85.42 |
67.60 |
97.44 |
9.11 |
71.37 |
55.68 |
|
P/B ratio
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.36 |
14.29 |
13.53 |
|
Price to Tangible BV
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.44 |
21.80 |
|
EV/Sales
|
2.92 |
3.39 |
3.22 |
3.38 |
4.75 |
4.76 |
4.39 |
3.13 |
3.54 |
3.80 |
|
EV/EBITDA
|
23.09 |
17.51 |
15.84 |
17.74 |
21.56 |
36.56 |
21.07 |
14.91 |
15.24 |
15.57 |
|
EV/Operating CF
|
22.90 |
20.11 |
19.30 |
24.80 |
23.03 |
70.12 |
23.08 |
6.48 |
18.64 |
17.24 |
|
EV/FCF
|
44.52 |
36.94 |
30.63 |
42.66 |
30.51 |
981.12 |
35.94 |
7.77 |
29.01 |
24.86 |
|
Quick Ratio
|
0.46 |
0.52 |
0.55 |
0.48 |
0.93 |
0.75 |
0.59 |
1.69 |
0.84 |
0.67 |
|
Current Ratio
|
0.72 |
0.76 |
0.78 |
0.77 |
1.20 |
1.06 |
0.92 |
2.20 |
1.25 |
1.05 |
|
Net Debt/EBITDA
|
2.68 |
1.72 |
1.56 |
1.93 |
1.25 |
3.68 |
1.52 |
0.10 |
0.24 |
0.25 |
|
Debt/Assets
|
50.20% |
49.68% |
52.30% |
53.77% |
46.56% |
54.16% |
58.13% |
39.08% |
27.40% |
25.05% |
|
Debt/Equity
|
(1.99) |
(2.09) |
(1.93) |
(1.73) |
(2.75) |
(2.04) |
(1.79) |
8.03 |
0.72 |
0.61 |
|
Asset Turnover
|
1.17 |
1.19 |
1.25 |
1.09 |
0.96 |
0.97 |
1.22 |
1.28 |
1.56 |
1.60 |
|
Operating CF/Net income
|
2.56 |
1.62 |
1.46 |
1.34 |
1.43 |
1.72 |
1.40 |
2.64 |
1.47 |
1.67 |
|
Capex/Depreciation
|
(1.30) |
(1.74) |
(1.53) |
(1.20) |
(0.96) |
(0.99) |
(1.25) |
(1.51) |
(1.42) |
(1.40) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
(23.91%) |
(48.75%) |
(49.44%) |
(46.84%) |
(64.04%) |
(13.23%) |
(142.40%) |
136.24% |
50.84% |
48.12% |
|
ROA
|
5.86% |
12.37% |
14.37% |
11.05% |
13.82% |
3.82% |
16.60% |
23.46% |
20.12% |
21.08% |
|
ROIC
|
40.62% |
73.75% |
106.08% |
91.27% |
113.48% |
28.06% |
116.70% |
144.63% |
38.55% |
36.15% |
|
Return on Tangible Assets
|
32.77% |
58.37% |
77.16% |
74.12% |
52.66% |
13.85% |
60.83% |
35.47% |
48.22% |
59.38% |
|
Average Days of Receivables
|
12.54 |
12.25 |
12.01 |
13.30 |
11.81 |
13.71 |
12.11 |
10.23 |
14.19 |
13.16 |
|
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
|
7.04% |
6.98% |
6.79% |
6.30% |
6.65% |
7.14% |
6.88% |
6.91% |
6.29% |
6.61% |
|
Intangible Assets out of Total Assets
|
0.11 |
0.11 |
0.11 |
0.12 |
0.13 |
0.14 |
0.22 |
0.19 |
0.14 |
0.16 |
|
Share Based Compensation of Revenue
|
0.86% |
0.85% |
0.84% |
0.84% |
1.10% |
1.06% |
1.16% |
1.01% |
0.79% |
1.02% |
|
Graham Net Nets
|
(0.34) |
(0.29) |
(0.29) |
(0.31) |
(0.21) |
(0.29) |
(0.18) |
(0.14) |
(0.05) |
(0.05) |
|
Graham Number
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.84 |
12.92 |
13.08 |
|
Earnings Yield
|
1.94% |
3.40% |
3.93% |
3.35% |
3.22% |
0.90% |
3.31% |
5.78% |
3.66% |
3.51% |
|
Free Cash Flow Yield
|
2.54% |
3.00% |
3.62% |
2.63% |
3.48% |
0.11% |
3.00% |
12.96% |
3.50% |
4.09% |
|
Revenue per Share
|
32.73 |
31.91 |
31.37 |
27.96 |
24.68 |
20.05 |
21.71 |
17.88 |
15.44 |
14.48 |
|
Operating CF per Share
|
4.18 |
5.38 |
5.24 |
3.81 |
5.09 |
1.36 |
4.13 |
8.63 |
2.93 |
3.19 |
|
Capex per Share
|
(2.03) |
(2.45) |
(1.94) |
(1.60) |
(1.25) |
(1.26) |
(1.48) |
(1.43) |
(1.05) |
(0.98) |
|
Free Cash Flow per Share
|
2.15 |
2.93 |
3.30 |
2.22 |
3.84 |
0.10 |
2.65 |
7.20 |
1.89 |
2.21 |
|
Cash per Share
|
3.05 |
3.13 |
3.45 |
2.76 |
5.62 |
3.95 |
2.26 |
6.46 |
1.86 |
1.54 |
|
Shareholders Equity per Share
|
(7.12) |
(6.56) |
(6.97) |
(7.54) |
(4.51) |
(6.65) |
(5.10) |
0.85 |
3.76 |
4.00 |
|
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
|
(7.12) |
(6.56) |
(6.97) |
(7.54) |
(4.51) |
(6.65) |
(5.10) |
0.85 |
3.76 |
4.00 |
|
Free Cash Flow
|
2,442.00 |
3,318.10 |
3,785.10 |
2,556.00 |
4,519.10 |
114.20 |
3,240.40 |
9,961.40 |
2,732.40 |
3,257.60 |
|
Working Capital
|
(2,828.10) |
(2,222.60) |
(2,041.90) |
(2,133.10) |
1,605.00 |
459.60 |
(514.80) |
6,810.00 |
1,062.70 |
211.10 |
|
Capital Expenditures
|
(2,305.50) |
(2,777.50) |
(2,223.60) |
(1,841.30) |
(1,470.00) |
(1,483.60) |
(1,806.60) |
(1,976.40) |
(1,519.40) |
(1,440.30) |
|
Net Current Asset Value
|
(32,726.60) |
(31,933.50) |
(30,129.90) |
(29,658.40) |
(26,950.70) |
(29,367.50) |
(19,796.70) |
(10,486.40) |
(3,625.20) |
(3,663.90) |
|
EV/EBIT
|
37.02 |
22.66 |
19.75 |
23.61 |
28.30 |
71.75 |
28.56 |
19.92 |
19.17 |
19.41 |
|
Capex to Sales
|
0.06 |
0.08 |
0.06 |
0.06 |
0.05 |
0.06 |
0.07 |
0.08 |
0.07 |
0.07 |
|
Net Profit Margin
|
4.99% |
10.40% |
11.46% |
10.18% |
14.45% |
3.95% |
13.58% |
18.28% |
12.89% |
13.22% |
|
Price to Operating Income
|
32.73 |
20.44 |
17.80 |
21.04 |
26.66 |
64.52 |
26.48 |
19.79 |
18.86 |
19.10 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.21 |
0.18 |
0.20 |
0.23 |
0.24 |
0.24 |
0.23 |
0.22 |
0.22 |
0.23 |
|
Cash ROIC
|
(32.71%) |
(22.02%) |
(12.13%) |
(22.70%) |
(2.39%) |
(36.44%) |
(17.99%) |
30.73% |
(5.53%) |
1.40% |
|
Accounts Receivable Turnover
|
29.85 |
30.17 |
30.49 |
30.49 |
31.88 |
26.69 |
33.72 |
31.62 |
27.31 |
28.65 |
|
Accounts Payable Turnover
|
6.76 |
7.12 |
7.64 |
7.78 |
7.91 |
7.04 |
7.20 |
8.09 |
9.34 |
12.03 |
|
Inventory Turnover
|
5.88 |
6.24 |
5.73 |
5.46 |
5.54 |
5.00 |
5.82 |
5.74 |
5.15 |
6.34 |
|
Average Days of Payables
|
58.01 |
52.09 |
49.41 |
50.99 |
50.61 |
47.33 |
50.93 |
54.28 |
40.42 |
31.34 |
|
Days of Inventory on Hand
|
68.43 |
58.02 |
57.79 |
77.00 |
66.99 |
73.59 |
65.47 |
64.46 |
70.46 |
59.13 |
|
Average Receivables
|
1,245.65 |
1,198.95 |
1,179.80 |
1,057.75 |
911.70 |
881.30 |
786.15 |
781.75 |
819.60 |
743.90 |
|
Average Payables
|
1,724.15 |
1,569.90 |
1,492.85 |
1,326.50 |
1,104.75 |
1,093.80 |
1,184.50 |
980.90 |
756.55 |
707.40 |
|
Average Inventory
|
1,981.45 |
1,791.85 |
1,991.50 |
1,890.25 |
1,577.65 |
1,540.40 |
1,464.95 |
1,382.25 |
1,371.25 |
1,342.45 |
|
Average Assets
|
31,679.50 |
30,392.40 |
28,711.95 |
29,685.50 |
30,383.55 |
24,297.05 |
21,688.00 |
19,261.00 |
14,339.05 |
13,364.40 |
|
Average Common Equity
|
(7,765.40) |
(7,714.70) |
(8,343.25) |
(7,006.60) |
(6,556.95) |
(7,015.20) |
(2,527.60) |
3,316.40 |
5,673.85 |
5,855.25 |