Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 50.70  19.90  13.60 
EBITDA Growth (%) 29.60  26.40  15.20 
EBIT Growth (%) 47.50  29.50  16.80 
EPS without NRI Growth (%) 21.00  31.90  18.80 
Free Cash Flow Growth (%) 0.00  0.00  -93.00 
Book Value Growth (%) 23.70  18.50  8.40 

*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: Hongkong, Germany
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 FinancialSemi-Annual
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun12 Dec12 Jun13 Dec13 Jun14
   
Revenue per Share ($)
0.96
2.98
4.78
7.83
11.81
14.11
19.82
24.71
25.47
28.26
29.65
12.51
12.95
13.14
15.11
14.54
EBITDA per Share ($)
0.92
2.04
2.09
3.08
2.95
4.92
5.43
6.46
8.10
10.86
11.14
3.61
4.49
5.18
5.67
5.47
EBIT per Share ($)
0.22
0.68
1.25
2.00
1.54
3.17
3.37
3.88
4.88
7.03
7.26
2.06
2.82
3.39
3.64
3.62
Earnings per Share (diluted) ($)
0.60
1.44
1.16
1.50
0.75
2.26
2.01
1.81
3.06
4.47
4.76
1.22
1.84
2.16
2.31
2.46
eps without NRI ($)
0.60
1.44
1.16
1.50
0.76
2.26
2.00
1.81
3.05
4.47
4.77
1.21
1.84
2.16
2.31
2.46
Free Cashflow per Share ($)
-2.75
-1.25
-1.14
-0.62
-3.37
-3.96
-1.85
-1.00
3.50
0.08
0.05
--
--
0.82
-0.74
0.79
Dividends Per Share
--
--
--
--
--
--
--
0.61
0.11
0.96
1.39
--
0.11
0.82
0.14
1.25
Book Value Per Share ($)
4.39
7.07
8.63
12.57
13.86
18.65
20.55
25.03
28.00
34.21
34.34
25.97
28.00
31.63
34.21
34.34
Tangible Book per share ($)
4.39
7.01
8.52
11.43
12.18
16.88
14.87
19.04
20.70
24.31
25.29
19.11
20.70
21.55
24.31
25.29
Month End Stock Price ($)
--
--
--
--
--
--
--
28.06
38.54
34.92
38.39
29.70
38.54
35.71
34.92
42.60
RatiosAnnualsAdd to batch download listDownload 15Y FinancialSemi-Annual
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun12 Dec12 Jun13 Dec13 Jun14
   
Return on Equity %
13.58
27.24
17.59
17.21
6.79
16.03
12.06
10.05
13.40
16.38
14.97
11.22
15.71
16.68
15.82
13.97
Return on Assets %
10.10
16.55
8.21
7.47
2.71
6.08
4.39
3.61
5.05
6.43
5.94
4.15
5.98
6.63
6.35
5.48
Return on Invested Capital %
4.99
9.55
9.86
10.98
5.82
9.02
6.89
6.05
7.41
8.67
8.22
6.58
8.23
8.95
8.59
7.81
Return on Capital - Joel Greenblatt %
9.53
13.12
11.36
12.84
7.78
12.22
10.50
10.49
11.97
14.70
13.91
10.37
13.42
15.14
14.45
13.24
Debt to Equity
--
0.79
0.97
0.99
1.25
1.25
1.49
1.35
1.17
1.04
1.14
1.34
1.17
1.01
1.04
1.14
   
Gross Margin %
--
45.49
47.30
44.73
34.70
42.64
35.74
35.11
41.51
50.94
52.52
37.89
45.07
49.55
52.15
52.90
Operating Margin %
22.72
22.65
26.21
25.55
13.01
22.43
16.99
15.72
19.15
24.87
24.48
16.50
21.76
25.78
24.08
24.89
Net Margin %
62.99
51.81
28.07
22.62
7.23
18.18
11.86
9.26
13.97
18.09
16.94
11.36
16.54
18.98
17.31
16.56
   
Total Equity to Total Asset
1.00
0.49
0.45
0.42
0.38
0.38
0.35
0.37
0.39
0.40
0.39
0.37
0.39
0.41
0.40
0.39
LT Debt to Total Asset
--
0.32
0.33
0.29
0.35
0.28
0.38
0.34
0.34
0.34
0.35
0.37
0.34
0.34
0.34
0.35
   
Asset Turnover
0.16
0.32
0.29
0.33
0.37
0.33
0.37
0.39
0.36
0.36
0.35
0.18
0.18
0.18
0.18
0.17
Dividend Payout Ratio
--
--
--
--
--
--
--
0.33
0.04
0.22
0.29
--
0.06
0.38
0.06
0.51
   
Days Sales Outstanding
0.64
8.81
0.12
0.24
4.03
--
--
--
58.48
63.61
60.57
--
57.97
--
59.43
--
Days Accounts Payable
--
393.52
305.12
368.68
209.05
244.52
171.69
--
89.49
111.62
109.82
--
94.46
--
106.93
--
Days Inventory
--
16.47
28.14
28.61
29.32
31.52
20.12
25.94
34.18
36.04
35.22
38.01
40.49
37.01
35.01
36.16
Cash Conversion Cycle
0.64
-368.24
-276.86
-339.83
-175.70
-213.00
-151.57
25.94
3.17
-11.97
-14.03
38.01
4.00
37.01
-12.49
36.16
Inventory Turnover
--
22.16
12.97
12.76
12.45
11.58
18.14
14.07
10.68
10.13
10.36
4.80
4.51
4.93
5.21
5.05
COGS to Revenue
--
0.55
0.53
0.55
0.65
0.57
0.64
0.65
0.58
0.49
0.47
0.62
0.55
0.50
0.48
0.47
Inventory to Revenue
0.00
0.03
0.04
0.04
0.05
0.05
0.04
0.05
0.06
0.05
0.05
0.13
0.12
0.10
0.09
0.09
Income StatementAnnuals (USD $) View: Semi-Annual
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun12 Dec12 Jun13 Dec13 Jun14
   
Revenue
244
765
1,253
2,158
3,454
4,284
6,249
7,806
8,056
8,974
9,424
3,988
4,063
4,168
4,802
4,622
Cost of Goods Sold
--
417
660
1,193
2,256
2,457
4,015
5,065
4,712
4,403
4,475
2,477
2,232
2,103
2,298
2,177
Gross Profit
--
348
593
965
1,199
1,827
2,234
2,741
3,344
4,571
4,949
1,511
1,831
2,065
2,504
2,445
Gross Margin %
--
45.49
47.30
44.73
34.70
42.64
35.74
35.11
41.51
50.94
52.52
37.89
45.07
49.55
52.15
52.90
   
Selling, General, & Admin. Expense
--
14
23
32
39
75
--
--
--
--
--
--
--
--
--
--
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
--
160
241
382
710
791
1,172
1,514
1,801
2,339
2,642
853
947
991
1,348
1,295
Operating Income
55
173
328
551
450
961
1,062
1,227
1,543
2,232
2,307
658
884
1,075
1,156
1,150
Operating Margin %
22.72
22.65
26.21
25.55
13.01
22.43
16.99
15.72
19.15
24.87
24.48
16.50
21.76
25.78
24.08
24.89
   
Interest Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
-16
-49
-70
-132
-221
-249
-325
-452
-487
-416
-395
-259
-228
-207
-209
-186
Other Income (Minority Interest)
38
27
47
75
28
-93
-110
-150
-161
-202
-81
-66
-95
-104
-98
17
Pre-Tax Income
192
398
353
497
278
827
838
882
1,278
2,081
2,114
498
779
992
1,088
1,026
Tax Provision
-0
-1
-1
-9
-28
-48
-97
-160
-152
-458
-518
-45
-107
-201
-257
-261
Tax Rate %
0.03
0.37
0.41
1.79
10.04
5.78
11.59
18.11
11.91
22.01
24.50
9.06
13.73
20.24
23.63
25.42
Net Income (Continuing Operations)
116
369
304
413
222
872
852
723
1,126
1,623
1,596
453
672
791
831
765
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
154
396
352
488
250
779
741
723
1,126
1,623
1,596
453
672
791
831
765
Net Margin %
62.99
51.81
28.07
22.62
7.23
18.18
11.86
9.26
13.97
18.09
16.94
11.36
16.54
18.98
17.31
16.56
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.61
1.45
1.20
1.58
0.79
2.30
2.03
1.83
3.08
4.49
4.79
1.22
1.85
2.18
2.32
2.48
EPS (Diluted)
0.60
1.44
1.16
1.50
0.75
2.26
2.01
1.81
3.06
4.47
4.76
1.22
1.84
2.16
2.31
2.46
Shares Outstanding (Diluted)
255.1
256.2
262.3
275.6
292.5
303.5
315.3
315.9
316.3
317.6
317.8
318.8
313.9
317.2
317.9
317.8
   
Depreciation, Depletion and Amortization
28
76
127
219
363
418
550
662
787
942
1,032
395
402
445
506
526
EBITDA
236
523
550
848
862
1,494
1,713
2,042
2,563
3,448
3,541
1,152
1,409
1,644
1,803
1,738
Balance SheetAnnuals (USD $) View: Semi-Annual
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Jun12 Dec12 Jun13 Dec13 Jun14
   
  Cash And Cash Equivalents
151
569
353
1,011
705
808
875
578
567
778
1,041
860
567
662
778
1,041
  Marketable Securities
--
0
0
2
18
246
43
0
0
0
0
0
0
0
0
0
Cash, Cash Equivalents, Marketable Securities
151
569
354
1,013
723
1,054
917
579
568
779
1,042
860
568
663
779
1,042
Accounts Receivable
0
18
0
1
38
--
--
--
1,291
1,564
1,564
--
1,291
--
1,564
--
  Inventories, Raw Materials & Components
--
--
--
123
--
185
258
462
420
449
449
--
420
--
449
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
5
8
--
31
-0
--
--
--
--
53
73
--
56
--
53
Total Inventories
--
38
64
123
240
185
258
462
420
449
414
570
420
432
449
414
Other Current Assets
374
208
300
694
786
1,212
1,955
2,278
1,178
1,211
2,596
2,276
1,178
1,849
1,211
2,596
Total Current Assets
526
833
718
1,832
1,787
2,450
3,130
3,318
3,457
4,002
4,052
3,706
3,457
2,944
4,002
4,052
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
1,188
--
1,706
1,861
2,247
3,097
3,848
3,848
--
3,097
--
3,848
--
  Machinery, Furniture, Equipment
--
--
--
3,905
--
6,378
8,228
10,008
11,702
14,435
14,435
--
11,702
--
14,435
--
  Construction In Progress
--
--
--
375
--
2,305
2,494
2,591
1,825
4,147
4,147
--
1,825
--
4,147
--
Gross Property, Plant and Equipment
--
--
--
5,543
--
10,474
12,583
14,845
16,623
22,453
22,453
--
16,623
--
22,453
--
  Accumulated Depreciation
--
--
--
-475
--
-1,245
-1,743
-2,447
-3,172
-5,282
-5,282
--
-3,172
--
-5,282
--
Property, Plant and Equipment
0
2,265
3,517
5,068
6,493
9,229
10,840
12,398
13,376
16,991
17,755
12,781
13,376
15,013
16,991
17,755
Intangible Assets
--
14
27
315
470
555
1,786
1,895
2,318
3,161
2,892
2,173
2,318
3,214
3,161
2,892
Other Long Term Assets
588
559
631
968
1,527
3,105
2,639
4,038
3,790
3,427
3,543
3,394
3,790
3,598
3,427
3,543
Total Assets
1,115
3,670
4,894
8,183
10,277
15,339
18,396
21,649
22,941
27,581
28,242
22,054
22,941
24,770
27,581
28,242
   
  Accounts Payable
--
449
552
1,205
1,292
1,646
1,889
--
1,155
1,346
1,346
--
1,155
--
1,346
--
  Total Tax Payable
--
--
0
5
4
8
19
51
65
171
134
14
65
114
171
134
  Other Accrued Expense
1
-449
-552
-1,210
-1,296
-1,654
-1,908
-51
-1,221
-1,517
-134
-14
-1,221
-114
-1,517
-134
Accounts Payable & Accrued Expense
1
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
--
256
514
1,036
1,224
3,030
2,659
3,397
2,631
1,846
2,572
2,776
2,631
1,814
1,846
2,572
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
0
449
552
1,272
1,420
2,097
2,063
2,901
3,498
4,855
4,230
2,650
3,498
4,033
4,855
4,230
Total Current Liabilities
1
705
1,066
2,308
2,644
5,128
4,722
6,298
6,129
6,701
6,802
5,427
6,129
5,847
6,701
6,802
   
Long-Term Debt
--
1,169
1,621
2,385
3,637
4,255
6,978
7,274
7,726
9,471
9,964
8,231
7,726
8,402
9,471
9,964
Debt to Equity
--
0.79
0.97
0.99
1.25
1.25
1.49
1.35
1.17
1.04
1.14
1.34
1.17
1.01
1.04
1.14
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
18
50
71
--
18
--
50
71
  NonCurrent Deferred Liabilities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
--
108
241
309
485
1,107
1,273
1,973
2,095
2,979
2,731
2,073
2,095
2,978
2,979
2,731
Total Liabilities
1
1,982
2,927
5,001
6,766
10,490
12,972
15,545
15,967
19,200
19,569
15,731
15,967
17,227
19,200
19,569
   
Common Stock
490
--
--
--
--
--
--
610
615
618
2,845
--
615
616
618
2,845
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
--
--
--
--
2,013
--
--
--
4,167
--
--
--
--
4,167
Accumulated other comprehensive income (loss)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
1,197
1,474
2,651
2,968
4,245
2,146
5,494
6,359
7,763
7,763
5,711
6,359
6,926
7,763
--
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
1,113
1,795
2,204
3,470
3,892
5,824
6,465
7,917
8,890
10,928
10,974
8,226
8,890
10,086
10,928
10,974
Total Equity to Total Asset
1.00
0.49
0.45
0.42
0.38
0.38
0.35
0.37
0.39
0.40
0.39
0.37
0.39
0.41
0.40
0.39
Cashflow StatementAnnuals (USD $) View: Semi-Annual
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun12 Dec12 Jun13 Dec13 Jun14
   
  Net Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
-115
--
--
--
--
--
--
Net Income From Continuing Operations
--
398
353
497
278
827
838
882
1,278
2,081
--
--
--
--
--
--
Depreciation, Depletion and Amortization
28
76
127
219
363
418
550
662
787
942
--
--
--
--
--
--
  Change In Receivables
--
-111
-36
-142
141
-176
-194
-428
162
-295
--
--
--
--
--
--
  Change In Inventory
-19
-17
-19
-31
-108
72
-61
-189
43
3
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
--
-72
-107
-63
-11
-87
-71
-185
262
112
--
--
--
--
--
--
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Stock Based Compensation
--
14
15
20
12
7
4
20
0
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
31
-230
-44
39
147
92
72
238
119
-144
3,050
1,080
1,365
1,580
1,410
1,640
Cash Flow from Operations
58
185
344
712
788
1,257
1,392
1,617
2,447
2,990
3,050
1,080
1,365
1,580
1,410
1,640
   
Purchase Of Property, Plant, Equipment
-759
-504
-642
-884
-1,427
-1,484
-1,856
-1,932
-1,339
-2,964
-3,068
--
--
-1,269
-1,694
-1,374
Sale Of Property, Plant, Equipment
0
--
0
0
--
18
41
31
3
6
--
--
--
--
--
--
Purchase Of Business
-23
-72
-134
-670
-272
-440
-499
-601
-35
-50
-694
-62
27
615
-666
-28
Sale Of Business
--
316
--
--
--
--
26
--
--
--
75
--
--
55
--
75
Purchase Of Investment
--
-3
-22
-4
-15
-238
-5
-127
-66
-6
--
-19
-47
--
--
--
Sale Of Investment
--
3
--
--
--
--
--
--
--
74
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
-346
-976
-118
--
--
--
-15
--
--
-49
--
-15
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-663
-124
-642
-1,413
-2,171
-3,009
-2,624
-2,431
-1,288
-1,815
-3,142
-567
-720
-127
-1,687
-1,454
   
Issuance of Stock
0
9
30
698
38
295
20
--
--
--
--
--
--
--
--
--
Repurchase of Stock
--
--
--
-6
-20
--
--
--
-2
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
224
217
929
1,157
1,736
2,284
1,295
-285
96
1,620
254
-539
-701
798
822
Cash Flow for Dividends
-12
-45
-98
-94
-135
-80
-228
-199
-182
-324
-459
-146
-37
-275
-49
-411
Other Financing
559
-108
-72
-196
-13
-91
-800
-618
-707
-757
-674
-357
-351
-409
-348
-326
Cash Flow from Financing
547
81
77
1,331
1,027
1,860
1,276
478
-1,177
-985
486
-249
-927
-1,385
401
85
   
Net Change in Cash
-58
142
-222
630
-357
108
44
-335
-18
190
395
264
-282
67
123
271
Capital Expenditure
-759
-504
-642
-884
-1,773
-2,459
-1,974
-1,932
-1,339
-2,964
-3,034
--
--
-1,318
-1,645
-1,389
Free Cash Flow
-701
-319
-298
-172
-985
-1,202
-582
-316
1,108
26
16
--
--
262
-236
252
Valuation Ratios (Daily)AnnualsSemi-Annual
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Jun12 Dec12 Jun13 Dec13 Jun14
   
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 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 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 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 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 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 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 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 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 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 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 Premium Member Only Premium Member Only
Valuation and QualityAnnualsSemi-Annual
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Jun12 Dec12 Jun13 Dec13 Jun14
   
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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 Premium Member Only Premium Member Only
   
Forex Rate (USD/HKD) 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 Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of CRPJY and found 0 Severe Warning Signs, 1 Medium Warning Sign and 5 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:



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