| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | ||||||||||||||||||||
| Price to Earnings Ratio | 27.98 | 27.52 | 23.79 | 23.3 | 13.94 | 24.05 | 26.72 | 31.69 | 17.13 | 32.74 | 32.94 | 80.55 | 70.34 | 91.7 | 1,607 | 87.82 | 236.1 | 670 | -1,460 | -592.3 |
| Price to Sales Ratio | 8.44 | 8.28 | 9.02 | 6.75 | 2.77 | 8.03 | 9.06 | 8.29 | 6.78 | 12.82 | 12.14 | 16.57 | 16.59 | 17.37 | 16.74 | 23.66 | 44.49 | 105.2 | 300.5 | 534.2 |
| Price to Book Ratio | 7.79 | 7.66 | 8.12 | 5.95 | 2.57 | 7.58 | 6.07 | 5.8 | 4.5 | 7.01 | 5.67 | 6.72 | 5.73 | 8.84 | 7.25 | 17.93 | 40.62 | 0 | 0 | 0 |
| Price to Free Cash Flow Ratio | 36.81 | 36.09 | 27.44 | 20.78 | 16.98 | 24.21 | 32.95 | 27.62 | 24.67 | 29.81 | 28.89 | 48.89 | 57.03 | 47.81 | 226 | 93.12 | 216.8 | 670 | 0 | 0 |
| Price to Operating Cash Flow Ratio | 14.61 | 14.37 | 16.25 | 12.81 | 6.41 | 16.41 | 20.1 | 16.13 | 12.94 | 21.52 | 20.83 | 34.55 | 37.89 | 32.38 | 52.84 | 56.69 | 125.8 | 527.3 | 0 | 0 |
| Price Earnings to Growth Ratio | 8 | -10.75 | 0.384 | 0.307 | -0.364 | 0.652 | 0.463 | -2.07 | 0.435 | 0.604 | 0.192 | 4.75 | 0.872 | 0.024 | -16.68 | 0.553 | 1.19 | -2.11 | 24.58 | 0 |
| EV to EBITDA | 15.14 | 16.35 | 17.14 | 15.24 | 8.22 | 16.68 | 18.4 | 18.22 | 11.57 | 20.66 | 34.14 | 31.4 | 32.96 | 65.64 | 40.69 | 73.87 | ||||
| Liquidity Ratios | ||||||||||||||||||||
| Current Ratio | 2.6 | 2.6 | 2.98 | 2.67 | 2.2 | 3.15 | 5.05 | 4.4 | 7.19 | 12.92 | 11.97 | 11.25 | 9.4 | 11.88 | 10.71 | 5.12 | 5.77 | 0 | 0 | 0 |
| Quick Ratio | 2.6 | 2.6 | 2.98 | 2.67 | 2.2 | 3.15 | 5.05 | 4.4 | 7.19 | 12.92 | 11.97 | 11.25 | 9.4 | 11.88 | 10.71 | 5.12 | 5.77 | 0 | 0 | 0 |
| Cash Ratio | 0.857 | 0.857 | 1.31 | 1.31 | 0.543 | 0.785 | 1.17 | 1.27 | 1.43 | 2.15 | 3.1 | 2.55 | 3.03 | 3.02 | 2.27 | 1.68 | 4.59 | 0 | 0 | 0 |
| Debt Ratio | 0.229 | 0.229 | 0.178 | 0.162 | 0.143 | 0.084 | 0.067 | 0.079 | 0.005 | 0.004 | 0 | 0.006 | 0.006 | 0.027 | 0.156 | 0.107 | 0.158 | 0 | 0 | 0 |
| Debt to Equity Ratio | 0.386 | 0.386 | 0.269 | 0.243 | 0.212 | 0.111 | 0.083 | 0.105 | 0.006 | 0.005 | 0 | 0.007 | 0.006 | 0.031 | 0.2 | 0.138 | 0.219 | 0 | 0 | 0 |
| Long Term Debt to Capitalization | 0.213 | 0.213 | 0.136 | 0.107 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.113 | 0 | 0.104 | 0 | 0 | 0 |
| Total Debt to Capitalization | 0.279 | 0.279 | 0.212 | 0.196 | 0.175 | 0.1 | 0.077 | 0.095 | 0.006 | 0.005 | 0 | 0.007 | 0.006 | 0.03 | 0.167 | 0.121 | 0.18 | 0 | 0 | 0 |
| Interest Coverage Ratio | 58.81 | 0 | 97.03 | 104.8 | 156.5 | 2,033 | 0 | 1,199 | 2,768 | 3,367 | 1,243 | 270.7 | 217.1 | 50.07 | 10.55 | 41.81 | 46.91 | 26.2 | -55 | -11.27 |
| Cash Flow to Debt Ratio | 1.38 | 1.38 | 1.86 | 1.91 | 1.9 | 4.16 | 3.64 | 3.43 | 58.55 | 71.22 | 0 | 27.3 | 23.42 | 8.87 | 0.684 | 2.29 | 1.48 | 0 | 0 | 0 |
| Margins | ||||||||||||||||||||
| Gross Profit Margin | 82% | 82% | 81.67% | 80.76% | 78.35% | 80.79% | 80.58% | 81.94% | 83.25% | 86.58% | 86.29% | 84.01% | 82.73% | 76.18% | 73.2% | 76.83% | 75.03% | 71.3% | 54.41% | 73.2% |
| Operating Profit Margin | 41.44% | 41.44% | 42.18% | 34.66% | 24.82% | 39.65% | 38.01% | 33.93% | 44.62% | 49.7% | 44.96% | 34.72% | 40.06% | 35.62% | 10.57% | 47.32% | 52.28% | 33.72% | -20.22% | -81.05% |
| Pretax Profit Margin | 42.76% | 42.76% | 42.96% | 35.16% | 24.71% | 40.1% | 38.6% | 35.1% | 45.42% | 50.66% | 45.29% | 34.55% | 39.39% | 34.98% | 9.71% | 45.68% | 51.06% | 32.69% | -20.59% | -88.24% |
| Net Profit Margin | 30.08% | 30.08% | 37.91% | 28.98% | 19.9% | 33.38% | 33.9% | 26.15% | 39.6% | 39.16% | 36.86% | 20.57% | 23.58% | 18.94% | 1.04% | 26.95% | 18.84% | 15.7% | -20.59% | -90.2% |
| Operating Cash Flow Margin | 57.62% | 57.62% | 55.52% | 52.71% | 43.29% | 48.91% | 45.07% | 51.37% | 52.43% | 59.57% | 58.28% | 47.96% | 43.78% | 53.63% | 31.68% | 41.74% | 35.36% | 19.95% | 0% | 0% |
| Free Cash Flow Margin | 22.94% | 22.94% | 32.87% | 32.5% | 16.33% | 33.17% | 27.49% | 30% | 27.51% | 43.01% | 42.03% | 33.89% | 29.09% | 36.33% | 7.41% | 25.41% | 20.52% | 15.7% | 0% | 0% |
| Return | ||||||||||||||||||||
| Return on Assets | 16.52% | 16.52% | 22.59% | 17.03% | 12.49% | 23.72% | 18.29% | 13.86% | 22.72% | 18.83% | 15.68% | 7.46% | 7.32% | 8.33% | 0.351% | 15.8% | 12.44% | 0% | 0% | 0% |
| Return on Equity | 30.56% | 27.83% | 34.14% | 25.53% | 18.45% | 31.53% | 22.72% | 18.29% | 26.28% | 21.41% | 17.21% | 8.34% | 8.14% | 9.64% | 0.451% | 20.41% | 17.21% | 0% | 0% | 0% |
| Return on Capital Employed | 25.69% | 25.69% | 28.62% | 23.65% | 18.24% | 32.28% | 22.64% | 20.27% | 27.58% | 25.01% | 20.02% | 13.11% | 12.88% | 16.7% | 3.83% | 32.33% | 39.68% | 0% | 0% | 0% |
| Return on Invested Capital | 30.41% | 26.69% | 39.79% | 30.83% | 20.89% | 42.89% | 37.28% | 31.46% | 49.92% | 47.4% | 34.1% | 14.2% | 11.9% | 33.96% | 1.29% | 62.11% | 72.99% | 0% | 0% | 0% |
| Turnover Ratios | ||||||||||||||||||||
| Receivables Turnover Ratio | 10.17 | 10.17 | 9.68 | 8.34 | 8.66 | 8.4 | 7.58 | 7.43 | 7.36 | 6.97 | 6.92 | 7.01 | 7.43 | 7.1 | 4.35 | 6.78 | 5.29 | 0 | 0 | 0 |
| Payables Turnover Ratio | 4.07 | 4.07 | 3.92 | 5.35 | 5.06 | 5.55 | 12.54 | 9.37 | 11.41 | 14.35 | 12.55 | 14.63 | 12.23 | 21.55 | 20.98 | 13.65 | 17 | 0 | 0 | 0 |
| Inventory Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Fixed Asset Turnover Ratio | 1.02 | 1.02 | 1.21 | 1.23 | 1.26 | 1.69 | 1.56 | 1.58 | 2.26 | 2.96 | 3.22 | 3.15 | 3.14 | 2.73 | 2.13 | 2.52 | 3.44 | 0 | 0 | 0 |
| Asset Turnover Ratio | 0.549 | 0.549 | 0.596 | 0.587 | 0.628 | 0.71 | 0.54 | 0.53 | 0.574 | 0.481 | 0.425 | 0.363 | 0.31 | 0.44 | 0.337 | 0.586 | 0.66 | 0 | 0 | 0 |
| Per Share Items () | ||||||||||||||||||||
| Revenue Per Share | 79.72 | 79.72 | 64.92 | 52.41 | 43.4 | 41.89 | 30.15 | 24.77 | 19.32 | 13.76 | 9.48 | 6.32 | 4.7 | 3.15 | 1.59 | 1.62 | 0.859 | 0.363 | 0 | 0 |
| Operating Cash Flow Per Share | 45.93 | 45.93 | 36.04 | 27.63 | 18.78 | 20.49 | 13.59 | 12.72 | 10.13 | 8.2 | 5.52 | 3.03 | 2.06 | 1.69 | 0.504 | 0.674 | 0.304 | 0.072 | 0 | 0 |
| Free Cash Flow Per Share | 18.29 | 18.29 | 21.34 | 17.03 | 7.09 | 13.9 | 8.29 | 7.43 | 5.31 | 5.92 | 3.98 | 2.14 | 1.37 | 1.14 | 0.118 | 0.411 | 0.176 | 0.057 | 0 | 0 |
| Cash & Short Term Investments | 32.36 | 32.36 | 30.71 | 25.41 | 15.16 | 17.05 | 21.73 | 19.22 | 14.23 | 14.12 | 10.1 | 6.49 | 4.23 | 4.58 | 3.01 | 1.7 | 0.777 | 0 | 0 | 0 |
| Earnings Per Share | 23.98 | 23.98 | 24.61 | 15.19 | 8.63 | 13.99 | 10.22 | 6.48 | 7.65 | 5.39 | 3.49 | 1.3 | 1.11 | 0.596 | 0.017 | 0.435 | 0.162 | 0.057 | 0 | 0 |
| EBITDA Per Share | 40.42 | 40.42 | 33.5 | 22.51 | 14 | 19.44 | 13.87 | 10.42 | 10.11 | 7.86 | 5.06 | 2.88 | 2.35 | 1.52 | 0.371 | 0.905 | 0.51 | 0.159 | -0.026 | -0.058 |
| Dividend Per Share | 0.956 | 2.11 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Enterprise Value Per Share | 611.9 | 661 | 574.2 | 343 | 115.1 | 324.2 | 255.2 | 189.7 | 117 | 162.5 | 0 | 98.28 | 73.88 | 50.26 | 24.35 | 36.82 | 37.66 | 0 | 0 | 0 |
| Book Value Per Share | 78.48 | 86.17 | 72.07 | 59.51 | 46.79 | 44.36 | 45 | 35.41 | 29.11 | 25.17 | 20.29 | 15.58 | 13.62 | 6.18 | 3.67 | 2.13 | 0.941 | 0 | 0 | 0 |
| Price Per Share | 611 | 660.1 | 585.5 | 354 | 120.3 | 336.4 | 273.2 | 205.2 | 131.1 | 176.5 | 115.1 | 104.7 | 78.02 | 54.65 | 26.62 | 38.23 | 38.23 | 0 | 0 | 0 |
| Dividend Ratios | ||||||||||||||||||||
| Dividend Payout Ratio | 8.81% | 8.81% | 8.13% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Annual Dividend Yield | 0.157% | 0.32% | 0.342% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Effective Tax Rate | 29.64% | 29.64% | 11.75% | 17.56% | 19.5% | 16.74% | 12.16% | 25.5% | 12.81% | 22.63% | 18.38% | 40.46% | 40.12% | 45.53% | 89.27% | 41% | 39.88% | 9.84% | 0% | -2.22% |
| Short Term Coverage Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131.1 | 58.55 | 71.22 | 0 | 42.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure Coverage Ratio | 1.66 | 1.66 | 2.45 | 2.61 | 1.61 | 3.11 | 2.56 | 2.4 | 2.1 | 3.6 | 3.59 | 3.41 | 2.98 | 3.1 | 1.31 | 2.56 | 2.38 | 4.7 | 0 | 0 |
| EBIT Per Revenue | 0.414 | 0.414 | 0.422 | 0.347 | 0.248 | 0.396 | 0.38 | 0.339 | 0.446 | 0.497 | 0.45 | 0.347 | 0.401 | 0.356 | 0.106 | 0.473 | 0.523 | 0.337 | -0.202 | -0.81 |
| EBITDA Per Revenue | 0.507 | 0.507 | 0.516 | 0.429 | 0.323 | 0.464 | 0.46 | 0.42 | 0.523 | 0.571 | 0.534 | 0.456 | 0.5 | 0.485 | 0.233 | 0.56 | 0.593 | 0.438 | -0.202 | -0.81 |
| Days of Sales Outstanding | 35.91 | 35.91 | 37.71 | 43.75 | 42.15 | 43.45 | 48.13 | 49.14 | 49.59 | 52.36 | 52.73 | 52.1 | 49.13 | 51.42 | 83.92 | 53.8 | 68.97 | 0 | 0 | 0 |
| Days of Inventory Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days of Payables Outstanding | 89.74 | 89.74 | 93.03 | 68.18 | 72.14 | 65.8 | 29.1 | 38.96 | 31.99 | 25.43 | 29.09 | 24.95 | 29.84 | 16.94 | 17.39 | 26.74 | 21.47 | 0 | 0 | 0 |
| Cash Conversion Cycle | -53.83 | -53.83 | -55.32 | -24.43 | -29.99 | -22.35 | 19.02 | 10.18 | 17.6 | 26.93 | 23.64 | 27.15 | 19.29 | 34.48 | 66.52 | 27.06 | 47.5 | 0 | 0 | 0 |
| Cash Conversion Ratio | 1.92 | 1.92 | 1.46 | 1.82 | 2.18 | 1.47 | 1.33 | 1.96 | 1.32 | 1.52 | 1.58 | 2.33 | 1.86 | 2.83 | 30.42 | 1.55 | 1.88 | 1.27 | 0 | 0 |
| Free Cash Flow to Earnings | 0.763 | 0.763 | 0.867 | 1.12 | 0.821 | 0.994 | 0.811 | 1.15 | 0.695 | 1.1 | 1.14 | 1.65 | 1.23 | 1.92 | 7.11 | 0.943 | 1.09 | 1 | 0 | 0 |