10 Year Financial Data of WuXi PharmaTech (Cayman), Inc. (WX)

20.48 (1y: +38%)

Market Cap	1.46 B	P/E(ttm)	17.20
Enterprise Value	1.31 B	P/B	2.50

WX- NYSE (USA)
WuXi PharmaTech (Cayman), Inc.

Not Rated

Top Ranked Predictable Companies

$20.48

3 Severe Warning Signs 2 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	5 yrs*	12 months*
Revenue Growth (%)	16	27.2
EBITDA Growth (%)	69.2	15.9
Free Cash Flow Growth (%)	0	196.9
Book Value Growth (%)	23.8	20.8

*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:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Revenue per Share ($)	0.46	0.12	0.12	2.35	2.10	3.97	3.67	4.47	5.40	6.87	6.87	1.43	1.58	1.79	1.75	1.75
EBITDA per Share	0.08	--	0.04	0.47	0.61	0.16	1.03	1.35	1.56	1.80	1.82	0.72	0.28	0.33	0.30	0.91
Free Cashflow per Share	--	--	--	-0.39	0.38	-0.05	0.20	1.02	0.32	0.93	0.95	0.32	--	--	--	0.95
Earnings per Share ($)	0.08	--	--	-1.20	0.40	-1.04	0.72	1.20	1.04	1.20	1.19	0.31	0.28	0.28	0.30	0.33
Book Value per Share	0.25	--	0.04	-0.03	3.90	3.62	3.80	5.26	6.70	7.94	8.07	6.68	7.10	7.41	7.59	8.07
Month End Stock Price	--	--	--	--	29.24	7.99	15.96	16.14	11.04	15.75	15.75	11.04	14.40	14.12	14.93	15.75
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Return on Equity %	31.50	--	55.00	--	13.50	-27.80	18.90	23.10	16.00	15.00	16.40	18.40	16.00	15.20	15.60	16.40
Return on Assets %	10.10	--	15.00	10.30	9.90	-19.10	13.00	18.20	12.20	11.70	12.80	14.00	12.80	12.00	12.40	12.80
Return on Capital - Joel Greenblatt %	--	--	36.80	20.80	39.50	-13.10	25.10	30.10	27.60	26.10	27.60	26.80	25.60	28.80	25.60	27.60
Debt to Equity	--	--	1.32	-16.56	0.18	0.20	0.26	0.10	0.14	0.11	0.11	0.14	0.10	0.10	0.08	0.11

Gross Margin %	61.90	--	54.10	49.10	46.50	38.00	40.10	38.20	38.40	36.70	38.80	39.20	35.50	35.70	36.60	38.80
Operating Margin %	18.60	--	25.90	14.50	22.30	-8.30	19.30	21.40	20.60	17.90	18.70	18.60	17.50	18.20	17.00	18.70
Net Margin %	17.50	18.10	18.10	12.70	25.10	-25.30	19.60	27.20	19.90	17.30	19.00	21.60	17.80	15.70	16.90	19.00

Days Sales Outstanding	--	--	47.90	65.70	49.10	52.50	61.90	62.30	65.20	72.70	72.10	61.00	61.70	58.70	68.40	72.10
Days Inventory	--	--	79.80	98.50	67.40	16.10	32.20	30.50	66.00	55.10	56.50	62.60	55.30	46.60	47.10	56.50
Inventory Turnover	--	--	4.60	3.70	5.40	22.70	11.30	12.00	5.50	6.60	1.60	1.50	1.60	2.00	1.90	1.60

Debt to Revenue	--	--	0.44	0.22	0.33	0.18	0.27	0.11	0.17	0.13	0.52	0.65	0.44	0.40	0.34	0.52
COGS to Revenue	0.38	--	0.46	0.51	0.54	0.62	0.60	0.62	0.62	0.63	0.61	0.61	0.65	0.64	0.63	0.61
Inventory to Revenue	--	--	0.10	0.14	0.10	0.03	0.05	0.05	0.11	0.10	0.38	0.42	0.39	0.33	0.33	0.38
Interest Exp. to Revenue %	-1.03	--	-3.73	-1.30	2.05	0.36	0.02	0.34	1.29	1.20	1.18	--	--	1.09	1.11	1.18

Asset Turnover	0.58	--	0.83	0.82	0.39	0.75	0.66	0.67	0.61	0.67	0.17	0.16	0.18	0.19	0.18	0.17
Buyback Ratio	--	--	-35.60	-214	-610	--	--	--	--	--	--	--	--	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Revenue	9.70	33.78	33.78	69.94	135	253	270	334	407	500	500	109	118	130	126	126
Cost of Goods Sold	3.70	--	15.50	35.63	72.35	157	162	206	251	317	317	65.98	76.14	83.89	79.75	76.90
Gross Profit	6.00	--	18.28	34.31	62.86	96.34	108	128	156	183	183	42.56	41.89	46.50	46.09	48.76

Selling, General, &Admin. Expense	3.50	--	9.54	24.18	32.66	56.77	56.28	56.09	72.63	85.66	85.66	22.35	19.44	20.64	22.90	22.68
Research &Development	--	--	--	--	--	--	--	--	--	8.14	8.14	--	1.81	2.08	1.74	2.50
Earnings Before DDA	1.80	--	10.77	13.99	39.14	10.11	76.10	101	118	131	131	54.21	20.64	23.78	21.45	65.23

Depreciation, Depletion and Amortization	--	--	2.03	3.86	8.95	31.04	23.97	29.21	34.00	41.67	41.67	34.00	--	--	--	41.67

Operating Income	1.80	--	8.74	10.13	30.20	-20.93	52.13	71.50	83.81	89.42	89.42	20.21	20.64	23.78	21.45	23.56
Interest Income/Expense	-0.10	--	-1.26	-0.91	2.77	0.91	0.06	1.15	5.27	6.01	4.31	--	--	1.43	1.40	1.49
Net Income	1.70	6.13	6.13	8.85	33.90	-64.20	52.87	90.81	80.98	86.58	86.58	23.48	20.99	20.49	21.28	23.82

Preferred dividends	--	6.25	6.25	44.00	12.25	--	--	--	--	--	--	--	--	--	--	--
Earnings per Share ($)	0.08	--	--	-1.20	0.40	-1.04	0.72	1.20	1.04	1.20	1.19	0.31	0.28	0.28	0.30	0.33
Total Shares Outstanding	21.25	275	275	29.81	64.39	63.78	73.66	74.69	75.44	72.80	71.68	75.70	74.54	72.99	72.00	71.68
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Cash and cash equivalents	--	--	4.87	9.68	214	71.26	103	153	199	229	229	199	180	183	186	229
Accounts Receivable	--	--	4.43	12.59	18.20	36.46	45.82	57.04	72.74	99.58	99.58	72.74	80.00	84.05	94.65	99.58
Inventory	--	--	3.39	9.62	13.35	6.93	14.28	17.28	45.35	47.77	47.77	45.35	46.29	42.92	41.29	47.77
Other Current Assets	5.80	--	1.82	4.76	16.74	15.13	11.48	17.11	17.59	19.23	19.23	17.59	16.77	21.51	17.46	19.23
Total Current Assets	5.80	--	14.51	36.65	262	130	174	245	335	396	396	335	323	332	339	396

Property, Plant and Equipment	--	--	22.83	42.78	73.64	153	182	206	246	264	264	246	258	264	263	264
Intangible Assets	--	--	2.82	5.27	6.08	33.89	30.59	28.21	45.27	39.83	39.83	45.27	50.26	49.81	48.80	39.83
Other Long Term Assets	11.00	--	0.72	0.99	2.18	20.04	20.71	19.46	37.79	42.37	42.37	37.79	32.09	31.78	35.34	42.37
Total Assets	16.80	--	40.87	85.69	344	336	407	498	664	743	743	664	663	677	687	743

Accounts Payable	--	--	2.83	14.27	19.50	40.56	36.23	40.90	56.56	64.37	64.37	56.56	50.38	53.67	53.53	64.37
Current Portion of Long-Term Debt	--	--	9.70	9.61	--	7.56	34.42	0.26	64.53	59.09	59.09	64.53	43.29	44.25	36.73	59.09
Other Current Liabilities	6.60	--	5.92	6.72	26.08	10.69	9.69	18.40	21.67	23.96	23.96	21.67	28.59	26.70	29.49	23.96
Total Current Liabilities	6.60	--	18.45	30.59	45.57	58.80	80.34	59.57	143	147	147	143	122	125	120	147

Long-Term Debt	--	--	5.04	5.76	45.10	38.17	37.98	37.72	5.59	5.70	5.70	5.59	8.06	7.92	5.75	5.70
Other Long-Term Liabilities	4.80	--	6.23	50.26	1.71	8.55	8.85	8.02	9.79	11.19	11.19	9.79	3.43	3.55	14.35	11.19
Total Liabilities	11.40	--	29.73	86.62	92.38	106	127	105	158	164	164	158	134	136	140	164

Common Stock	--	--	4.98	4.98	9.85	10.59	11.01	11.22	11.41	11.22	11.22	11.41	11.49	11.40	11.20	11.22
Retained Earnings	--	--	0.31	-40.17	-57.30	-122	-68.63	22.18	103	189	189	103	123	144	165	189
Additional Paid-In Capital	--	--	5.47	33.08	291	325	321	333	346	332	332	346	349	343	328	332
Treasury Stock	--	--	--	-0.36	--	--	--	--	--	--	--	--	--	--	--	--
Total Equity	5.40	--	11.15	-0.93	251	231	280	393	506	578	578	506	529	541	547	578
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Dec11	Mar12	Jun12	Sep12	Dec12

Net Income	--	--	6.13	8.85	33.90	-64.20	52.87	90.81	80.98	86.58	86.58	80.98	--	--	--	86.58
Depreciation, Depletion and Amortization	--	--	2.03	3.86	8.95	31.04	23.97	29.21	34.00	41.67	41.67	34.00	--	--	--	41.67
Cash Flow from Others	--	--	0.90	2.62	22.38	93.83	-7.08	5.63	-13.91	2.80	2.80	-13.91	--	--	--	2.80
Cash Flow from Operations	--	--	9.06	15.33	65.23	60.66	69.77	126	101	131	131	101	--	--	--	131

Investment for Property, Plant & Equipement	--	--	-9.11	-26.90	-40.97	-64.00	-55.27	-49.42	-76.72	-63.06	-63.06	-76.72	--	--	--	-63.06
Cash Flow from Acquisitions	--	--	-2.21	--	--	-142	-13.50	--	-12.56	--	--	-12.56	--	--	--	--
Cash Flow from Investing	--	--	-11.24	-26.25	-44.15	-215	-73.78	-61.80	-179	-118	-118	-179	--	--	--	-118

Net Issuance of Stock	--	--	2.18	18.59	152	--	--	--	--	-67.00	-67.00	--	--	--	--	-67.00
Net Issuance of Debt	--	--	3.08	3.70	28.17	-6.56	26.57	-34.63	28.14	34.38	34.38	28.14	--	--	--	34.38
Cash Flow for Dividends	--	--	-1.68	-6.75	--	--	--	--	--	--	--	--	--	--	--	--
Other Financing	--	--	0.00	--	--	1.01	1.42	2.36	1.64	1.38	1.38	1.64	--	--	--	1.38
Cash Flow from Financing	--	--	3.58	15.54	180	-5.55	27.99	-32.26	29.77	-31.24	-31.24	29.77	--	--	--	-31.24

Net Change in Cash	--	--	1.52	4.82	204	-157	23.89	34.89	-44.03	-17.24	-17.24	-44.03	--	--	--	-17.24

Free Cash Flow	--	--	-0.05	-11.57	24.26	-3.34	14.51	76.24	24.35	68.00	68.00	24.35	--	--	--	68.00
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Dec11	Mar12	Jun12	Sep12	Dec12

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles