Harmonic Inc. (HLIT) Financial Ratios Annual - Discounting Cash Flows
HLIT
Harmonic Inc.
HLIT (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
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
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
Price Ratios
Price to Earnings Ratio 27.33 38.84 17.33 48.84 90.04 -24.48 -117.9 -19.21 -4.1 -5.37 -22.61 -14.02 21.23 -53.6 66.12 -200.6 -25.09 8.29 36.64 538.9 -62.01 381.6 -15.34 -1.79 -4.23 -0.167 113.3 -20.27 23.11 29.9 32.64
Price to Sales Ratio 1.8 2.24 2.39 2.2 2.35 1.89 1.73 1 0.949 0.957 0.939 1.5 1.7 1.11 1.06 2.05 1.9 1.45 2.76 2.19 1.38 2.42 2.48 0.737 3.45 1.05 14.59 5.19 1.52 2.9 3.41
Price to Book Ratio 3.06 3.27 3.33 4.24 4.02 2.77 2.77 1.77 1.56 1.44 1.08 1.74 1.59 1.06 1.03 1.67 1.49 1.28 2.57 3.74 3.15 5.43 4.25 2.21 5.21 0.934 18.54 10.02 2.27 4.05 3.62
Price to Free Cash Flow Ratio 8.58 28.88 -1,028 -364.7 42.56 103 33.32 77.12 -40.8 -26.49 -44.24 17.38 20.07 10.07 20.8 -48.9 201.8 10.38 29.1 155.4 34.21 -39.15 -50.61 -15.81 -13.07 -0.709 214.9 -65.05 -40.45 -27.56 -167.3
Price to Operating Cash Flow Ratio 9.41 24.6 206.3 251.4 29.1 18.3 22.33 32.9 111 887 55.76 13.69 14.62 8.28 12.85 48.76 54.62 8.82 24.27 62.85 22.14 -66.57 -81.24 -25.44 -28.41 -0.768 123.2 -217.9 56.63 588 58.18
Price Earnings to Growth Ratio -0.965 -0.71 0.098 0.454 -0.628 -0.075 1.64 0.254 -0.424 -0.013 0.353 0.058 -0.045 0.246 -0.23 2.42 0.183 0.062 0.013 -4.78 0.126 -3.66 0.241 0.033 0.046 0 -0.401 0.042 -0.429 0.673 0
EV to EBITDA 15.91 20.86 44.38 25.06 39.24 246.4 24.23 28.96 -8.65 -13.49 44.09 40.06 76.91 58.05 20.31 -77.83 -2.12 -5.02 -118.7
Liquidity Ratios
Current Ratio 2.08 2.18 1.21 1.07 1.44 1.62 1.31 1.44 1.21 1.5 3.37 2.59 3.83 3.86 3.47 2.67 4.49 4.94 3.56 1.85 2.4 2.2 2.13 1.42 1.93 3.06 4.21 2.78 5.51 4.11 7.77
Quick Ratio 1.64 1.8 0.906 0.697 1.12 1.38 1.16 1.25 1.03 1.21 2.91 2.22 3.4 3.23 2.85 2.22 4.12 4.66 3.25 1.48 1.94 1.77 1.86 1.07 1.5 2.21 3.33 1.55 3.71 2.76 5.85
Cash Ratio 0.811 0.605 0.309 0.278 0.594 0.67 0.485 0.484 0.401 0.384 1.49 0.812 1.05 0.94 0.806 0.739 1.64 1.89 1.17 0.292 0.451 0.272 0.496 0.288 0.501 0.143 0.615 0.508 1.59 1.49 4.6
Debt Ratio 0.193 0.186 0.203 0.226 0.274 0.312 0.317 0.264 0.259 0.225 0.187 0 0 0 0 0 0.012 0 0 0.002 0.006 0.01 0.007 0.015 0.012 0 0 0.01 0 0 0
Debt to Equity Ratio 0.331 0.319 0.357 0.495 0.641 0.715 0.738 0.59 0.603 0.46 0.3 0 0 0 0 0 0.017 0 0 0.004 0.011 0.021 0.016 0.041 0.02 0 0 0.014 0 0 0
Long Term Debt to Capitalization 0.21 0.206 0.023 0.033 0.274 0.351 0.287 0.358 0.362 0.302 0.23 0 0 0 0 0 0 0 0 0 0.004 0.011 0.006 0.011 0.011 0 0 0.009 0 0 0
Total Debt to Capitalization 0.249 0.242 0.263 0.331 0.391 0.417 0.425 0.371 0.376 0.315 0.23 0 0 0 0 0 0.017 0 0 0.004 0.011 0.021 0.015 0.04 0.02 0 0 0.014 0 0 0
Interest Coverage Ratio 11.97 8.62 8.22 9.03 1.77 -1.08 1.12 -0.44 -6.4 -6.31 -38.88 0 0 0 0 4.75 -3.78 4.26 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash Flow to Debt Ratio 0.984 0.417 0.045 0.034 0.216 0.212 0.168 0.091 0.023 0.004 0.065 0 0 0 0 0 1.61 0 0 16.23 12.62 -3.86 -3.36 -2.1 -9.02 0 0 -3.33 0 0 0
Margins
Gross Profit Margin 55.71% 53.91% 51.41% 50.54% 51.22% 51.47% 55.36% 51.84% 47.4% 49.46% 53.77% 48.98% 47.72% 44.59% 46.33% 46.16% 42.04% 48.64% 43.08% 40.96% 36.5% 42.08% 33.25% 29.16% 0.763% 38.33% 47.2% 41.6% 51.08% 49.59% 50.26%
Operating Profit Margin 12.06% 9.3% 3.65% 7.28% 3.71% -3.29% 3.25% -1.24% -19.78% -16.51% -3.43% -4.98% -4.98% -1.75% 2.14% 1.21% -3.77% 10.77% 6.19% -1.5% -2.74% 0.578% -16.76% -41.44% -82.82% -99.95% 15.75% -9.42% 6.05% 8.54% 9.69%
Pretax Profit Margin 12% 8.54% 3.15% 7.12% 1.75% -6.92% -1.64% -4.2% -23.64% -19.81% -4.26% -5.03% -5.01% -1.71% 2.12% 1.28% -3.05% 12.6% 8.2% 0.652% -2.06% 0.871% -15.98% -40.95% -82.04% -635.9% 17.16% -25.51% 6.99% 10.18% 10.97%
Net Profit Margin 7.81% 5.78% 13.82% 4.51% 2.61% -7.73% -1.47% -5.21% -23.16% -17.82% -4.15% -10.67% 8.02% -2.06% 1.6% -1.02% -7.55% 17.53% 7.53% 0.407% -2.23% 0.634% -16.15% -41.21% -81.65% -628.8% 12.87% -25.63% 6.59% 9.69% 10.46%
Operating Cash Flow Margin 22.68% 9.12% 1.16% 0.876% 8.09% 10.34% 7.77% 3.04% 0.855% 0.108% 1.68% 10.93% 11.64% 13.35% 8.22% 4.21% 3.47% 16.47% 11.36% 3.49% 6.24% -3.63% -3.05% -2.9% -12.15% -136.7% 11.84% -2.38% 2.69% 0.493% 5.87%
Free Cash Flow Margin 20.99% 7.77% -0.233% -0.604% 5.53% 1.84% 5.2% 1.3% -2.33% -3.61% -2.12% 8.6% 8.48% 10.97% 5.08% -4.2% 0.939% 14% 9.48% 1.41% 4.04% -6.18% -4.9% -4.66% -26.42% -148% 6.79% -7.99% -3.76% -10.51% -2.04%
Return
Return on Assets 6.54% 4.92% 10.93% 3.97% 1.91% -4.95% -1.01% -4.12% -16.33% -13.05% -2.98% -9.62% 6.11% -1.52% 1.2% -0.602% -4.22% 11.34% 4.92% 0.357% -2.53% 0.649% -13.1% -44.27% -69.9% -388.3% 12.76% -34.46% 8.32% 10.81% 9.81%
Return on Equity 11.02% 8.43% 19.23% 8.68% 4.47% -11.33% -2.35% -9.22% -37.99% -26.72% -4.77% -12.44% 7.5% -1.98% 1.56% -0.833% -5.92% 15.45% 7% 0.694% -5.07% 1.42% -27.72% -123.7% -123.2% -559.3% 16.36% -49.43% 9.82% 13.53% 11.08%
Return on Capital Employed 12.75% 10.04% 4.47% 11.73% 4.01% -2.8% 3.31% -1.34% -19.37% -16.38% -2.94% -5.52% -4.43% -1.51% 1.89% 0.872% -2.51% 8.38% 5.27% -2.22% -4.94% 0.994% -21.76% -78.08% -101.6% -79.31% 19.94% -17.83% 8.95% 11.93% 10.27%
Return on Invested Capital 10.52% 8.1% 23.64% 9.67% 8.37% -4.02% 3.89% -2.02% -22.47% -17.05% -4.02% -14.41% 4.99% -2.16% 1.68% -0.831% -9.14% 18.91% 7.48% -1.73% -7.28% 0.887% -31.33% -100.4% -129% -81.76% 18.03% -36.81% 11.59% 18.19% 24.32%
Turnover Ratios
Receivables Turnover Ratio 5.84 3.72 4.16 5.48 5.25 4.98 3.93 4.34 5.13 4.68 5.42 5.85 6.15 6.17 5 4.16 4.93 5.71 4.49 3.83 5.93 3.87 4.73 7.35 5.92 3.88 5.2 4.77 4.51 4.83 6.76
Payables Turnover Ratio 12.1 8.87 7.66 4.58 3.84 7.81 4.39 5.75 5.69 7.1 9 14.44 10.79 11.55 9.65 8.67 8.39 14.02 8.64 4.32 8.43 6.43 8.19 18.21 19.64 4.95 5.14 6.53 9.84 5.48 8.86
Inventory Turnover Ratio 4.1 4.89 3.52 2.56 3.48 5.25 6.19 7.58 7.25 4.98 4.49 6.76 6.54 4.57 4.17 3.93 5.28 6.97 5.17 3.47 4.24 3.44 5.43 5.1 6.54 2.02 2.75 2.19 2.35 2.07 2.12
Fixed Asset Turnover Ratio 15.93 17.3 10.57 9.57 6.88 5.36 7.99 18.08 12.24 12.62 13.96 15.93 13.22 13.91 13.57 10.63 7.67 23.66 22.1 16.72 15.1 12.66 7.77 5.75 4.45 5.55 12.36 7.84 7.37 6.92 8.71
Asset Turnover Ratio 0.838 0.852 0.791 0.88 0.731 0.64 0.686 0.79 0.705 0.733 0.718 0.902 0.762 0.739 0.748 0.588 0.559 0.647 0.654 0.878 1.14 1.02 0.811 1.07 0.856 0.618 0.991 1.34 1.26 1.12 0.938
Per Share Items ()
Revenue Per Share 4.72 5.9 5.44 5.95 5 3.91 4.5 4.71 4.42 5.22 4.33 4.69 4.34 4.59 4.77 4.17 3.33 3.86 3.8 3.32 3.51 3.45 2.93 3.12 3.48 5.42 6.51 1.8 3.57 2.65 1.72
Operating Cash Flow Per Share 1.07 0.538 0.063 0.052 0.404 0.404 0.349 0.143 0.038 0.006 0.073 0.512 0.505 0.612 0.392 0.176 0.116 0.636 0.432 0.116 0.219 -0.125 -0.089 -0.09 -0.423 -7.4 0.771 -0.043 0.096 0.013 0.101
Free Cash Flow Per Share 0.991 0.458 -0.013 -0.036 0.276 0.072 0.234 0.061 -0.103 -0.189 -0.092 0.403 0.368 0.503 0.242 -0.175 0.031 0.54 0.36 0.047 0.142 -0.213 -0.143 -0.145 -0.92 -8.02 0.442 -0.144 -0.134 -0.279 -0.035
Cash & Short Term Investments 0.946 0.881 0.755 0.853 1.31 1.02 1.04 0.771 0.704 0.805 1.76 1.13 1.6 1.74 1.41 1.19 2.83 3.46 3.29 1.24 1.51 1.4 1.81 0.822 0.927 2.05 3.17 0.198 0.658 0.715 0.97
Earnings Per Share 0.368 0.341 0.752 0.268 0.131 -0.302 -0.066 -0.246 -1.02 -0.931 -0.18 -0.5 0.348 -0.095 0.076 -0.043 -0.252 0.677 0.286 0.013 -0.078 0.022 -0.473 -1.29 -2.84 -34.06 0.838 -0.462 0.235 0.257 0.18
EBITDA Per Share 0.652 0.654 0.308 0.55 0.314 0.034 0.365 0.191 -0.592 -0.43 0.078 0.167 0.197 0.303 0.487 0.321 0.089 0.556 0.382 0.079 0.058 0.344 -0.07 -0.719 -2.22 -0.32 1.25 -0.077 0.379 0.336 0.246
Dividend Per Share 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Enterprise Value Per Share 10.38 13.64 13.68 13.78 12.32 8.28 8.84 5.52 5.12 5.8 3.44 0 0 0 0 0 3.56 0 0 6.04 3.35 6.98 5.47 1.52 11.14 0 0 9.19 0 0 0
Book Value Per Share 3.34 4.04 3.91 3.09 2.92 2.66 2.82 2.67 2.7 3.48 3.77 4.02 4.63 4.79 4.9 5.13 4.25 4.38 4.08 1.94 1.54 1.54 1.7 1.04 2.31 6.09 5.12 0.936 2.4 1.9 1.62
Price Per Share 10.23 13.23 13.04 13.1 11.76 7.39 7.8 4.72 4.2 5 4.07 7.01 7.38 5.07 5.04 8.57 6.32 5.61 10.48 7.27 4.85 8.34 7.25 2.3 12.02 5.69 94.94 9.38 5.44 7.69 5.87
Effective Tax Rate 34.96% 32.31% -338.8% 36.65% -49.41% -11.65% 10.19% -24.11% 2.07% 10.09% 2.53% -112.2% 193.2% -20.39% 24.53% 179.7% -148% -39.21% 8.23% 37.69% -8.25% 27.23% -1.03% -0.654% 0.482% 1.11% 25% -63.55% 5.77% 4.84% 4.65%
Short Term Coverage Ratio 16.57 8.68 0.059 0.046 0.981 3.33 0.625 1.71 0.403 0.06 0 0 0 0 0 0 0 0 0 16.23 19.77 -8.46 -5.41 -2.9 -19.33 0 0 -10 0 0 0
Capital Expenditure Coverage Ratio 13.41 6.74 0.833 0.592 3.16 1.22 3.03 1.74 0.269 0.029 0.442 4.71 3.69 5.62 2.62 0.501 1.37 6.65 6.03 1.68 2.83 -1.43 -1.65 -1.64 -0.852 -12.03 2.34 -0.426 0.417 0.045 0.742
EBIT Per Revenue 0.121 0.093 0.036 0.073 0.037 -0.033 0.032 -0.012 -0.198 -0.165 -0.034 -0.05 -0.05 -0.018 0.021 0.012 -0.038 0.108 0.062 -0.015 -0.027 0.006 -0.168 -0.414 -0.828 -0.999 0.158 -0.094 0.06 0.085 0.097
EBITDA Per Revenue 0.138 0.111 0.057 0.092 0.063 0.009 0.081 0.04 -0.134 -0.082 0.018 0.036 0.045 0.066 0.102 0.077 0.027 0.144 0.1 0.024 0.016 0.1 -0.024 -0.23 -0.637 -0.059 0.192 -0.043 0.106 0.126 0.143
Days of Sales Outstanding 62.52 98.04 87.84 66.59 69.55 73.25 92.84 84.05 71.16 78.02 67.3 62.42 59.3 59.12 73.01 87.64 74.06 63.93 81.28 95.31 61.59 94.3 77.15 49.64 61.61 93.98 70.18 76.57 80.95 75.52 54.01
Days of Inventory Outstanding 88.93 74.68 103.8 142.8 105 69.55 58.94 48.15 50.32 73.29 81.28 54.03 55.81 79.82 87.47 92.98 69.11 52.34 70.58 105.1 86.1 106 67.27 71.52 55.84 180.4 132.6 166.9 155.4 176 172.2
Days of Payables Outstanding 30.17 41.13 47.65 79.66 95.05 46.74 83.07 63.44 64.14 51.4 40.55 25.28 33.83 31.6 37.81 42.11 43.49 26.03 42.24 84.52 43.28 56.8 44.59 20.04 18.58 73.76 70.97 55.87 37.1 66.58 41.18
Cash Conversion Cycle 121.3 131.6 144 129.8 79.53 96.06 68.71 68.77 57.34 99.9 108 91.18 81.29 107.3 122.7 138.5 99.68 90.24 109.6 115.9 104.4 143.5 99.84 101.1 98.87 200.6 131.8 187.6 199.3 184.9 185
Cash Conversion Ratio 2.91 1.58 0.084 0.194 3.09 -1.34 -5.28 -0.584 -0.037 -0.006 -0.406 -1.02 1.45 -6.47 5.15 -4.11 -0.459 0.94 1.51 8.57 -2.8 -5.73 0.189 0.07 0.149 0.217 0.92 0.093 0.408 0.051 0.561
Free Cash Flow to Earnings 2.69 1.34 -0.017 -0.134 2.12 -0.238 -3.54 -0.249 0.1 0.203 0.511 -0.807 1.06 -5.32 3.18 4.1 -0.124 0.798 1.26 3.47 -1.81 -9.75 0.303 0.113 0.324 0.235 0.527 0.312 -0.571 -1.08 -0.195
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program