Growth Metrics |
- |
- |
- |
Revenue Growth |
20.05% |
10.74% |
0.65% |
EBITDA Growth |
-69.73% |
11.78% |
-1.99% |
EBIT Growth |
-83.64% |
32.50% |
1.13% |
NOPAT Growth |
220.59% |
53.86% |
-0.24% |
Net Income Growth |
-89.91% |
20.63% |
32.32% |
EPS Growth |
-89.91% |
20.63% |
21.43% |
Operating Cash Flow Growth |
0.43% |
47.60% |
-12.09% |
Free Cash Flow Firm Growth |
95.12% |
261.66% |
-415.45% |
Invested Capital Growth |
4.23% |
-0.55% |
13.99% |
Revenue Q/Q Growth |
4.03% |
0.61% |
1.03% |
EBITDA Q/Q Growth |
11.21% |
0.73% |
0.02% |
EBIT Q/Q Growth |
38.33% |
4.55% |
-1.07% |
NOPAT Q/Q Growth |
81.18% |
11.81% |
-2.64% |
Net Income Q/Q Growth |
861.28% |
4.45% |
-15.64% |
EPS Q/Q Growth |
861.28% |
4.45% |
-15.00% |
Operating Cash Flow Q/Q Growth |
17.46% |
10.33% |
-13.87% |
Free Cash Flow Firm Q/Q Growth |
57.33% |
-29.69% |
-7.28% |
Invested Capital Q/Q Growth |
-1.92% |
-0.18% |
0.43% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
54.25% |
54.76% |
53.33% |
Operating Margin |
21.33% |
28.19% |
28.02% |
EBIT Margin |
23.67% |
28.32% |
28.45% |
Profit (Net Income) Margin |
10.80% |
11.76% |
15.46% |
Tax Burden Percent |
72.57% |
76.31% |
76.10% |
Interest Burden Percent |
62.87% |
54.44% |
71.42% |
Effective Tax Rate |
27.43% |
23.69% |
23.90% |
Return on Invested Capital (ROIC) |
1.94% |
2.94% |
2.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
3.23% |
5.78% |
4.57% |
Return on Net Nonoperating Assets (RNNOA) |
-1.01% |
-1.84% |
-1.34% |
Return on Equity (ROE) |
0.93% |
1.09% |
1.41% |
Cash Return on Invested Capital (CROIC) |
-2.20% |
3.49% |
-10.33% |
Operating Return on Assets (OROA) |
1.29% |
1.67% |
1.65% |
Return on Assets (ROA) |
0.59% |
0.69% |
0.90% |
Return on Common Equity (ROCE) |
0.86% |
1.01% |
1.29% |
Return on Equity Simple (ROE_SIMPLE) |
0.99% |
1.18% |
1.53% |
Net Operating Profit after Tax (NOPAT) |
5.80 |
8.93 |
8.91 |
NOPAT Margin |
15.48% |
21.51% |
21.32% |
Net Nonoperating Expense Percent (NNEP) |
-1.29% |
-2.85% |
-1.82% |
Return On Investment Capital (ROIC_SIMPLE) |
0.93% |
1.42% |
1.37% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
37.73% |
36.95% |
39.37% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
78.67% |
71.81% |
71.98% |
Earnings before Interest and Taxes (EBIT) |
8.87 |
12 |
12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
20 |
23 |
22 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.25 |
1.44 |
1.38 |
Price to Tangible Book Value (P/TBV) |
1.25 |
1.44 |
1.38 |
Price to Revenue (P/Rev) |
13.59 |
14.36 |
13.95 |
Price to Earnings (P/E) |
111.56 |
112.40 |
91.29 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.90% |
0.89% |
1.10% |
Enterprise Value to Invested Capital (EV/IC) |
1.34 |
1.60 |
1.46 |
Enterprise Value to Revenue (EV/Rev) |
10.85 |
11.67 |
12.09 |
Enterprise Value to EBITDA (EV/EBITDA) |
20.01 |
21.32 |
22.68 |
Enterprise Value to EBIT (EV/EBIT) |
45.87 |
41.22 |
42.51 |
Enterprise Value to NOPAT (EV/NOPAT) |
70.12 |
54.26 |
56.73 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
18.21 |
14.69 |
17.43 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
45.64 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.40 |
0.40 |
0.38 |
Long-Term Debt to Equity |
0.40 |
0.40 |
0.38 |
Financial Leverage |
-0.31 |
-0.32 |
-0.29 |
Leverage Ratio |
1.59 |
1.58 |
1.57 |
Compound Leverage Factor |
1.00 |
0.86 |
1.12 |
Debt to Total Capital |
28.67% |
28.52% |
27.60% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
28.67% |
28.52% |
27.60% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
5.95% |
5.34% |
7.10% |
Common Equity to Total Capital |
65.38% |
66.15% |
65.30% |
Debt to EBITDA |
8.78 |
7.86 |
8.03 |
Net Debt to EBITDA |
-6.86 |
-6.38 |
-5.55 |
Long-Term Debt to EBITDA |
8.78 |
7.86 |
8.03 |
Debt to NOPAT |
30.77 |
20.02 |
20.08 |
Net Debt to NOPAT |
-24.04 |
-16.23 |
-13.88 |
Long-Term Debt to NOPAT |
30.77 |
20.02 |
20.08 |
Altman Z-Score |
2.26 |
2.42 |
2.37 |
Noncontrolling Interest Sharing Ratio |
7.58% |
7.90% |
8.67% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
29.92 |
19.07 |
24.89 |
Quick Ratio |
29.92 |
19.03 |
24.89 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-6.57 |
11 |
-33 |
Operating Cash Flow to CapEx |
83.79% |
294.36% |
56.87% |
Free Cash Flow to Firm to Interest Expense |
-2.16 |
2.46 |
-10.63 |
Operating Cash Flow to Interest Expense |
7.34 |
7.64 |
9.20 |
Operating Cash Flow Less CapEx to Interest Expense |
-1.42 |
5.05 |
-6.98 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.05 |
0.06 |
0.06 |
Accounts Receivable Turnover |
38.27 |
37.53 |
34.84 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.10 |
0.11 |
0.11 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
9.54 |
9.73 |
10.48 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
9.54 |
9.73 |
10.48 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
305 |
303 |
345 |
Invested Capital Turnover |
0.13 |
0.14 |
0.13 |
Increase / (Decrease) in Invested Capital |
12 |
-1.69 |
42 |
Enterprise Value (EV) |
407 |
484 |
505 |
Market Capitalization |
509 |
596 |
583 |
Book Value per Share |
$43.06 |
$43.74 |
$22.23 |
Tangible Book Value per Share |
$43.06 |
$43.74 |
$22.23 |
Total Capital |
623 |
627 |
648 |
Total Debt |
179 |
179 |
179 |
Total Long-Term Debt |
179 |
179 |
179 |
Net Debt |
-139 |
-145 |
-124 |
Capital Expenditures (CapEx) |
27 |
11 |
51 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-4.81 |
-6.95 |
-4.67 |
Debt-free Net Working Capital (DFNWC) |
173 |
151 |
144 |
Net Working Capital (NWC) |
173 |
151 |
144 |
Net Nonoperating Expense (NNE) |
1.76 |
4.05 |
2.45 |
Net Nonoperating Obligations (NNO) |
-139 |
-145 |
-124 |
Total Depreciation and Amortization (D&A) |
11 |
11 |
10 |
Debt-free, Cash-free Net Working Capital to Revenue |
-12.82% |
-16.74% |
-11.19% |
Debt-free Net Working Capital to Revenue |
460.75% |
362.85% |
344.58% |
Net Working Capital to Revenue |
460.75% |
362.85% |
344.58% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.25 |
$0.28 |
$0.34 |
Adjusted Weighted Average Basic Shares Outstanding |
18.77M |
18.84M |
18.88M |
Adjusted Diluted Earnings per Share |
$0.24 |
$0.28 |
$0.34 |
Adjusted Weighted Average Diluted Shares Outstanding |
18.87M |
18.92M |
18.97M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
18.97M |
19.00M |
19.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
5.80 |
8.93 |
8.91 |
Normalized NOPAT Margin |
15.48% |
21.51% |
21.32% |
Pre Tax Income Margin |
14.88% |
15.41% |
20.32% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
2.91 |
2.72 |
3.77 |
NOPAT to Interest Expense |
1.91 |
2.07 |
2.83 |
EBIT Less CapEx to Interest Expense |
-5.84 |
0.13 |
-12.41 |
NOPAT Less CapEx to Interest Expense |
-6.85 |
-0.53 |
-13.35 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
283.47% |
65.34% |
49.95% |
Augmented Payout Ratio |
283.47% |
106.31% |
49.95% |