|
Gross Margin
|
52.06% | 53.80% | 52.89% | 54.62% | 60.33% | 60.44% | 59.69% | 60.13% | 60.56% | 61.75% | 61.23% | 60.55% | 60.47% | 59.30% | 59.43% | 61.57% | 60.52% | 57.81% | 62.36% | 59.73% | 58.66% | 61.13% | 61.52% | 60.41% | 59.60% | 59.81% | 61.46% | 63.70% | 63.65% | 64.16% | 63.43% | 63.58% | 63.69% | 60.58% | 62.59% | 63.11% | 63.31% | 59.06% | 66.05% | 62.70% | 56.33% | 62.00% | 60.49% | 63.36% | 61.77% | 64.21% | 62.82% | 61.13% | 60.70% | 63.19% | 61.34% | 62.64% | 60.15% | 58.85% | 57.55% | 59.66% | 60.13% | 57.99% | 58.13% | 57.03% | 56.21% | 57.11% |
|
EBT Margin
|
35.23% | 36.91% | 35.98% | 31.53% | 28.45% | 30.36% | 27.38% | 35.13% | 34.21% | 36.70% | 33.78% | 36.50% | 36.26% | 35.66% | 34.56% | 38.49% | 37.46% | 36.34% | 41.05% | 35.84% | 37.74% | 41.50% | 39.93% | 42.84% | 41.74% | 41.22% | 41.23% | 46.31% | 46.70% | 46.38% | 44.89% | 46.00% | 50.67% | 43.13% | 45.23% | 38.55% | 38.54% | 35.59% | 40.01% | 36.58% | 22.50% | 34.24% | 35.70% | 35.55% | 38.28% | 41.02% | 40.12% | 36.76% | 38.72% | 41.21% | 41.19% | 40.89% | 40.20% | 38.23% | 40.68% | 42.31% | 40.49% | 41.77% | 39.47% | 39.73% | 38.54% | 33.72% |
|
EBIT Margin
|
34.97% | 36.40% | 35.13% | 31.77% | 31.16% | 32.82% | 29.41% | 36.72% | 35.43% | 37.75% | 36.30% | 37.49% | 37.14% | 36.53% | 35.29% | 39.11% | 38.72% | 37.34% | 41.93% | 37.89% | 38.16% | 40.22% | 39.72% | 41.86% | 41.13% | 40.80% | 40.91% | 46.06% | 46.49% | 46.21% | 44.83% | 45.66% | 46.11% | 42.37% | 43.75% | 38.21% | 37.83% | 34.98% | 39.54% | 35.43% | 22.50% | 34.23% | 35.64% | 35.46% | 37.81% | 40.55% | 39.72% | 36.70% | 37.66% | 39.68% | 37.35% | 35.46% | 34.39% | 31.74% | 31.98% | 34.24% | 33.06% | 33.41% | 32.00% | 32.47% | 32.11% | 26.61% |
|
EBITDA Margin
|
34.97% | 36.40% | 35.13% | 31.77% | 31.16% | 32.82% | 29.41% | 35.61% | 14.43% | 36.47% | 30.11% | 2.14% | 26.53% | 51.28% | 42.17% | 30.22% | 35.20% | 2.39% | 11.79% | 1.27% | 50.78% | 15.15% | 22.94% | 27.18% | 2.32% | 25.98% | 3.30% | 40.85% | 51.25% | 47.85% | -21.35% | 49.54% | 13.42% | 61.38% | 24.23% | 38.08% | 25.84% | 16.18% | 59.72% | 6.34% | 20.88% | 42.41% | 44.38% | 27.09% | 27.57% | 27.24% | 32.10% | 24.57% | 13.44% | 13.18% | 51.17% | 38.04% | 36.56% | 23.37% | 45.62% | 29.32% | 32.88% | 49.93% | 9.65% | 38.71% | 48.99% | 22.98% |
|
Operating Margin
|
34.97% | 36.40% | 35.13% | 31.77% | 31.16% | 32.82% | 29.41% | 36.72% | 35.43% | 37.75% | 36.30% | 37.49% | 37.14% | 36.53% | 35.29% | 39.11% | 38.72% | 37.34% | 41.93% | 37.89% | 38.16% | 40.22% | 39.72% | 41.86% | 41.13% | 40.80% | 40.91% | 46.06% | 46.49% | 46.21% | 44.83% | 45.66% | 46.11% | 42.37% | 43.75% | 38.21% | 37.83% | 34.98% | 39.54% | 35.43% | 22.50% | 34.23% | 35.64% | 35.46% | 37.81% | 40.55% | 39.72% | 36.70% | 37.66% | 39.68% | 37.35% | 35.46% | 34.39% | 31.74% | 31.98% | 34.24% | 33.06% | 33.41% | 32.00% | 32.47% | 32.11% | 26.61% |
|
Net Margin
|
23.37% | 24.38% | 24.32% | 19.67% | 19.10% | 20.74% | 18.76% | 24.89% | 23.95% | 25.94% | 16.95% | 26.36% | 26.32% | 25.63% | 22.53% | 27.70% | 27.01% | 26.33% | 20.95% | 26.06% | 28.07% | 30.64% | 21.24% | 31.23% | 31.07% | 30.40% | 17.44% | 34.47% | 35.74% | 35.77% | -28.32% | 37.59% | 39.29% | 65.08% | 29.84% | 29.25% | 29.76% | 29.65% | 34.22% | 28.80% | 14.94% | 27.99% | 26.65% | 27.58% | 27.18% | 33.46% | 32.00% | 28.68% | 30.56% | 33.04% | 30.27% | 33.66% | 32.64% | 31.47% | 34.75% | 34.89% | 33.20% | 35.61% | 31.69% | 31.32% | 30.62% | 26.81% |
|
FCF Margin
|
| 39.90% | -20.62% | 40.41% | 14.88% | 31.29% | 34.88% | 30.10% | 30.23% | 37.18% | 30.56% | 25.71% | 22.64% | 38.93% | 31.07% | 12.86% | 34.89% | 46.48% | 42.68% | 21.25% | 33.17% | 41.43% | 40.50% | 39.84% | 34.03% | 33.47% | 3.72% | 41.35% | 31.27% | 44.65% | 31.00% | 33.00% | 36.05% | 43.79% | 44.44% | 31.20% | 13.21% | 50.02% | 45.25% | 47.88% | 38.92% | 46.88% | 47.66% | 50.37% | 35.54% | 47.04% | 36.66% | 39.02% | 34.40% | 40.66% | 41.56% | 54.89% | 35.70% | 39.46% | 42.50% | 46.33% | 25.50% | 37.65% | 31.98% | 44.08% | 28.35% | 39.25% |
|
Inventory Average
|
| | | | | 4.99M | 4.98M | 4.92M | 4.83M | 4.77M | 4.53M | 4.38M | 4.39M | 4.51M | 4.68M | 5.00M | 5.30M | 5.09M | 4.87M | 4.86M | 4.66M | 4.46M | 4.32M | 4.34M | 4.30M | 4.32M | 4.54M | 4.65M | 4.78M | 4.92M | 5.14M | 5.40M | 5.39M | 5.07M | 5.92M | 7.28M | 7.68M | 7.01M | 6.61M | 6.84M | 6.67M | 6.44M | 6.26M | 6.10M | 6.05M | 6.21M | 6.45M | 6.98M | 7.35M | 7.82M | 8.56M | 9.38M | 10.03M | 9.91M | 9.65M | 9.41M | 9.15M | 9.08M | 8.96M | 8.73M | 8.44M | 8.18M |
|
Assets Average
|
| | | | | 79.91M | 77.72M | 78.18M | 78.42M | 77.84M | 77.87M | 76.65M | 76.40M | 78.51M | 80.66M | 81.80M | 83.59M | 83.29M | 81.68M | 78.23M | 77.65M | 80.04M | 79.67M | 81.19M | 82.13M | 81.93M | 79.50M | 79.18M | 84.06M | 88.31M | 91.71M | 94.97M | 97.12M | 98.10M | 99.46M | 102.41M | 104.21M | 103.73M | 106.94M | 106.49M | 103.37M | 105.31M | 109.41M | 113.07M | 115.59M | 118.27M | 117.69M | 117.72M | 117.98M | 117.28M | 121.14M | 125.82M | 129.12M | 130.86M | 133.35M | 135.45M | 132.74M | 129.86M | 126.12M | 122.53M | 121.66M | 121.39M |
|
Equity Average
|
| | | | | 40.18M | 40.56M | 42.64M | 45.04M | 47.13M | 49.84M | 50.84M | 51.68M | 54.86M | 58.83M | 61.76M | 63.95M | 64.59M | 64.39M | 64.20M | 66.02M | 68.27M | 69.00M | 70.65M | 71.36M | 71.87M | 70.96M | 70.89M | 74.90M | 79.22M | 79.66M | 80.40M | 83.02M | 86.10M | 88.91M | 90.58M | 93.04M | 94.45M | 98.04M | 97.74M | 94.84M | 96.85M | 100.62M | 103.85M | 106.12M | 108.67M | 108.56M | 108.15M | 108.32M | 107.83M | 111.22M | 116.14M | 119.89M | 122.73M | 126.01M | 128.03M | 125.90M | 124.12M | 120.81M | 117.24M | 117.29M | 117.89M |
|
Invested Capital
|
| | 37.79M | | 40.00M | 40.37M | 40.76M | 44.53M | 45.55M | 48.71M | 50.97M | 50.72M | 52.64M | 57.08M | 60.58M | 62.94M | 64.97M | 64.22M | 64.56M | 63.84M | 68.19M | 68.35M | 69.65M | 71.66M | 71.07M | 72.67M | 69.24M | 72.54M | 77.25M | 81.20M | 78.12M | 82.69M | 83.36M | 88.83M | 88.99M | 92.18M | 93.91M | 94.99M | 101.09M | 94.39M | 95.29M | 98.42M | 102.82M | 104.88M | 107.36M | 109.98M | 107.14M | 109.17M | 107.47M | 108.19M | 114.25M | 118.02M | 121.76M | 123.70M | 128.31M | 127.74M | 124.05M | 124.20M | 117.43M | 117.05M | 117.53M | 118.25M |
|
Asset Utilization Ratio
|
| | | | | 0.43 | 0.49 | 0.54 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.51 | 0.50 | 0.49 | 0.48 | 0.49 | 0.51 | 0.53 | 0.54 | 0.51 | 0.50 | 0.50 | 0.49 | 0.49 | 0.49 | 0.50 | 0.47 | 0.45 | 0.45 | 0.44 | 0.43 | 0.43 | 0.42 | 0.41 | 0.41 | 0.43 | 0.44 | 0.44 | 0.43 | 0.40 | 0.39 | 0.37 | 0.40 | 0.41 | 0.42 | 0.43 | 0.43 | 0.44 | 0.43 | 0.42 | 0.40 | 0.39 | 0.38 | 0.36 | 0.35 | 0.34 | 0.32 | 0.32 | 0.32 | 0.32 |
|
Debt to Equity
|
| | 0.02 | | 0.51 | 0.46 | 0.40 | 0.32 | 0.24 | 0.19 | 0.18 | 0.15 | 0.13 | 0.10 | 0.08 | 0.06 | 0.05 | 0.03 | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.00 | 0.00 | | 0.00 |
|
Debt Ratio
|
| | 0.02 | | 0.25 | 0.23 | 0.21 | 0.18 | 0.15 | 0.12 | 0.12 | 0.10 | 0.09 | 0.07 | 0.06 | 0.05 | 0.04 | 0.02 | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.00 | 0.00 | | 0.00 |
|
Equity Ratio
|
| | 0.92 | | 0.50 | 0.51 | 0.53 | 0.56 | 0.59 | 0.62 | 0.66 | 0.66 | 0.69 | 0.71 | 0.75 | 0.76 | 0.77 | 0.78 | 0.80 | 0.85 | 0.85 | 0.85 | 0.88 | 0.86 | 0.88 | 0.88 | 0.91 | 0.88 | 0.90 | 0.90 | 0.84 | 0.85 | 0.86 | 0.90 | 0.89 | 0.88 | 0.91 | 0.91 | 0.92 | 0.91 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 0.93 | 0.91 | 0.93 | 0.91 | 0.92 | 0.92 | 0.93 | 0.94 | 0.95 | 0.94 | 0.95 | 0.96 | 0.96 | 0.96 | 0.97 | 0.97 |
|
FCF Payout Ratio
|
| -0.35 | -6.04 | | | 0.25 | 0.50 | | | 0.23 | 0.60 | | | 0.23 | 0.59 | | 0.26 | 0.19 | 0.43 | | 0.28 | 0.23 | 0.50 | | 0.27 | 0.30 | 5.96 | | 0.29 | 0.22 | 0.31 | 0.28 | 0.25 | 0.22 | 0.23 | 0.31 | 0.66 | 0.16 | 0.19 | 0.20 | 0.30 | 0.21 | 0.18 | 0.19 | 0.23 | 0.18 | 1.76 | | 0.23 | 0.20 | 0.19 | 0.16 | 0.23 | 0.22 | 0.20 | 0.21 | 0.41 | 0.28 | 0.35 | 0.24 | 0.35 | 0.26 |
|
Enterprise Value
|
-3.43M | -3.85M | -18.54M | -7.01M | -6.35M | -7.10M | -6.60M | -8.24M | -7.98M | -9.37M | -8.91M | -10.92M | -11.38M | -13.87M | -14.39M | -15.04M | -15.94M | -18.25M | -19.27M | -16.10M | -19.17M | -21.62M | -23.28M | -27.52M | -29.39M | -31.56M | -26.30M | -30.68M | -33.74M | -37.44M | -39.88M | -42.85M | -45.87M | -49.35M | -51.11M | -32.66M | -32.88M | -37.39M | -42.79M | -39.61M | -42.35M | -46.29M | -51.59M | -56.03M | -59.51M | -64.32M | -60.97M | -65.87M | -66.22M | -69.51M | -75.05M | -80.91M | -84.62M | -88.21M | -92.87M | -93.81M | -89.22M | -88.45M | -82.98M | -83.33M | -82.18M | -84.27M |
|
Return on Sales
|
0.23% | 0.24% | 0.24% | 0.20% | 0.19% | 0.21% | 0.19% | 0.25% | 0.24% | 0.26% | 0.17% | 0.26% | 0.26% | 0.26% | 0.23% | 0.28% | 0.27% | 0.26% | 0.21% | 0.26% | 0.28% | 0.31% | 0.21% | 0.31% | 0.31% | 0.30% | 0.17% | 0.34% | 0.36% | 0.36% | -0.28% | 0.38% | 0.39% | 0.65% | 0.30% | 0.29% | 0.30% | 0.30% | 0.34% | 0.29% | 0.15% | 0.28% | 0.27% | 0.28% | 0.27% | 0.33% | 0.32% | 0.29% | 0.31% | 0.33% | 0.30% | 0.34% | 0.33% | 0.31% | 0.35% | 0.35% | 0.33% | 0.36% | 0.32% | 0.31% | 0.31% | 0.27% |
|
Return on Capital Employed
|
| | | | | 0.16% | 0.17% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.22% | 0.21% | 0.20% | 0.20% | 0.20% | 0.21% | 0.22% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.21% | 0.21% | 0.21% | 0.22% | 0.22% | 0.22% | 0.22% | 0.21% | 0.21% | 0.20% | 0.20% | 0.19% | 0.17% | 0.17% | 0.17% | 0.17% | 0.15% | 0.14% | 0.13% | 0.13% | 0.15% | 0.16% | 0.17% | 0.17% | 0.17% | 0.18% | 0.17% | 0.16% | 0.15% | 0.14% | 0.13% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% |
|
Return on Invested Capital
|
| | | | | 0.18% | 0.20% | 0.22% | 0.22% | 0.22% | 0.20% | 0.19% | 0.20% | 0.18% | 0.18% | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.10% | 0.11% | 0.11% | 0.14% | 0.20% | 0.18% | 0.17% | 0.14% | 0.14% | 0.14% | 0.13% | 0.12% | 0.10% | 0.10% | 0.12% | 0.13% | 0.13% | 0.14% | 0.15% | 0.15% | 0.14% | 0.13% | 0.13% | 0.12% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.09% | 0.09% | 0.08% |
|
Return on Assets
|
| | | | | 0.09% | 0.10% | 0.11% | 0.12% | 0.13% | 0.12% | 0.12% | 0.13% | 0.12% | 0.13% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.14% | 0.09% | 0.09% | 0.09% | 0.13% | 0.18% | 0.17% | 0.16% | 0.13% | 0.13% | 0.14% | 0.12% | 0.11% | 0.10% | 0.09% | 0.11% | 0.12% | 0.13% | 0.13% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.12% | 0.12% | 0.11% | 0.11% | 0.10% | 0.10% |
|
Return on Equity
|
| | | | | 0.18% | 0.18% | 0.21% | 0.21% | 0.21% | 0.19% | 0.19% | 0.19% | 0.18% | 0.17% | 0.17% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.15% | 0.16% | 0.16% | 0.16% | 0.10% | 0.11% | 0.11% | 0.14% | 0.20% | 0.19% | 0.18% | 0.14% | 0.15% | 0.15% | 0.13% | 0.12% | 0.11% | 0.10% | 0.12% | 0.13% | 0.14% | 0.14% | 0.15% | 0.15% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.13% | 0.12% | 0.12% | 0.11% | 0.11% | 0.11% | 0.10% |