| Period Ending: |
LTM
(Last Twelve Months) |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||||||||
| Price to Earnings Ratio | 50.49 | 15.93 | 11.25 | 12 | 13.73 | 14.69 | 14.16 | 21.71 | 14.71 | 11.89 | 12.09 | 10.86 | 10.49 | 10.1 | 12.31 | 12.66 | 13.92 | 15.19 | 20.01 | 55.09 | |
| Price to Sales Ratio | 0 | 3.36 | 3.19 | 3.76 | 2.75 | 3.22 | 3.5 | 3.66 | 3.02 | 2.41 | 2.48 | 2.24 | 2.12 | 1.9 | 2.39 | 2.37 | 2.4 | 2.6 | 2.78 | 3.09 | |
| Price to Book Ratio | 3.22 | 1.02 | 1.15 | 1.48 | 1.09 | 1.29 | 2.02 | 2.17 | 1.85 | 1.49 | 1.55 | 1.41 | 1.34 | 1.28 | 1.63 | 1.74 | 1.78 | 2.02 | 2.05 | 2.25 | |
| Price to Free Cash Flow Ratio | 0 | 17.13 | 11.86 | 10.21 | 12.69 | 13.79 | 14.79 | 11.52 | 17.73 | 12.38 | 11.39 | 8.59 | 31.42 | 9.08 | 10.08 | 11.58 | 0 | 18.41 | 7.86 | 21.14 | |
| Price to Operating Cash Flow Ratio | 52.05 | 16.42 | 11.45 | 9.9 | 11.92 | 12.89 | 14.08 | 11.2 | 16.35 | 9.33 | 11.22 | 6.62 | 23.82 | 7.61 | 9.34 | 10.03 | 0 | 16.67 | 7.2 | 17.59 | |
| Price Earnings to Growth Ratio | 0.505 | -0.392 | -2.13 | 0.226 | -2.18 | -1.84 | 0.23 | -1.65 | 2.32 | 3.49 | 2.76 | 2.37 | 0 | 1.75 | 1.63 | 0.856 | -2.62 | 0.465 | 0.132 | 0 | |
| EV to EBITDA | 31.99 | 21.29 | 5.97 | 4.5 | 5.57 | 9.47 | 6.37 | 0.493 | -4.12 | -6.5 | -4.12 | -16.51 | 5.52 | 6.17 | 5.53 | 5.62 | 6.29 | 8.64 | |||
| Liquidity Ratios | |||||||||||||||||||||
| Current Ratio | 0.018 | 0.018 | 7.23 | 11.43 | 9.77 | 1.54 | 18.23 | 0.557 | 2.62 | 0 | 16.6 | 0 | 0 | 5.92 | 0.666 | 0.623 | 0 | 10.26 | 4.75 | 18.08 | |
| Quick Ratio | 0.012 | 0.012 | 8.87 | 17.02 | 12.36 | 2.04 | 18.23 | 0.751 | 2.62 | 0 | 16.6 | 0 | 0 | 5.92 | 0.666 | 0.623 | 0 | 10.26 | 4.75 | 18.08 | |
| Cash Ratio | 0.012 | 0.012 | 1.12 | 5.32 | 2.3 | 0.452 | 0.205 | 0.184 | 0.099 | 0 | 0.253 | 0 | 0 | 4.46 | 0.527 | 0.478 | 0 | 8.74 | 3.05 | 9.73 | |
| Debt Ratio | 0.088 | 0.088 | 0.024 | 0.01 | 0.018 | 0.06 | 0.044 | 0.002 | 0.002 | 0.002 | 0.044 | 0 | 0.014 | 0.063 | 0.083 | 0.046 | 0 | 0.004 | 0.016 | 0.02 | |
| Debt to Equity Ratio | 0.893 | 0.893 | 0.256 | 0.115 | 0.175 | 0.596 | 0.559 | 0.024 | 0.028 | 0.031 | 0.594 | 0 | 0.191 | 0.763 | 1.01 | 0.556 | 0 | 0.045 | 0.183 | 0.22 | |
| Long Term Debt to Capitalization | 0.472 | 0.472 | 0.204 | 0.103 | 0.149 | 0.109 | 0.02 | 0.024 | 0.027 | 0.03 | 0 | 0 | 0.16 | 0.42 | 0.334 | 0 | 0 | 0 | 0 | 0.145 | |
| Total Debt to Capitalization | 0.472 | 0.472 | 0.204 | 0.103 | 0.149 | 0.373 | 0.359 | 0.024 | 0.027 | 0.03 | 0.372 | 0 | 0.16 | 0.433 | 0.503 | 0.358 | 0 | 0.043 | 0.155 | 0.181 | |
| Interest Coverage Ratio | 0.475 | 0.475 | 5.29 | 13.21 | 4.74 | 1.92 | 6.69 | 8.85 | 8.59 | 9.63 | 11.57 | 10.59 | 7.18 | 2.33 | 2.12 | 2.5 | 3.62 | 5.54 | 3.37 | 1.84 | |
| Cash Flow to Debt Ratio | 0.069 | 0.069 | 0.392 | 1.3 | 0.522 | 0.169 | 0.257 | 8.02 | 4.06 | 5.12 | 0.233 | 0 | 0.295 | 0.22 | 0.173 | 0.311 | 0 | 2.7 | 1.55 | 0.58 | |
| Margins | |||||||||||||||||||||
| Gross Profit Margin | 100% | 100% | 100% | 100% | 95.24% | 95.9% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | |
| Operating Profit Margin | 28.71% | 28.71% | 47.65% | 42.43% | 27.14% | 29.47% | 37.85% | 36.16% | 34.99% | 33.46% | 33.38% | 33.84% | 34.52% | 47.6% | 53.14% | 46.36% | 36.87% | 32.84% | 28.69% | 24.73% | |
| Pretax Profit Margin | 28.71% | 28.71% | 38.64% | 42.43% | 27.14% | 29.47% | 32.19% | 32.08% | 30.91% | 29.99% | 30.49% | 30.64% | 29.71% | 27.19% | 28.06% | 27.82% | 26.68% | 26.91% | 20.17% | 20.87% | |
| Net Profit Margin | 21.1% | 21.1% | 28.41% | 31.35% | 20% | 21.94% | 24.73% | 16.87% | 20.52% | 20.25% | 20.55% | 20.6% | 20.2% | 18.78% | 19.4% | 18.74% | 17.24% | 17.12% | 13.91% | 5.61% | |
| Operating Cash Flow Margin | 20.47% | 20.47% | 27.9% | 38.02% | 23.03% | 25.02% | 24.87% | 32.69% | 18.47% | 25.82% | 22.14% | 33.79% | 8.89% | 24.91% | 25.55% | 23.65% | 0% | 15.61% | 38.65% | 17.57% | |
| Free Cash Flow Margin | 19.62% | 19.62% | 26.94% | 36.84% | 21.64% | 23.37% | 23.68% | 31.78% | 17.03% | 19.45% | 21.82% | 26.06% | 6.74% | 20.88% | 23.69% | 20.49% | 0% | 14.12% | 35.4% | 14.62% | |
| Return | |||||||||||||||||||||
| Return on Assets | 0.63% | 0.63% | 0.952% | 1.1% | 0.809% | 0.884% | 1.14% | 0.76% | 0.914% | 0.92% | 0.95% | 0.922% | 0.945% | 1.05% | 1.09% | 1.12% | 1.04% | 1.13% | 0.88% | 0.361% | |
| Return on Equity | 6.48% | 6.38% | 10.22% | 12.34% | 7.96% | 8.81% | 14.3% | 10.01% | 12.55% | 12.55% | 12.85% | 12.94% | 12.78% | 12.64% | 13.26% | 13.72% | 12.78% | 13.3% | 10.24% | 4.08% | |
| Return on Capital Employed | 1.69% | 1.69% | 1.6% | 1.51% | 1.11% | 1.25% | 1.82% | 2.29% | 2.21% | 1.52% | 1.61% | 1.51% | 1.62% | 2.67% | 3.11% | 2.91% | 2.22% | 2.18% | 1.84% | 1.6% | |
| Return on Invested Capital | 1.26% | 1.26% | 1.19% | 1.15% | 0.832% | 0.95% | 1.41% | 1.3% | 1.53% | 1.03% | 1.1% | 1.02% | 1.1% | 1.87% | 2.2% | 2.01% | 1.44% | 1.43% | 1.34% | 1.22% | |
| Turnover Ratios | |||||||||||||||||||||
| Receivables Turnover Ratio | 10.25 | 10.25 | 13.19 | 18.81 | 16.79 | 16.32 | 16.76 | 17.13 | 17.79 | 18.36 | 18.53 | 18.93 | 17.12 | 11.66 | 9.62 | 9.13 | 0 | 11.38 | 2.36 | 1.7 | |
| Payables Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Inventory Turnover Ratio | 0 | 0 | 0 | 0 | -0.089 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Fixed Asset Turnover Ratio | 3.59 | 3.59 | 3.85 | 3.55 | 3.01 | 2.38 | 11.26 | 9.43 | 7.88 | 6.82 | 8.69 | 6.9 | 10.68 | 8.56 | 9.17 | 8.22 | 0 | 8.3 | 6.39 | 5.88 | |
| Asset Turnover Ratio | 0.03 | 0.03 | 0.033 | 0.035 | 0.04 | 0.04 | 0.046 | 0.045 | 0.045 | 0.045 | 0.046 | 0.045 | 0.047 | 0.056 | 0.056 | 0.06 | 0.06 | 0.066 | 0.063 | 0.064 | |
| Per Share Items () | |||||||||||||||||||||
| Revenue Per Share | 20.65 | 20.65 | 26 | 24.88 | 25.4 | 24.86 | 23.78 | 21.79 | 20.63 | 19.68 | 18.71 | 17.88 | 17.28 | 13.65 | 12.48 | 12.01 | 0 | 12.11 | 11.23 | 11 | |
| Operating Cash Flow Per Share | 4.23 | 4.23 | 7.25 | 9.46 | 5.85 | 6.22 | 5.91 | 7.12 | 3.81 | 5.08 | 4.14 | 6.04 | 1.54 | 3.4 | 3.19 | 2.84 | 0 | 1.89 | 4.34 | 1.93 | |
| Free Cash Flow Per Share | 4.05 | 4.05 | 7 | 9.16 | 5.5 | 5.81 | 5.63 | 6.92 | 3.51 | 3.83 | 4.08 | 4.66 | 1.16 | 2.85 | 2.96 | 2.46 | 0 | 1.71 | 3.97 | 1.61 | |
| Cash & Short Term Investments | 4.15 | 4.15 | 25.71 | 54.57 | 49.74 | 43.56 | 45.95 | 76.57 | 95.15 | 94.42 | 91.91 | 124.2 | 146.4 | 3.59 | 4.9 | 4.37 | 0 | 6.13 | 8.53 | 7.54 | |
| Earnings Per Share | 4.36 | 4.36 | 7.39 | 7.8 | 5.08 | 5.46 | 5.88 | 3.68 | 4.23 | 3.99 | 3.84 | 3.68 | 3.49 | 2.56 | 2.42 | 2.25 | 0 | 2.07 | 1.56 | 0.617 | |
| EBITDA Per Share | 8.54 | 5.93 | 12.71 | 10.29 | 5.6 | 7.76 | 9.47 | 8.36 | 7.75 | 7.08 | 6.71 | 6.46 | 6.34 | 6.84 | 7.03 | 6.01 | 4.19 | 4.64 | 4.06 | 3.45 | |
| Dividend Per Share | 0 | 2.68 | 2.57 | 2.39 | 2.08 | 2.06 | 1.98 | 1.88 | 1.86 | 1.82 | 1.7 | 1.61 | 1.5 | 1.29 | 1.18 | 1.06 | 0 | 0.916 | 0.881 | 0.842 | |
| Enterprise Value Per Share | 273.3 | 126.2 | 75.87 | 46.3 | 31.21 | 73.47 | 60.3 | 4.12 | -31.92 | -46.02 | -27.66 | 0 | -104.6 | 37.78 | 43.37 | 33.26 | 0 | 26.07 | 25.51 | 29.79 | |
| Book Value Per Share | 67.2 | 68.29 | 72.25 | 63.21 | 63.87 | 61.9 | 41.12 | 36.71 | 33.75 | 31.76 | 29.91 | 28.47 | 27.32 | 20.29 | 18.25 | 16.4 | 0 | 15.58 | 15.25 | 15.12 | |
| Price Per Share | 216.5 | 69.4 | 83.06 | 93.59 | 69.75 | 80.15 | 83.25 | 79.8 | 62.29 | 47.4 | 46.5 | 40.01 | 36.6 | 25.9 | 29.8 | 28.5 | 0 | 31.5 | 31.25 | 34 | |
| Dividend Ratios | |||||||||||||||||||||
| Dividend Payout Ratio | 61.53% | 61.53% | 34.8% | 30.64% | 40.94% | 37.68% | 33.67% | 51.17% | 43.96% | 45.74% | 44.18% | 43.59% | 43.01% | 50.15% | 48.8% | 47.18% | 51.58% | 44.18% | 56.38% | 136.4% | |
| Effective Tax Rate | 26.5% | 26.5% | 26.48% | 26.11% | 26.3% | 25.54% | 23.18% | 47.41% | 33.62% | 32.48% | 32.62% | 32.79% | 32.02% | 30.93% | 30.88% | 32.62% | 35.36% | 36.38% | 31.04% | 27.1% | |
| Short Term Coverage Ratio | 0 | 0 | 1.9 | 1.93 | 1.12 | 0.212 | 0.267 | 0 | 0 | 0 | 0.233 | 0 | 0 | 4.22 | 0.343 | 0.311 | 0 | 2.7 | 1.55 | 2.49 | |
| Capital Expenditure Coverage Ratio | 24.12 | 24.12 | 29.25 | 32.22 | 16.59 | 15.19 | 20.8 | 35.58 | 12.81 | 4.05 | 69.1 | 4.37 | 4.13 | 6.18 | 13.68 | 7.48 | 0 | 10.54 | 11.89 | 5.96 | |
| EBIT Per Revenue | 0.287 | 0.287 | 0.477 | 0.424 | 0.271 | 0.295 | 0.379 | 0.362 | 0.35 | 0.335 | 0.334 | 0.338 | 0.345 | 0.476 | 0.531 | 0.464 | 0.369 | 0.328 | 0.287 | 0.247 | |
| EBITDA Per Revenue | 0.352 | 0.287 | 0.489 | 0.414 | 0.221 | 0.312 | 0.398 | 0.384 | 0.375 | 0.36 | 0.359 | 0.361 | 0.367 | 0.501 | 0.564 | 0.501 | 0.369 | 0.383 | 0.361 | 0.313 | |
| Days of Sales Outstanding | 35.6 | 35.6 | 27.67 | 19.41 | 21.74 | 22.36 | 21.78 | 21.31 | 20.51 | 19.88 | 19.7 | 19.28 | 21.32 | 31.31 | 37.94 | 39.97 | 0 | 32.08 | 154.4 | 214.7 | |
| Days of Inventory Outstanding | 0 | 0 | 0 | 0 | -4,090 | -5,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Days of Payables Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cash Conversion Cycle | 35.6 | 35.6 | 27.67 | 19.41 | -4,068 | -5,265 | 21.78 | 21.31 | 20.51 | 19.88 | 19.7 | 19.28 | 21.32 | 31.31 | 37.94 | 39.97 | 0 | 32.08 | 154.4 | 214.7 | |
| Cash Conversion Ratio | 0.97 | 0.97 | 0.982 | 1.21 | 1.15 | 1.14 | 1.01 | 1.94 | 0.9 | 1.28 | 1.08 | 1.64 | 0.44 | 1.33 | 1.32 | 1.26 | 0 | 0.912 | 2.78 | 3.13 | |
| Free Cash Flow to Earnings | 0.93 | 0.93 | 0.948 | 1.17 | 1.08 | 1.06 | 0.958 | 1.88 | 0.83 | 0.961 | 1.06 | 1.27 | 0.334 | 1.11 | 1.22 | 1.09 | 0 | 0.825 | 2.54 | 2.61 | |