Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
9.40% |
22.17% |
12.72% |
15.39% |
4.54% |
EBITDA Growth |
|
0.00% |
219.76% |
-42.18% |
-47.47% |
309.21% |
14.87% |
EBIT Growth |
|
0.00% |
256.49% |
-44.09% |
-55.08% |
401.18% |
15.72% |
NOPAT Growth |
|
0.00% |
217.91% |
-45.13% |
-88.58% |
1,965.41% |
28.29% |
Net Income Growth |
|
0.00% |
246.92% |
-41.90% |
-58.86% |
496.74% |
19.99% |
EPS Growth |
|
0.00% |
250.00% |
-37.50% |
-60.00% |
464.29% |
18.99% |
Operating Cash Flow Growth |
|
0.00% |
53.10% |
-148.51% |
32.36% |
1,079.93% |
-59.97% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-0.33% |
-20.57% |
498.23% |
-64.67% |
Invested Capital Growth |
|
0.00% |
0.00% |
71.38% |
27.97% |
-42.21% |
34.66% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.28% |
2.95% |
4.27% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
22.17% |
21.76% |
-9.04% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
16.16% |
20.07% |
-9.24% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.09% |
25.28% |
1.11% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
8.42% |
25.87% |
-5.73% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
16.67% |
23.44% |
-4.08% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-10.61% |
39.24% |
38.71% |
-41.34% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
40.95% |
-43.17% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6.88% |
-28.46% |
-1.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
32.75% |
33.76% |
29.81% |
24.16% |
36.61% |
38.52% |
EBITDA Margin |
|
5.08% |
14.84% |
7.03% |
3.27% |
11.61% |
12.76% |
Operating Margin |
|
4.71% |
15.08% |
6.48% |
0.71% |
11.44% |
14.31% |
EBIT Margin |
|
4.35% |
14.16% |
6.48% |
2.58% |
11.22% |
12.42% |
Profit (Net Income) Margin |
|
3.32% |
10.52% |
5.00% |
1.83% |
9.45% |
10.84% |
Tax Burden Percent |
|
82.64% |
74.97% |
78.39% |
72.08% |
80.51% |
79.04% |
Interest Burden Percent |
|
92.40% |
99.12% |
98.52% |
98.13% |
104.61% |
110.48% |
Effective Tax Rate |
|
17.36% |
25.03% |
21.61% |
27.92% |
19.49% |
20.96% |
Return on Invested Capital (ROIC) |
|
0.00% |
127.34% |
25.74% |
2.04% |
47.64% |
71.12% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
137.70% |
26.49% |
-21.01% |
46.13% |
72.73% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-63.43% |
-8.90% |
3.87% |
-20.49% |
-46.86% |
Return on Equity (ROE) |
|
0.00% |
63.90% |
16.85% |
5.91% |
27.15% |
24.26% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-72.66% |
-26.86% |
-22.50% |
101.15% |
41.58% |
Operating Return on Assets (OROA) |
|
0.00% |
23.92% |
12.90% |
5.59% |
22.91% |
19.77% |
Return on Assets (ROA) |
|
0.00% |
17.78% |
9.96% |
3.95% |
19.29% |
17.27% |
Return on Common Equity (ROCE) |
|
0.00% |
63.86% |
16.84% |
5.91% |
27.15% |
24.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
31.98% |
15.42% |
5.54% |
23.03% |
21.62% |
Net Operating Profit after Tax (NOPAT) |
|
11 |
35 |
19 |
2.20 |
45 |
58 |
NOPAT Margin |
|
3.89% |
11.31% |
5.08% |
0.51% |
9.21% |
11.31% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-10.36% |
-0.75% |
23.05% |
1.51% |
-1.61% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
1.56% |
22.46% |
22.54% |
Cost of Revenue to Revenue |
|
67.25% |
66.25% |
70.19% |
75.84% |
63.39% |
61.48% |
SG&A Expenses to Revenue |
|
27.79% |
23.95% |
23.33% |
23.45% |
25.17% |
24.22% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
28.04% |
18.67% |
23.33% |
23.45% |
25.17% |
24.22% |
Earnings before Interest and Taxes (EBIT) |
|
12 |
44 |
25 |
11 |
55 |
64 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
46 |
27 |
14 |
57 |
66 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.69 |
5.03 |
5.48 |
7.19 |
8.09 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.02 |
5.77 |
5.80 |
7.48 |
8.34 |
Price to Revenue (P/Rev) |
|
0.61 |
0.56 |
1.63 |
1.81 |
2.95 |
4.06 |
Price to Earnings (P/E) |
|
18.32 |
5.28 |
32.61 |
98.91 |
31.22 |
37.42 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
5.46% |
18.93% |
3.07% |
1.01% |
3.20% |
2.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.27 |
6.26 |
6.23 |
18.92 |
20.49 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.40 |
1.56 |
1.76 |
2.68 |
3.74 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
2.72 |
22.18 |
53.78 |
23.09 |
29.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
2.85 |
24.05 |
68.18 |
23.90 |
30.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
3.57 |
30.69 |
342.10 |
29.10 |
33.07 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.76 |
0.00 |
0.00 |
12.35 |
44.97 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.70 |
56.56 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-0.46 |
-0.34 |
-0.18 |
-0.44 |
-0.64 |
Leverage Ratio |
|
0.00 |
1.80 |
1.69 |
1.50 |
1.41 |
1.41 |
Compound Leverage Factor |
|
0.00 |
1.78 |
1.67 |
1.47 |
1.47 |
1.55 |
Debt to Total Capital |
|
0.00% |
19.67% |
0.06% |
0.03% |
0.01% |
0.01% |
Short-Term Debt to Total Capital |
|
0.00% |
0.02% |
0.02% |
0.02% |
0.01% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
19.66% |
0.04% |
0.02% |
0.01% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
80.26% |
99.94% |
99.97% |
99.99% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.54 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
-1.02 |
-1.07 |
-1.40 |
-2.31 |
-2.50 |
Long-Term Debt to EBITDA |
|
0.00 |
0.54 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.71 |
0.00 |
0.02 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
-1.34 |
-1.48 |
-8.89 |
-2.91 |
-2.82 |
Long-Term Debt to NOPAT |
|
0.00 |
0.71 |
0.00 |
0.01 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
4.64 |
8.28 |
11.65 |
14.11 |
15.53 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.08% |
0.03% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.86 |
2.34 |
3.22 |
3.18 |
3.31 |
Quick Ratio |
|
0.00 |
1.84 |
1.03 |
1.16 |
2.21 |
2.21 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-20 |
-20 |
-24 |
97 |
34 |
Operating Cash Flow to CapEx |
|
2,157.09% |
8,886.13% |
-2,902.33% |
-1,113.54% |
18,039.56% |
4,404.41% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-25.34 |
-40.88 |
-93.98 |
3,114.94 |
0.00 |
Operating Cash Flow to Interest Expense |
|
18.71 |
42.13 |
-32.86 |
-42.38 |
3,456.61 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
17.85 |
41.65 |
-33.99 |
-46.19 |
3,437.45 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
1.69 |
1.99 |
2.16 |
2.04 |
1.59 |
Accounts Receivable Turnover |
|
0.00 |
10.18 |
9.77 |
9.45 |
10.57 |
9.09 |
Inventory Turnover |
|
0.00 |
6.44 |
4.96 |
4.07 |
4.64 |
4.72 |
Fixed Asset Turnover |
|
0.00 |
107.86 |
141.79 |
188.08 |
234.38 |
230.00 |
Accounts Payable Turnover |
|
0.00 |
12.99 |
12.06 |
14.66 |
16.58 |
12.07 |
Days Sales Outstanding (DSO) |
|
0.00 |
35.84 |
37.36 |
38.63 |
34.55 |
40.15 |
Days Inventory Outstanding (DIO) |
|
0.00 |
56.70 |
73.54 |
89.71 |
78.67 |
77.29 |
Days Payable Outstanding (DPO) |
|
0.00 |
28.09 |
30.27 |
24.89 |
22.01 |
30.25 |
Cash Conversion Cycle (CCC) |
|
0.00 |
64.45 |
80.63 |
103.45 |
91.20 |
87.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
55 |
95 |
121 |
70 |
94 |
Invested Capital Turnover |
|
0.00 |
11.26 |
5.07 |
3.97 |
5.17 |
6.29 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
55 |
39 |
26 |
-51 |
24 |
Enterprise Value (EV) |
|
0.00 |
125 |
591 |
753 |
1,323 |
1,929 |
Market Capitalization |
|
173 |
173 |
620 |
773 |
1,456 |
2,094 |
Book Value per Share |
|
$0.00 |
$1.75 |
$2.22 |
$2.52 |
$3.57 |
$4.56 |
Tangible Book Value per Share |
|
$0.00 |
$1.46 |
$1.94 |
$2.38 |
$3.43 |
$4.42 |
Total Capital |
|
0.00 |
127 |
123 |
141 |
202 |
259 |
Total Debt |
|
0.00 |
25 |
0.08 |
0.05 |
0.03 |
0.01 |
Total Long-Term Debt |
|
0.00 |
25 |
0.05 |
0.03 |
0.01 |
0.00 |
Net Debt |
|
0.00 |
-47 |
-29 |
-20 |
-133 |
-165 |
Capital Expenditures (CapEx) |
|
1.01 |
0.38 |
0.56 |
0.98 |
0.59 |
0.97 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
31 |
71 |
101 |
48 |
73 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
103 |
99 |
121 |
180 |
238 |
Net Working Capital (NWC) |
|
0.00 |
103 |
99 |
121 |
180 |
238 |
Net Nonoperating Expense (NNE) |
|
1.63 |
2.44 |
0.28 |
-5.61 |
-1.15 |
2.40 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-47 |
-29 |
-20 |
-133 |
-165 |
Total Depreciation and Amortization (D&A) |
|
2.08 |
2.13 |
2.07 |
2.96 |
1.95 |
1.77 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
10.07% |
18.61% |
23.60% |
9.69% |
14.22% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
33.31% |
26.17% |
28.19% |
36.54% |
46.13% |
Net Working Capital to Revenue |
|
0.00% |
33.30% |
26.16% |
28.19% |
36.54% |
46.13% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.35 |
$0.14 |
$0.83 |
$0.99 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
53.69M |
55.73M |
56.43M |
56.73M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.35 |
$0.14 |
$0.79 |
$0.94 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
54.19M |
56.12M |
58.75M |
59.29M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
55.56M |
56.05M |
56.93M |
56.99M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
23 |
19 |
2.20 |
45 |
58 |
Normalized NOPAT Margin |
|
3.89% |
7.35% |
5.08% |
0.51% |
9.21% |
11.31% |
Pre Tax Income Margin |
|
4.02% |
14.04% |
6.38% |
2.53% |
11.73% |
13.72% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.61 |
55.61 |
49.99 |
42.82 |
1,786.13 |
0.00 |
NOPAT to Interest Expense |
|
9.50 |
44.41 |
39.18 |
8.53 |
1,467.10 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
9.74 |
55.14 |
48.86 |
39.02 |
1,766.97 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
8.63 |
43.94 |
38.04 |
4.73 |
1,447.94 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.28% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.39% |
21.23% |
263.57% |
0.00% |
1.66% |
21.50% |