Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
16.67% |
2.69% |
EBITDA Growth |
0.00% |
75.28% |
10.26% |
EBIT Growth |
0.00% |
153.95% |
10.50% |
NOPAT Growth |
0.00% |
125.69% |
6.95% |
Net Income Growth |
0.00% |
147.52% |
6.98% |
EPS Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
0.00% |
-23.60% |
82.02% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
-259.26% |
Invested Capital Growth |
0.00% |
0.00% |
212.49% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
16.22% |
22.84% |
25.49% |
EBITDA Margin |
12.27% |
18.44% |
19.80% |
Operating Margin |
7.34% |
14.56% |
15.66% |
EBIT Margin |
5.84% |
12.72% |
13.68% |
Profit (Net Income) Margin |
4.60% |
9.75% |
10.16% |
Tax Burden Percent |
78.70% |
76.71% |
74.27% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
21.30% |
23.29% |
25.73% |
Return on Invested Capital (ROIC) |
0.00% |
116.34% |
30.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
127.22% |
53.62% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-73.20% |
-7.50% |
Return on Equity (ROE) |
0.00% |
43.14% |
22.66% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-83.66% |
-72.86% |
Operating Return on Assets (OROA) |
0.00% |
13.50% |
14.59% |
Return on Assets (ROA) |
0.00% |
10.36% |
10.84% |
Return on Common Equity (ROCE) |
0.00% |
33.02% |
20.05% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
21.57% |
22.26% |
Net Operating Profit after Tax (NOPAT) |
79 |
178 |
190 |
NOPAT Margin |
5.77% |
11.17% |
11.63% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-10.88% |
-23.45% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
15.91% |
15.76% |
Cost of Revenue to Revenue |
83.78% |
77.16% |
74.51% |
SG&A Expenses to Revenue |
8.61% |
8.23% |
9.95% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
8.88% |
8.28% |
9.83% |
Earnings before Interest and Taxes (EBIT) |
80 |
202 |
224 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
167 |
293 |
324 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.70 |
0.51 |
Price to Tangible Book Value (P/TBV) |
0.00 |
1.30 |
0.78 |
Price to Revenue (P/Rev) |
0.28 |
0.24 |
0.23 |
Price to Earnings (P/E) |
6.12 |
2.47 |
2.31 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
16.33% |
40.43% |
43.25% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
3.02 |
0.87 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.58 |
0.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
3.15 |
2.57 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
4.56 |
3.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
5.19 |
4.38 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
6.78 |
3.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.55 |
0.62 |
Long-Term Debt to Equity |
0.00 |
0.18 |
0.57 |
Financial Leverage |
0.00 |
-0.58 |
-0.14 |
Leverage Ratio |
0.00 |
2.08 |
2.09 |
Compound Leverage Factor |
0.00 |
2.08 |
2.09 |
Debt to Total Capital |
0.00% |
35.59% |
38.15% |
Short-Term Debt to Total Capital |
0.00% |
23.95% |
2.79% |
Long-Term Debt to Total Capital |
0.00% |
11.64% |
35.37% |
Preferred Equity to Total Capital |
0.00% |
15.10% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
49.30% |
61.85% |
Debt to EBITDA |
0.00 |
1.36 |
1.42 |
Net Debt to EBITDA |
0.00 |
1.26 |
1.38 |
Long-Term Debt to EBITDA |
0.00 |
0.44 |
1.32 |
Debt to NOPAT |
0.00 |
2.24 |
2.42 |
Net Debt to NOPAT |
0.00 |
2.08 |
2.36 |
Long-Term Debt to NOPAT |
0.00 |
0.73 |
2.24 |
Altman Z-Score |
0.00 |
2.19 |
2.46 |
Noncontrolling Interest Sharing Ratio |
0.00% |
23.45% |
11.52% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
0.76 |
1.78 |
Quick Ratio |
0.00 |
0.30 |
0.55 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-128 |
-459 |
Operating Cash Flow to CapEx |
139.06% |
116.33% |
181.03% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
1.06 |
1.07 |
Accounts Receivable Turnover |
0.00 |
13.15 |
14.40 |
Inventory Turnover |
0.00 |
6.46 |
5.83 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
0.00 |
8.12 |
8.12 |
Days Sales Outstanding (DSO) |
0.00 |
27.75 |
25.35 |
Days Inventory Outstanding (DIO) |
0.00 |
56.47 |
62.59 |
Days Payable Outstanding (DPO) |
0.00 |
44.95 |
44.93 |
Cash Conversion Cycle (CCC) |
0.00 |
39.27 |
43.01 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
306 |
955 |
Invested Capital Turnover |
0.00 |
10.42 |
2.59 |
Increase / (Decrease) in Invested Capital |
0.00 |
306 |
649 |
Enterprise Value (EV) |
0.00 |
923 |
832 |
Market Capitalization |
384 |
384 |
384 |
Book Value per Share |
$0.00 |
$3.14 |
$4.25 |
Tangible Book Value per Share |
$0.00 |
$1.69 |
$2.82 |
Total Capital |
0.00 |
1,118 |
1,206 |
Total Debt |
0.00 |
398 |
460 |
Total Long-Term Debt |
0.00 |
130 |
427 |
Net Debt |
0.00 |
370 |
448 |
Capital Expenditures (CapEx) |
128 |
117 |
137 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
121 |
189 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
149 |
202 |
Net Working Capital (NWC) |
0.00 |
-119 |
168 |
Net Nonoperating Expense (NNE) |
16 |
23 |
24 |
Net Nonoperating Obligations (NNO) |
0.00 |
-414 |
209 |
Total Depreciation and Amortization (D&A) |
88 |
91 |
100 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
7.62% |
11.59% |
Debt-free Net Working Capital to Revenue |
0.00% |
9.34% |
12.33% |
Net Working Capital to Revenue |
0.00% |
-7.48% |
10.28% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
175.36M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
82 |
179 |
190 |
Normalized NOPAT Margin |
5.99% |
11.23% |
11.65% |
Pre Tax Income Margin |
5.84% |
12.72% |
13.68% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
51.22% |
Augmented Payout Ratio |
0.00% |
0.00% |
83.68% |