|
P/E ratio
|
20.00 |
39.45 |
21.46 |
19.78 |
25.82 |
27.50 |
31.51 |
30.58 |
22.94 |
21.14 |
|
P/S ratio
|
1.75 |
1.82 |
2.16 |
2.04 |
2.02 |
2.37 |
1.70 |
1.47 |
1.43 |
1.34 |
|
P/FCF ratio
|
23.54 |
26.19 |
30.81 |
22.66 |
21.40 |
54.55 |
0.00 |
74.27 |
25.51 |
22.34 |
|
P/Operating CF
|
55.32 |
46.37 |
58.44 |
44.59 |
44.85 |
174.54 |
100.36 |
45.12 |
33.96 |
32.45 |
|
P/B ratio
|
1.89 |
1.99 |
2.50 |
2.25 |
2.09 |
2.31 |
1.77 |
1.64 |
1.65 |
1.50 |
|
Price to Tangible BV
|
2.56 |
2.88 |
3.72 |
3.16 |
2.96 |
3.18 |
2.47 |
2.72 |
2.59 |
2.32 |
|
EV/Sales
|
1.51 |
1.60 |
2.01 |
1.83 |
1.76 |
2.09 |
1.51 |
1.44 |
1.36 |
1.26 |
|
EV/EBITDA
|
7.84 |
12.81 |
12.20 |
9.86 |
11.44 |
12.65 |
12.43 |
12.59 |
10.16 |
9.40 |
|
EV/Operating CF
|
10.68 |
11.69 |
14.80 |
11.73 |
11.08 |
17.99 |
24.65 |
14.87 |
11.19 |
10.29 |
|
EV/FCF
|
20.28 |
23.08 |
28.59 |
20.33 |
18.65 |
48.16 |
(153.81) |
72.39 |
24.27 |
20.95 |
|
Quick Ratio
|
3.41 |
3.02 |
2.37 |
3.10 |
3.17 |
2.83 |
2.57 |
1.38 |
1.61 |
1.70 |
|
Current Ratio
|
5.09 |
4.58 |
3.95 |
4.81 |
4.61 |
4.33 |
4.36 |
3.14 |
3.25 |
3.18 |
|
Net Debt/EBITDA
|
(1.29) |
(1.76) |
(0.97) |
(1.15) |
(1.71) |
(1.70) |
(1.55) |
(0.35) |
(0.54) |
(0.64) |
|
Debt/Assets
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Debt/Equity
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Asset Turnover
|
0.91 |
0.90 |
0.93 |
0.93 |
0.85 |
0.80 |
0.83 |
0.89 |
0.92 |
0.89 |
|
Operating CF/Net income
|
1.66 |
3.11 |
1.40 |
1.58 |
2.11 |
1.40 |
1.19 |
2.08 |
2.03 |
2.00 |
|
Capex/Depreciation
|
(1.20) |
(1.21) |
(1.15) |
(1.15) |
(1.11) |
(1.26) |
(1.31) |
(1.41) |
(1.13) |
(1.08) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
9.59% |
4.98% |
11.23% |
11.53% |
8.03% |
8.36% |
5.46% |
5.29% |
7.07% |
6.93% |
|
ROA
|
7.73% |
3.99% |
8.95% |
9.21% |
6.39% |
6.60% |
4.30% |
4.15% |
5.52% |
5.42% |
|
ROIC
|
12.56% |
6.25% |
9.54% |
11.55% |
8.53% |
9.00% |
5.45% |
4.36% |
5.93% |
5.88% |
|
Return on Tangible Assets
|
10.73% |
6.04% |
14.45% |
13.80% |
10.12% |
10.30% |
6.96% |
7.80% |
10.13% |
10.13% |
|
Average Days of Receivables
|
38.93 |
42.94 |
43.20 |
41.04 |
38.62 |
41.64 |
45.46 |
45.62 |
41.93 |
42.81 |
|
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
|
19.40% |
21.52% |
21.26% |
18.51% |
20.05% |
20.98% |
22.55% |
22.25% |
21.53% |
23.23% |
|
Intangible Assets out of Total Assets
|
0.21 |
0.25 |
0.26 |
0.23 |
0.23 |
0.22 |
0.22 |
0.31 |
0.29 |
0.27 |
|
Share Based Compensation of Revenue
|
0.38% |
0.78% |
0.27% |
0.32% |
0.33% |
0.38% |
0.45% |
0.41% |
0.40% |
0.50% |
|
Graham Net Nets
|
0.17 |
0.15 |
0.11 |
0.14 |
0.14 |
0.14 |
0.16 |
0.08 |
0.09 |
0.10 |
|
Graham Number
|
99.13 |
76.82 |
119.83 |
137.50 |
124.29 |
136.36 |
114.45 |
117.89 |
143.58 |
148.06 |
|
Earnings Yield
|
5.00% |
2.53% |
4.66% |
5.06% |
3.87% |
3.64% |
3.17% |
3.27% |
4.36% |
4.73% |
|
Free Cash Flow Yield
|
4.25% |
3.82% |
3.25% |
4.41% |
4.67% |
1.83% |
(0.58%) |
1.35% |
3.92% |
4.48% |
|
Revenue per Share
|
73.18 |
78.89 |
85.63 |
94.82 |
95.36 |
96.73 |
106.29 |
119.49 |
130.07 |
131.33 |
|
Operating CF per Share
|
10.35 |
10.82 |
11.61 |
14.79 |
15.15 |
11.24 |
6.52 |
11.55 |
15.82 |
16.03 |
|
Capex per Share
|
(4.90) |
(5.34) |
(5.60) |
(6.26) |
(6.15) |
(7.05) |
(7.56) |
(9.17) |
(8.53) |
(8.16) |
|
Free Cash Flow per Share
|
5.45 |
5.48 |
6.01 |
8.53 |
9.00 |
4.20 |
(1.04) |
2.37 |
7.29 |
7.87 |
|
Cash per Share
|
18.13 |
17.34 |
13.65 |
20.19 |
25.10 |
27.16 |
20.00 |
4.79 |
9.38 |
11.29 |
|
Shareholders Equity per Share
|
68.03 |
72.05 |
73.95 |
86.01 |
92.03 |
99.20 |
101.78 |
107.23 |
112.98 |
117.11 |
|
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
|
68.03 |
72.05 |
73.95 |
86.01 |
92.03 |
99.20 |
101.78 |
107.23 |
112.98 |
117.11 |
|
Free Cash Flow
|
109.40 |
110.60 |
119.10 |
162.73 |
170.29 |
79.28 |
(19.65) |
44.32 |
136.14 |
145.79 |
|
Working Capital
|
624.98 |
636.38 |
586.34 |
723.95 |
759.24 |
849.12 |
820.15 |
572.89 |
634.24 |
634.20 |
|
Capital Expenditures
|
(98.23) |
(107.68) |
(110.97) |
(119.41) |
(116.39) |
(133.02) |
(142.30) |
(171.44) |
(159.13) |
(151.09) |
|
Net Current Asset Value
|
440.39 |
448.29 |
406.38 |
507.70 |
511.44 |
595.68 |
551.79 |
274.10 |
327.77 |
315.41 |
|
EV/EBIT
|
11.03 |
23.15 |
18.67 |
14.26 |
18.39 |
19.50 |
22.50 |
24.01 |
18.00 |
16.56 |
|
Capex to Sales
|
0.07 |
0.07 |
0.07 |
0.07 |
0.06 |
0.07 |
0.07 |
0.08 |
0.07 |
0.06 |
|
Net Profit Margin
|
8.52% |
4.41% |
9.66% |
9.90% |
7.53% |
8.27% |
5.17% |
4.64% |
5.99% |
6.10% |
|
Price to Operating Income
|
12.80 |
26.26 |
20.12 |
15.90 |
21.10 |
22.09 |
25.26 |
24.64 |
18.92 |
17.65 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.15 |
0.17 |
0.18 |
0.18 |
0.18 |
0.17 |
0.16 |
0.16 |
0.18 |
0.17 |
|
Cash ROIC
|
(19.22%) |
(17.02%) |
(18.32%) |
(14.43%) |
(13.35%) |
(16.99%) |
(23.67%) |
(25.83%) |
(22.17%) |
(22.40%) |
|
Accounts Receivable Turnover
|
9.52 |
9.26 |
8.75 |
8.95 |
9.15 |
9.15 |
8.75 |
8.45 |
8.70 |
8.62 |
|
Accounts Payable Turnover
|
17.71 |
17.19 |
15.29 |
15.05 |
16.41 |
15.70 |
15.98 |
16.94 |
17.06 |
16.45 |
|
Inventory Turnover
|
11.30 |
12.58 |
12.49 |
11.92 |
11.25 |
9.14 |
8.86 |
9.88 |
10.35 |
10.21 |
|
Average Days of Payables
|
20.63 |
23.76 |
25.39 |
24.97 |
20.06 |
26.02 |
22.95 |
22.85 |
21.37 |
22.48 |
|
Days of Inventory on Hand
|
31.98 |
29.05 |
31.15 |
32.33 |
33.30 |
45.92 |
42.32 |
36.55 |
36.25 |
34.36 |
|
Average Receivables
|
154.21 |
171.88 |
193.99 |
202.13 |
197.19 |
199.62 |
228.76 |
264.14 |
278.96 |
282.07 |
|
Average Payables
|
50.86 |
57.79 |
69.10 |
75.71 |
70.98 |
72.70 |
81.74 |
87.43 |
92.62 |
93.74 |
|
Average Inventory
|
79.67 |
78.98 |
84.62 |
95.55 |
103.59 |
124.93 |
147.53 |
149.90 |
152.62 |
151.05 |
|
Average Assets
|
1,617.62 |
1,760.57 |
1,831.26 |
1,945.35 |
2,123.17 |
2,290.05 |
2,404.52 |
2,498.97 |
2,633.19 |
2,737.28 |
|
Average Common Equity
|
1,303.49 |
1,408.99 |
1,459.08 |
1,553.10 |
1,691.18 |
1,807.04 |
1,894.41 |
1,959.92 |
2,056.24 |
2,138.73 |