|
P/E ratio
|
28.23 |
55.71 |
51.60 |
43.27 |
89.41 |
68.63 |
62.64 |
188.47 |
188.47 |
188.47 |
|
P/S ratio
|
11.17 |
16.16 |
14.06 |
11.30 |
18.74 |
12.62 |
8.85 |
11.62 |
11.62 |
11.62 |
|
P/FCF ratio
|
21.54 |
34.48 |
27.50 |
23.45 |
38.30 |
28.12 |
25.74 |
34.96 |
34.96 |
34.96 |
|
P/Operating CF
|
64.42 |
98.89 |
76.88 |
64.58 |
105.24 |
80.65 |
56.92 |
(377.52) |
(377.52) |
(377.52) |
|
P/B ratio
|
3.19 |
4.36 |
3.17 |
2.42 |
3.80 |
2.24 |
1.49 |
1.72 |
1.72 |
1.72 |
|
Price to Tangible BV
|
7.93 |
14.17 |
8.91 |
7.93 |
14.96 |
9.86 |
11.13 |
13.95 |
13.95 |
13.95 |
|
EV/Sales
|
10.17 |
15.39 |
12.80 |
10.26 |
17.86 |
11.76 |
8.28 |
11.14 |
11.14 |
11.14 |
|
EV/EBITDA
|
19.22 |
29.59 |
24.81 |
20.63 |
36.26 |
25.16 |
19.51 |
28.24 |
28.24 |
28.24 |
|
EV/Operating CF
|
17.87 |
29.60 |
22.96 |
19.28 |
33.25 |
23.68 |
20.65 |
28.21 |
28.21 |
28.21 |
|
EV/FCF
|
19.60 |
32.85 |
25.04 |
21.31 |
36.50 |
26.20 |
24.09 |
33.53 |
33.53 |
33.53 |
|
Quick Ratio
|
4.96 |
3.91 |
3.63 |
5.91 |
4.94 |
4.44 |
2.80 |
1.72 |
1.35 |
1.43 |
|
Current Ratio
|
5.08 |
4.04 |
3.69 |
6.01 |
5.03 |
4.49 |
2.84 |
1.75 |
1.38 |
1.47 |
|
Net Debt/EBITDA
|
(1.92) |
(1.49) |
(2.47) |
(2.13) |
(1.84) |
(1.90) |
(1.40) |
(1.62) |
(2.24) |
(1.70) |
|
Debt/Assets
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.20% |
|
Debt/Equity
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
|
Asset Turnover
|
0.27 |
0.24 |
0.20 |
0.19 |
0.18 |
0.17 |
0.15 |
0.26 |
0.76 |
0.37 |
|
Operating CF/Net income
|
1.44 |
1.79 |
2.04 |
2.05 |
2.55 |
2.67 |
3.71 |
1.74 |
2.68 |
1.84 |
|
Capex/Depreciation
|
(0.41) |
(0.40) |
(0.33) |
(0.34) |
(0.30) |
(0.28) |
(0.32) |
(0.51) |
(0.59) |
0.00 |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
11.96% |
8.13% |
6.36% |
5.70% |
4.39% |
3.46% |
1.83% |
5.74% |
8.32% |
9.27% |
|
ROA
|
10.52% |
7.00% |
5.48% |
5.05% |
3.89% |
3.09% |
1.66% |
6.38% |
12.66% |
7.06% |
|
ROIC
|
10.23% |
8.38% |
7.48% |
6.01% |
5.17% |
3.89% |
2.87% |
2.59% |
0.00% |
0.00% |
|
Return on Tangible Assets
|
40.36% |
38.15% |
21.40% |
25.05% |
24.36% |
22.44% |
19.66% |
48.08% |
56.52% |
59.34% |
|
Average Days of Receivables
|
47.39 |
61.34 |
149.90 |
47.38 |
44.06 |
43.20 |
58.10 |
145.31 |
53.54 |
58.59 |
|
Research and Development Expense of Revenue
|
6.25% |
5.71% |
5.79% |
5.54% |
5.22% |
5.32% |
5.07% |
5.55% |
5.95% |
0.00% |
|
Selling, General and Administrative Expense of Revenue
|
40.86% |
42.26% |
42.60% |
44.71% |
45.53% |
47.95% |
52.49% |
55.81% |
62.79% |
64.65% |
|
Intangible Assets out of Total Assets
|
0.52 |
0.61 |
0.54 |
0.62 |
0.66 |
0.68 |
0.78 |
0.82 |
0.00 |
0.65 |
|
Share Based Compensation of Revenue
|
5.04% |
5.19% |
4.87% |
5.61% |
4.83% |
4.40% |
6.42% |
0.00% |
0.00% |
0.00% |
|
Graham Net Nets
|
0.06 |
0.03 |
0.06 |
0.05 |
0.02 |
0.02 |
0.01 |
0.04 |
0.04 |
0.04 |
|
Graham Number
|
53.76 |
39.85 |
33.09 |
30.28 |
25.77 |
23.87 |
22.73 |
0.00 |
0.00 |
0.00 |
|
Earnings Yield
|
3.54% |
1.79% |
1.94% |
2.31% |
1.12% |
1.46% |
1.60% |
0.53% |
0.53% |
0.53% |
|
Free Cash Flow Yield
|
4.64% |
2.90% |
3.64% |
4.26% |
2.61% |
3.56% |
3.89% |
2.86% |
2.86% |
2.86% |
|
Revenue per Share
|
9.63 |
8.10 |
6.35 |
5.78 |
5.34 |
4.95 |
5.24 |
4.60 |
3.53 |
3.44 |
|
Operating CF per Share
|
5.48 |
4.21 |
3.54 |
3.08 |
2.87 |
2.46 |
2.10 |
1.94 |
1.57 |
1.20 |
|
Capex per Share
|
(0.48) |
(0.42) |
(0.29) |
(0.29) |
(0.25) |
(0.24) |
(0.30) |
(0.29) |
(0.28) |
0.00 |
|
Free Cash Flow per Share
|
4.99 |
3.80 |
3.25 |
2.79 |
2.61 |
2.22 |
1.80 |
1.65 |
1.29 |
1.20 |
|
Cash per Share
|
9.78 |
6.30 |
8.10 |
6.12 |
4.83 |
4.39 |
3.12 |
2.88 |
2.48 |
2.27 |
|
Shareholders Equity per Share
|
33.72 |
30.04 |
28.14 |
26.98 |
26.36 |
27.82 |
31.03 |
31.97 |
0.00 |
7.17 |
|
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
|
33.72 |
30.04 |
28.14 |
26.98 |
26.36 |
27.82 |
31.03 |
31.97 |
0.00 |
7.17 |
|
Free Cash Flow
|
1,064.55 |
808.87 |
684.33 |
572.73 |
526.67 |
400.70 |
266.54 |
235.29 |
183.96 |
171.85 |
|
Working Capital
|
1,935.87 |
1,268.45 |
1,671.48 |
1,197.55 |
900.06 |
707.14 |
385.65 |
293.52 |
121.00 |
132.00 |
|
Capital Expenditures
|
(103.09) |
(88.87) |
(61.76) |
(60.10) |
(51.35) |
(42.54) |
(44.46) |
(42.10) |
(40.62) |
(35.35) |
|
Net Current Asset Value
|
1,410.18 |
816.97 |
1,165.73 |
722.63 |
442.27 |
248.92 |
92.30 |
259.71 |
438.00 |
132.00 |
|
EV/EBIT
|
24.98 |
39.19 |
33.91 |
29.58 |
53.57 |
39.86 |
33.83 |
44.58 |
44.58 |
44.58 |
|
Capex to Sales
|
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.06 |
0.06 |
0.08 |
0.00 |
|
Net Profit Margin
|
39.60% |
29.06% |
27.27% |
26.02% |
21.07% |
18.63% |
10.80% |
24.25% |
16.58% |
18.93% |
|
Price to Operating Income
|
27.45 |
41.13 |
37.24 |
32.56 |
56.21 |
42.78 |
36.14 |
46.48 |
46.48 |
46.48 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
3.20 |
4.79 |
5.52 |
4.78 |
5.52 |
4.55 |
3.45 |
2.15 |
2.54 |
3.23 |
|
Cash ROIC
|
11.75% |
11.00% |
9.33% |
8.75% |
8.71% |
7.05% |
5.35% |
4.80% |
55.81% |
10.65% |
|
Accounts Receivable Turnover
|
7.38 |
4.11 |
3.80 |
8.36 |
9.14 |
7.79 |
4.03 |
3.92 |
6.59 |
6.43 |
|
Accounts Payable Turnover
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Inventory Turnover
|
— |
— |
— |
0.00 |
0.00 |
— |
— |
— |
— |
— |
|
Average Days of Payables
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Days of Inventory on Hand
|
— |
— |
— |
0.00 |
0.00 |
— |
— |
— |
— |
— |
|
Average Receivables
|
278.27 |
419.83 |
351.95 |
142.12 |
117.80 |
114.55 |
192.62 |
167.89 |
76.50 |
76.50 |
|
Average Payables
|
139.63 |
76.40 |
52.10 |
42.76 |
40.76 |
37.76 |
37.69 |
37.27 |
31.00 |
31.00 |
|
Average Assets
|
7,728.78 |
7,163.77 |
6,659.83 |
6,125.16 |
5,835.02 |
5,387.59 |
5,046.24 |
2,498.57 |
660.50 |
1,319.00 |
|
Average Common Equity
|
6,794.06 |
6,165.15 |
5,738.86 |
5,427.63 |
5,164.05 |
4,805.95 |
4,582.54 |
2,779.17 |
1,005.50 |
1,005.50 |