INTP.

JK
CONSENSUS ESTIMATES ANALYSIS
# of Estimates

Mean

High

Low

1 Year Ago

Year Ending Dec-14

16

21,002.40

21,838.20

19,609.00

22,299.70

Year Ending Dec-15

16

23,335.00

24,405.00

21,914.60

25,084.90

Quarter Ending Jun-14

375.52

375.52

375.52

--

Quarter Ending Sep-14

375.52

375.52

375.52

--

Year Ending Dec-14

17

1,493.71

1,606.15

1,380.00

1,652.25

Year Ending Dec-15

17

1,655.95

1,871.44

1,407.22

1,860.60

LT Growth Rate (%)

10.44

15.50

6.50

14.95

SALES (in millions)

EARNINGS (per share)

Sales and Earnings Figures in U.S. Dollars (USD)

VALUATION RATIOS
Company

Industry

Sector

P/E Ratio (TTM)

17.27

17.71

37.72

P/E High - Last 5 Yrs.

18.36

19.81

34.21

P/E Low - Last 5 Yrs.

14.69

13.66

12.73

Beta

0.98

1.14

1.13

Price to Sales (TTM)

4.63

3.77

3.84

Price to Book (MRQ)

3.77

3.90

3.03

Price to Tangible Book (MRQ)

3.77

4.06

3.34

Price to Cash Flow (TTM)

14.86

13.95

14.33

Price to Free Cash Flow (TTM)

49.67

60.60

48.97

--

--

--

Company

Industry

Sector

Dividend Yield

3.83

3.05

2.45

Dividend Yield - 5 Year Avg.

1.73

2.33

2.37

Dividend 5 Year Growth Rate

62.27

30.58

13.89

Payout Ratio(TTM)

33.05

39.66

30.71

Company

Industry

Sector

Sales (MRQ) vs Qtr. 1 Yr. Ago

8.61

16.09

39.25

Sales (TTM) vs TTM 1 Yr. Ago

8.10

18.50

20.77

13.83

14.33

9.81

EPS (MRQ) vs Qtr. 1 Yr. Ago

0.61

1.72

-5.30

EPS (TTM) vs TTM 1 Yr. Ago

5.25

--

--

EPS - 5 Yr. Growth Rate

23.48

18.78

6.21

Capital Spending - 5 Yr. Growth Rate

53.97

42.75

29.92

% Owned Institutions
DIVIDENDS

GROWTH RATES

Sales - 5 Yr. Growth Rate

FINANCIAL STRENGTH

Company

Industry

Sector

Quick Ratio (MRQ)

5.61

2.54

2.32

Current Ratio (MRQ)

6.15

3.02

2.89

LT Debt to Equity (MRQ)

0.40

12.20

16.10

Total Debt to Equity (MRQ)

0.70

16.54

23.77

--

1.39

29.62

Interest Coverage (TTM)

PROFITABILITY RATIOS
Company

Industry

Sector

Gross Margin (TTM)

46.30

44.26

34.36

Gross Margin - 5 Yr. Avg.

47.48

45.67

38.81

EBITD Margin (TTM)

36.77

--

--

EBITD - 5 Yr. Avg

38.44

34.46

31.19

Operating Margin (TTM)

32.44

28.71

20.61

Operating Margin - 5 Yr. Avg.

33.64

30.10

25.56

Pre-Tax Margin (TTM)

35.28

28.81

5.29

Pre-Tax Margin - 5 Yr. Avg.

35.75

31.04

26.29

Net Profit Margin (TTM)

26.82

22.10

0.49

Net Profit Margin - 5 Yr. Avg.

27.03

23.62

19.80

Effective Tax Rate (TTM)

24.00

23.34

25.15

Effective Tax Rate - 5 Yr. Avg.

24.38

24.13

24.66

Company

Industry

Sector

2,464,242,944

3,088,132,577

2,853,101,646

660,816,576

684,081,279

439,144,053

Receivable Turnover (TTM)

7.52

8.83

8.57

Inventory Turnover (TTM)

6.82

6.15

5.75

Asset Turnover (TTM)

0.76

0.80

0.74

Company

Industry

Sector

Return on Assets (TTM)

20.31

17.93

11.80

Return on Assets - 5 Yr. Avg.

21.87

20.84

16.04

Return on Investment (TTM)

22.71

21.74

14.76

Return on Investment - 5 Yr. Avg.

24.50

24.93

19.24

Return on Equity (TTM)

23.67

25.04

17.04

Return on Equity - 5 Yr. Avg.

25.93

27.73

21.72

EFFICIENCY

Revenue/Employee (TTM)

Net Income/Employee (TTM)

MANAGEMENT EFFECTIVENESS

SMGR.JK
CONSENSUS ESTIMATES ANALYSIS
# of Estimates

Mean

High

Low

1 Year Ago

Year Ending Dec-14

15

27,357.30

28,630.00

25,448.00

27,130.60

Year Ending Dec-15

14

30,293.30

32,160.00

28,764.20

30,566.60

Quarter Ending Jun-14

262.95

262.95

262.95

294.15

Quarter Ending Sep-14

262.95

262.95

262.95

294.15

Year Ending Dec-14

15

984.28

1,072.30

880.69

1,126.68

Year Ending Dec-15

15

1,079.69

1,272.00

849.74

1,284.68

LT Growth Rate (%)

12.02

22.75

4.70

13.21

SALES (in millions)

EARNINGS (per share)

Sales and Earnings Figures in U.S. Dollars (USD)

VALUATION RATIOS
Company

Industry

Sector

P/E Ratio (TTM)

16.57

17.71

37.72

P/E High - Last 5 Yrs.

19.40

19.81

34.21

P/E Low - Last 5 Yrs.

13.34

13.66

12.73

Beta

1.20

1.14

1.13

Price to Sales (TTM)

3.63

3.77

3.84

Price to Book (MRQ)

4.26

3.90

3.03

Price to Tangible Book (MRQ)

4.51

4.06

3.34

Price to Cash Flow (TTM)

13.77

13.95

14.33

Price to Free Cash Flow (TTM)

75.33

60.60

48.97

--

--

--

Company

Industry

Sector

Dividend Yield

2.72

3.05

2.45

Dividend Yield - 5 Year Avg.

2.71

2.33

2.37

Dividend 5 Year Growth Rate

19.70

30.58

13.89

Payout Ratio(TTM)

40.62

39.66

30.71

Company

Industry

Sector

Sales (MRQ) vs Qtr. 1 Yr. Ago

19.89

16.09

39.25

Sales (TTM) vs TTM 1 Yr. Ago

25.02

18.50

20.77

Sales - 5 Yr. Growth Rate

14.95

14.33

9.81

EPS (MRQ) vs Qtr. 1 Yr. Ago

0.42

1.72

-5.30

EPS (TTM) vs TTM 1 Yr. Ago

10.79

--

--

EPS - 5 Yr. Growth Rate

16.27

18.78

6.21

Capital Spending - 5 Yr. Growth Rate

36.73

42.75

29.92

% Owned Institutions
DIVIDENDS

GROWTH RATES

FINANCIAL STRENGTH

Company

Industry

Sector

Quick Ratio (MRQ)

1.38

2.54

2.32

Current Ratio (MRQ)

1.88

3.02

2.89

LT Debt to Equity (MRQ)

15.53

12.20

16.10

Total Debt to Equity (MRQ)

19.55

16.54

23.77

--

1.39

29.62

Interest Coverage (TTM)

PROFITABILITY RATIOS
Company

Industry

Sector

Gross Margin (TTM)

44.67

44.26

34.36

Gross Margin - 5 Yr. Avg.

46.31

45.67

38.81

EBITD Margin (TTM)

33.15

--

--

EBITD - 5 Yr. Avg

33.82

34.46

31.19

Operating Margin (TTM)

28.83

28.71

20.61

Operating Margin - 5 Yr. Avg.

30.17

30.10

25.56

Pre-Tax Margin (TTM)

28.25

28.81

5.29

Pre-Tax Margin - 5 Yr. Avg.

31.02

31.04

26.29

Net Profit Margin (TTM)

21.85

22.10

0.49

Net Profit Margin - 5 Yr. Avg.

23.82

23.62

19.80

Effective Tax Rate (TTM)

22.63

23.34

25.15

Effective Tax Rate - 5 Yr. Avg.

23.22

24.13

24.66

Company

Industry

Sector

3,514,737,920

3,088,132,577

2,853,101,646

768,081,920

684,081,279

439,144,053

Receivable Turnover (TTM)

9.26

8.83

8.57

Inventory Turnover (TTM)

5.50

6.15

5.75

Asset Turnover (TTM)

0.85

0.80

0.74

Company

Industry

Sector

Return on Assets (TTM)

18.67

17.93

11.80

Return on Assets - 5 Yr. Avg.

22.26

20.84

16.04

Return on Investment (TTM)

23.53

21.74

14.76

Return on Investment - 5 Yr. Avg.

27.42

24.93

19.24

Return on Equity (TTM)

28.09

25.04

17.04

Return on Equity - 5 Yr. Avg.

30.81

27.73

21.72

EFFICIENCY

Revenue/Employee (TTM)

Net Income/Employee (TTM)

MANAGEMENT EFFECTIVENESS