Notes 0
Discounted Cash Flow
Valuation Ratios
| Ratio | Value |
|---|---|
| P/E | 46.15 |
| P/B | 44.17 |
| P/S | 25.65 |
| P/FCF | 51.39 |
| PEG Ratio | 2.43 |
| EV/EBITDA | 81.77 |
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 | 60,922m ▲ 125.9% | 26,974m ▲ 0.2% | 26,914m ▲ 61.4% | 16,675m ▲ 52.7% | 10,918m ▼ -6.8% | 11,716m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Cost of Goods Sold, Total | 16,621m ▲ 43.1% | 11,618m ▲ 23.1% | 9,439m ▲ 50.3% | 6,279m ▲ 51.3% | 4,150m ▼ -8.7% | 4,545m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Gross Profit | 44,301m ▲ 188.5% | 15,356m ▼ -12.1% | 17,475m ▲ 68.1% | 10,396m ▲ 53.6% | 6,768m ▼ -5.6% | 7,171m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Research And Development Expenses | 8,675m ▲ 18.2% | 7,339m ▲ 39.3% | 5,268m ▲ 34.3% | 3,924m ▲ 38.7% | 2,829m ▲ 19.1% | 2,376m | 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 | 2,654m ▲ 8.8% | 2,440m ▲ 12.7% | 2,166m ▲ 11.6% | 1,940m ▲ 77.5% | 1,093m ▲ 10.3% | 991m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Other Expenses | 0.00 ▲ 100% | -48m ▼ -144.9% | 107m ▲ 2575% | 4m ▲ 300% | -2m ▼ -114.3% | 14m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Expenses | 11,329m ▲ 15.9% | 9,779m ▲ 31.5% | 7,434m ▲ 26.8% | 5,864m ▲ 49.5% | 3,922m ▲ 16.5% | 3,367m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Cost And Expenses | 27,950m ▲ 30.6% | 21,397m ▲ 26.8% | 16,873m ▲ 39% | 12,143m ▲ 50.4% | 8,072m ▲ 2% | 7,912m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Interest Income | 866m ▲ 224.3% | 267m ▲ 820.7% | 29m ▼ -49.1% | 57m ▼ -68% | 178m ▲ 30.9% | 136m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Interest Expense | 257m ▼ -1.9% | 262m ▲ 11% | 236m ▲ 28.3% | 184m ▲ 253.8% | 52m ▼ -10.3% | 58m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Depreciation And Amortization | 1,508m ▼ -2.3% | 1,544m ▲ 31.5% | 1,174m ▲ 6.9% | 1,098m ▲ 188.2% | 381m ▲ 45.4% | 262m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Ebitda | 35,583m ▲ 494.3% | 5,987m ▼ -47.3% | 11,351m ▲ 99.5% | 5,691m ▲ 67.2% | 3,403m ▼ -19.3% | 4,216m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Income | 32,972m ▲ 680.6% | 4,224m ▼ -57.9% | 10,041m ▲ 121.6% | 4,532m ▲ 59.2% | 2,846m ▼ -25.2% | 3,804m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Total Other Income Expenses Net | 846m ▲ 2067.4% | -43m ▲ 57% | -100m ▲ 18.7% | -123m ▼ -199.2% | 124m ▲ 34.8% | 92m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Before Tax | 33,818m ▲ 708.8% | 4,181m ▼ -57.9% | 9,941m ▲ 125.5% | 4,409m ▲ 48.5% | 2,970m ▼ -23.8% | 3,896m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Tax Expense | 4,058m ▲ 2270.1% | -187m ▼ -198.9% | 189m ▲ 145.5% | 77m ▼ -55.7% | 174m ▲ 171% | -245m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Net Income | 29,760m ▲ 581.3% | 4,368m ▼ -55.2% | 9,752m ▲ 125.1% | 4,332m ▲ 54.9% | 2,796m ▼ -32.5% | 4,141m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Weighted Average Shs Out | 24,690m ▼ -0.7% | 24,870m ▼ -0.4% | 24,960m ▲ 1.1% | 24,680m ▲ 1.3% | 24,360m ▲ 0.2% | 24,320m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Weighted Average Shs Out Dil | 24,940m ▼ -0.5% | 25,070m ▼ -1.1% | 25,350m ▲ 0.9% | 25,120m ▲ 1.6% | 24,720m ▼ -1.1% | 25,000m | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Income Before Tax Ratio | 0.56 ▲ 258.1% | 0.16 ▼ -58% | 0.37 ▲ 39.7% | 0.26 ▼ -2.8% | 0.27 ▼ -18.2% | 0.33 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Epsdiluted | 1.19 ▲ 600% | 0.17 ▼ -56.4% | 0.39 ▲ 129.4% | 0.17 ▲ 54.5% | 0.11 ▼ -35.3% | 0.17 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Eps | 1.21 ▲ 572.2% | 0.18 ▼ -53.8% | 0.39 ▲ 116.7% | 0.18 ▲ 50% | 0.12 ▼ -29.4% | 0.17 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Ebitdaratio | 0.58 ▲ 114.6% | 0.27 ▼ -35.5% | 0.42 ▲ 23.6% | 0.34 ▲ 9.5% | 0.31 ▼ -7.6% | 0.34 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Operating Income Ratio | 0.54 ▲ 245.6% | 0.16 ▼ -58% | 0.37 ▲ 37.3% | 0.27 ▲ 4.3% | 0.26 ▼ -19.7% | 0.32 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Net Income Ratio | 0.49 ▲ 201.7% | 0.16 ▼ -55.3% | 0.36 ▲ 39.5% | 0.26 ▲ 1.4% | 0.26 ▼ -27.5% | 0.35 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |
Gross Profit Ratio | 0.73 ▲ 27.7% | 0.57 ▼ -12.3% | 0.65 ▲ 4.1% | 0.62 ▲ 0.6% | 0.62 ▲ 1.3% | 0.61 | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |