Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  12.70  16.40 
EBITDA Growth (%) 0.00  11.40  -6.70 
EBIT Growth (%) 0.00  9.20  -9.50 
EPS without NRI Growth (%) 0.00  11.80   
Free Cash Flow Growth (%) 0.00  0.00  59.40 
Book Value Growth (%) 0.00  14.80  7.60 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Embed
Video Video Tutorial
Also traded in: UK, Germany, Russia, Russia, Argentina
Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
3.03
3.26
4.42
4.01
4.95
6.38
6.56
7.22
8.18
1.66
2.03
2.13
2.47
1.55
EBITDA per Share ($)
1.55
1.59
1.73
1.71
2.14
2.73
2.67
2.68
2.63
0.64
0.70
0.61
0.98
0.34
EBIT per Share ($)
1.08
0.94
1.70
1.15
1.53
2.28
1.86
2.18
2.01
0.45
0.56
0.65
0.31
0.49
Earnings per Share (diluted) ($)
0.76
0.88
0.99
1.05
1.33
1.79
1.62
1.56
1.77
0.38
0.39
0.31
0.93
0.14
eps without NRI ($)
0.76
0.88
0.99
1.05
1.33
1.79
1.63
1.57
1.77
0.38
0.39
0.31
0.93
0.14
Free Cashflow per Share ($)
0.19
-0.06
0.30
--
0.43
0.12
0.17
0.48
--
0.37
0.11
0.40
--
0.51
Dividends Per Share
0.04
0.07
0.05
0.11
0.06
0.09
0.23
0.14
0.19
--
--
--
--
0.19
Book Value Per Share ($)
6.42
5.75
6.54
7.74
8.96
10.65
11.27
13.21
13.78
12.81
13.21
13.57
--
13.78
Tangible Book per share ($)
5.81
5.75
6.54
7.74
8.96
10.65
11.08
13.00
13.58
12.81
13.00
13.36
--
13.58
Month End Stock Price ($)
23.20
28.15
7.13
12.53
12.72
10.68
9.73
8.65
5.01
8.82
8.65
7.77
8.72
6.98
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Return on Equity %
--
14.64
16.10
14.77
15.90
18.28
15.08
12.58
10.75
23.66
11.83
9.13
18.40
8.41
Return on Assets %
--
10.30
10.64
10.04
11.01
12.98
10.71
8.97
7.73
17.17
8.53
6.57
13.25
6.02
Return on Invested Capital %
--
19.42
16.60
10.78
12.15
16.37
11.86
12.29
12.50
20.08
11.35
12.78
9.08
22.31
Return on Capital - Joel Greenblatt %
--
34.15
28.58
16.52
18.97
24.42
16.62
16.90
17.29
27.15
16.38
18.70
13.10
27.02
Debt to Equity
0.16
0.35
0.28
0.29
0.20
0.20
0.18
0.19
0.20
0.19
0.19
0.20
--
0.20
   
Gross Margin %
39.68
100.00
100.00
100.00
100.00
77.17
76.14
78.53
91.38
68.84
97.46
80.63
122.95
61.60
Operating Margin %
35.52
28.96
38.36
28.65
30.96
35.73
28.34
30.23
25.58
27.39
27.37
30.33
12.69
31.66
Net Margin %
25.05
27.16
22.61
26.06
26.93
28.19
25.69
21.70
15.26
22.92
18.99
14.31
17.30
9.32
   
Total Equity to Total Asset
0.78
0.64
0.69
0.68
0.71
0.71
0.71
0.72
0.72
0.73
0.72
0.72
--
0.72
LT Debt to Total Asset
0.10
0.15
0.13
0.14
0.12
0.11
0.10
0.11
0.12
0.11
0.11
0.12
--
0.12
   
Asset Turnover
--
0.38
0.47
0.39
0.41
0.46
0.42
0.41
0.51
0.19
0.11
0.12
0.19
0.16
Dividend Payout Ratio
0.05
0.08
0.05
0.11
0.04
0.05
0.14
0.09
0.16
--
--
--
--
1.29
   
Days Sales Outstanding
44.18
46.29
43.77
48.03
40.61
42.29
50.10
52.23
41.36
46.86
46.40
42.46
--
50.02
Days Accounts Payable
48.60
--
--
--
--
75.02
87.63
91.43
646.60
170.05
687.28
221.08
--
175.57
Days Inventory
--
--
--
--
--
99.93
139.64
167.20
363.89
70.08
1,395.46
166.81
--
70.89
Cash Conversion Cycle
-4.42
46.29
43.77
48.03
40.61
67.20
102.11
128.00
-241.35
-53.11
754.58
-11.81
--
-54.66
Inventory Turnover
--
--
--
--
--
3.65
2.61
2.18
1.00
1.30
0.07
0.55
-1.13
1.29
COGS to Revenue
0.60
--
--
--
--
0.29
0.24
0.21
0.09
0.31
0.03
0.19
-0.23
0.38
Inventory to Revenue
--
0.10
0.08
0.09
0.09
0.08
0.09
0.10
0.09
0.24
0.39
0.35
0.20
0.30
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue
34,728
38,167
51,748
47,110
56,655
73,037
75,075
82,690
86,389
18,972
23,268
24,551
20,715
17,855
Cost of Goods Sold
20,949
--
--
--
--
21,093
17,915
17,750
7,446
5,912
590
4,754
-4,754
6,856
Gross Profit
13,779
38,167
51,748
47,110
56,655
56,366
57,160
64,939
78,943
13,060
22,678
19,796
25,469
10,999
Gross Margin %
39.68
100.00
100.00
100.00
100.00
77.17
76.14
78.53
91.38
68.84
97.46
80.63
122.95
61.60
   
Selling, General, & Admin. Expense
1,440
105
118
372
427
3,843
4,429
4,026
2,623
986
1,644
99
--
880
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
244
314
449
381
464
311
264
307
48
98
75
--
134
Other Operating Expense
5
26,765
31,465
32,792
38,304
25,962
31,145
35,651
53,917
6,830
14,568
12,176
22,841
4,332
Operating Income
12,334
11,053
19,850
13,497
17,543
26,096
21,274
24,999
22,097
5,196
6,368
7,447
2,628
5,654
Operating Margin %
35.52
28.96
38.36
28.65
30.96
35.73
28.34
30.23
25.58
27.39
27.37
30.33
12.69
31.66
   
Interest Income
124
1,187
737
579
326
298
419
526
3,102
145
120
121
2,487
373
Interest Expense
-748
-1,212
-944
-1,168
-610
-504
-583
-674
-3,771
-174
-167
-181
-3,261
-162
Other Income (Minority Interest)
-414
-582
-448
-224
-464
-558
-440
-417
-398
-108
-140
-136
-94
-28
Pre-Tax Income
12,874
14,557
16,249
15,427
20,061
26,460
24,535
23,407
18,050
5,594
6,129
5,008
4,987
1,926
Tax Provision
-3,759
-3,610
-4,099
-2,924
-4,343
-5,316
-4,809
-5,046
-4,472
-1,137
-1,571
-1,359
-1,308
-234
Tax Rate %
29.20
24.80
25.23
18.95
21.65
20.09
19.60
21.56
24.78
20.33
25.63
27.14
26.23
12.16
Net Income (Continuing Operations)
9,115
10,946
12,150
12,503
15,719
21,144
19,726
18,360
13,577
4,456
4,558
3,649
3,679
1,692
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
8,700
10,364
11,701
12,279
15,255
20,586
19,286
17,944
13,179
4,349
4,418
3,512
3,584
1,664
Net Margin %
25.05
27.16
22.61
26.06
26.93
28.19
25.69
21.70
15.26
22.92
18.99
14.31
17.30
9.32
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.76
0.88
0.99
1.05
1.33
1.79
1.62
1.56
1.77
0.38
0.39
0.31
0.93
0.14
EPS (Diluted)
0.76
0.88
0.99
1.05
1.33
1.79
1.62
1.56
1.77
0.38
0.39
0.31
0.93
0.14
Shares Outstanding (Diluted)
11,473.0
11,700.0
11,700.0
11,750.0
11,450.0
11,450.0
11,450.0
11,450.0
11,500.0
11,450.0
11,450.0
11,500.0
8,397.1
11,500.0
   
Depreciation, Depletion and Amortization
4,217
2,891
3,072
3,484
3,837
4,334
5,445
6,600
8,945
4,897
1,703
1,807
--
5,435
EBITDA
17,839
18,661
20,264
20,079
24,508
31,298
30,563
30,680
27,162
7,345
7,998
6,996
8,248
3,920
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Sep13 Dec13 Mar14 Jun14 Sep14
   
  Cash And Cash Equivalents
2,426
4,586
5,475
4,011
7,000
7,896
6,705
10,854
11,872
8,990
10,854
15,069
--
11,872
  Marketable Securities
2,046
1,517
192
821
117
378
267
386
183
338
386
402
--
183
Cash, Cash Equivalents, Marketable Securities
4,472
6,102
5,667
4,832
7,117
8,274
6,972
11,240
12,056
9,328
11,240
15,471
--
12,056
Accounts Receivable
4,204
4,840
6,206
6,199
6,304
8,463
10,305
11,832
9,788
9,742
11,832
11,424
--
9,788
  Inventories, Raw Materials & Components
1,511
--
--
--
--
1,622
1,542
1,738
--
--
1,738
--
--
--
  Inventories, Work In Process
124
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
2,212
3,865
4,362
4,516
5,131
--
403
389
--
--
389
--
--
--
  Inventories, Other
--
--
--
--
--
4,797
5,344
6,847
168
143
6,847
132
--
168
Total Inventories
3,847
3,865
4,362
4,516
5,131
6,419
7,288
8,973
10,652
9,082
8,973
8,409
--
10,652
Other Current Assets
7,708
9,864
8,526
11,043
10,837
12,130
13,563
13,043
14,067
13,155
13,043
12,461
--
14,067
Total Current Assets
20,231
24,672
24,761
26,589
29,389
35,286
38,129
45,089
46,562
41,307
45,089
47,765
--
46,562
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
31,229
37,844
43,746
--
--
43,746
--
--
--
  Machinery, Furniture, Equipment
41,983
10,074
11,699
67,305
80,199
34,720
43,595
50,925
--
--
50,925
--
--
--
  Construction In Progress
--
--
--
--
--
28,802
24,860
28,710
35,577
32,675
28,710
31,036
--
35,577
Gross Property, Plant and Equipment
57,468
54,977
63,325
117,113
130,561
154,324
180,504
202,550
215,737
194,945
202,550
206,602
--
215,737
  Accumulated Depreciation
--
--
--
-40,031
-44,147
-48,503
-55,301
-61,740
-67,291
-60,133
-61,740
-63,615
--
-67,291
Property, Plant and Equipment
57,468
54,977
63,325
77,082
86,414
105,821
125,203
140,811
148,446
134,811
140,811
142,987
--
148,446
Intangible Assets
6,983
--
--
--
--
--
2,309
2,381
2,381
--
2,381
2,394
--
2,381
Other Long Term Assets
9,643
27,338
24,822
28,054
29,669
30,585
22,685
23,347
23,939
26,527
23,347
23,224
--
23,939
Total Assets
94,324
106,986
112,909
131,725
145,472
171,692
188,326
211,628
221,328
202,645
211,628
216,370
--
221,328
   
  Accounts Payable
2,790
3,582
5,077
5,020
4,333
4,335
4,301
4,446
13,190
11,018
4,446
11,519
--
13,190
  Total Tax Payable
--
363
107
1,706
1,852
2,170
2,054
2,581
2,373
2,694
2,581
3,205
--
2,373
  Other Accrued Expense
-2,790
-3,945
-5,184
-6,726
-6,185
-6,505
-6,355
-7,027
-15,564
-13,711
-7,027
-14,723
--
-15,564
Accounts Payable & Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
2,370
8,277
6,941
6,877
3,009
5,778
5,082
5,228
5,213
5,898
5,228
4,184
--
5,213
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
6,550
8,805
8,256
9,614
12,919
14,843
18,419
16,688
15,564
13,711
16,688
14,723
--
15,564
Total Current Liabilities
8,920
17,082
15,197
16,491
15,928
20,621
23,501
21,916
20,776
19,609
21,916
18,908
--
20,776
   
Long-Term Debt
9,697
15,514
14,568
18,728
17,710
18,480
18,553
23,153
26,586
21,327
23,153
26,162
--
26,586
Debt to Equity
0.16
0.35
0.28
0.29
0.20
0.20
0.18
0.19
0.20
0.19
0.19
0.20
--
0.20
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
3,242
12,163
10,610
12,610
13,397
15,035
17,579
19,770
20,470
19,503
19,770
20,515
--
20,470
Total Liabilities
21,859
44,759
40,376
47,830
47,035
54,136
59,633
64,839
67,832
60,439
64,839
65,585
--
67,832
   
Common Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
26,712
57,433
67,420
80,415
94,953
114,081
125,211
143,303
150,011
138,757
143,303
147,300
--
150,011
Accumulated other comprehensive income (loss)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
--
--
-1,648
-1,640
-1,637
-1,637
-1,674
-1,637
-1,637
--
-1,637
Total Equity
73,643
67,933
77,384
88,927
102,951
122,240
133,563
151,746
158,361
147,025
151,746
155,880
--
158,361
Total Equity to Total Asset
0.78
0.64
0.69
0.68
0.71
0.71
0.71
0.72
0.72
0.73
0.72
0.72
--
0.72
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
  Net Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
-61
-526
2,759
521
-101
1,012
-1,122
--
--
--
--
--
--
--
Net Income From Continuing Operations
-61
-526
2,759
521
-101
26,460
24,535
23,407
23,057
17,278
6,129
5,008
--
11,921
Depreciation, Depletion and Amortization
--
2,891
3,072
3,484
3,837
4,334
5,445
6,600
8,945
4,897
1,703
1,807
--
5,435
  Change In Receivables
--
-303
-3,822
-2,530
-627
-1,050
-2,839
-1,744
-1,744
--
-1,744
--
--
--
  Change In Inventory
--
-430
-662
29
-568
-1,306
-625
-1,604
-1,604
--
-1,604
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
--
2,129
-332
-392
5,267
-509
401
-2,393
1,794
-2,225
-168
1,665
--
297
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Stock Based Compensation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
7,763
3,669
9,842
9,666
13,367
-4,495
-7,184
-83
4,708
397
-480
2,363
--
2,825
Cash Flow from Operations
7,701
8,163
15,341
13,279
22,370
25,791
23,197
27,530
38,504
20,346
7,183
10,843
--
20,478
   
Purchase Of Property, Plant, Equipment
-5,515
-8,869
-11,810
-13,249
-17,405
-24,462
-21,249
-22,007
-26,854
-16,078
-5,929
-6,277
--
-14,648
Sale Of Property, Plant, Equipment
45
168
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-649
-5,468
-1,892
-1,752
-2,190
-2,038
-1,116
-2,236
-1,841
-1,942
-294
-118
--
-1,429
Sale Of Business
--
503
615
1,268
2,928
2,060
2,820
1,632
2,071
1,115
517
134
--
1,420
Purchase Of Investment
-4,828
-1,023
-325
-2,182
--
-22
-18
-27
-27
-5
-21
--
--
--
Sale Of Investment
3,655
--
--
32
59
--
--
--
25
--
--
--
--
25
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-7,597
-14,053
-14,106
-15,642
-16,543
-25,283
-20,274
-23,239
-28,490
-17,260
-5,979
-6,478
--
-16,033
   
Issuance of Stock
209
10,662
1,692
--
3
--
8
3
3
--
3
--
--
--
Repurchase of Stock
-155
-10,383
-1,792
-1
--
-10
--
--
-34
-34
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
254
6,854
1,059
1,163
-1,944
2,450
-493
2,039
302
1,351
688
-62
--
-324
Cash Flow for Dividends
--
-1,092
-1,071
-264
-868
-1,480
-3,103
-2,161
-2,782
-2,146
-16
-5
--
-2,761
Other Financing
-139
5
-103
-18
-11
-459
-410
-358
-1,050
-314
-44
-281
--
-725
Cash Flow from Financing
169
6,046
-215
881
-2,819
501
-3,999
-478
-3,493
-1,143
665
-349
--
-3,809
   
Net Change in Cash
274
156
1,019
-1,482
3,009
954
-1,076
3,812
6,522
1,943
1,869
4,016
--
636
Capital Expenditure
-5,515
-8,869
-11,810
-13,249
-17,405
-24,462
-21,249
-22,007
--
-16,078
-5,929
-6,277
--
-14,648
Free Cash Flow
2,186
-706
3,530
31
4,965
1,328
1,948
5,523
--
4,268
1,255
4,566
--
5,830
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PEG Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Forward Rate of Return Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Projected FCF (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Graham Number (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earning Power Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Sloan Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Highest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Lowest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Buyback Ratio (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EPS Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EBITDA Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EBITDA 5-Y Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
   
Forex Rate (USD/RUB) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of OGZPY and found 3 Severe Warning Signs, 2 Medium Warning Signs and Good Signs. Click here for details.

Change log: Jan. 28, 2015: Add 'PEG Ratio' under 'PS Ratio', add 'EBITDA 5-Y Growth (%)' under 'YoY EBITDA Growth (%)'. Jan. 16, 2015: Add 'Return on Invested Capital %' under 'Return on Assets %'. Jan. 9, 2015: For cash flow statements, add 'Stock Based Compensation' under 'Change In DeferredTax'. Dec. 24, 2014: For income statement of banks, changed name from 'Other Expense' to 'Other Noninterest Expense'. Moved 'Credit Losses Provision' below 'Revenue'. Dec. 19, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For insurance companies, added 'Interest Expense' and 'Other Expense', as well as deleted 'Advertising' and 'Research &Development'. Dec. 18, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For banks, moved 'SpecialCharges' under 'SGA' as a subset of 'SGA', as well as deleted 'Advertising' and 'Research &Development'. Dec. 1, 2014: Change 'Forex Rate' by using 12-01 monthly data as the Dec data. Nov. 19, 2014: Added 'Earning Power Value (per share)' below 'Graham Number (per share)'. Nov. 6, 2014: Added 'Cash Conversion Cycle' below 'Days Inventory'. Nov. 3, 2014: Added 'Days Accounts Payable' below 'Days Sales Outstanding'. Oct. 27, 2014: Added 'Shares Outstanding' below 'Shares Outstanding (Basic)'. Oct. 27, 2014: Moved 'Shares Outstanding (Basic)' below 'YoY EBITDA Growth (%)'. Oct. 16, 2014: Added 'Capital Expenditure' below 'Net Change in Cash'. Oct. 9, 2014: Added 'eps without NRI' below 'Earnings per Share (diluted)'. Oct. 9, 2014: Added 'Tangible Book per share' below 'Book Value Per Share'. Oct. 9, 2014: Added 'Sloan Ratio' below 'Beneish M-Score'. Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

Switch to Another Stock:

cached

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK