Growth Metrics |
- |
- |
- |
Revenue Growth |
-0.86% |
26.31% |
-17.13% |
EBITDA Growth |
-13.26% |
97.79% |
-50.30% |
EBIT Growth |
-13.34% |
98.89% |
-50.59% |
NOPAT Growth |
-15.99% |
97.68% |
-52.65% |
Net Income Growth |
-13.01% |
100.76% |
-51.18% |
EPS Growth |
-13.68% |
106.52% |
-49.45% |
Operating Cash Flow Growth |
-48.56% |
127.82% |
262.00% |
Free Cash Flow Firm Growth |
-54.43% |
174.46% |
225.85% |
Invested Capital Growth |
29.31% |
-34.55% |
0.27% |
Revenue Q/Q Growth |
-20.15% |
302.12% |
-48.42% |
EBITDA Q/Q Growth |
-30.92% |
1,755.11% |
-67.66% |
EBIT Q/Q Growth |
-31.07% |
1,595.91% |
-67.91% |
NOPAT Q/Q Growth |
-32.93% |
1,039.47% |
-69.47% |
Net Income Q/Q Growth |
-30.91% |
1,461.76% |
-68.58% |
EPS Q/Q Growth |
-31.67% |
1,457.14% |
-68.06% |
Operating Cash Flow Q/Q Growth |
-31.79% |
1,137.37% |
-36.78% |
Free Cash Flow Firm Q/Q Growth |
-36.35% |
2,487.20% |
-43.58% |
Invested Capital Q/Q Growth |
-13.92% |
-11.91% |
12.59% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
77.44% |
87.26% |
90.58% |
EBITDA Margin |
55.23% |
63.12% |
40.31% |
Operating Margin |
50.45% |
59.76% |
38.55% |
EBIT Margin |
54.84% |
62.73% |
39.84% |
Profit (Net Income) Margin |
42.69% |
48.65% |
30.61% |
Tax Burden Percent |
77.84% |
77.55% |
76.82% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
22.16% |
22.45% |
23.18% |
Return on Invested Capital (ROIC) |
101.71% |
109.83% |
46.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
98.61% |
107.24% |
44.94% |
Return on Net Nonoperating Assets (RNNOA) |
-73.01% |
-72.74% |
-26.34% |
Return on Equity (ROE) |
28.70% |
37.09% |
19.68% |
Cash Return on Invested Capital (CROIC) |
76.15% |
151.59% |
45.75% |
Operating Return on Assets (OROA) |
30.51% |
39.06% |
21.54% |
Return on Assets (ROA) |
23.75% |
30.29% |
16.55% |
Return on Common Equity (ROCE) |
28.70% |
37.09% |
19.68% |
Return on Equity Simple (ROE_SIMPLE) |
27.44% |
34.58% |
19.93% |
Net Operating Profit after Tax (NOPAT) |
54 |
65 |
33 |
NOPAT Margin |
39.27% |
46.35% |
29.61% |
Net Nonoperating Expense Percent (NNEP) |
3.10% |
2.59% |
1.09% |
Return On Investment Capital (ROIC_SIMPLE) |
25.24% |
32.94% |
19.28% |
Cost of Revenue to Revenue |
22.56% |
12.74% |
9.42% |
SG&A Expenses to Revenue |
18.12% |
15.75% |
31.70% |
R&D to Revenue |
8.87% |
11.74% |
20.33% |
Operating Expenses to Revenue |
26.99% |
27.50% |
52.04% |
Earnings before Interest and Taxes (EBIT) |
76 |
88 |
44 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
77 |
88 |
45 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.99 |
1.88 |
2.72 |
Price to Tangible Book Value (P/TBV) |
2.00 |
1.89 |
2.73 |
Price to Revenue (P/Rev) |
3.09 |
2.65 |
4.18 |
Price to Earnings (P/E) |
7.25 |
5.45 |
13.64 |
Dividend Yield |
17.47% |
8.63% |
7.10% |
Earnings Yield |
13.80% |
18.36% |
7.33% |
Enterprise Value to Invested Capital (EV/IC) |
4.53 |
4.72 |
5.10 |
Enterprise Value to Revenue (EV/Rev) |
1.97 |
1.58 |
3.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
3.57 |
2.50 |
8.15 |
Enterprise Value to EBIT (EV/EBIT) |
3.60 |
2.51 |
8.24 |
Enterprise Value to NOPAT (EV/NOPAT) |
5.03 |
3.40 |
11.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
5.61 |
2.33 |
8.74 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
6.71 |
2.47 |
11.15 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-0.74 |
-0.68 |
-0.59 |
Leverage Ratio |
1.21 |
1.22 |
1.19 |
Compound Leverage Factor |
1.21 |
1.22 |
1.19 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
11.50 |
6.22 |
13.02 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
9.12 |
4.42 |
8.63 |
Quick Ratio |
6.97 |
3.16 |
6.70 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
41 |
90 |
33 |
Operating Cash Flow to CapEx |
114,868.80% |
437,145.31% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.56 |
0.62 |
0.54 |
Accounts Receivable Turnover |
6.56 |
4.21 |
1.72 |
Inventory Turnover |
0.55 |
0.34 |
0.35 |
Fixed Asset Turnover |
105.48 |
88.00 |
52.57 |
Accounts Payable Turnover |
22.38 |
7.41 |
3.88 |
Days Sales Outstanding (DSO) |
55.65 |
86.79 |
212.62 |
Days Inventory Outstanding (DIO) |
663.66 |
1,059.58 |
1,028.32 |
Days Payable Outstanding (DPO) |
16.31 |
49.26 |
94.17 |
Cash Conversion Cycle (CCC) |
702.99 |
1,097.11 |
1,146.76 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
60 |
47 |
71 |
Invested Capital Turnover |
2.59 |
2.37 |
1.55 |
Increase / (Decrease) in Invested Capital |
14 |
-25 |
0.19 |
Enterprise Value (EV) |
274 |
221 |
364 |
Market Capitalization |
429 |
371 |
463 |
Book Value per Share |
$3.02 |
$2.77 |
$2.33 |
Tangible Book Value per Share |
$3.01 |
$2.76 |
$2.32 |
Total Capital |
216 |
197 |
170 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-155 |
-150 |
-99 |
Capital Expenditures (CapEx) |
0.04 |
0.02 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
50 |
35 |
65 |
Debt-free Net Working Capital (DFNWC) |
206 |
185 |
164 |
Net Working Capital (NWC) |
206 |
185 |
164 |
Net Nonoperating Expense (NNE) |
-4.74 |
-3.22 |
-1.10 |
Net Nonoperating Obligations (NNO) |
-155 |
-150 |
-99 |
Total Depreciation and Amortization (D&A) |
0.54 |
0.54 |
0.52 |
Debt-free, Cash-free Net Working Capital to Revenue |
36.27% |
24.82% |
59.11% |
Debt-free Net Working Capital to Revenue |
148.29% |
132.13% |
148.29% |
Net Working Capital to Revenue |
148.29% |
132.13% |
148.29% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.83 |
$0.95 |
$0.46 |
Adjusted Weighted Average Basic Shares Outstanding |
71.25M |
71.36M |
72.93M |
Adjusted Diluted Earnings per Share |
$0.82 |
$0.95 |
$0.46 |
Adjusted Weighted Average Diluted Shares Outstanding |
71.91M |
71.68M |
73.55M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
71.44M |
71.09M |
72.20M |
Normalized Net Operating Profit after Tax (NOPAT) |
54 |
65 |
33 |
Normalized NOPAT Margin |
39.27% |
46.35% |
29.61% |
Pre Tax Income Margin |
54.84% |
62.73% |
39.84% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
72.05% |
47.21% |
97.16% |
Augmented Payout Ratio |
72.05% |
63.48% |
135.52% |