Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.50  0.60  1.60 
EBITDA Growth (%) 0.20  0.80  -5.30 
EBIT Growth (%) 0.30  0.70  3.10 
EPS without NRI Growth (%) 1.20  5.50   
Free Cash Flow Growth (%) 0.00  1.50  -35.80 
Book Value Growth (%) 6.80  5.00  4.10 

*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: Japan, 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 FinancialQuarterly
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue per Share ($)
10.04
9.21
9.45
11.19
11.50
11.93
13.10
12.94
11.89
11.16
10.78
2.80
2.77
2.73
2.76
2.52
EBITDA per Share ($)
2.66
2.58
2.71
3.27
3.35
3.17
3.20
3.54
3.32
3.14
1.55
0.47
0.12
0.51
0.52
0.40
EBIT per Share ($)
1.42
1.41
1.52
1.84
1.84
1.60
1.78
1.84
1.77
1.68
1.63
0.48
0.13
0.50
0.54
0.46
Earnings per Share (diluted) ($)
0.44
0.56
0.63
0.79
0.80
0.56
0.39
0.56
0.78
0.83
0.79
0.24
0.02
0.28
0.27
0.21
eps without NRI ($)
0.44
0.56
0.63
0.79
0.80
0.56
0.39
0.56
0.78
0.83
0.79
0.24
0.02
0.28
0.27
0.21
Free Cashflow per Share ($)
0.07
0.20
0.30
-0.05
0.53
0.15
0.10
0.77
0.42
0.20
--
--
0.20
--
0.02
--
Dividends Per Share
--
--
--
--
--
--
0.24
0.11
--
0.10
0.18
--
0.10
--
0.09
--
Book Value Per Share ($)
4.69
4.83
5.30
6.61
7.33
8.19
9.34
9.58
9.03
9.01
8.10
8.97
9.01
8.92
8.82
8.10
Tangible Book per share ($)
4.69
4.83
5.30
6.07
6.81
7.68
8.83
9.13
8.63
8.55
7.71
8.58
8.55
8.47
8.40
7.71
Month End Stock Price ($)
--
--
--
--
--
11.60
9.25
10.44
13.60
12.28
15.02
13.38
12.28
13.11
12.48
12.61
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Return on Equity %
9.92
11.78
12.36
13.19
11.46
7.13
4.55
5.92
8.44
9.19
9.00
10.65
1.02
12.32
12.42
10.12
Return on Assets %
1.68
2.20
2.55
2.93
2.73
1.79
1.16
1.55
2.30
2.64
2.71
3.23
0.31
3.65
3.74
3.10
Return on Invested Capital %
4.16
4.45
4.94
6.51
6.93
5.26
4.76
4.05
4.98
5.35
5.69
6.22
1.87
6.76
7.16
6.78
Return on Capital - Joel Greenblatt %
6.20
6.46
7.36
8.21
7.52
6.11
6.17
6.09
6.28
6.55
6.84
7.75
2.04
8.10
8.89
8.18
Debt to Equity
3.24
2.76
2.44
1.34
1.26
1.28
1.31
1.31
1.26
1.22
1.17
1.17
1.22
1.22
1.20
1.17
   
Gross Margin %
--
34.36
35.33
35.33
35.14
33.13
31.65
32.44
32.94
33.61
33.99
34.97
25.30
37.45
37.48
36.02
Operating Margin %
14.13
15.28
16.11
16.47
16.04
13.40
13.60
14.22
14.88
15.05
15.06
17.03
4.52
18.46
19.54
18.12
Net Margin %
4.40
6.08
6.62
7.02
6.94
4.67
3.06
4.33
6.61
7.44
7.32
8.61
0.83
10.13
10.01
8.49
   
Total Equity to Total Asset
0.18
0.20
0.21
0.23
0.25
0.26
0.26
0.27
0.28
0.29
0.31
0.30
0.29
0.30
0.30
0.31
LT Debt to Total Asset
0.53
0.51
0.47
0.27
0.28
0.30
0.30
0.32
0.32
0.33
0.34
0.32
0.33
0.34
0.34
0.34
   
Asset Turnover
0.38
0.36
0.39
0.42
0.39
0.38
0.38
0.36
0.35
0.36
0.37
0.09
0.09
0.09
0.09
0.09
Dividend Payout Ratio
--
--
--
--
--
--
0.60
0.20
--
0.12
0.23
--
4.42
--
0.31
--
   
Days Sales Outstanding
24.79
27.73
36.43
37.78
39.68
42.89
42.27
50.96
4.70
6.01
3.67
50.06
6.05
3.25
4.56
3.93
Days Accounts Payable
--
11.11
13.68
109.75
107.06
114.68
103.55
112.67
109.65
116.17
73.72
88.59
103.94
74.40
71.27
81.39
Days Inventory
--
7.73
7.63
7.53
8.30
9.02
9.35
10.65
12.80
14.03
16.01
17.09
13.84
16.18
17.38
17.26
Cash Conversion Cycle
24.79
24.35
30.38
-64.44
-59.08
-62.77
-51.93
-51.06
-92.15
-96.13
-54.04
-21.44
-84.05
-54.97
-49.33
-60.20
Inventory Turnover
--
47.24
47.81
48.48
43.95
40.46
39.03
34.28
28.51
26.01
22.80
5.34
6.59
5.64
5.25
5.29
COGS to Revenue
--
0.66
0.65
0.65
0.65
0.67
0.68
0.68
0.67
0.66
0.66
0.65
0.75
0.63
0.63
0.64
Inventory to Revenue
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.12
0.11
0.11
0.12
0.12
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue
24,108
22,105
22,662
26,833
27,561
28,371
31,077
30,706
28,193
26,411
25,450
6,635
6,559
6,447
6,499
5,944
Cost of Goods Sold
--
14,509
14,656
17,352
17,876
18,971
21,242
20,743
18,906
17,535
16,799
4,315
4,899
4,033
4,063
3,803
Gross Profit
--
7,595
8,006
9,481
9,685
9,400
9,835
9,962
9,287
8,876
8,651
2,320
1,660
2,415
2,436
2,141
Gross Margin %
--
34.36
35.33
35.33
35.14
33.13
31.65
32.44
32.94
33.61
33.99
34.97
25.30
37.45
37.48
36.02
   
Selling, General, & Admin. Expense
4,760
4,218
4,355
--
--
--
--
--
--
--
--
--
--
--
--
--
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
--
0
0
5,063
5,265
5,599
5,608
5,597
5,092
4,902
4,817
1,190
1,363
1,224
1,166
1,064
Operating Income
3,406
3,377
3,651
4,418
4,420
3,801
4,227
4,366
4,195
3,975
3,834
1,130
296
1,190
1,270
1,077
Operating Margin %
14.13
15.28
16.11
16.47
16.04
13.40
13.60
14.22
14.88
15.05
15.06
17.03
4.52
18.46
19.54
18.12
   
Interest Income
--
15
17
6
7
1
1
2
2
2
1
0
0
0
0
0
Interest Expense
-1,410
-1,164
-1,120
-1,251
-1,230
-1,241
-1,297
-1,226
-1,006
-863
-780
-209
-211
-205
-195
-169
Other Income (Expense)
-94
71
68
83
99
-193
-1,125
-306
20
58
-191
-9
-9
19
-55
-145
   Other Income (Minority Interest)
-21
-21
-20
-18
-21
-24
-17
-10
-13
-11
-10
-3
-1
-2
-3
-3
Pre-Tax Income
1,902
2,299
2,615
3,257
3,296
2,369
1,806
2,836
3,212
3,172
2,864
912
77
1,005
1,020
763
Tax Provision
-821
-935
-1,095
-1,356
-1,360
-1,020
-856
-1,507
-1,348
-1,208
-1,001
-340
-22
-351
-370
-258
Tax Rate %
43.14
40.67
41.87
41.63
41.28
43.04
47.38
53.15
41.96
38.07
34.96
37.34
28.90
34.96
36.23
33.88
Net Income (Continuing Operations)
1,082
1,364
1,520
1,901
1,935
1,349
950
1,329
1,864
1,964
1,863
571
54
653
651
504
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
1,060
1,344
1,500
1,882
1,914
1,325
950
1,329
1,864
1,964
1,863
571
54
653
651
504
Net Margin %
4.40
6.08
6.62
7.02
6.94
4.67
3.06
4.33
6.61
7.44
7.32
8.61
0.83
10.13
10.01
8.49
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.44
0.56
0.63
0.79
0.80
0.56
0.39
0.56
0.78
0.83
0.79
0.24
0.02
0.28
0.27
0.21
EPS (Diluted)
0.44
0.56
0.63
0.79
0.80
0.56
0.39
0.56
0.78
0.83
0.79
0.24
0.02
0.28
0.27
0.21
Shares Outstanding (Diluted)
2,402.1
2,401.0
2,397.3
2,397.2
2,397.2
2,377.2
2,372.9
2,372.9
2,371.2
2,366.7
2,356.6
2,365.7
2,365.8
2,361.7
2,356.7
2,356.6
   
Depreciation, Depletion and Amortization
3,068
2,737
2,760
3,331
3,506
3,928
4,488
4,350
3,659
3,401
4,977
--
3,401
--
1,576
--
EBITDA
6,380
6,200
6,495
7,838
8,032
7,538
7,591
8,412
7,877
7,435
3,644
1,121
287
1,210
1,215
932
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Latest Q. Dec13 Mar14 Jun14 Sep14 Dec14
   
  Cash And Cash Equivalents
634
549
742
816
716
716
1,620
1,282
1,018
853
1,062
1,304
853
708
622
1,062
  Marketable Securities
--
--
--
1
421
211
--
1
844
891
756
--
891
1
672
756
Cash, Cash Equivalents, Marketable Securities
634
549
742
817
1,137
927
1,620
1,283
1,862
1,743
1,818
1,304
1,743
709
1,294
1,818
Accounts Receivable
1,637
1,680
2,262
2,778
2,996
3,334
3,599
4,287
363
435
256
3,640
435
229
325
256
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
3
3
3
55
38
29
23
18
14
12
10
13
12
11
11
10
Total Inventories
315
299
314
402
411
527
562
648
678
670
651
816
670
760
788
651
Other Current Assets
1,191
986
1,059
1,044
1,166
1,140
1,217
2,004
4,886
5,016
3,938
1,193
5,016
4,113
4,320
3,938
Total Current Assets
3,778
3,514
4,376
5,041
5,711
5,927
6,997
8,221
7,789
7,865
6,663
6,953
7,865
5,811
6,726
6,663
   
  Land And Improvements
19,258
17,180
17,164
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
17,850
16,347
16,691
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
20,970
19,073
19,495
--
--
--
--
--
--
--
--
--
--
--
--
--
  Construction In Progress
1,442
1,636
1,901
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
107,944
98,289
99,955
--
--
--
--
--
--
--
--
--
--
--
--
--
  Accumulated Depreciation
-52,833
-48,865
-50,215
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
55,112
49,424
49,740
57,942
59,662
64,799
72,303
71,109
62,533
58,881
49,761
57,160
58,881
58,682
55,591
49,761
Intangible Assets
--
1
--
1,302
1,228
1,215
1,201
1,064
959
1,073
904
931
1,073
1,078
997
904
   Goodwill
--
1
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long Term Assets
4,921
5,227
5,308
4,613
4,584
5,174
5,759
5,222
4,938
4,766
4,627
4,840
4,766
5,159
4,997
4,627
Total Assets
63,810
58,166
59,424
68,899
71,185
77,114
86,260
85,616
76,218
72,585
61,955
69,884
72,585
70,731
68,311
61,955
   
  Accounts Payable
455
442
549
5,217
5,243
5,961
6,026
6,403
5,680
5,581
3,393
4,189
5,581
3,288
3,174
3,393
  Total Tax Payable
--
509
696
641
902
438
284
1,020
1,046
619
716
437
619
296
1,009
716
  Other Accrued Expense
5,673
5,055
5,646
-5,859
-6,145
-6,398
-6,311
-7,423
-6,726
-6,200
-4,109
-4,626
-6,200
-3,584
-4,183
-4,109
Accounts Payable & Accrued Expense
6,127
6,006
6,891
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
2,955
2,531
3,291
2,698
2,135
2,187
2,900
2,724
2,361
1,957
1,563
2,290
1,957
1,693
1,859
1,563
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
1,524
1,065
1,227
9,813
9,936
10,554
12,154
12,194
11,084
11,000
7,957
8,895
11,000
8,554
8,552
7,957
Total Current Liabilities
10,606
9,602
11,410
12,510
12,071
12,742
15,054
14,918
13,445
12,956
9,520
11,185
12,956
10,248
10,412
9,520
   
Long-Term Debt
33,510
29,392
27,719
18,530
20,067
22,884
26,194
27,136
24,590
23,994
20,807
22,458
23,994
24,030
23,028
20,807
Debt to Equity
3.24
2.76
2.44
1.34
1.26
1.28
1.31
1.31
1.26
1.22
1.17
1.17
1.22
1.22
1.20
1.17
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
6,301
6,125
--
6,301
7,248
6,846
6,125
  NonCurrent Deferred Liabilities
18
21
23
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
8,432
7,577
7,578
22,015
21,484
21,860
22,852
20,833
16,756
8,026
6,423
15,016
8,026
8,093
7,242
6,423
Total Liabilities
52,565
46,592
46,729
53,055
53,622
57,486
64,100
62,887
54,791
51,277
42,874
48,659
51,277
49,619
47,528
42,874
   
Common Stock
1,900
1,705
1,706
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
8,139
8,395
9,613
12,693
14,560
16,553
18,792
19,398
18,076
18,155
16,182
17,906
18,155
17,993
17,636
16,182
Accumulated other comprehensive income (loss)
309
670
571
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
918
824
825
960
989
1,066
1,185
1,173
1,021
946
812
936
946
949
901
812
Treasury Stock
-22
-20
-22
-26
-29
-285
-316
-313
-37
-42
-37
-42
-42
-153
-40
-37
Total Equity
11,245
11,574
12,694
15,844
17,563
19,628
22,161
22,729
21,427
21,308
19,081
21,225
21,308
21,112
20,784
19,081
Total Equity to Total Asset
0.18
0.20
0.21
0.23
0.25
0.26
0.26
0.27
0.28
0.29
0.31
0.30
0.29
0.30
0.30
0.31
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
  Net Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
--
--
--
3,257
3,296
2,369
1,806
2,836
3,212
3,172
5,146
--
3,172
--
1,975
--
Depreciation, Depletion and Amortization
3,068
2,737
2,760
3,331
3,506
3,928
4,488
4,350
3,659
3,401
4,977
--
3,401
--
1,576
--
  Change In Receivables
-103
-205
-448
-261
-109
-115
117
-665
-185
-651
-159
--
-651
--
492
--
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
-2,828
310
585
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
--
-26
30
-676
-192
-17
-300
-18
3
197
-550
--
197
--
-747
--
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Stock Based Compensation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
806
1,107
1,831
-1,191
-638
-998
238
-394
-664
-1,271
-1,667
--
-1,271
--
-396
--
Cash Flow from Operations
3,874
3,818
4,621
4,720
5,972
5,282
6,232
6,774
6,210
5,499
7,907
--
5,499
--
2,408
--
   
Purchase Of Property, Plant, Equipment
-3,696
-3,329
-3,907
-4,845
-4,706
-4,919
-5,988
-4,943
-5,219
-5,028
-7,387
--
-5,028
--
-2,359
--
Sale Of Property, Plant, Equipment
660
284
338
162
278
64
253
107
57
54
57
--
54
--
3
--
Purchase Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-129
-150
-104
-169
-158
-77
-118
-85
-95
-25
-26
--
-25
--
-1
--
Sale Of Investment
398
22
--
--
--
5
6
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
127
544
640
--
--
151
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-2,042
-2,639
-2,975
-3,978
-4,055
-4,318
-5,305
-4,495
-4,917
-4,638
-6,805
--
-4,638
--
-2,167
--
   
Issuance of Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Repurchase of Stock
-62
-0
-0
-1
-1
-253
--
--
-0
-83
-188
--
-83
--
-105
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-1,325
-808
-930
663
719
1,032
2,006
327
967
978
1,162
--
978
--
184
--
Cash Flow for Dividends
-228
-256
-290
-377
-429
-482
-533
-528
-480
-463
-684
--
-463
--
-220
--
Other Financing
-371
-144
-247
-1,084
-1,917
-1,568
-1,810
-1,648
-1,554
-1,325
-1,864
--
-1,325
--
-539
--
Cash Flow from Financing
-1,986
-1,207
-1,467
-798
-1,627
-1,271
-337
-1,848
-1,067
-893
-1,574
--
-893
--
-681
--
   
Net Change in Cash
-154
-29
179
-56
289
-307
590
431
226
-32
-472
--
-32
--
-440
--
Capital Expenditure
-3,696
-3,329
-3,907
-4,845
-4,706
-4,919
-5,988
-4,943
-5,219
-5,028
--
--
-5,028
--
-2,359
--
Free Cash Flow
178
488
714
-125
1,266
363
244
1,831
991
471
--
--
471
--
49
--
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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
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 QualityAnnualsQuarterly
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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/JPY) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 EJPRY and found 2 Severe Warning Signs, 3 Medium Warning Signs and Good Signs. Click here for details.

Change log: Apr. 7, 2015: Add 'Other Income (Minority Interest)' under 'Other Income (Expense)' as a sub-item. Mar. 24, 2015: Add 'Goodwill' under 'Intangible Assets' as a sub-item. 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)
FEEDBACK