Growth Metrics |
- |
- |
- |
Revenue Growth |
13.88% |
6.00% |
-9.60% |
EBITDA Growth |
15.03% |
65.37% |
-17.34% |
EBIT Growth |
19.42% |
63.55% |
-20.07% |
NOPAT Growth |
29.65% |
61.63% |
-25.62% |
Net Income Growth |
19.97% |
66.96% |
-19.31% |
EPS Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
-217.71% |
417.67% |
-74.72% |
Free Cash Flow Firm Growth |
-159.65% |
513.25% |
-172.01% |
Invested Capital Growth |
46.14% |
-23.39% |
18.19% |
Revenue Q/Q Growth |
10.31% |
-4.38% |
4.43% |
EBITDA Q/Q Growth |
17.29% |
40.23% |
-4.04% |
EBIT Q/Q Growth |
21.33% |
45.26% |
-6.05% |
NOPAT Q/Q Growth |
29.69% |
57.70% |
-8.83% |
Net Income Q/Q Growth |
22.35% |
46.60% |
-4.90% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
-83.00% |
11.14% |
-47.93% |
Free Cash Flow Firm Q/Q Growth |
55.80% |
1,804.40% |
-24.32% |
Invested Capital Q/Q Growth |
-51.01% |
-55.04% |
-39.42% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
20.24% |
19.79% |
17.14% |
EBITDA Margin |
14.35% |
14.21% |
9.11% |
Operating Margin |
11.65% |
10.28% |
6.88% |
EBIT Margin |
13.05% |
12.45% |
8.07% |
Profit (Net Income) Margin |
10.68% |
10.14% |
6.44% |
Tax Burden Percent |
81.82% |
81.45% |
79.78% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
18.18% |
18.55% |
20.22% |
Return on Invested Capital (ROIC) |
15.54% |
12.80% |
7.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
11.94% |
8.13% |
5.03% |
Return on Net Nonoperating Assets (RNNOA) |
-4.09% |
-2.98% |
-1.71% |
Return on Equity (ROE) |
11.45% |
9.81% |
5.87% |
Cash Return on Invested Capital (CROIC) |
-21.95% |
39.29% |
-9.10% |
Operating Return on Assets (OROA) |
11.34% |
9.96% |
6.23% |
Return on Assets (ROA) |
9.28% |
8.11% |
4.97% |
Return on Common Equity (ROCE) |
11.45% |
9.81% |
5.87% |
Return on Equity Simple (ROE_SIMPLE) |
11.28% |
9.70% |
5.95% |
Net Operating Profit after Tax (NOPAT) |
37 |
29 |
18 |
NOPAT Margin |
9.53% |
8.37% |
5.49% |
Net Nonoperating Expense Percent (NNEP) |
3.60% |
4.66% |
2.54% |
Return On Investment Capital (ROIC_SIMPLE) |
10.06% |
8.01% |
5.07% |
Cost of Revenue to Revenue |
79.76% |
80.21% |
82.86% |
SG&A Expenses to Revenue |
8.20% |
9.03% |
8.43% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
8.59% |
9.51% |
10.26% |
Earnings before Interest and Taxes (EBIT) |
51 |
42 |
26 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
56 |
48 |
29 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.88 |
1.49 |
1.23 |
Price to Tangible Book Value (P/TBV) |
2.01 |
1.60 |
1.33 |
Price to Revenue (P/Rev) |
1.78 |
1.56 |
1.33 |
Price to Earnings (P/E) |
16.68 |
15.32 |
20.80 |
Dividend Yield |
1.03% |
1.33% |
1.65% |
Earnings Yield |
6.00% |
6.53% |
4.81% |
Enterprise Value to Invested Capital (EV/IC) |
2.37 |
2.16 |
1.32 |
Enterprise Value to Revenue (EV/Rev) |
1.72 |
1.22 |
1.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
12.01 |
8.61 |
11.35 |
Enterprise Value to EBIT (EV/EBIT) |
13.21 |
9.83 |
12.81 |
Enterprise Value to NOPAT (EV/NOPAT) |
18.09 |
14.62 |
18.83 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
9.19 |
37.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
4.76 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-0.34 |
-0.37 |
-0.34 |
Leverage Ratio |
1.23 |
1.21 |
1.18 |
Compound Leverage Factor |
1.23 |
1.21 |
1.18 |
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 |
7.93 |
6.75 |
6.96 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
4.93 |
5.00 |
6.09 |
Quick Ratio |
0.31 |
1.61 |
3.15 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-52 |
88 |
-21 |
Operating Cash Flow to CapEx |
-822.70% |
3,741.88% |
948.92% |
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 |
0.87 |
0.80 |
0.77 |
Accounts Receivable Turnover |
0.00 |
0.00 |
5.17 |
Inventory Turnover |
1.32 |
1.60 |
1.80 |
Fixed Asset Turnover |
9.41 |
8.41 |
8.19 |
Accounts Payable Turnover |
8.02 |
8.89 |
8.64 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
70.59 |
Days Inventory Outstanding (DIO) |
276.06 |
228.61 |
202.70 |
Days Payable Outstanding (DPO) |
45.50 |
41.05 |
42.25 |
Cash Conversion Cycle (CCC) |
230.57 |
187.56 |
231.04 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
283 |
193 |
252 |
Invested Capital Turnover |
1.63 |
1.53 |
1.38 |
Increase / (Decrease) in Invested Capital |
89 |
-59 |
39 |
Enterprise Value (EV) |
669 |
417 |
332 |
Market Capitalization |
692 |
531 |
428 |
Book Value per Share |
$51.78 |
$50.30 |
$49.30 |
Tangible Book Value per Share |
$48.51 |
$46.81 |
$45.69 |
Total Capital |
368 |
356 |
348 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-23 |
-114 |
-96 |
Capital Expenditures (CapEx) |
6.49 |
1.21 |
0.92 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
270 |
174 |
177 |
Debt-free Net Working Capital (DFNWC) |
292 |
288 |
273 |
Net Working Capital (NWC) |
292 |
288 |
273 |
Net Nonoperating Expense (NNE) |
-4.47 |
-6.03 |
-3.05 |
Net Nonoperating Obligations (NNO) |
-85 |
-163 |
-96 |
Total Depreciation and Amortization (D&A) |
5.05 |
6.01 |
3.35 |
Debt-free, Cash-free Net Working Capital to Revenue |
69.43% |
51.03% |
55.16% |
Debt-free Net Working Capital to Revenue |
75.27% |
84.51% |
84.88% |
Net Working Capital to Revenue |
75.27% |
84.51% |
84.88% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$5.82 |
$4.86 |
$2.92 |
Adjusted Weighted Average Basic Shares Outstanding |
7.13M |
7.11M |
7.08M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
7.14M |
7.12M |
7.07M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
7.14M |
7.12M |
7.07M |
Normalized Net Operating Profit after Tax (NOPAT) |
37 |
29 |
22 |
Normalized NOPAT Margin |
9.53% |
8.37% |
6.80% |
Pre Tax Income Margin |
13.05% |
12.45% |
8.07% |
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 |
77.25% |
82.13% |
153.76% |
Augmented Payout Ratio |
77.25% |
82.13% |
153.76% |