|
EBT Margin
|
26.33% | 13.64% | 427.28% | 48.46% | 34.38% | 31.52% | 36.48% | 21.03% | 31.90% | 28.14% | 30.74% | 26.52% | 25.42% | 28.11% | 32.91% | 25.47% | 34.45% | 33.05% | 33.52% | 16.06% | 34.56% | 32.38% | 30.34% | 18.28% | 60.60% | 23.31% | 21.44% | 17.46% | 38.11% | 34.89% | 36.61% | -2.12% | 40.74% | 47.14% | 41.57% | 70.25% | 52.38% | 57.84% | 62.49% | 91.50% | 68.17% | 64.05% | 86.89% | 81.18% | 73.42% | 103.56% | 73.38% | 52.52% | 58.98% | 56.83% | 69.42% | 54.23% | 65.27% | 47.76% | 84.66% | 72.29% | 87.76% | 85.51% | 79.58% | 60.19% | 100.35% | 91.73% |
|
EBIT Margin
|
26.06% | 13.26% | 1.90% | 31.16% | 17.48% | 16.61% | 20.26% | 3.94% | 15.13% | 10.44% | 12.16% | 8.31% | 5.24% | 7.17% | 10.87% | 4.16% | 11.71% | 11.29% | 9.60% | -6.72% | 10.86% | 9.56% | 6.48% | -5.45% | 48.89% | 0.27% | -2.45% | -5.58% | 13.07% | 8.99% | 8.65% | -2.12% | 14.16% | 19.45% | 15.61% | 10.56% | 21.06% | 26.08% | 28.96% | 13.34% | 21.55% | 21.43% | 22.54% | 8.62% | 22.28% | 27.44% | 28.03% | 28.86% | 25.70% | 31.52% | 29.94% | 28.37% | 28.19% | 27.83% | 24.44% | 16.53% | 20.79% | 19.73% | 17.44% | 9.90% | 17.38% | 17.67% |
|
EBITDA Margin
|
26.06% | 13.26% | 1.90% | 31.16% | 17.48% | 16.61% | 20.26% | 3.94% | 15.13% | 10.44% | 12.16% | 8.31% | 5.24% | 7.17% | 10.87% | 4.16% | 11.71% | 11.29% | 9.60% | -6.72% | 10.86% | 9.56% | 6.48% | -5.45% | 48.89% | 0.27% | -2.45% | -5.58% | 13.07% | 8.99% | 8.65% | -2.12% | 14.16% | 19.45% | 15.61% | 10.56% | 21.06% | 26.08% | 28.96% | 13.34% | 21.55% | 21.43% | 22.54% | 8.62% | 22.28% | 27.44% | 28.03% | 28.86% | 25.70% | 31.52% | 29.94% | 28.37% | 28.19% | 27.83% | 24.44% | 16.53% | 20.79% | 19.73% | 17.44% | 9.90% | 17.38% | 17.67% |
|
Operating Margin
|
26.06% | 13.26% | 1.90% | 31.16% | 17.48% | 16.61% | 20.26% | 3.94% | 15.13% | 10.44% | 12.16% | 8.31% | 5.24% | 7.17% | 10.87% | 4.16% | 11.71% | 11.29% | 9.60% | -6.72% | 10.86% | 9.56% | 6.48% | -5.45% | 48.89% | 0.27% | -2.45% | -5.58% | 13.07% | 8.99% | 8.65% | -2.12% | 14.16% | 19.45% | 15.61% | 10.56% | 21.06% | 26.08% | 28.96% | 13.34% | 21.55% | 21.43% | 22.54% | 8.62% | 22.28% | 27.44% | 28.03% | 28.86% | 25.70% | 31.52% | 29.94% | 28.37% | 28.19% | 27.83% | 24.44% | 16.53% | 20.79% | 19.73% | 17.44% | 9.90% | 17.38% | 17.67% |
|
Net Margin
|
17.03% | 8.05% | 261.21% | 30.88% | 22.16% | 20.95% | 20.50% | 11.97% | 19.87% | 17.85% | 19.53% | 16.66% | 16.14% | 17.93% | 21.85% | 18.49% | 22.45% | 21.40% | 24.56% | 10.33% | 22.15% | 20.33% | 19.08% | 7.51% | 37.15% | 11.62% | 9.68% | 7.20% | 22.43% | 20.32% | 98.92% | -2.12% | 31.58% | 36.48% | 27.08% | -13.87% | 38.37% | 41.78% | 45.84% | 62.11% | 51.07% | 47.45% | 69.45% | 62.24% | 56.35% | 84.70% | 52.57% | 41.11% | 43.95% | 43.02% | 52.65% | 41.50% | 49.87% | 32.03% | 64.45% | 55.24% | 66.27% | 64.30% | 57.58% | 47.11% | 75.06% | 66.41% |
|
FCF Margin
|
24.44% | 7.63% | 19.17% | 23.06% | -22.23% | -15.27% | 24.71% | 2.74% | -10.71% | -6.85% | 7.56% | -4.43% | -15.37% | -2.86% | 21.87% | 6.73% | 9.10% | -24.12% | 11.67% | -7.71% | 1.97% | -22.46% | 8.68% | 15.20% | -15.45% | -35.94% | -5.08% | 101.42% | 30.83% | 0.31% | 13.76% | -0.11% | 15.87% | 21.43% | 21.05% | 76.84% | -1.06% | 18.89% | 46.78% | 85.50% | 51.74% | 21.96% | 101.10% | 61.95% | 75.10% | 36.35% | 191.33% | 49.45% | 53.43% | 32.42% | 53.97% | 42.32% | 51.91% | 7.34% | 91.85% | 41.32% | 53.66% | 34.07% | 75.28% | 66.01% | 64.61% | 34.50% |
|
Assets Average
|
| | | | 72.95M | 57.79M | 70.17M | 83.60M | 83.65M | 82.46M | 82.66M | 83.84M | 83.71M | 83.22M | 84.53M | 86.29M | 87.14M | 86.85M | 86.96M | 87.53M | 87.47M | 86.30M | 85.39M | 86.10M | 88.78M | 88.89M | 86.85M | 86.84M | 87.16M | 86.76M | 86.88M | 87.31M | 86.59M | 86.32M | 87.22M | 90.00M | 96.52M | 101.43M | 103.63M | 107.70M | 110.31M | 110.86M | 113.20M | 89.58M | 93.60M | 124.15M | 127.22M | 129.25M | 128.07M | 127.63M | 128.60M | 130.20M | 131.70M | 131.33M | 132.44M | 135.29M | 137.30M | 139.27M | 141.77M | 144.04M | 146.37M | 148.07M |
|
Equity Average
|
| 12.31M | 17.57M | 32.77M | 33.19M | 32.71M | 32.50M | 32.51M | 32.47M | 32.66M | 32.77M | 32.92M | 32.85M | 32.75M | 32.94M | 33.19M | 33.52M | 34.01M | 34.63M | 34.71M | 34.59M | 34.79M | 34.93M | 34.80M | 36.76M | 38.62M | 38.35M | 38.12M | 38.11M | 38.56M | 41.64M | 44.03M | 44.36M | 45.79M | 46.65M | 47.21M | 48.40M | 50.40M | 52.94M | 53.94M | 55.15M | 57.99M | 61.40M | 65.29M | 68.83M | 73.67M | 78.05M | 79.52M | 79.50M | 79.79M | 81.22M | 82.95M | 84.58M | 85.62M | 87.49M | 90.02M | 92.32M | 95.28M | 97.83M | 99.31M | 101.36M | 104.26M |
|
Invested Capital
|
21.76M | 2.86M | 32.29M | 33.25M | 33.13M | 32.30M | 32.70M | 32.31M | 32.63M | 32.69M | 32.86M | 32.98M | 32.72M | 32.78M | 33.09M | 33.30M | 33.73M | 34.28M | 34.97M | 34.44M | 34.73M | 34.84M | 35.01M | 34.60M | 38.92M | 38.31M | 38.40M | 37.85M | 38.37M | 38.75M | 44.52M | 43.54M | 45.18M | 46.40M | 46.89M | 47.52M | 49.28M | 51.53M | 54.35M | 53.73M | 57.92M | 59.42M | 64.15M | 69.34M | 72.97M | 76.69M | 79.40M | 79.64M | 79.36M | 80.22M | 82.23M | 83.67M | 85.49M | 85.74M | 89.25M | 90.79M | 93.85M | 96.72M | 98.95M | 99.68M | 103.04M | 105.49M |
|
Asset Utilization Ratio
|
| | | | 0.61 | 0.69 | 0.53 | 0.44 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.42 | 0.42 | 0.42 | 0.42 | 0.41 | 0.40 | 0.40 | 0.40 | 0.40 | 0.48 | 0.48 | 0.49 | 0.49 | 0.40 | 0.41 | 0.41 | 0.41 | 0.41 | 0.42 | 0.41 | 0.40 | 0.38 | 0.37 | 0.38 | 0.37 | 0.37 | 0.37 | 0.36 | 0.45 | 0.43 | 0.32 | 0.32 | 0.31 | 0.31 | 0.32 | 0.31 | 0.30 | 0.30 | 0.30 | 0.29 | 0.28 | 0.27 | 0.26 | 0.25 | 0.24 | 0.24 | 0.23 |
|
Debt to Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.02 | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| | | 0.38 | 0.57 | 0.56 | 0.39 | 0.38 | 0.39 | 0.40 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 0.39 | 0.40 | 0.40 | 0.39 | 0.40 | 0.41 | 0.41 | 0.40 | 0.43 | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 0.51 | 0.50 | 0.52 | 0.54 | 0.53 | 0.52 | 0.49 | 0.51 | 0.51 | 0.49 | 0.51 | 0.53 | 0.55 | 1.05 | 0.57 | 0.62 | 0.61 | 0.62 | 0.62 | 0.63 | 0.64 | 0.64 | 0.65 | 0.66 | 0.66 | 0.67 | 0.68 | 0.69 | 0.69 | 0.69 | 0.70 | 0.71 |
|
FCF Payout Ratio
|
-0.60 | -19.38 | 19.90 | 0.91 | -0.96 | -1.43 | 0.89 | 5.96 | -1.55 | -2.46 | 2.20 | -3.66 | -1.08 | -5.73 | 0.73 | 2.41 | 1.78 | -0.66 | 1.42 | -2.29 | 9.01 | -0.81 | 2.10 | 1.29 | -0.65 | -0.53 | -3.76 | 0.20 | 0.64 | 62.43 | 2.95 | -184.10 | 1.29 | 0.95 | 0.97 | 0.27 | -18.95 | 1.01 | 0.38 | 0.24 | 0.38 | 0.90 | 0.20 | 0.35 | 0.28 | 0.58 | 0.11 | 0.47 | 0.45 | 0.72 | 0.44 | 0.64 | 0.52 | 3.74 | 0.31 | 0.76 | 0.59 | 0.94 | 0.42 | 0.55 | 0.55 | 1.04 |
|
Enterprise Value
|
-14.43M | -8.71M | -7.58M | -19.48M | -16.78M | -13.89M | -15.61M | -15.92M | -14.01M | -13.35M | -13.89M | -13.52M | -11.92M | -11.86M | -13.97M | -15.01M | -16.01M | -14.38M | -15.85M | -15.51M | -15.85M | -14.09M | -14.90M | -16.76M | -25.27M | -21.25M | -21.47M | -23.13M | -24.02M | -22.32M | -22.62M | -23.79M | -23.86M | -23.64M | -23.63M | -28.32M | -26.30M | -26.32M | -29.40M | -20.03M | -38.44M | -38.17M | -39.70M | -42.75M | -50.32M | -51.64M | -57.23M | -47.35M | -40.83M | -40.62M | -42.79M | -47.52M | -49.83M | -46.83M | -51.93M | -52.00M | -49.56M | -50.21M | -53.98M | -56.51M | -59.07M | -66.93M |
|
Return on Sales
|
0.17% | 0.08% | 2.61% | 0.31% | 0.22% | 0.21% | 0.20% | 0.12% | 0.20% | 0.18% | 0.20% | 0.17% | 0.16% | 0.18% | 0.22% | 0.18% | 0.22% | 0.21% | 0.25% | 0.10% | 0.22% | 0.20% | 0.19% | 0.08% | 0.37% | 0.12% | 0.10% | 0.07% | 0.22% | 0.20% | 0.99% | -0.02% | 0.32% | 0.36% | 0.27% | -0.14% | 0.38% | 0.42% | 0.46% | 0.62% | 0.51% | 0.47% | 0.69% | 0.62% | 0.56% | 0.85% | 0.53% | 0.41% | 0.44% | 0.43% | 0.53% | 0.42% | 0.50% | 0.32% | 0.64% | 0.55% | 0.66% | 0.64% | 0.58% | 0.47% | 0.75% | 0.66% |
|
Return on Capital Employed
|
| | | | 0.15% | 0.20% | 0.18% | 0.09% | 0.09% | 0.08% | 0.07% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.05% | 0.06% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.03% | 0.15% | 0.13% | 0.12% | 0.12% | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.06% | 0.07% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.12% | 0.11% | 0.08% | 0.09% | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.09% | 0.08% | 0.07% | 0.06% | 0.06% | 0.05% | 0.05% | 0.04% |
|
Return on Invested Capital
|
| | | 0.16% | 0.12% | 0.12% | 0.15% | 0.10% | 0.09% | 0.08% | 0.07% | 0.08% | 0.06% | 0.06% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.03% | 0.03% | 0.15% | 0.12% | 0.11% | 0.11% | 0.01% | 0.02% | 0.06% | | 0.07% | 0.10% | 0.11% | 0.05% | 0.05% | 0.06% | 0.08% | 0.12% | 0.12% | 0.11% | 0.10% | 0.09% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.07% | 0.06% | 0.05% | 0.05% | 0.04% | 0.04% |
|
Return on Assets
|
| | | | 0.51% | 0.66% | 0.13% | 0.08% | 0.08% | 0.08% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.09% | 0.08% | 0.08% | 0.08% | 0.07% | 0.07% | 0.12% | 0.11% | 0.10% | 0.10% | 0.05% | 0.06% | 0.15% | 0.14% | 0.16% | 0.17% | 0.10% | 0.08% | 0.08% | 0.09% | 0.11% | 0.18% | 0.19% | 0.19% | 0.21% | 0.26% | 0.25% | 0.22% | 0.20% | 0.18% | 0.17% | 0.14% | 0.14% | 0.14% | 0.14% | 0.13% | 0.13% | 0.14% | 0.14% | 0.16% | 0.15% | 0.14% | 0.15% | 0.14% |
|
Return on Equity
|
| | | 1.15% | 1.13% | 1.17% | 0.27% | 0.21% | 0.20% | 0.19% | 0.19% | 0.20% | 0.19% | 0.19% | 0.20% | 0.20% | 0.22% | 0.23% | 0.23% | 0.20% | 0.20% | 0.19% | 0.18% | 0.17% | 0.28% | 0.25% | 0.23% | 0.23% | 0.12% | 0.14% | 0.32% | 0.29% | 0.30% | 0.33% | 0.18% | 0.15% | 0.17% | 0.18% | 0.22% | 0.35% | 0.37% | 0.36% | 0.38% | 0.36% | 0.34% | 0.37% | 0.33% | 0.30% | 0.28% | 0.23% | 0.22% | 0.22% | 0.22% | 0.20% | 0.20% | 0.21% | 0.21% | 0.24% | 0.22% | 0.21% | 0.21% | 0.20% |