Notes 0
Discounted Cash Flow
Valuation Ratios
| Ratio | Value |
|---|---|
| P/E | 28.61 |
| P/B | 9.77 |
| P/S | 10.80 |
| P/FCF | 32.87 |
| PEG Ratio | 2.26 |
| EV/EBITDA | 20.52 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 164,501m â–² 21.9% | 134,902m â–² 15.7% | 116,609m â–¼ -1.1% | 117,929m â–² 37.2% | 85,965m â–² 21.6% | 70,697m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Cost of Goods Sold, Total | 30,161m â–² 16.2% | 25,959m â–² 2.8% | 25,249m â–² 11.5% | 22,649m â–² 35.7% | 16,692m â–² 30.7% | 12,770m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Gross Profit | 134,340m â–² 23.3% | 108,943m â–² 19.2% | 91,360m â–¼ -4.1% | 95,280m â–² 37.5% | 69,273m â–² 19.6% | 57,927m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Research And Development Expenses | 43,873m â–² 14% | 38,483m â–² 8.9% | 35,338m â–² 43.3% | 24,655m â–² 33.7% | 18,447m â–² 35.6% | 13,600m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
General And Administrative Expenses | 9,740m â–¼ -14.6% | 11,408m â–¼ -3.5% | 11,816m â–² 20.2% | 9,829m â–² 49.7% | 6,564m â–¼ -37.3% | 10,465m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Selling And Marketing Expenses | 11,347m â–¼ -7.8% | 12,301m â–¼ -19.4% | 15,262m â–² 8.7% | 14,043m â–² 21.2% | 11,591m â–² 17.4% | 9,876m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Selling General And Administrative Expenses | 21,087m â–¼ -11.1% | 23,709m â–¼ -12.4% | 27,078m â–² 13.4% | 23,872m â–² 31.5% | 18,155m â–¼ -10.7% | 20,341m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Other Expenses | 0.00 â–¼ NaN% | 0.00 â–² 100% | -320m â–¼ -252.4% | 210m â–² 717.6% | -34m â–¼ -225.9% | 27m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Expenses | 64,960m â–² 4.5% | 62,192m â–¼ -0.4% | 62,416m â–² 28.6% | 48,527m â–² 32.6% | 36,602m â–² 7.8% | 33,941m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Cost And Expenses | 95,121m â–² 7.9% | 88,151m â–² 0.6% | 87,665m â–² 23.2% | 71,176m â–² 33.6% | 53,294m â–² 14.1% | 46,711m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Interest Income | 2,517m â–² 53.6% | 1,639m â–² 493.8% | 276m â–¼ -48% | 531m â–² 4.3% | 509m â–¼ -44.9% | 924m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Interest Expense | 544m â–² 22% | 446m â–² 61.6% | 276m â–¼ -40.1% | 461m â–¼ -31.4% | 672m â–² 3260% | 20m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Depreciation And Amortization | 15,498m â–² 38.6% | 11,178m â–² 28.7% | 8,686m â–² 9% | 7,967m â–² 16.1% | 6,862m â–² 19.5% | 5,741m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Ebitda | 86,876m â–² 47.1% | 59,052m â–² 39.8% | 42,241m â–¼ -22.8% | 54,720m â–² 38.4% | 39,533m â–² 13.8% | 34,727m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Income | 69,380m â–² 48.4% | 46,751m â–² 39.3% | 33,555m â–¼ -28.2% | 46,753m â–² 43.1% | 32,671m â–² 12.7% | 28,986m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Total Other Income Expenses Net | 1,283m â–² 89.5% | 677m â–² 641.6% | -125m â–¼ -123.5% | 531m â–² 4.3% | 509m â–¼ -38.4% | 826m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Before Tax | 70,663m â–² 49% | 47,428m â–² 64.6% | 28,819m â–¼ -39.1% | 47,284m â–² 42.5% | 33,180m â–² 33.7% | 24,812m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Tax Expense | 8,303m â–¼ -0.3% | 8,330m â–² 48.2% | 5,619m â–¼ -29% | 7,914m â–² 96.2% | 4,034m â–¼ -36.2% | 6,327m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Net Income | 62,360m â–² 59.5% | 39,098m â–² 68.5% | 23,200m â–¼ -41.1% | 39,370m â–² 35.1% | 29,146m â–² 57.7% | 18,485m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Weighted Average Shs Out | 2,534m â–¼ -1.6% | 2,574m â–¼ -4.2% | 2,687m â–¼ -4.5% | 2,815m â–¼ -1.3% | 2,851m â–¼ -0.1% | 2,854m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Weighted Average Shs Out Dil | 2,614m â–¼ -0.6% | 2,629m â–¼ -2.7% | 2,702m â–¼ -5.5% | 2,859m â–¼ -1% | 2,888m â–² 0.4% | 2,876m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Before Tax Ratio | 0.43 â–² 22.2% | 0.35 â–² 42.3% | 0.25 â–¼ -38.4% | 0.40 â–² 3.9% | 0.39 â–² 10% | 0.35 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Epsdiluted | 23.86 â–² 60.5% | 14.87 â–² 73.1% | 8.59 â–¼ -37.6% | 13.77 â–² 36.5% | 10.09 â–² 56.9% | 6.43 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Eps | 24.61 â–² 62% | 15.19 â–² 76% | 8.63 â–¼ -38.3% | 13.99 â–² 36.9% | 10.22 â–² 57.7% | 6.48 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Ebitdaratio | 0.53 â–² 20.6% | 0.44 â–² 20.8% | 0.36 â–¼ -21.9% | 0.46 â–² 0.9% | 0.46 â–¼ -6.4% | 0.49 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Income Ratio | 0.42 â–² 21.7% | 0.35 â–² 20.4% | 0.29 â–¼ -27.4% | 0.40 â–² 4.3% | 0.38 â–¼ -7.3% | 0.41 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Net Income Ratio | 0.38 â–² 30.8% | 0.29 â–² 45.7% | 0.20 â–¼ -40.4% | 0.33 â–¼ -1.5% | 0.34 â–² 29.7% | 0.26 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Gross Profit Ratio | 0.82 â–² 1.1% | 0.81 â–² 3.1% | 0.78 â–¼ -3% | 0.81 â–² 0.3% | 0.81 â–¼ -1.7% | 0.82 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |