Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.40  0.30  5.80 
EBITDA Growth (%) 2.50  0.30  105.00 
EBIT Growth (%) 9.60  27.90  33.30 
Free Cash Flow Growth (%) 0.00  0.00  73.60 
Book Value Growth (%) 6.40  10.60  24.10 

*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: UK, 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
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Jun13 Sep13 Dec13 Jun14 Sep14
   
Revenue per Share ($)
28.74
30.52
29.03
30.96
37.73
35.22
34.73
42.00
41.46
35.39
34.93
8.00
9.17
8.24
8.31
9.21
EBITDA per Share ($)
1.86
1.93
1.66
1.86
3.44
2.54
1.99
3.69
4.05
1.96
3.61
0.68
0.72
0.96
0.88
1.05
EBIT per Share ($)
0.85
1.00
0.66
0.83
2.10
1.03
0.66
3.08
2.89
1.82
2.08
0.33
0.43
0.57
0.54
0.54
Earnings per Share (diluted) ($)
0.38
0.63
0.76
0.98
1.46
0.12
0.29
1.42
1.27
0.68
1.50
0.24
0.21
0.42
0.39
0.48
eps without NRI ($)
0.38
0.63
0.76
0.98
1.46
0.12
0.29
1.42
1.27
0.68
1.50
0.24
0.21
0.42
0.39
0.48
Free Cashflow per Share ($)
1.26
0.56
1.36
--
1.06
0.38
2.27
2.51
-0.95
-0.67
1.34
1.43
0.67
-0.54
0.84
0.37
Dividends Per Share
--
0.07
0.08
0.06
0.23
0.24
--
0.25
0.11
0.10
--
--
--
--
--
--
Book Value Per Share ($)
5.16
6.38
7.48
8.41
9.54
8.09
9.91
11.98
12.79
12.78
14.42
12.84
13.23
13.49
14.10
14.42
Tangible Book per share ($)
5.16
6.38
7.48
8.41
9.54
8.09
9.91
11.98
12.79
12.78
14.42
12.84
13.23
13.49
14.10
14.42
Month End Stock Price ($)
10.95
10.39
14.73
20.30
17.02
8.90
18.70
23.85
17.78
16.40
24.53
18.75
21.13
25.22
24.82
27.01
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Jun13 Sep13 Dec13 Jun14 Sep14
   
Return on Equity %
9.32
10.92
10.97
12.30
16.27
1.31
3.23
12.98
10.22
5.34
11.03
7.62
6.60
12.55
11.38
13.34
Return on Assets %
1.36
2.26
2.80
3.64
4.90
0.36
0.90
4.00
3.32
1.90
4.70
2.98
2.71
5.37
4.92
5.79
Return on Capital - Joel Greenblatt %
9.42
11.64
7.93
10.50
24.05
10.80
7.21
35.11
26.67
14.52
19.55
11.22
16.05
21.51
20.14
20.59
Debt to Equity
1.50
1.05
0.74
0.61
0.53
0.80
0.48
0.40
0.48
0.42
0.23
0.35
0.31
0.28
0.25
0.23
   
Gross Margin %
25.60
25.75
26.17
27.34
27.52
26.71
25.90
28.75
28.37
27.66
29.42
28.49
27.49
30.41
31.08
28.97
Operating Margin %
2.95
3.28
2.26
2.68
5.55
2.92
1.90
7.33
6.97
5.14
5.95
4.10
4.66
6.93
6.51
5.84
Net Margin %
1.33
2.06
2.62
3.16
3.87
0.33
0.84
3.38
3.05
1.93
4.30
3.05
2.34
5.08
4.72
5.16
   
Total Equity to Total Asset
0.19
0.23
0.28
0.31
0.30
0.26
0.30
0.32
0.33
0.38
0.44
0.40
0.42
0.44
0.43
0.44
LT Debt to Total Asset
0.17
0.17
0.13
0.11
0.10
0.11
0.13
0.08
0.10
0.09
0.06
0.08
0.08
0.08
0.07
0.06
   
Asset Turnover
1.02
1.10
1.07
1.15
1.27
1.10
1.07
1.18
1.09
0.99
1.09
0.25
0.29
0.26
0.26
0.28
Dividend Payout Ratio
--
0.11
0.10
0.06
0.16
2.07
--
0.18
0.09
0.15
--
--
--
--
--
--
   
Days Sales Outstanding
81.00
83.59
84.36
83.49
81.60
75.68
80.05
72.58
88.41
93.09
79.72
80.34
72.92
78.81
80.66
75.60
Days Accounts Payable
90.13
90.82
96.76
95.34
93.51
82.42
92.33
97.10
97.22
91.48
93.94
92.79
80.68
92.05
104.27
88.52
Days Inventory
63.19
59.68
67.07
65.24
59.94
70.06
70.45
66.40
76.98
87.80
92.08
96.67
83.60
98.50
101.66
86.54
Cash Conversion Cycle
54.06
52.45
54.67
53.39
48.03
63.32
58.17
41.88
68.17
89.41
77.86
84.22
75.84
85.26
78.05
73.62
Inventory Turnover
5.78
6.12
5.44
5.59
6.09
5.21
5.18
5.50
4.74
4.16
3.96
0.94
1.09
0.93
0.90
1.05
COGS to Revenue
0.74
0.74
0.74
0.73
0.72
0.73
0.74
0.71
0.72
0.72
0.71
0.72
0.73
0.70
0.69
0.71
Inventory to Revenue
0.13
0.12
0.14
0.13
0.12
0.14
0.14
0.13
0.15
0.17
0.18
0.76
0.66
0.75
0.77
0.67
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Jun13 Sep13 Dec13 Jun14 Sep14
   
Revenue
31,072
32,750
31,124
33,229
40,493
37,802
37,265
45,091
44,503
37,990
37,506
8,586
9,849
8,848
8,922
9,888
Cost of Goods Sold
23,117
24,317
22,979
24,146
29,350
27,704
27,615
32,126
31,879
27,481
26,470
6,140
7,141
6,157
6,150
7,023
Gross Profit
7,956
8,433
8,145
9,084
11,143
10,098
9,650
12,965
12,624
10,509
11,036
2,446
2,708
2,691
2,773
2,865
Gross Margin %
25.60
25.75
26.17
27.34
27.52
26.71
25.90
28.75
28.37
27.66
29.42
28.49
27.49
30.41
31.08
28.97
   
Selling, General, & Admin. Expense
5,373
--
--
5,694
6,830
6,647
6,769
7,909
7,582
6,847
8,770
2,094
2,220
2,078
2,192
2,280
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
1,155
1,122
1,032
1,056
1,363
1,361
1,355
1,700
1,892
1,662
--
--
--
--
--
--
Other Operating Expense
510
6,235
6,408
1,443
702
986
818
49
46
46
35
-0
28
-0
--
7
Operating Income
918
1,075
705
892
2,249
1,103
708
3,306
3,104
1,954
2,231
352
459
613
581
578
Operating Margin %
2.95
3.28
2.26
2.68
5.55
2.92
1.90
7.33
6.97
5.14
5.95
4.10
4.66
6.93
6.51
5.84
   
Interest Income
--
--
--
--
--
--
98
--
--
--
73
33
17
16
28
13
Interest Expense
--
--
--
--
-96
-113
-103
-95
-83
-69
-41
-13
-12
-10
-9
-9
Other Income (Minority Interest)
--
--
--
--
--
--
-51
-106
-75
-54
-85
-19
-22
-16
-25
-22
Pre-Tax Income
781
972
1,299
1,576
2,249
1,103
708
2,575
2,717
687
2,502
439
411
699
665
727
Tax Provision
-420
-458
-594
-684
-787
-287
-346
-944
-1,283
100
-804
-158
-158
-233
-218
-195
Tax Rate %
53.78
47.08
45.76
43.41
35.00
25.99
48.85
36.67
47.22
-14.60
32.14
35.97
38.46
33.35
32.80
26.79
Net Income (Continuing Operations)
413
676
816
1,050
1,568
124
362
1,631
1,434
788
1,698
281
253
466
447
532
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
413
676
816
1,050
1,568
124
312
1,525
1,359
734
1,613
262
231
450
422
510
Net Margin %
1.33
2.06
2.62
3.16
3.87
0.33
0.84
3.38
3.05
1.93
4.30
3.05
2.34
5.08
4.72
5.16
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.39
0.63
0.76
0.98
1.46
0.12
0.29
1.42
1.27
0.68
1.50
0.24
0.21
0.42
0.39
0.48
EPS (Diluted)
0.38
0.63
0.76
0.98
1.46
0.12
0.29
1.42
1.27
0.68
1.50
0.24
0.21
0.42
0.39
0.48
Shares Outstanding (Diluted)
1,081.0
1,073.2
1,072.1
1,073.2
1,073.3
1,073.2
1,073.1
1,073.5
1,073.5
1,073.5
1,073.5
1,073.5
1,073.5
1,073.5
1,073.5
1,073.5
   
Depreciation, Depletion and Amortization
1,091
1,001
1,076
1,110
1,353
1,513
1,320
1,289
1,543
1,350
1,322
274
350
318
267
387
EBITDA
2,009
2,076
1,780
2,002
3,697
2,728
2,132
3,959
4,343
2,106
3,864
725
773
1,027
942
1,123
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Latest Q. Jun13 Sep13 Dec13 Jun14 Sep14
   
  Cash And Cash Equivalents
3,047
2,343
2,597
2,922
3,318
3,665
4,311
5,782
4,756
3,154
5,044
3,701
4,067
3,268
4,870
5,044
  Marketable Securities
297
225
68
139
94
136
105
123
36
9
0
8
5
1
0
0
Cash, Cash Equivalents, Marketable Securities
3,344
2,568
2,665
3,061
3,412
3,800
4,417
5,905
4,792
3,162
5,044
3,710
4,072
3,268
4,870
5,044
Accounts Receivable
6,896
7,501
7,193
7,601
9,053
7,838
8,173
8,966
10,780
9,689
8,192
7,559
7,870
7,641
7,887
8,192
  Inventories, Raw Materials & Components
--
--
--
--
--
784
834
972
1,097
955
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
2,803
2,719
3,052
3,359
2,866
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
-274
-232
-198
-294
-139
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
2,119
1,906
2,636
2,824
2,552
--
--
--
--
--
--
  Inventories, Other
34
40
36
38
52
0
-0
-0
--
0
61
70
64
67
66
61
Total Inventories
3,701
4,250
4,195
4,437
5,202
5,433
5,227
6,461
6,987
6,233
6,601
6,775
6,310
6,982
6,721
6,601
Other Current Assets
2,125
2,216
2,036
2,389
2,784
2,753
3,431
4,059
4,087
3,541
2,685
3,028
2,818
2,749
3,103
2,685
Total Current Assets
16,066
16,535
16,088
17,487
20,452
19,824
21,247
25,391
26,646
22,626
22,522
21,071
21,069
20,641
22,581
22,522
   
  Land And Improvements
--
--
--
--
1,018
1,019
1,086
1,218
1,240
1,113
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
5,746
6,035
6,658
7,490
7,573
6,958
--
--
--
--
--
--
  Machinery, Furniture, Equipment
--
--
--
--
14,145
14,743
16,107
18,076
18,689
17,281
--
--
--
--
--
--
  Construction In Progress
--
--
--
--
255
225
248
329
502
536
--
--
--
--
--
--
Gross Property, Plant and Equipment
17,685
18,610
17,191
17,928
21,165
22,022
24,099
27,113
28,004
25,887
--
--
--
--
--
--
  Accumulated Depreciation
-12,466
-13,188
-12,160
-12,766
-15,190
-16,357
-18,394
-20,653
-21,252
-19,525
--
--
--
--
--
--
Property, Plant and Equipment
5,219
5,422
5,031
5,162
5,975
5,666
5,705
6,460
6,752
6,363
6,313
6,309
6,233
5,948
6,513
6,313
Intangible Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long Term Assets
8,436
8,090
7,137
6,792
8,163
8,582
8,489
8,967
7,730
6,997
6,160
6,833
6,695
6,411
6,389
6,160
Total Assets
29,721
30,046
28,255
29,441
34,589
34,072
35,441
40,818
41,128
35,986
34,995
34,214
33,997
33,000
35,484
34,995
   
  Accounts Payable
5,708
6,050
6,092
6,307
7,519
6,255
6,985
8,546
8,492
6,887
6,813
6,243
6,314
6,211
7,027
6,813
  Total Tax Payable
264
370
551
648
694
250
256
581
192
126
--
--
--
--
--
--
  Other Accrued Expense
2,281
2,531
2,678
2,852
3,625
3,522
3,932
4,507
4,253
3,544
--
--
--
--
--
--
Accounts Payable & Accrued Expense
8,252
8,951
9,321
9,807
11,839
10,028
11,173
13,634
12,937
10,557
6,813
6,243
6,314
6,211
7,027
6,813
Current Portion of Long-Term Debt
3,181
2,225
2,111
2,159
1,936
3,177
639
1,688
2,431
2,479
1,577
2,006
1,741
1,638
1,361
1,577
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
692
962
847
1,081
1,171
1,235
2,154
2,686
2,015
2,009
5,881
5,617
5,846
5,381
5,838
5,881
Total Current Liabilities
12,125
12,139
12,280
13,047
14,946
14,440
13,966
18,009
17,383
15,044
14,271
13,866
13,901
13,230
14,227
14,271
   
Long-Term Debt
5,155
4,955
3,799
3,308
3,531
3,750
4,503
3,449
4,145
3,225
1,970
2,823
2,598
2,482
2,456
1,970
Debt to Equity
1.50
1.05
0.74
0.61
0.53
0.80
0.48
0.40
0.48
0.42
0.23
0.35
0.31
0.28
0.25
0.23
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
4,727
6,085
5,057
5,132
4,512
2,690
1,632
2,450
2,131
1,655
2,040
1,632
  NonCurrent Deferred Liabilities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
6,898
6,106
4,142
4,053
1,149
1,116
1,282
1,364
1,356
1,308
1,642
1,296
1,162
1,149
1,622
1,642
Total Liabilities
24,178
23,199
20,222
20,408
24,352
25,391
24,808
27,954
27,395
22,268
19,516
20,435
19,792
18,516
20,346
19,516
   
Common Stock
1,620
1,670
1,499
1,499
1,745
1,797
1,938
2,153
2,132
1,855
1,637
--
--
--
1,723
1,637
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
3,109
3,752
4,039
4,921
7,585
7,064
7,920
10,077
10,975
10,031
11,301
10,537
10,558
10,450
11,357
11,301
Accumulated other comprehensive income (loss)
-1,602
-1,074
236
349
-1,181
-2,913
-2,166
-2,645
-2,614
-986
567
-682
-194
352
-20
567
Additional Paid-In Capital
1,941
2,002
1,799
1,799
2,093
2,155
2,315
2,556
2,502
2,173
1,978
3,926
2,071
1,985
2,081
1,978
Treasury Stock
-3
-4
-4
-4
-5
-7
-16
-2
-3
-2
-3
-3
-3
-3
-3
-3
Total Equity
5,543
6,847
8,034
9,033
10,237
8,681
10,633
12,864
13,733
13,718
15,479
13,779
14,205
14,484
15,138
15,479
Total Equity to Total Asset
0.19
0.23
0.28
0.31
0.30
0.26
0.30
0.32
0.33
0.38
0.44
0.40
0.42
0.44
0.43
0.44
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Jun13 Sep13 Dec13 Jun14 Sep14
   
  Net Income
413
676
816
1,050
1,568
124
362
1,631
1,434
788
1,698
281
253
466
447
532
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
413
676
816
1,050
1,568
124
362
1,631
1,434
788
1,698
281
253
466
447
532
Depreciation, Depletion and Amortization
1,091
1,001
1,076
1,110
1,353
1,513
1,320
1,289
1,543
1,350
1,322
274
350
318
267
387
  Change In Receivables
-12
-282
-165
-303
-297
1,111
-178
-179
-2,014
-1
712
2,567
-417
-6
1,709
-575
  Change In Inventory
467
-392
-80
-136
-164
-386
621
-802
-676
176
-1,374
-575
372
-799
-858
-89
  Change In Prepaid Assets
-196
179
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
164
142
674
-124
184
-1,810
356
455
-631
-1,332
136
-481
211
201
-403
127
Change In Working Capital
--
--
--
--
-447
-1,179
1,299
495
-3,622
-1,203
-526
1,511
165
-604
449
-537
Change In DeferredTax
185
162
194
81
54
206
--
279
772
-348
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
554
-44
513
101
42
1,187
659
319
785
286
511
-194
345
-448
97
517
Cash Flow from Operations
2,244
1,795
2,599
2,342
2,569
1,851
3,640
4,013
912
873
3,004
1,872
1,113
-269
1,260
900
   
Purchase Of Property, Plant, Equipment
-887
-1,194
-1,146
--
-1,435
-1,445
-1,202
-1,318
-1,932
-1,587
-1,552
-334
-391
-306
-354
-500
Sale Of Property, Plant, Equipment
163
157
46
41
33
44
70
55
62
51
65
7
18
2
2
43
Purchase Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-1,350
-499
-567
-446
-419
-887
-508
-632
-143
-138
-70
-114
-34
-25
-1
-11
Sale Of Investment
--
--
--
--
319
140
222
231
194
307
316
30
178
78
23
37
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-646
-961
-1,332
-1,327
-1,314
-2,197
-1,483
-1,784
-1,894
-1,622
-1,354
-411
-263
-251
-381
-459
   
Issuance of Stock
0
0
1
1
--
--
0
0
0
0
0
--
0
--
--
--
Repurchase of Stock
-3
-1
-39
-1
-1
-2
-10
-1
-0
-0
-1
-0
-0
-0
-0
-0
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
--
--
-431
1,154
-1,768
-824
547
-153
-422
-768
-415
-60
149
-96
Cash Flow for Dividends
-59
-122
-128
-165
-256
-285
--
-237
-338
-249
-488
-132
--
-125
-231
--
Other Financing
-1,773
-1,533
-692
-592
-501
1
-44
-32
-123
-31
-56
-3
-30
0
1
-27
Cash Flow from Financing
-1,836
-1,655
-858
-757
-1,189
868
-1,821
-1,093
85
-434
-835
-904
-446
-184
-82
-123
   
Net Change in Cash
-304
-798
494
325
-83
248
358
991
-969
-984
998
627
440
-632
774
417
Capital Expenditure
-887
-1,194
-1,146
--
-1,435
-1,445
-1,202
-1,318
-1,932
-1,587
-1,552
-334
-391
-306
-354
-500
Free Cash Flow
1,357
601
1,453
--
1,134
406
2,438
2,695
-1,021
-714
1,452
1,538
721
-575
906
399
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Current Jun13 Sep13 Dec13 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 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
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
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Current Jun13 Sep13 Dec13 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 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
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 MIELY and found 0 Severe Warning Signs, 2 Medium Warning Signs and 3 Good Signs. Click here for details.

Change log: 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