
Value
VALUValue Line Price (VALU)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
9,428,379
(0.3196)%Revenue and Profitability
Year | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 56,900,000 | 69,800,000 | 74,700,000 | 66,200,000 | 63,500,000 | 64,700,000 | 74,600,000 | 78,400,000 | 82,100,000 | 79,100,000 | 87,100,000 | 91,800,000 | 93,600,000 | 95,300,000 | 96,242,000 | 98,391,000 | 87,443,000 | 82,069,000 | 84,703,000 | 84,478,000 | 85,186,000 | 83,635,000 | 82,678,000 | 69,241,000 | 58,140,000 | 48,667,000 | 36,609,000 | 35,840,000 | 36,331,000 | 35,523,000 | 34,546,000 | 34,574,000 | 35,868,000 | 36,257,000 | 40,299,000 | 40,392,000 | 40,525,000 | 39,695,000 | 37,487,000 |
Net Income | 10,200,000 | 15,100,000 | 20,500,000 | 18,500,000 | 12,500,000 | 19,600,000 | 26,300,000 | 27,700,000 | 28,900,000 | 23,200,000 | 41,700,000 | 45,500,000 | 35,200,000 | 27,200,000 | 33,698,000 | 24,091,000 | 20,323,000 | 19,987,000 | 20,350,000 | 21,318,000 | 23,439,000 | 24,607,000 | 25,550,000 | 22,953,000 | -23,188,000 | 37,782,000 | 6,925,000 | 6,619,000 | 6,768,000 | 7,292,000 | 7,291,000 | 10,367,000 | 14,738,000 | 11,150,000 | 14,943,000 | 23,280,000 | 23,822,000 | 18,069,000 | 19,016,000 |
FCF USD | - | - | - | - | 8,400,000 | 19,300,000 | 25,400,000 | 28,500,000 | 16,700,000 | 25,800,000 | 24,100,000 | 9,100,000 | 19,500,000 | 23,700,000 | 19,239,000 | 24,927,000 | 19,698,000 | 16,587,000 | 21,357,000 | 34,960,000 | 17,977,000 | 24,386,000 | 19,747,000 | 13,186,000 | -9,475,000 | 8,753,000 | -1,055,000 | -1,620,000 | 800,000 | -1,137,000 | 42,000 | -5,362,000 | 663,000 | 11,709,000 | 13,743,000 | 16,232,000 | 24,635,000 | 18,038,000 | 17,855,000 |
OCF USD | - | - | - | - | 10,400,000 | 20,100,000 | 25,500,000 | 29,000,000 | 22,500,000 | 27,200,000 | 30,100,000 | 11,800,000 | 20,400,000 | 24,600,000 | 19,637,000 | 25,648,000 | 20,145,000 | 16,816,000 | 21,628,000 | 36,590,000 | 18,919,000 | 25,181,000 | 20,356,000 | 14,372,000 | -8,658,000 | 10,660,000 | 2,376,000 | 1,168,000 | 3,487,000 | 1,407,000 | 2,004,000 | -3,678,000 | 1,071,000 | 11,831,000 | 13,745,000 | 16,410,000 | 24,646,000 | 18,178,000 | 17,932,000 |
Financial Health - DEBT
Year | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
YTPD | - | - | - | - | 0.24 | 0.15 | 0.00 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.61 | 0.32 | 0.26 | 0.26 | 0.19 |
D/E | 0.45 | 0.16 | 0.06 | 0.05 | 0.04 | 0.04 | 0.00 | 0.02 | 0.00 | 0.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 0.16 | 0.09 | 0.07 | 0.05 |
CA/CL | 1.78 | 2.35 | 2.88 | 3.65 | 4.80 | 4.96 | 5.08 | 7.27 | 4.26 | 2.87 | 2.62 | 2.87 | 3.86 | 5.88 | 5.78 | 9.96 | 6.75 | 2.69 | 1.15 | 2.03 | 2.35 | 2.60 | 2.99 | 3.56 | 1.63 | 0.82 | 0.70 | 0.61 | 0.68 | 0.72 | 0.76 | 1.06 | 1.07 | 1.24 | 1.51 | 1.83 | 2.58 | 2.84 | 3.19 |
TA/TL | 1.54 | 1.63 | 2.07 | 2.57 | 2.64 | 2.80 | 3.18 | 3.54 | 3.79 | 2.89 | 2.97 | 2.51 | 2.94 | 3.17 | 3.41 | 3.83 | 3.69 | 4.80 | 1.15 | 1.81 | 2.08 | 2.42 | 2.75 | 3.20 | 1.56 | 1.61 | 1.62 | 1.64 | 1.62 | 1.65 | 1.67 | 1.77 | 2.01 | 2.07 | 1.95 | 2.24 | 2.62 | 2.77 | 3.01 |
Total Debt | 11,500,000 | 6,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 0 | 3,000,000 | 0 | 37,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,748,000 | 10,786,000 | 7,368,000 | 6,128,000 | 4,784,000 |
Management Performance
Year | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROIC | 13.55% | 14.60% | 20.30% | 15.80% | 14.01% | 10.90% | 13.09% | 11.40% | 10.59% | 7.05% | 7.10% | 15.37% | 12.25% | 10.16% | 7.83% | 8.56% | 6.78% | 6.55% | 18.13% | 29.76% | 29.40% | 26.43% | 23.04% | 18.01% | -90.48% | 9.30% | 5.72% | 4.56% | 2.78% | 2.72% | 2.27% | 7.99% | 5.15% | 5.97% | 7.80% | 1.77% | 7.81% | 7.89% | 5.94% |
ROE | 39.69% | 41.26% | 41.50% | 29.00% | 18.52% | 23.31% | 25.14% | 21.91% | 19.61% | 13.39% | 18.84% | 47.20% | 25.71% | 16.30% | 15.98% | 12.03% | 10.37% | 10.23% | 57.65% | 48.29% | 37.84% | 32.56% | 29.08% | 28.38% | -108.11% | 113.62% | 21.43% | 20.07% | 20.33% | 21.17% | 21.07% | 27.39% | 33.85% | 23.46% | 27.91% | 34.74% | 29.91% | 21.59% | 20.94% |
ROA | - | - | - | - | 11.50% | 15.00% | 17.25% | 15.73% | 14.43% | 8.75% | 12.49% | 28.38% | 16.96% | 11.16% | 11.30% | 8.89% | 7.56% | 8.10% | 7.62% | 21.56% | 19.66% | 19.08% | 18.52% | 19.53% | -38.66% | 43.03% | 8.21% | 7.85% | 7.79% | 8.34% | 8.43% | 11.91% | 16.98% | 12.15% | 14.27% | 19.22% | 18.50% | 13.79% | 13.98% |
NM % | 17.93% | 21.63% | 27.44% | 27.95% | 19.69% | 30.29% | 35.25% | 35.33% | 35.20% | 29.33% | 47.88% | 49.56% | 37.61% | 28.54% | 35.01% | 24.48% | 23.24% | 24.35% | 24.03% | 25.23% | 27.52% | 29.42% | 30.90% | 33.15% | -39.88% | 77.63% | 18.92% | 18.47% | 18.63% | 20.53% | 21.11% | 29.98% | 41.09% | 30.75% | 37.08% | 57.64% | 58.78% | 45.52% | 50.73% |
FCF / R% | - | - | - | - | 13.23% | 29.83% | 34.05% | 36.35% | 20.34% | 32.62% | 27.67% | 9.91% | 20.83% | 24.87% | 19.99% | 25.33% | 22.53% | 20.21% | 25.21% | 41.38% | 21.10% | 29.16% | 23.88% | 19.04% | -16.30% | 17.99% | -2.88% | -4.52% | 2.20% | -3.20% | 0.12% | -15.51% | 1.85% | 32.29% | 34.10% | 40.19% | 60.79% | 45.44% | 47.63% |
FCF / NI% | - | - | - | - | 67.20% | 98.47% | 96.58% | 102.89% | 57.79% | 111.21% | 57.79% | 20.00% | 55.40% | 87.13% | 57.09% | 103.47% | 96.92% | 82.99% | 104.95% | 163.99% | 76.70% | 99.10% | 77.29% | 57.45% | 40.86% | 23.17% | -15.23% | -24.47% | 11.82% | -15.59% | 0.58% | -51.72% | 4.50% | 105.01% | 87.74% | 69.73% | 103.41% | 99.83% | 93.89% |
Operating Margin (OM) | 0.00 | 0.51 | 0.67 | 0.95 | 1.09 | 1.28 | 1.38 | 1.59 | 1.78 | 2.06 | 2.26 | 0.91 | 1.16 | 1.32 | 1.55 | 1.66 | 1.99 | 2.24 | 0.23 | 0.36 | 0.52 | 0.69 | 0.86 | 1.14 | 0.34 | 0.65 | 0.86 | 0.90 | 0.91 | 0.97 | 1.03 | 1.13 | 1.25 | 1.34 | 1.40 | 1.79 | 2.16 | 2.42 | 2.78 |
Per Share
Year | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | 1.03 | 1.52 | 2.06 | 1.86 | 1.25 | 1.97 | 2.64 | 2.78 | 2.90 | 2.32 | 4.18 | 4.56 | 3.53 | 2.72 | 3.38 | 2.41 | 2.04 | 2.00 | 2.04 | 2.14 | 2.35 | 2.47 | 2.56 | 2.30 | -2.32 | 3.79 | 0.70 | 0.67 | 0.69 | 0.74 | 0.75 | 1.07 | 1.52 | 1.15 | 1.55 | 2.43 | 2.50 | 1.91 | 2.02 |
SPS | 5.75 | 7.03 | 7.51 | 6.66 | 6.35 | 6.50 | 7.49 | 7.87 | 8.24 | 7.91 | 8.73 | 9.20 | 9.39 | 9.53 | 9.65 | 9.84 | 8.78 | 8.21 | 8.49 | 8.46 | 8.53 | 8.38 | 8.28 | 6.94 | 5.82 | 4.88 | 3.69 | 3.62 | 3.69 | 3.62 | 3.53 | 3.56 | 3.70 | 3.74 | 4.18 | 4.21 | 4.25 | 4.20 | 3.98 |
OCPS | 0.00 | 0.00 | 0.00 | 0.00 | 1.04 | 2.02 | 2.56 | 2.91 | 2.26 | 2.72 | 3.02 | 1.18 | 2.05 | 2.46 | 1.97 | 2.57 | 2.02 | 1.68 | 2.17 | 3.67 | 1.90 | 2.52 | 2.04 | 1.44 | -0.87 | 1.07 | 0.24 | 0.12 | 0.35 | 0.14 | 0.20 | -0.38 | 0.11 | 1.22 | 1.42 | 1.71 | 2.58 | 1.92 | 1.90 |
FCPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.84 | 1.94 | 2.55 | 2.86 | 1.68 | 2.58 | 2.42 | 0.91 | 1.96 | 2.37 | 1.93 | 2.49 | 1.98 | 1.66 | 2.14 | 3.50 | 1.80 | 2.44 | 1.98 | 1.32 | -0.95 | 0.88 | -0.11 | -0.16 | 0.08 | -0.12 | 0.00 | -0.55 | 0.07 | 1.21 | 1.42 | 1.69 | 2.58 | 1.91 | 1.89 |
BVPS | 2.60 | 3.68 | 4.96 | 6.41 | 6.75 | 8.45 | 10.50 | 12.69 | 14.79 | 17.32 | 22.18 | 9.66 | 13.73 | 16.69 | 21.15 | 20.03 | 19.67 | 19.55 | 3.54 | 4.42 | 6.20 | 7.57 | 8.80 | 8.10 | 2.15 | 3.33 | 3.26 | 3.34 | 3.38 | 3.51 | 3.54 | 3.89 | 4.49 | 4.91 | 5.55 | 6.98 | 8.34 | 8.85 | 9.63 |
Per Share - CAGR
Year | 1986 | 1987 | 1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CAGR-EPS | 1.03 | 1.52 | 2.06 | 1.86 | 1.25 | 1.97 | 2.64 | 2.78 | 2.90 | 2.32 | 4.18 | 4.56 | 3.53 | 2.72 | 3.38 | 2.41 | 2.04 | 2.00 | 2.04 | 2.14 | 2.35 | 2.47 | 2.56 | 2.30 | -2.32 | 3.79 | 0.70 | 0.67 | 0.69 | 0.74 | 0.75 | 1.07 | 1.52 | 1.15 | 1.55 | 2.43 | 2.50 | 1.91 | 2.02 |
CAGR-SPS | 5.75 | 7.03 | 7.51 | 6.66 | 6.35 | 6.50 | 7.49 | 7.87 | 8.24 | 7.91 | 8.73 | 9.20 | 9.39 | 9.53 | 9.65 | 9.84 | 8.78 | 8.21 | 8.49 | 8.46 | 8.53 | 8.38 | 8.28 | 6.94 | 5.82 | 4.88 | 3.69 | 3.62 | 3.69 | 3.62 | 3.53 | 3.56 | 3.70 | 3.74 | 4.18 | 4.21 | 4.25 | 4.20 | 3.98 |
CAGR-OCPS | 0.00 | 0.00 | 0.00 | 0.00 | 1.04 | 2.02 | 2.56 | 2.91 | 2.26 | 2.72 | 3.02 | 1.18 | 2.05 | 2.46 | 1.97 | 2.57 | 2.02 | 1.68 | 2.17 | 3.67 | 1.90 | 2.52 | 2.04 | 1.44 | -0.87 | 1.07 | 0.24 | 0.12 | 0.35 | 0.14 | 0.20 | -0.38 | 0.11 | 1.22 | 1.42 | 1.71 | 2.58 | 1.92 | 1.90 |
CAGR-FCPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.84 | 1.94 | 2.55 | 2.86 | 1.68 | 2.58 | 2.42 | 0.91 | 1.96 | 2.37 | 1.93 | 2.49 | 1.98 | 1.66 | 2.14 | 3.50 | 1.80 | 2.44 | 1.98 | 1.32 | -0.95 | 0.88 | -0.11 | -0.16 | 0.08 | -0.12 | 0.00 | -0.55 | 0.07 | 1.21 | 1.42 | 1.69 | 2.58 | 1.91 | 1.89 |
CAGR-BVPS | 2.60 | 3.68 | 4.96 | 6.41 | 6.75 | 8.45 | 10.50 | 12.69 | 14.79 | 17.32 | 22.18 | 9.66 | 13.73 | 16.69 | 21.15 | 20.03 | 19.67 | 19.55 | 3.54 | 4.42 | 6.20 | 7.57 | 8.80 | 8.10 | 2.15 | 3.33 | 3.26 | 3.34 | 3.38 | 3.51 | 3.54 | 3.89 | 4.49 | 4.91 | 5.55 | 6.98 | 8.34 | 8.85 | 9.63 |