|
Gross Margin
|
98.55% | 98.98% | 97.60% | 98.59% | 98.41% | 98.26% | 99.57% | 98.13% | 98.47% | 98.37% | 93.74% | 97.64% | 97.17% | 97.57% | 97.33% | 97.88% | 97.68% | 97.94% | 97.98% | 97.92% | 96.30% | 96.47% | 95.97% | 96.74% | 96.75% | 96.81% | 97.11% | 96.78% | 96.48% | 96.65% | 96.35% | 96.80% | 96.38% | 96.58% | 95.79% | 95.79% | 95.69% | 95.83% | 95.53% | 95.44% | 95.93% | 94.93% | 94.82% | 95.21% | 95.48% | 96.79% | 95.38% | 95.95% | 95.16% | 95.48% | 94.76% | 95.14% | 94.84% | 95.59% | 94.85% | 95.35% | 94.84% | 95.28% | 94.66% | 95.11% | 93.89% | 94.65% |
|
EBT Margin
|
21.22% | 38.23% | 46.52% | 35.38% | 35.31% | 26.90% | 46.56% | 43.89% | 33.18% | 39.45% | 39.81% | 46.00% | 39.57% | 40.27% | 48.90% | 39.19% | 43.22% | 36.34% | 71.32% | 49.59% | 46.46% | 33.82% | 56.46% | 47.45% | 47.11% | 64.88% | 55.07% | 55.85% | 53.43% | 53.45% | 60.11% | 44.05% | 55.43% | 59.05% | 18.28% | 78.02% | 55.45% | 45.04% | 52.48% | -6.05% | 65.81% | 48.19% | 58.35% | 49.20% | 52.46% | 63.01% | 55.99% | 27.17% | 6.60% | 38.72% | 63.20% | 55.97% | 42.17% | 21.73% | 52.52% | 48.68% | 31.31% | 50.97% | 25.51% | 38.21% | 61.95% | 48.72% |
|
EBIT Margin
|
29.82% | 29.90% | 40.24% | 33.12% | 34.77% | 35.42% | 41.43% | 36.24% | 36.08% | 35.77% | 38.46% | 36.07% | 35.91% | 35.88% | 42.26% | 36.96% | 38.02% | 40.00% | 64.03% | 45.00% | 45.00% | 45.00% | 53.44% | 45.00% | 44.99% | 45.96% | 48.77% | 45.07% | 44.92% | 45.92% | 48.63% | 48.18% | 45.51% | 45.14% | 57.44% | 34.17% | 36.01% | 36.88% | 33.32% | 64.10% | 24.88% | 31.98% | 23.05% | 34.68% | 39.42% | 51.44% | 38.64% | 45.14% | 51.90% | 41.90% | 25.67% | 32.19% | 23.35% | 34.77% | 13.05% | 22.88% | 33.09% | 26.19% | 33.84% | 35.20% | 21.55% | 26.01% |
|
EBITDA Margin
|
29.82% | 29.90% | 40.24% | 33.12% | 34.77% | 35.42% | 41.43% | 36.24% | 36.08% | 35.77% | 38.46% | 36.07% | 35.91% | 35.88% | 42.26% | 36.96% | 38.02% | 40.00% | 64.03% | 45.00% | 45.00% | 45.00% | 53.44% | 45.00% | 44.99% | 45.96% | 48.77% | 45.07% | 44.92% | 45.92% | 48.63% | 48.18% | 45.51% | 45.14% | 57.44% | 34.17% | 36.01% | 36.88% | 33.32% | 64.10% | 24.88% | 31.98% | 23.05% | 34.68% | 39.42% | 51.44% | 38.64% | 45.14% | 51.90% | 41.90% | 25.67% | 32.19% | 23.35% | 34.77% | 13.05% | 22.88% | 33.09% | 26.19% | 33.84% | 35.20% | 21.55% | 26.01% |
|
Operating Margin
|
29.82% | 29.90% | 40.24% | 33.12% | 34.77% | 35.42% | 41.43% | 36.24% | 36.08% | 35.77% | 38.46% | 36.07% | 35.91% | 35.88% | 42.26% | 36.96% | 38.02% | 40.00% | 64.03% | 45.00% | 45.00% | 45.00% | 53.44% | 45.00% | 44.99% | 45.96% | 48.77% | 45.07% | 44.92% | 45.92% | 48.63% | 48.18% | 45.51% | 45.14% | 57.44% | 34.17% | 36.01% | 36.88% | 33.32% | 64.10% | 24.88% | 31.98% | 23.05% | 34.68% | 39.42% | 51.44% | 38.64% | 45.14% | 51.90% | 41.90% | 25.67% | 32.19% | 23.35% | 34.77% | 13.05% | 22.88% | 33.09% | 26.19% | 33.84% | 35.20% | 21.55% | 26.01% |
|
Net Margin
|
13.30% | 24.48% | 28.77% | 22.08% | 22.16% | 16.52% | 29.20% | 27.76% | 20.59% | 24.71% | 28.34% | 29.01% | 23.66% | 25.75% | 30.24% | 24.79% | 27.23% | 23.13% | 44.09% | 32.45% | 29.25% | 21.41% | 36.08% | 30.38% | 29.90% | 41.50% | 34.67% | 37.35% | 36.48% | 35.78% | 32.63% | 34.25% | 41.47% | 43.76% | 6.02% | 60.03% | 42.20% | 33.29% | 40.45% | -7.92% | 48.28% | 35.73% | 45.42% | 36.56% | 39.11% | 45.18% | 43.72% | 19.58% | 3.12% | 27.11% | 48.66% | 41.49% | 30.49% | 14.63% | 40.25% | 35.86% | 22.16% | 37.53% | 18.89% | 27.95% | 44.85% | 36.27% |
|
FCF Margin
|
| 55.12% | 73.59% | -13.21% | 52.22% | 62.57% | 40.81% | -16.85% | 55.87% | 51.68% | 55.12% | -13.45% | 47.74% | 67.52% | 58.08% | -27.54% | 62.75% | 55.30% | 57.44% | 5.32% | 47.27% | 57.89% | 49.21% | -13.57% | 65.69% | -28.88% | 29.40% | 20.45% | 40.49% | 50.36% | 52.10% | -50.21% | 30.72% | 45.00% | 53.47% | 49.07% | 37.83% | 31.17% | 46.78% | 5.88% | 67.11% | 50.15% | 59.52% | -41.20% | 40.47% | 22.03% | 25.36% | -32.42% | 36.25% | 41.10% | 66.41% | -40.58% | 35.64% | 38.02% | 68.12% | -34.23% | 52.37% | 46.79% | -25.05% | -30.38% | -15.84% | -22.20% |
|
Assets Average
|
| | | | | 41.17M | 41.33M | 36.82M | 40.21M | 50.33M | 48.70M | 41.17M | 47.02M | 59.56M | 70.77M | 73.03M | 79.05M | 95.42M | 105.58M | 109.10M | 119.58M | 137.15M | 145.41M | 144.30M | 153.90M | 174.35M | 192.02M | 205.30M | 220.39M | 242.53M | 252.78M | 266.35M | 300.03M | 331.95M | 335.94M | 310.44M | 300.65M | 297.93M | 281.19M | 254.95M | 248.45M | 264.39M | 266.11M | 261.38M | 273.62M | 302.16M | 301.45M | 273.76M | 256.77M | 247.93M | 246.75M | 242.18M | 237.57M | 247.46M | 243.20M | 220.59M | 211.07M | 226.93M | 242.97M | 234.78M | 242.73M | 258.64M |
|
Equity Average
|
| | | | | 26.12M | 22.75M | 23.61M | 31.51M | 37.38M | 31.32M | 27.45M | 36.24M | 42.53M | 45.34M | 50.58M | 60.53M | 68.98M | 73.71M | 81.20M | 93.69M | 103.67M | 106.68M | 111.15M | 122.80M | 136.20M | 141.50M | 148.15M | 163.89M | 177.69M | 178.56M | 181.67M | 198.99M | 215.54M | 209.78M | 202.99M | 214.05M | 220.46M | 208.04M | 191.82M | 195.47M | 203.10M | 195.07M | 189.26M | 202.17M | 218.98M | 206.24M | 183.52M | 176.87M | 168.88M | 165.15M | 166.46M | 166.59M | 163.76M | 161.94M | 159.30M | 157.41M | 161.51M | 164.40M | 165.43M | 170.07M | 176.26M |
|
Invested Capital
|
| | 7.50M | | 24.79M | 27.45M | 18.05M | 29.18M | 33.85M | 40.90M | 21.74M | 33.16M | 39.33M | 45.73M | 44.94M | 56.22M | 64.84M | 73.11M | 74.32M | 88.08M | 99.29M | 108.05M | 105.31M | 116.98M | 128.61M | 143.78M | 139.22M | 157.08M | 170.71M | 184.68M | 172.44M | 190.89M | 207.08M | 223.99M | 195.58M | 210.41M | 217.69M | 223.22M | 192.86M | 190.78M | 200.15M | 206.06M | 184.08M | 194.44M | 209.91M | 228.06M | 184.42M | 182.61M | 171.12M | 166.63M | 163.67M | 169.25M | 163.94M | 163.57M | 160.32M | 158.29M | 156.54M | 166.49M | 162.32M | 168.55M | 171.58M | 180.94M |
|
Asset Utilization Ratio
|
| | | | | 1.56 | 1.55 | 1.74 | 1.58 | 1.29 | 1.37 | 1.66 | 1.53 | 1.28 | 1.15 | 1.18 | 1.16 | 1.03 | 0.99 | 1.01 | 0.98 | 0.88 | 0.86 | 0.87 | 0.82 | 0.74 | 0.71 | 0.69 | 0.65 | 0.61 | 0.57 | 0.56 | 0.49 | 0.45 | 0.43 | 0.45 | 0.46 | 0.45 | 0.49 | 0.53 | 0.53 | 0.48 | 0.47 | 0.51 | 0.55 | 0.58 | 0.60 | 0.68 | 0.70 | 0.66 | 0.63 | 0.60 | 0.59 | 0.56 | 0.56 | 0.63 | 0.67 | 0.64 | 0.62 | 0.65 | 0.62 | 0.58 |
|
Equity Ratio
|
| | 0.26 | | 0.66 | 0.61 | 0.48 | 0.81 | 0.76 | 0.73 | 0.53 | 0.81 | 0.74 | 0.69 | 0.60 | 0.80 | 0.74 | 0.71 | 0.69 | 0.80 | 0.77 | 0.74 | 0.73 | 0.82 | 0.78 | 0.78 | 0.70 | 0.74 | 0.74 | 0.72 | 0.69 | 0.68 | 0.65 | 0.65 | 0.60 | 0.71 | 0.71 | 0.77 | 0.71 | 0.80 | 0.77 | 0.77 | 0.70 | 0.75 | 0.73 | 0.72 | 0.64 | 0.70 | 0.68 | 0.68 | 0.66 | 0.72 | 0.68 | 0.64 | 0.69 | 0.76 | 0.73 | 0.69 | 0.66 | 0.75 | 0.66 | 0.71 |
|
FCF Payout Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82 | -0.20 | 0.18 | 0.26 | 5.81 | -0.35 | 0.33 | 0.29 | 0.71 | -0.33 | 0.37 | 0.33 | 0.18 | -0.34 | 0.22 | 0.22 | -0.41 | -0.37 | -0.71 | -0.49 |
|
Enterprise Value
|
-18.71M | -28.84M | -5.78M | -5.21M | -14.14M | -22.92M | -15.24M | -9.72M | -14.77M | -23.77M | -7.87M | -5.40M | -12.85M | -26.40M | -33.11M | -11.26M | -27.24M | -42.44M | -35.78M | -31.50M | -43.01M | -58.10M | -57.47M | -45.04M | -65.00M | -59.43M | -43.35M | -43.10M | -52.77M | -70.43M | -56.53M | -17.14M | -27.45M | -39.90M | -21.75M | -45.88M | -78.20M | -107.45M | -79.00M | -87.76M | -101.77M | -109.72M | -89.11M | -69.52M | -73.54M | -85.21M | -62.79M | -38.04M | -36.20M | -50.80M | -49.07M | -23.00M | -15.91M | -20.41M | -46.99M | -17.59M | -23.45M | -33.72M | -41.38M | -24.74M | -25.53M | -43.00M |
|
Return on Sales
|
0.13% | 0.24% | 0.29% | 0.22% | 0.22% | 0.17% | 0.29% | 0.28% | 0.21% | 0.25% | 0.28% | 0.29% | 0.24% | 0.26% | 0.30% | 0.25% | 0.27% | 0.23% | 0.44% | 0.32% | 0.29% | 0.21% | 0.36% | 0.30% | 0.30% | 0.42% | 0.35% | 0.37% | 0.36% | 0.36% | 0.33% | 0.34% | 0.41% | 0.44% | 0.06% | 0.60% | 0.42% | 0.33% | 0.40% | -0.08% | 0.48% | 0.36% | 0.45% | 0.37% | 0.39% | 0.45% | 0.44% | 0.20% | 0.03% | 0.27% | 0.49% | 0.41% | 0.30% | 0.15% | 0.40% | 0.36% | 0.22% | 0.38% | 0.19% | 0.28% | 0.45% | 0.36% |
|
Return on Invested Capital
|
| | | | | 0.55% | 0.63% | 0.63% | 0.47% | 0.41% | 0.51% | 0.59% | 0.47% | 0.42% | 0.42% | 0.40% | 0.37% | 0.35% | 0.40% | 0.41% | 0.38% | 0.36% | 0.35% | 0.34% | 0.31% | 0.29% | 0.28% | 0.28% | 0.27% | 0.25% | 0.24% | 0.25% | 0.24% | 0.23% | 0.24% | 0.23% | 0.20% | 0.18% | 0.18% | 0.22% | 0.19% | 0.18% | 0.17% | 0.15% | 0.18% | 0.23% | 0.27% | 0.33% | 0.35% | 0.31% | 0.28% | 0.25% | 0.19% | 0.18% | 0.16% | 0.15% | 0.17% | 0.16% | 0.20% | 0.21% | 0.19% | 0.18% |
|
Return on Assets
|
| | | | | 0.35% | 0.35% | 0.42% | 0.37% | 0.33% | 0.35% | 0.43% | 0.40% | 0.34% | 0.31% | 0.31% | 0.31% | 0.27% | 0.30% | 0.32% | 0.31% | 0.28% | 0.25% | 0.26% | 0.24% | 0.25% | 0.24% | 0.25% | 0.24% | 0.22% | 0.20% | 0.19% | 0.18% | 0.17% | 0.14% | 0.17% | 0.17% | 0.16% | 0.21% | 0.15% | 0.15% | 0.14% | 0.14% | 0.21% | 0.22% | 0.24% | 0.25% | 0.25% | 0.21% | 0.16% | 0.15% | 0.18% | 0.22% | 0.19% | 0.18% | 0.19% | 0.19% | 0.22% | 0.18% | 0.17% | 0.20% | 0.18% |
|
Return on Equity
|
| | | | | 0.55% | 0.63% | 0.65% | 0.47% | 0.44% | 0.54% | 0.64% | 0.53% | 0.48% | 0.49% | 0.45% | 0.41% | 0.37% | 0.43% | 0.44% | 0.40% | 0.37% | 0.35% | 0.33% | 0.30% | 0.33% | 0.33% | 0.34% | 0.33% | 0.30% | 0.29% | 0.28% | 0.27% | 0.26% | 0.22% | 0.26% | 0.24% | 0.21% | 0.29% | 0.20% | 0.19% | 0.18% | 0.20% | 0.29% | 0.29% | 0.33% | 0.37% | 0.38% | 0.30% | 0.23% | 0.22% | 0.26% | 0.31% | 0.28% | 0.27% | 0.26% | 0.25% | 0.31% | 0.26% | 0.25% | 0.29% | 0.27% |