Notes 0
Discounted Cash Flow
Valuation Ratios
| Ratio | Value |
|---|---|
| P/E | 36.52 |
| P/B | 52.59 |
| P/S | 8.85 |
| P/FCF | 34.58 |
| PEG Ratio | 10.11 |
| EV/EBITDA | 26.57 |
vs History
Period
Held On
Financials
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 391,035m ▲ 2% | 383,285m ▼ -2.8% | 394,328m ▲ 7.8% | 365,817m ▲ 33.3% | 274,515m ▲ 5.5% | 260,174m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Cost of Goods Sold, Total | 210,352m ▼ -1.8% | 214,137m ▼ -4.2% | 223,546m ▲ 5% | 212,981m ▲ 25.6% | 169,559m ▲ 4.8% | 161,782m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Gross Profit | 180,683m ▲ 6.8% | 169,148m ▼ -1% | 170,782m ▲ 11.7% | 152,836m ▲ 45.6% | 104,956m ▲ 6.7% | 98,392m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Research And Development Expenses | 31,370m ▲ 4.9% | 29,915m ▲ 14% | 26,251m ▲ 19.8% | 21,914m ▲ 16.9% | 18,752m ▲ 15.6% | 16,217m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
General And Administrative Expenses | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Selling And Marketing Expenses | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 ▼ NaN% | 0.00 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Selling General And Administrative Expenses | 26,097m ▲ 4.7% | 24,932m ▼ -0.6% | 25,094m ▲ 14.2% | 21,973m ▲ 10.3% | 19,916m ▲ 9.2% | 18,245m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Other Expenses | 0.00 ▼ -100% | 382m ▲ 67.5% | 228m ▲ 480% | -60m ▼ -169% | 87m ▲ 120.6% | -422m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Expenses | 57,467m ▲ 4.8% | 54,847m ▲ 6.3% | 51,573m ▲ 17.7% | 43,827m ▲ 13.1% | 38,755m ▲ 13.9% | 34,040m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Cost And Expenses | 267,819m ▼ -0.4% | 268,984m ▼ -2.2% | 275,119m ▲ 7.1% | 256,808m ▲ 23.3% | 208,314m ▲ 6.4% | 195,822m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Interest Income | 0.00 ▼ -100% | 3,750m ▲ 32.7% | 2,825m ▼ -0.6% | 2,843m ▼ -24.4% | 3,763m ▼ -24.1% | 4,961m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Interest Expense | 0.00 ▼ -100% | 3,933m ▲ 34.2% | 2,931m ▲ 10.8% | 2,645m ▼ -7.9% | 2,873m ▼ -19.7% | 3,576m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Depreciation And Amortization | 11,445m ▼ -0.6% | 11,519m ▲ 3.7% | 11,104m ▼ -1.6% | 11,284m ▲ 2.1% | 11,056m ▼ -2.2% | 11,300m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Ebitda | 134,661m ▲ 7% | 125,820m ▼ -3.6% | 130,541m ▲ 8.6% | 120,233m ▲ 55.5% | 77,344m ▲ 1.1% | 76,477m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Income | 123,216m ▲ 7.8% | 114,301m ▼ -4.3% | 119,437m ▲ 9.6% | 108,949m ▲ 64.4% | 66,288m ▲ 3.7% | 63,930m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Total Other Income Expenses Net | 269m ▲ 147.6% | -565m ▼ -69.2% | -334m ▼ -229.5% | 258m ▼ -67.9% | 803m ▼ -55.6% | 1,807m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Before Tax | 123,485m ▲ 8.6% | 113,736m ▼ -4.5% | 119,103m ▲ 9.1% | 109,207m ▲ 62.8% | 67,091m ▲ 2.1% | 65,737m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Tax Expense | 29,749m ▲ 77.7% | 16,741m ▼ -13.3% | 19,300m ▲ 32.9% | 14,527m ▲ 50.1% | 9,680m ▼ -7.6% | 10,481m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Net Income | 93,736m ▼ -3.4% | 96,995m ▼ -2.8% | 99,803m ▲ 5.4% | 94,680m ▲ 64.9% | 57,411m ▲ 3.9% | 55,256m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Weighted Average Shs Out | 15,343.78m ▼ -2.5% | 15,744.23m ▼ -2.9% | 16,215.96m ▼ -2.9% | 16,701.27m ▼ -3.8% | 17,352.12m ▼ -6.1% | 18,471.34m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Weighted Average Shs Out Dil | 15,408.09m ▼ -2.6% | 15,812.55m ▼ -3.1% | 16,325.82m ▼ -3.2% | 16,864.92m ▼ -3.8% | 17,528.21m ▼ -5.7% | 18,595.65m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Before Tax Ratio | 0.32 ▲ 6.4% | 0.30 ▼ -1.8% | 0.30 ▲ 1.2% | 0.30 ▲ 22.1% | 0.24 ▼ -3.3% | 0.25 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Epsdiluted | 6.08 ▼ -0.8% | 6.13 ▲ 0.3% | 6.11 ▲ 8.9% | 5.61 ▲ 71% | 3.28 ▲ 10.4% | 2.97 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Eps | 6.11 ▼ -0.8% | 6.16 ▲ 0.2% | 6.15 ▲ 8.5% | 5.67 ▲ 71.3% | 3.31 ▲ 10.7% | 2.99 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Ebitdaratio | 0.34 ▲ 4.9% | 0.33 ▼ -0.8% | 0.33 ▲ 0.7% | 0.33 ▲ 16.7% | 0.28 ▼ -4.1% | 0.29 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Income Ratio | 0.32 ▲ 5.7% | 0.30 ▼ -1.5% | 0.30 ▲ 1.7% | 0.30 ▲ 23.3% | 0.24 ▼ -1.7% | 0.25 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Net Income Ratio | 0.24 ▼ -5.3% | 0.25 ▼ 0% | 0.25 ▼ -2.2% | 0.26 ▲ 23.8% | 0.21 ▼ -1.5% | 0.21 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Gross Profit Ratio | 0.46 ▲ 4.7% | 0.44 ▲ 1.9% | 0.43 ▲ 3.7% | 0.42 ▲ 9.3% | 0.38 ▲ 1.1% | 0.38 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |