| This report is for educational purposes only, and not to provide
investment advice. Before making any
investment decision, you should always do your own research or consult a
investment professional. |
|
|
|
|
|
|
|
|
|
| While I try to
be accurate, I assume no responsibility for any figure in this spreadsheet. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See my
website on stocks or see my blog at the following sites. |
|
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Russel Metals Inc |
|
|
|
|
TSX: |
RUS |
www.russelmetals.com |
|
|
|
Fiscal Yr: |
Dec 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
12/31/00 |
12/31/01 |
12/31/02 |
12/31/03 |
12/31/04 |
12/31/05 |
12/31/06 |
12/31/07 |
12/31/08 |
12/31/09 |
12/31/10 |
12/31/11 |
12/30/12 |
12/30/13 |
|
|
|
#Y |
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
|
C GAAP |
IFRS |
IFRS |
IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$1,531.0 |
$1,402.5 |
$1,403.3 |
$1,507.0 |
$2,418.6 |
$2,614.1 |
$2,692 |
$2,559 |
$3,366 |
$1,972 |
$2,175 |
$2,693 |
$2,819 |
$2,950 |
|
92.03% |
<-Total Growth |
10 |
Revenue |
|
|
|
|
|
|
|
| Increase |
8.17% |
-8.39% |
0.05% |
7.39% |
60.49% |
8.08% |
2.98% |
-4.94% |
31.53% |
-41.42% |
10.33% |
23.81% |
4.67% |
4.65% |
|
6.74% |
<-IRR #YR-> |
10 |
Revenue |
|
|
|
|
|
|
|
| Rev per Share |
$40.40 |
$36.85 |
$36.87 |
$35.03 |
$48.48 |
$51.60 |
$43.17 |
$40.58 |
$56.39 |
$33.03 |
$36.27 |
$44.83 |
$46.93 |
$49.11 |
|
0.01% |
<-IRR #YR-> |
5 |
Revenue |
|
|
|
|
|
|
|
| Increase |
35.57% |
-8.79% |
0.05% |
-5.01% |
38.41% |
6.44% |
-16.35% |
-5.99% |
38.96% |
-41.43% |
9.81% |
23.61% |
4.67% |
4.65% |
|
1.98% |
<-IRR #YR-> |
10 |
Rev per Share |
|
|
|
|
|
|
|
| P/S (Price/Sales) |
0.07 |
0.10 |
0.14 |
0.25 |
0.32 |
0.42 |
0.62 |
0.63 |
0.34 |
0.54 |
0.63 |
0.50 |
0.58 |
0.56 |
|
0.76% |
<-IRR #YR-> |
5 |
Rev per Share |
|
|
|
|
|
|
|
| *Revenue in M
CDN $ |
|
|
|
|
|
|
P/S |
10 yr |
0.46 |
5 yr |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1,403 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$2,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2,692 |
$0 |
$0 |
$0 |
$0 |
$2,693 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$36.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$44.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$43.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$44.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
$0.53 |
$0.17 |
$0.68 |
$0.39 |
$3.57 |
$2.44 |
$3.57 |
$1.76 |
$3.65 |
-$1.54 |
$1.16 |
$1.92 |
$1.94 |
$2.09 |
|
1029.41% |
<-Total Growth |
10 |
Earnings |
|
|
|
|
|
|
|
| Increase |
-28.38% |
-67.92% |
300.00% |
-42.65% |
815.38% |
-31.65% |
46.31% |
-50.70% |
107.39% |
-142% |
-175% |
66% |
1.04% |
7.73% |
|
27.43% |
<-IRR #YR-> |
10 |
Earnings |
|
|
|
|
|
|
|
| Earnings Yield |
18.3% |
4.7% |
13.3% |
4.4% |
23.0% |
11.2% |
13.4% |
6.9% |
19.2% |
-8.7% |
5.1% |
8.6% |
7.1% |
7.6% |
|
-11.67% |
<-IRR #YR-> |
5 |
Earnings |
|
|
|
|
|
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
E/P |
10 Yrs |
9.87% |
5Yrs |
6.92% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.57 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| no div '92-'00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Div |
$0.20 |
$0.20 |
$0.20 |
$0.32 |
$0.70 |
$1.00 |
$1.60 |
$1.75 |
$1.85 |
$1.00 |
$1.00 |
$1.15 |
$1.20 |
$1.20 |
|
475.00% |
<-Total Growth |
9 |
Dividends |
|
|
|
|
|
|
|
| Special Div |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.05 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
|
|
|
|
Dividends |
|
|
|
|
|
|
|
| Div* |
$0.20 |
$0.20 |
$0.20 |
$0.32 |
$0.70 |
$1.00 |
$1.60 |
$1.75 |
$1.80 |
$1.00 |
$1.00 |
$1.15 |
$1.20 |
$1.20 |
|
475.00% |
<-Total Growth |
9 |
Dividends |
|
|
|
|
|
|
|
| Increase Reg |
#DIV/0! |
0.00% |
0.00% |
60.00% |
118.75% |
42.86% |
60.00% |
9.37% |
2.86% |
-44.44% |
0.00% |
15.00% |
4.35% |
0.00% |
|
12.19% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| Increase in Tot |
#DIV/0! |
0.00% |
0.00% |
60.00% |
118.75% |
42.86% |
60.00% |
9.37% |
5.71% |
-45.95% |
0.00% |
15.00% |
4.35% |
0.00% |
|
12.19% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| Yield H/L Pr. |
5.41% |
6.06% |
4.46% |
4.72% |
5.12% |
5.53% |
6.28% |
6.12% |
7.70% |
7.19% |
4.94% |
4.87% |
|
|
|
5.33% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| Yield on High Pr. |
4.30% |
5.13% |
3.64% |
3.60% |
4.44% |
4.40% |
5.45% |
5.08% |
5.78% |
5.48% |
4.27% |
4.17% |
|
|
|
4.42% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| Yield on Low Pr. |
7.27% |
7.41% |
5.76% |
6.88% |
6.03% |
7.46% |
7.40% |
7.69% |
11.87% |
10.44% |
5.87% |
5.86% |
|
|
|
7.14% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| Yield on Cl Pr. |
6.90% |
5.56% |
3.92% |
3.64% |
4.52% |
4.58% |
5.99% |
6.88% |
9.47% |
5.64% |
4.37% |
5.13% |
4.37% |
4.37% |
|
4.85% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| Payout Ratio |
37.7% |
117.6% |
29.4% |
82.1% |
19.6% |
41.0% |
44.8% |
99.4% |
49.3% |
-64.9% |
86.2% |
59.9% |
61.9% |
57.4% |
|
47.07% |
<-Median-> |
10 |
Payout Ratio |
|
|
|
|
|
|
|
| Payout Ratio CF |
-145.1% |
8.2% |
28.7% |
9.1% |
437.3% |
37.3% |
-6652.5% |
52.4% |
189.8% |
20.5% |
74.3% |
122.9% |
50.6% |
49.6% |
|
44.83% |
<-Median-> |
10 |
Payout Ratio |
|
|
|
|
|
|
|
| Payout Ratio CF NC |
13.8% |
19.9% |
13.7% |
33.7% |
16.6% |
33.9% |
55.9% |
78.6% |
41.6% |
-134.5% |
60.8% |
46.8% |
50.6% |
49.6% |
|
37.75% |
<-Median-> |
10 |
Payout Ratio |
|
|
|
|
|
|
|
| Median Values |
4.37% |
5.07% |
5 |
5.88% |
10 |
|
Yield |
6.12% |
5.64% |
Payout |
59.90% |
74.32% |
|
|
|
19.12% |
<-IRR #YR-> |
10 |
Dividends |
|
|
|
|
|
|
|
| * Dividends per
share |
|
3.0% |
Years |
3.0% |
Years |
|
Curr diff |
-28.53% |
Last Div Inc ---> |
$0.25 |
$0.28 |
10.0% |
|
|
-6.39% |
<-IRR #YR-> |
5 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div Gr, Cap Gain |
|
|
|
|
|
|
# yrs -> |
5 |
Div Gr |
-31.43% |
Cap Gain |
6.23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
|
|
|
|
|
|
Div start |
$1.75 |
6.77% |
RRSP |
$25.84 |
2007 |
4.64% |
0.06% |
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held 5 yrs |
3.88% |
5.48% |
4.37% |
7.31% |
20.11% |
27.03% |
48.48% |
39.06% |
26.57% |
7.31% |
5.53% |
4.51% |
4.19% |
5.13% |
|
13.71% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| Yield if held 10 yrs |
2.00% |
2.42% |
3.35% |
5.17% |
9.25% |
19.42% |
43.84% |
38.25% |
41.14% |
28.74% |
27.03% |
34.85% |
26.79% |
17.71% |
|
27.88% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
| H/LYield held 15 yrs |
|
|
|
|
|
10.00% |
19.39% |
29.31% |
29.08% |
13.22% |
19.42% |
31.51% |
26.23% |
27.43% |
|
19.42% |
<-Median-> |
7 |
Dividends |
|
|
|
|
|
|
|
| H/LYield held 20 yrs |
|
|
|
|
|
|
|
|
|
|
10.00% |
13.94% |
20.10% |
19.39% |
|
11.97% |
<-Median-> |
2 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Price |
$8.84 |
$4.98 |
$10.07 |
$7.61 |
$27.11 |
$24.16 |
$33.94 |
$23.56 |
$36.72 |
$18.62 |
$18.30 |
$23.85 |
$23.97 |
$24.88 |
|
Cl Pr higher/lower by? |
|
|
|
|
|
|
|
|
|
| Prem/Disc High |
-47.4% |
-21.7% |
-45.5% |
17.0% |
-41.9% |
-5.8% |
-13.4% |
46.3% |
-15.1% |
-2.1% |
28.0% |
15.7% |
|
|
|
-3.95% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
| Prem/Disc Med. |
-58.1% |
-33.7% |
-55.5% |
-11.0% |
-49.6% |
-25.2% |
-24.9% |
21.4% |
-36.3% |
-25.3% |
10.6% |
-1.0% |
|
|
|
-25.04% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
| Prem/Disc Low |
-68.9% |
-45.8% |
-65.6% |
-38.9% |
-57.2% |
-44.5% |
-36.3% |
-3.4% |
-57.5% |
-48.6% |
-6.9% |
-17.7% |
|
|
|
-41.71% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
| Prem/Disc Cl |
-67.2% |
-27.7% |
-49.4% |
15.5% |
-42.8% |
-9.6% |
-21.3% |
8.0% |
-48.3% |
-4.8% |
25.1% |
-6.0% |
14.5% |
10.3% |
|
-7.78% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
$2.90 |
$3.60 |
$5.10 |
$8.79 |
$15.50 |
$21.85 |
$26.70 |
$25.45 |
$19.00 |
$17.73 |
$22.90 |
$22.42 |
$27.45 |
$27.45 |
|
522.78% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
| Increase |
-24.48% |
24.14% |
41.67% |
72.35% |
76.34% |
40.97% |
22.20% |
-4.68% |
-25.34% |
-6.68% |
29.16% |
-2.10% |
22.44% |
0.00% |
|
20.07% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
| P/E |
5.47 |
21.18 |
7.50 |
22.54 |
4.34 |
8.95 |
7.48 |
14.46 |
5.21 |
-11.51 |
19.74 |
11.68 |
14.15 |
13.13 |
|
-3.43% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
| Trailing P/E |
3.92 |
6.79 |
30.00 |
12.93 |
39.74 |
6.12 |
10.94 |
7.13 |
10.80 |
4.86 |
-14.87 |
19.33 |
14.30 |
14.15 |
|
32.08% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
12.01% |
5.40% |
% Tot Ret |
37.44% |
274.70% |
|
Price Inc |
-4.68% |
P/E: |
8.23 |
11.68 |
|
|
|
1.97% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$22.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$26.70 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$22.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.60 |
$0.20 |
$0.32 |
$0.70 |
$1.00 |
$1.60 |
$1.75 |
$1.80 |
$1.00 |
$1.00 |
$23.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$26.70 |
$1.75 |
$1.80 |
$1.00 |
$1.00 |
$23.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price H/L Median |
$3.70 |
$3.30 |
$4.48 |
$6.78 |
$13.68 |
$18.08 |
$25.50 |
$28.61 |
$23.38 |
$13.91 |
$20.24 |
$23.62 |
|
|
|
615.61% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
| Increase |
6.32% |
-10.81% |
35.76% |
51.23% |
101.85% |
32.18% |
41.05% |
12.22% |
-18.30% |
-40.49% |
45.51% |
16.67% |
|
|
|
21.75% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
| P/E |
6.98 |
19.41 |
6.59 |
17.37 |
3.83 |
7.41 |
7.14 |
16.26 |
6.40 |
-9.03 |
17.45 |
12.30 |
|
|
|
-1.52% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
| Trailing P/E |
5.00 |
6.23 |
26.35 |
9.96 |
35.06 |
5.06 |
10.45 |
8.01 |
13.28 |
3.81 |
-13.14 |
20.36 |
|
|
|
34.20% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
12.46% |
5.52% |
% Tot Ret |
36.41% |
138.03% |
|
Price Inc |
12.22% |
P/E: |
7.27 |
12.30 |
|
|
|
4.00% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.30 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$23.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$25.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$23.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.30 |
$0.20 |
$0.32 |
$0.70 |
$1.00 |
$1.60 |
$1.75 |
$1.85 |
$1.00 |
$1.00 |
$24.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$25.50 |
$1.75 |
$1.85 |
$1.00 |
$1.00 |
$24.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
May |
Dec |
May |
Dec |
Dec |
Dec |
Nov |
May |
Jun |
Oct |
Dec |
Apr |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$4.65 |
$3.90 |
$5.49 |
$8.90 |
$15.75 |
$22.75 |
$29.38 |
$34.47 |
$31.16 |
$18.24 |
$23.43 |
$27.60 |
|
|
|
607.69% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
| Increase |
17.72% |
-16.13% |
40.77% |
62.11% |
76.97% |
44.44% |
29.14% |
17.32% |
-9.60% |
-41.46% |
28.45% |
17.80% |
|
|
|
21.61% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
| P/E |
8.77 |
22.94 |
8.07 |
22.82 |
4.41 |
9.32 |
8.23 |
19.59 |
8.54 |
-11.84 |
20.20 |
14.38 |
|
|
|
-1.24% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
| Trailing P/E |
6.28 |
7.36 |
32.29 |
13.09 |
40.38 |
6.37 |
12.04 |
9.66 |
17.70 |
5.00 |
-15.21 |
23.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
17.32% |
P/E: |
8.93 |
14.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.90 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$29.38 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
Dec |
Feb |
Feb |
Jan |
Mar |
May |
Jan |
Nov |
Dec |
Mar |
Jan |
Oct |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$2.75 |
$2.70 |
$3.47 |
$4.65 |
$11.60 |
$13.40 |
$21.61 |
$22.75 |
$15.59 |
$9.58 |
$17.05 |
$19.63 |
|
|
|
627.04% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
| Increase |
-8.64% |
-1.82% |
28.52% |
34.01% |
149.46% |
15.52% |
61.27% |
5.28% |
-31.47% |
-38.55% |
77.97% |
15.13% |
|
|
|
21.94% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
| P/E |
5.19 |
15.88 |
5.10 |
11.92 |
3.25 |
5.49 |
6.05 |
12.93 |
4.27 |
-6.22 |
14.70 |
10.22 |
|
|
|
-1.90% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
| Trailing P/E |
3.72 |
5.09 |
20.41 |
6.84 |
29.74 |
3.75 |
8.86 |
6.37 |
8.86 |
2.62 |
-11.07 |
16.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
5.28% |
P/E: |
5.77 |
10.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.70 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$19.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.61 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$19.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$109.89 |
$137.01 |
$194.09 |
$378.18 |
$773 |
$1,107 |
$1,665 |
$1,605 |
$1,134 |
$1,058 |
$1,374 |
$1,347 |
$1,649 |
$1,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
37.89 |
38.06 |
38.06 |
43.02 |
49.89 |
50.66 |
62.37 |
63.07 |
59.70 |
59.70 |
59.98 |
60.07 |
60.07 |
60.07 |
|
4.67% |
<-IRR #YR-> |
10 |
Shares |
|
|
|
|
|
|
|
| Increase |
-20.21% |
0.44% |
0.00% |
13.05% |
15.95% |
1.54% |
23.12% |
1.12% |
-5.34% |
0.01% |
0.47% |
0.16% |
0.00% |
0.00% |
|
-0.75% |
<-IRR #YR-> |
5 |
Shares |
|
|
|
|
|
|
|
| CF fr Op $M |
-$5.2 |
$93.1 |
$26.5 |
$152.1 |
$8.0 |
$135.9 |
-$1.5 |
$210.7 |
$56.6 |
$291.1 |
$80.7 |
$56.2 |
$142.4 |
$145.4 |
|
-40% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
| OPS |
-$0.14 |
$2.45 |
$0.70 |
$3.53 |
$0.16 |
$2.68 |
-$0.02 |
$3.34 |
$0.95 |
$4.88 |
$1.35 |
$0.94 |
$2.37 |
$2.42 |
|
-62% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
| Increase |
-104.6% |
-1875% |
-71.5% |
407.2% |
-95.5% |
1576.1% |
-100.9% |
-13991% |
-71.6% |
414.3% |
-72.4% |
-30.5% |
153.3% |
2.1% |
|
-9.17% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
| Non-Cash CF |
$60.3 |
-$54.9 |
$29.1 |
-$111.2 |
$202.6 |
$13.7 |
$180.0 |
-$70.3 |
$201.5 |
-$335.5 |
$18.0 |
$91.4 |
$0.0 |
$0.0 |
|
-16.10% |
<-IRR #YR-> |
6 |
Cash Flow |
|
|
|
|
|
|
|
| OPS non-cash |
$1.45 |
$1.00 |
$1.46 |
$0.95 |
$4.22 |
$2.95 |
$2.86 |
$2.23 |
$4.32 |
-$0.74 |
$1.65 |
$2.46 |
$2.37 |
$2.42 |
|
9.36% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
| Increase |
22.9% |
-30.9% |
45.6% |
-35.0% |
344.4% |
-30.1% |
-3.1% |
-22.2% |
94.2% |
-117.2% |
-321.3% |
49.3% |
-3.5% |
2.1% |
|
-3.01% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
| P/O on Cl |
2.00 |
3.58 |
3.49 |
9.25 |
3.67 |
7.40 |
9.33 |
11.43 |
4.39 |
-23.84 |
13.92 |
9.12 |
11.58 |
11.34 |
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share (excluding changes in non-working capital) |
|
|
P/CF |
10 yr |
8.26 |
5 yr |
9.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$38.06 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$60.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$62.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$60.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.45 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.68 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.86 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
-0.3% |
6.6% |
1.9% |
10.1% |
0.3% |
5.2% |
-0.1% |
8.2% |
1.7% |
14.8% |
3.7% |
2.1% |
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
| Diff from Ave |
-111.8% |
129.1% |
-34.8% |
248.2% |
-88.6% |
79.4% |
-101.9% |
184.1% |
-42.0% |
409.4% |
28.0% |
-28.0% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
|
|
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
2.90% |
5 Yrs |
3.71% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Assets |
$562.26 |
$490.68 |
$563.54 |
$583.01 |
$937.79 |
$888.00 |
$1,212.40 |
$1,108.60 |
$1,414.5 |
$1,153.2 |
$1,177.0 |
$1,301.8 |
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
| Curr Liab. |
$214.23 |
$162.35 |
$212.21 |
$309.72 |
$450.86 |
$323.00 |
$298.90 |
$297.90 |
$517.3 |
$255.0 |
$297.9 |
$381.5 |
|
|
|
3.08 |
<-Median-> |
10 |
Liabilities |
|
|
|
|
|
|
|
| Liquidity |
2.62 |
3.02 |
2.66 |
1.88 |
2.08 |
2.75 |
4.06 |
3.72 |
2.73 |
4.52 |
3.95 |
3.41 |
|
|
|
3.72 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
| Liq. with CF aft div |
2.56 |
3.55 |
2.74 |
2.33 |
2.02 |
3.01 |
3.72 |
4.06 |
2.64 |
5.43 |
4.02 |
3.38 |
|
|
|
4.02 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
| Liq. CF re Inv+Div |
2.92 |
2.98 |
2.74 |
1.72 |
1.93 |
2.81 |
3.48 |
2.80 |
2.37 |
5.17 |
3.96 |
3.23 |
|
|
|
3.23 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$694.46 |
$636.87 |
$695.59 |
$790.62 |
$1,146.48 |
$1,095.20 |
$1,422.20 |
$1,403.30 |
$1,750.7 |
$1,435.7 |
$1,437.1 |
$1,538.4 |
|
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
| Liab. |
$446.40 |
$390.15 |
$443.15 |
$506.78 |
$689.91 |
$556.50 |
$527.60 |
$519.50 |
$770.6 |
$642.5 |
$639.0 |
$719.0 |
|
|
|
2.19 |
<-Median-> |
10 |
Liabilities |
|
|
|
|
|
|
|
| Debt Ratio |
1.56 |
1.63 |
1.57 |
1.56 |
1.66 |
1.97 |
2.70 |
2.70 |
2.27 |
2.23 |
2.25 |
2.14 |
|
|
|
2.25 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity |
|
|
|
|
|
|
|
|
|
|
$798.10 |
$819.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Deb. |
|
|
|
|
|
|
|
|
|
|
$28.10 |
$28.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$248.06 |
$246.72 |
$252.44 |
$283.84 |
$456.57 |
$538.70 |
$894.60 |
$883.80 |
$980.10 |
$793.20 |
$770.00 |
$790.70 |
|
|
|
220.49% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
| BV per share |
$6.55 |
$6.48 |
$6.63 |
$6.60 |
$9.15 |
$10.63 |
$14.34 |
$14.01 |
$16.42 |
$13.29 |
$12.84 |
$13.16 |
$13.16 |
$13.16 |
|
103.04% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
| Change |
22.25% |
-0.97% |
2.32% |
-0.54% |
38.72% |
16.20% |
34.88% |
-2.30% |
17.16% |
-19.07% |
-3.38% |
2.53% |
0.00% |
0.00% |
|
1.2278 |
Current/Historical |
|
Book Value |
|
|
|
|
|
|
|
| P/BV (CL) |
0.44 |
0.56 |
0.77 |
1.33 |
1.69 |
2.05 |
1.86 |
1.82 |
1.16 |
1.33 |
1.78 |
1.70 |
2.09 |
2.09 |
|
7.34% |
<-IRR #YR-> |
10 |
Book Value |
|
|
|
|
|
|
|
| Change |
-38.23% |
25.36% |
38.46% |
73.29% |
27.12% |
21.32% |
-9.41% |
-2.44% |
-36.28% |
15.31% |
33.67% |
-4.51% |
22.44% |
0.00% |
|
-1.70% |
<-IRR #YR-> |
5 |
Book Value |
|
|
|
|
|
|
|
| Leverage (A/BK) |
2.80 |
2.58 |
2.76 |
2.79 |
2.51 |
2.03 |
1.59 |
1.59 |
1.79 |
1.81 |
1.87 |
1.95 |
#DIV/0! |
#DIV/0! |
|
1.91 |
<-Median-> |
10 |
A/BV |
|
|
|
|
|
|
|
| Debt/Equity Ratio |
1.80 |
1.58 |
1.76 |
1.79 |
1.51 |
1.03 |
0.59 |
0.59 |
0.79 |
0.81 |
0.83 |
0.91 |
#DIV/0! |
#DIV/0! |
|
0.87 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
|
|
|
|
| Median |
|
|
|
|
|
|
|
P/BV |
10 yr Ave |
1.70 |
5 yr Ave |
1.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.48 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$14.34 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
|
|
10.6% |
29.8% |
-18.4% |
7.6% |
14.2% |
|
|
|
10.57% |
<-Median-> |
5 |
Compreh. Inc |
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
|
$93.40 |
$291.70 |
-$146.30 |
$58.70 |
$112.20 |
|
|
|
|
|
|
Compreh. Inc |
|
|
|
|
|
|
|
| 5Yr Median |
|
|
|
|
|
|
|
|
|
|
|
10.57% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
9.6% |
3.5% |
11.6% |
6.5% |
39.0% |
23.1% |
17.7% |
12.6% |
23.3% |
-11.6% |
9.1% |
15.0% |
|
|
|
Net Income/Shareholders'
equity |
|
|
ROE |
|
|
|
|
|
|
|
| 5Yr Median |
13.0% |
13.0% |
11.6% |
9.6% |
9.6% |
11.6% |
17.7% |
17.7% |
23.1% |
17.7% |
12.6% |
12.6% |
|
|
|
|
|
|
ROE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$23.90 |
$8.61 |
$29.24 |
$18.50 |
$177.85 |
$124.50 |
$158.70 |
$111.20 |
$228.50 |
-$92.00 |
$69.70 |
$118.30 |
|
|
|
1274.30% |
<-Total Growth |
10 |
Net Income |
|
|
|
|
|
|
|
| Oper C. F. |
-$5.22 |
$93.14 |
$26.52 |
$152.08 |
$7.99 |
$135.90 |
-$1.50 |
$210.70 |
$56.60 |
$291.10 |
$80.70 |
$56.20 |
|
|
|
|
C F Statement |
|
Oper C. F. |
|
|
|
|
|
|
|
| Invest. C. F |
$26.35 |
-$31.27 |
$0.00 |
-$108.86 |
-$20.57 |
-$23.40 |
-$20.60 |
-$133.50 |
-$57.90 |
-$13.00 |
-$4.80 |
-$17.30 |
|
|
|
|
C F Statement |
|
Invest. C. F |
|
|
|
|
|
|
|
| Total Accruals |
$2.77 |
-$53.26 |
$2.72 |
-$24.72 |
$190.43 |
$12.00 |
$180.80 |
$34.00 |
$229.80 |
-$370.10 |
-$6.20 |
$79.40 |
|
|
|
|
|
|
Accruals |
|
|
|
|
|
|
|
| Total Assets |
$694.46 |
$636.87 |
$695.59 |
$790.62 |
$1,146.48 |
$1,095.20 |
$1,422.20 |
$1,403.30 |
$1,750.7 |
$1,435.7 |
$1,437.1 |
$1,538.4 |
|
|
|
|
Balance Sheet |
|
Assets |
|
|
|
|
|
|
|
| Accruals Ratio |
0.40% |
-8.36% |
0.39% |
-3.13% |
16.61% |
1.10% |
12.71% |
2.42% |
13.13% |
-25.78% |
-0.43% |
5.16% |
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chge in Cl |
-24.48% |
24.14% |
41.67% |
72.35% |
76.34% |
40.97% |
22.20% |
-4.68% |
-25.34% |
-6.68% |
29.16% |
-2.10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F |
-$32.16 |
-$63.12 |
$12.66 |
-$50.58 |
-$4.66 |
-$72.50 |
$185.30 |
-$99.70 |
-$136.50 |
$38.50 |
-$100.80 |
-$97.60 |
|
|
|
|
C F Statement |
|
Fin. C. F |
|
|
|
|
|
|
|
| Total Accruals |
$34.94 |
$9.86 |
-$9.95 |
$25.86 |
$195.09 |
$84.50 |
-$4.50 |
$133.70 |
$366.30 |
-$408.60 |
$94.60 |
$177.00 |
|
|
|
|
|
|
Accruals |
|
|
|
|
|
|
|
| Accruals Ratio |
5.03% |
1.55% |
-1.43% |
3.27% |
17.02% |
7.72% |
-0.32% |
9.53% |
20.92% |
-28.46% |
6.58% |
11.51% |
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.60 |
$47.10 |
$209.90 |
$181.80 |
$44.90 |
$359.60 |
$323.70 |
$270.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mar 10,
2012. Last Estimates were for 2011 and
2012 and were $1.91 and $2.03 for EPS
and were $2.60 and 2.50 for CF. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| May 24,
2011. Last I looked, I got estimates for 2010 and 2011 of $1.14 amd $1.42 for
earnings and $1.71 and $1.86 for cash flows. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jan 4,
2010. Last estimates for 2010 and 2011
for earnings was $1.30 and $1.60 and $1.86 and $2.07 for CF. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 4,
2010. When I last looked at this
stock, I got 2010 and 2011 estimates of $1.20 and $1.52 for earnings and
$1.75 and $2.05 for cash flow. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Apri 13,
2010. When I last looked at this stock
I got 2009 and 2010 earnings of $.05 and $1.30 and cash flow of -$.40 and
$1.60. Problem with cash flow on this stock is the effect |
|
|
|
|
|
|
|
|
|
|
|
| changes in
non-working capital has on cash flow.
From 2003, I went back and adjusted for changes in non-working
capital. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| April 2009 -
AR 2008. As far as I can see the Dividends were reduced in 2009 due to Loan
Covenants. The main problems I see is
low cash flow and high accrual ratio. |
|
|
|
|
|
|
|
|
|
|
|
|
|
| What the
above again points out is how important cash flow is. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP
2007. It has had a rough year, but so
have lots of other companies. I should
wait and see what happens. TD has buy
rating, but 3 analyst re G&M say hold. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I think I
need to reduce my holdings of Loblaws and buy something with dividends to
replace part of it. With Russel
Metals, both Mike and TD recommend buying at this time. |
|
|
|
|
|
|
|
|
|
|
|
|
| However I
should keep a watch on this stock as it has had some troubles in the past. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase in
shares are small dribbles from stock options.
In 2006 they issued stock to rise money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This company does metal distribution and processing North America. It
operates in three segments of metals service centers, energy tubular products
and steel distributors under various names including |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Russel Metals, A. J. Forsyth, Acier Leroux, Acier Loubier, Acier Richler,
Arrow Steel Processors, B&T Steel, Baldwin International, Comco Pipe and
Supply, Fedmet Tubulars, JMS Russel Metals, Leroux Steel, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| McCabe Steel, Mégantic Métal, Métaux Russel, Métaux Russel Produits
Spécialisés, Milspec, Norton Metals, Pioneer Pipe, Russel Metals Specialty
Products, Russel Metals Williams Bahcall, Spartan Steel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Products, Sunbelt Group, Triumph Tubular & Supply, Wirth Steel and
York-Ennis. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For most
ratios, lower is better when looking for a good stock price. However, there are exceptions such as for
yield (dividends and erarnings) and asset/liability ratios and here you want
a higher ratios to indicate a good stock price. |
|
|
|
|
|
|
|
| Also, for
the Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare
companies in similar industries. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|