Cash flow Elin Electronics Limited

Equities

ELIN

INE050401020

Electrical Components & Equipment

Delayed NSE India S.E. Other stock markets 12:14:42 17/07/2025 pm IST			5-day change	1st Jan Change
189.00 ^INR	+1.61%		+6.50%	-9.88%

17/06	Elin Electronics Limited, Q4 2025 Earnings Call, May 26, 2025
10/06	Elin Electronics Adds Two New Customers In Lighting Business	RE

30fdaa9ce176ec862e.ccWPUORbJVWh7ctSlLipiDCuPIUQQC6yNA2gfwb50yw.Of3DYJIKVDPYv4UD3tzMvHLgX_JGNV7RXTjMMl6IuBQ8iP5ogRlPPtjYkg

Published financial data: ELIN ELECTRONICS LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2020	2021	2022	2023	2024
Revenues	785.58Cr	862.38Cr	1.09TCr	1.08TCr	1.04TCr
Other Revenues, Total	-	10T	-	-	-
Total Revenues	785.58Cr	862.38Cr	1.09TCr	1.08TCr	1.04TCr
Cost of Goods Sold, Total	553.8Cr	624.69Cr	815.67Cr	796.73Cr	770.62Cr
Gross Profit	231.78Cr	237.69Cr	278.08Cr	278.7Cr	271.1Cr
Selling General & Admin Expenses, Total	107.32Cr	108.49Cr	125.99Cr	130.06Cr	148.95Cr
Depreciation & Amortization - (IS)	9.43Cr	12Cr	14Cr	18Cr	22Cr
Other Operating Expenses	69Cr	62Cr	73Cr	84Cr	80Cr
Other Operating Expenses, Total	185.72Cr	182.74Cr	213.41Cr	231.15Cr	251.29Cr
Operating Income	46Cr	55Cr	65Cr	48Cr	20Cr
Interest Expense, Total	-11Cr	-9.33Cr	-12Cr	-13Cr	-7.74Cr
Interest And Investment Income	73L	29.7L	15.1L	1.52Cr	7.97Cr
Net Interest Expenses	-11Cr	-9.04Cr	-12Cr	-11Cr	22.3L
Currency Exchange Gains (Loss)	-4L	-20T	-1L	-50T	6L
Other Non Operating Income (Expenses)	-24.8L	-14.7L	-46.6L	-31.9L	33.5L
EBT, Excl. Unusual Items	35Cr	46Cr	52Cr	36Cr	20Cr
Gain (Loss) On Sale Of Investments	-4L	2.03Cr	58.7L	49.2L	37.4L
Gain (Loss) On Sale Of Assets	4L	-30.1L	14L	20L	-22.7L
Asset Writedown	-	-	-	-1.04Cr	-89.3L
EBT, Incl. Unusual Items	35Cr	47Cr	53Cr	36Cr	20Cr
Income Tax Expense	7.62Cr	13Cr	14Cr	8.9Cr	5.81Cr
Earnings From Continuing Operations	27Cr	35Cr	39Cr	27Cr	14Cr
Net Income to Company	27Cr	35Cr	39Cr	27Cr	14Cr
Net Income - (IS)	27Cr	35Cr	39Cr	27Cr	14Cr
Net Income to Common Incl Extra Items	27Cr	35Cr	39Cr	27Cr	14Cr
Net Income to Common Excl. Extra Items	27Cr	35Cr	39Cr	27Cr	14Cr
Per Share Items
Net EPS - Basic	6.73	8.53	9.59	6.29	2.89
Basic EPS - Continuing Operations	6.73	8.53	9.59	6.29	2.89
Basic Weighted Average Shares Outstanding	4.08Cr	4.08Cr	4.08Cr	4.26Cr	4.79Cr
Net EPS - Diluted	6.73	8.53	9.59	6.29	2.89
Diluted EPS - Continuing Operations	6.73	8.53	9.59	6.29	2.89
Diluted Weighted Average Shares Outstanding	4.08Cr	4.08Cr	4.08Cr	4.26Cr	4.79Cr
Normalized Basic EPS	5.37	7	7.98	5.29	2.66
Normalized Diluted EPS	5.37	7	7.98	5.29	2.66
Dividend Per Share	-	-	1	1	-
Payout Ratio	-	-	-	15.24	34.46
Supplemental Items
EBITDA	55Cr	67Cr	79Cr	65Cr	41Cr
EBITA	46Cr	55Cr	65Cr	48Cr	20Cr
EBIT	46Cr	55Cr	65Cr	48Cr	20Cr
EBITDAR	56Cr	67Cr	79Cr	66Cr	42Cr
Total Revenues (As Reported)	786.37Cr	864.9Cr	1.09TCr	1.08TCr	1.05TCr
Effective Tax Rate - (Ratio)	21.7	26.6	25.9	24.93	29.51
Total Current Taxes	5.44Cr	11Cr	13Cr	7.99Cr	5.69Cr
Total Deferred Taxes	2.18Cr	1.64Cr	89.8L	90.9L	12.3L
Normalized Net Income	22Cr	29Cr	33Cr	23Cr	13Cr
Interest on Long-Term Debt	1L	2L	2L	2L	5L
Non-Cash Pension Expense	-11.7L	-17.6L	-15.3L	-25.8L	-13L
Supplemental Operating Expense Items
Advertising Expense	63.7L	9L	9L	31.8L	14.7L
Selling and Marketing Expenses	63.7L	9L	9L	31.8L	14.7L
Research And Development Expense From Footnotes	6.56Cr	6.05Cr	5.92Cr	6.54Cr	-
Net Rental Expense, Total	38.8L	38.1L	65.7L	89.6L	83.2L
Imputed Operating Lease Interest Expense	45.07L	30.91L	59.25L	1.01Cr	1.14Cr
Imputed Operating Lease Depreciation	-6L	7L	6L	-11L	-30.89L

Fiscal Period: March	2020	2021	2022	2023	2024
Assets
Cash And Equivalents	9.07Cr	4.68Cr	4.01Cr	39.4L	22.2L
Short Term Investments	-	-	-	27Cr	31Cr
Trading Asset Securities, Total	25Cr	14Cr	1.16Cr	26Cr	62Cr
Total Cash And Short Term Investments	34Cr	18Cr	5.17Cr	54Cr	93Cr
Accounts Receivable, Total	91Cr	182.63Cr	177.37Cr	197.41Cr	199.44Cr
Other Receivables	2.19Cr	91.5L	1.28Cr	2.21Cr	2.66Cr
Notes Receivable	96.7L	99.3L	94.9L	1.67Cr	1.23Cr
Total Receivables	94Cr	184.54Cr	179.6Cr	201.3Cr	203.33Cr
Inventory	80Cr	114.99Cr	119.72Cr	123.43Cr	110.53Cr
Prepaid Expenses	3.08Cr	2.58Cr	4.82Cr	30.7L	54.2L
Restricted Cash	-	-	-	6.89Cr	1.21Cr
Other Current Assets, Total	5.01Cr	5.25Cr	13Cr	75Cr	15Cr
Total Current Assets	216.12Cr	325.6Cr	322.11Cr	461.21Cr	423.42Cr
Gross Property Plant And Equipment	271.66Cr	284.63Cr	324.98Cr	376.73Cr	395.91Cr
Accumulated Depreciation	-117.13Cr	-123.99Cr	-137.33Cr	-145.38Cr	-160.96Cr
Net Property Plant And Equipment	154.53Cr	160.65Cr	187.65Cr	231.35Cr	234.96Cr
Long-term Investments	5L	6L	6L	9L	1.47Cr
Other Intangibles, Total	9L	67.3L	41.5L	1.12Cr	58L
Other Long-Term Assets, Total	17Cr	21Cr	22Cr	40Cr	8.79Cr
Total Assets	387.63Cr	508.31Cr	532.66Cr	734.17Cr	669.22Cr
Liabilities
Accounts Payable, Total	68Cr	104.58Cr	99Cr	126.9Cr	116.23Cr
Accrued Expenses, Total	12Cr	14Cr	13Cr	17Cr	18Cr
Short-term Borrowings	19Cr	57Cr	52Cr	20Cr	11Cr
Current Portion of Long-Term Debt	11Cr	20Cr	17Cr	18Cr	-
Current Portion of Leases	50T	50T	50T	60T	60T
Current Income Taxes Payable	62.2L	4.06Cr	2.27Cr	23.8L	39.3L
Unearned Revenue Current, Total	-	-	-	-	6.39Cr
Other Current Liabilities	2.56Cr	89.5L	2.1Cr	6.88Cr	1.7Cr
Total Current Liabilities	113.49Cr	200.07Cr	185.26Cr	189.64Cr	154.42Cr
Long-Term Debt	40Cr	37Cr	34Cr	40Cr	-
Long-Term Leases	19.5L	19.3L	19.1L	50.9L	51L
Deferred Tax Liability Non Current	5.56Cr	7.76Cr	9.22Cr	10Cr	11Cr
Other Non Current Liabilities	54.7L	86.8L	90.6L	97.5L	-
Total Liabilities	159.86Cr	246.04Cr	229.54Cr	241.08Cr	166.12Cr
Common Stock, Total	6.81Cr	6.81Cr	20Cr	24Cr	24Cr
Additional Paid In Capital	5.96Cr	5.96Cr	5.96Cr	168.98Cr	168.98Cr
Retained Earnings	190.52Cr	225.37Cr	250.36Cr	273.08Cr	282.16Cr
Comprehensive Income and Other	24Cr	24Cr	26Cr	27Cr	28Cr
Total Common Equity	227.77Cr	262.27Cr	303.12Cr	493.1Cr	503.1Cr
Total Equity	227.77Cr	262.27Cr	303.12Cr	493.1Cr	503.1Cr
Total Liabilities And Equity	387.63Cr	508.31Cr	532.66Cr	734.17Cr	669.22Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	4.08Cr	4.08Cr	4.26Cr	4.97Cr	4.97Cr
ECS Total Common Shares Outstanding	4.08Cr	4.08Cr	4.26Cr	4.97Cr	4.97Cr
Book Value / Share	55.77	64.22	71.2	99.3	101.31
Tangible Book Value	227.67Cr	261.6Cr	302.7Cr	491.98Cr	502.52Cr
Tangible Book Value Per Share	55.75	64.05	71.1	99.07	101.19
Total Debt	70Cr	113.96Cr	102.53Cr	78Cr	12Cr
Net Debt	36Cr	96Cr	97Cr	24Cr	-81Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	-2.76Cr	-2.06Cr	-2.26Cr	-1.8Cr	-1.79Cr
Debt Equivalent Oper. Leases	3.1Cr	3.05Cr	5.26Cr	7.17Cr	6.66Cr
Account Code - Inventory Valuation	-	5	5	5	5
Inventories - Raw Materials, Total	46Cr	77Cr	77Cr	78Cr	73Cr
Inventories - Work In Process, Total	19Cr	27Cr	27Cr	23Cr	22Cr
Inventories - Finished Goods, Total	13Cr	8.8Cr	13Cr	20Cr	12Cr
Inventories - Others	1.97Cr	2.02Cr	2.54Cr	2.67Cr	3.42Cr
Land - (BS)	13Cr	13Cr	13Cr	24Cr	24Cr
Buildings, Total	74Cr	75Cr	89Cr	97Cr	95Cr
Machinery, Total	185.16Cr	197.3Cr	223.78Cr	255.23Cr	264.23Cr
Full Time Employees	-	4.47T	-	2.87T	2.28T
Accumulated Allowance for Doubtful Accounts (Supple)	11L	20.8L	21.7L	21.1L	21L

Fiscal Period: March	2020	2021	2022	2023	2024
Net Income	27Cr	35Cr	39Cr	27Cr	14Cr
Depreciation & Amortization - CF	9.38Cr	12Cr	14Cr	17Cr	21Cr
Depreciation & Amortization, Total	9.38Cr	12Cr	14Cr	17Cr	21Cr
Amortization of Deferred Charges, Total - (CF)	5L	17.6L	25.8L	41.4L	46.7L
(Gain) Loss From Sale Of Asset	-4L	30.1L	-14L	-20L	1.12Cr
(Gain) Loss on Sale of Investments - (CF)	4L	-2.03Cr	-58.7L	-49.1L	-98.2L
Asset Writedown & Restructuring Costs	5.38Cr	-6L	-4L	1.04Cr	-
Provision and Write-off of Bad Debts	-	-	-	3L	-10T
Other Operating Activities, Total	12Cr	15Cr	11Cr	9.72Cr	2.18Cr
Change In Accounts Receivable	47Cr	-92Cr	5.3Cr	-20Cr	2L
Change In Inventories	1.91Cr	-35Cr	-4.72Cr	-3.71Cr	13Cr
Change In Accounts Payable	-29Cr	37Cr	-5.34Cr	28Cr	-8.29Cr
Change in Other Net Operating Assets	3Cr	-3.21Cr	-2.38Cr	3.96Cr	-
Cash from Operations	77Cr	-34Cr	57Cr	62Cr	43Cr
Capital Expenditure	-33Cr	-20Cr	-42Cr	-51Cr	-33Cr
Sale of Property, Plant, and Equipment	1.29Cr	1.6Cr	31.1L	1.6Cr	2.91Cr
Sale (Purchase) of Intangible assets	-	-75.5L	-	-1.11Cr	-
Investment in Marketable and Equity Securities, Total	-12Cr	14Cr	13Cr	-147.29Cr	-36Cr
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-16L	16L
Other Investing Activities, Total	67.8L	33.6L	1.28Cr	1.52Cr	102.17Cr
Cash from Investing	-42Cr	-4.95Cr	-28Cr	-196.7Cr	36Cr
Long-Term Debt Issued, Total	-	60Cr	9.91Cr	25Cr	-
Total Debt Issued	-	60Cr	9.91Cr	25Cr	-
Long-Term Debt Repaid, Total	-17Cr	-16Cr	-21Cr	-49Cr	-66Cr
Total Debt Repaid	-17Cr	-16Cr	-21Cr	-49Cr	-66Cr
Issuance of Common Stock	-	-	-	175Cr	-
Common Dividends Paid	-	-	-	-4.08Cr	-4.78Cr
Common & Preferred Stock Dividends Paid	-	-	-	-4.08Cr	-4.78Cr
Other Financing Activities, Total	-12Cr	-9.66Cr	-19Cr	-16Cr	-8.07Cr
Cash from Financing	-28Cr	34Cr	-30Cr	130.76Cr	-79Cr
Miscellaneous Cash Flow Adjustments	-	-	-	10T	-10T
Net Change in Cash	5.96Cr	-4.4Cr	-66.2L	-3.62Cr	-17.3L
Supplemental Items
Cash Interest Paid	12Cr	9.66Cr	13Cr	13Cr	8.07Cr
Cash Income Tax Paid (Refund)	6.36Cr	6.92Cr	15Cr	11Cr	3.72Cr
Levered Free Cash Flow	20Cr	-66Cr	-11Cr	-69Cr	1.84Cr
Unlevered Free Cash Flow	27Cr	-60Cr	-3.75Cr	-62Cr	6.68Cr
Change In Net Working Capital	-21Cr	86Cr	16Cr	56Cr	-5.5Cr
Net Debt Issued / Repaid	-17Cr	44Cr	-11Cr	-24Cr	-66Cr

Fiscal Period: March	2020	2021	2022	2023	2024
Profitability
Return on Assets	7.33	7.67	7.77	4.69	1.76
Return on Total Capital	9.86	10.19	10.34	6.08	2.28
Return On Equity %	12.88	14.23	13.86	6.73	2.79
Return on Common Equity	12.88	14.23	13.86	6.73	2.79
Margin Analysis
Gross Profit Margin %	29.5	27.56	25.42	25.91	26.02
SG&A Margin	13.66	12.58	11.52	12.09	14.3
EBITDA Margin %	7.06	7.72	7.2	6.02	3.95
EBITA Margin %	5.86	6.37	5.91	4.42	1.9
EBIT Margin %	5.86	6.37	5.91	4.42	1.9
Income From Continuing Operations Margin %	3.5	4.04	3.58	2.49	1.33
Net Income Margin %	3.5	4.04	3.58	2.49	1.33
Net Avail. For Common Margin %	3.5	4.04	3.58	2.49	1.33
Normalized Net Income Margin	2.79	3.32	2.98	2.1	1.23
Levered Free Cash Flow Margin	2.51	-7.62	-1.04	-6.46	0.18
Unlevered Free Cash Flow Margin	3.41	-6.94	-0.34	-5.72	0.64
Asset Turnover
Asset Turnover	2	1.93	2.1	1.7	1.48
Fixed Assets Turnover	5.47	5.47	6.28	5.13	4.47
Receivables Turnover (Average Receivables)	6.88	6.31	6.08	5.74	5.25
Inventory Turnover (Average Inventory)	6.85	6.41	6.95	6.55	6.59
Short Term Liquidity
Current Ratio	1.9	1.63	1.74	2.43	2.74
Quick Ratio	1.12	1.01	0.99	1.34	1.91
Operating Cash Flow to Current Liabilities	0.68	-0.17	0.31	0.33	0.28
Days Sales Outstanding (Average Receivables)	53.18	57.87	60.07	63.6	69.72
Days Outstanding Inventory (Average Inventory)	53.44	56.94	52.51	55.69	55.56
Average Days Payable Outstanding	53.12	47.78	45.34	51.56	58.72
Cash Conversion Cycle (Average Days)	53.49	67.02	67.24	67.73	66.55
Long Term Solvency
Total Debt/Equity	30.77	43.45	33.82	15.89	2.38
Total Debt / Total Capital	23.53	30.29	25.27	13.71	2.33
LT Debt/Equity	17.68	14.24	11.27	8.13	0.1
Long-Term Debt / Total Capital	13.52	9.92	8.42	7.02	0.1
Total Liabilities / Total Assets	41.24	48.4	43.09	32.84	24.82
EBIT / Interest Expense	4.04	5.89	5.3	3.75	2.56
EBITDA / Interest Expense	4.87	7.14	6.45	5.1	5.32
(EBITDA - Capex) / Interest Expense	2	5.03	2.98	1.06	1.05
Total Debt / EBITDA	1.26	1.71	1.3	1.21	0.29
Net Debt / EBITDA	0.65	1.44	1.24	0.37	-1.97
Total Debt / (EBITDA - Capex)	3.07	2.43	2.82	5.83	1.47
Net Debt / (EBITDA - Capex)	1.58	2.04	2.68	1.79	-9.95
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-5.19	9.78	26.83	-1.68	-3.13
Gross Profit, 1 Yr. Growth %	5.45	2.55	16.99	0.22	-2.72
EBITDA, 1 Yr. Growth %	-2.72	20.14	18.26	-17.86	-36.34
EBITA, 1 Yr. Growth %	-7.37	19.3	17.7	-26.48	-57.4
EBIT, 1 Yr. Growth %	-7.37	19.3	17.7	-26.48	-57.4
Earnings From Cont. Operations, 1 Yr. Growth %	-5.46	26.81	12.4	-31.59	-48.24
Net Income, 1 Yr. Growth %	-5.46	26.81	12.4	-31.59	-48.24
Normalized Net Income, 1 Yr. Growth %	-7.47	30.34	13.95	-30.86	-42.17
Diluted EPS Before Extra, 1 Yr. Growth %	-5.46	26.75	12.4	-34.46	-53.96
Accounts Receivable, 1 Yr. Growth %	-33.93	101.09	-2.88	11.3	1.03
Inventory, 1 Yr. Growth %	-2.33	43.92	4.11	3.1	-10.45
Net Property, Plant and Equip., 1 Yr. Growth %	16.59	3.96	16.81	23.29	1.56
Total Assets, 1 Yr. Growth %	-2.54	31.13	4.79	37.83	-8.85
Tangible Book Value, 1 Yr. Growth %	14.48	14.9	15.71	62.53	2.14
Common Equity, 1 Yr. Growth %	14.44	15.15	15.58	62.67	2.03
Cash From Operations, 1 Yr. Growth %	171.26	-143.8	-269.74	9.13	-31.53
Capital Expenditures, 1 Yr. Growth %	8.78	-39.68	115.44	20.89	-35.51
Levered Free Cash Flow, 1 Yr. Growth %	-	-433.74	-82.69	564.54	-128.55
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-323.35	-93.74	2.08T	349.45
Dividend Per Share, 1 Yr. Growth %	-	-	-	0	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-	2.02	18	11.67	-2.41
Gross Profit, 2 Yr. CAGR %	-	3.99	9.53	8.28	-1.26
EBITDA, 2 Yr. CAGR %	-	8.11	19.2	-1.44	-27.69
EBITA, 2 Yr. CAGR %	-	5.12	18.5	-6.98	-44.65
EBIT, 2 Yr. CAGR %	-	5.12	18.5	-6.98	-44.65
Earnings From Cont. Operations, 2 Yr. CAGR %	-	9.49	19.39	-12.31	-40.49
Net Income, 2 Yr. CAGR %	-	9.49	19.39	-12.31	-40.49
Normalized Net Income, 2 Yr. CAGR %	-	9.82	21.87	-11.24	-37.41
Diluted EPS Before Extra, 2 Yr. CAGR %	-	9.46	19.4	-14.17	-45.07
Accounts Receivable, 2 Yr. CAGR %	-	15.26	39.75	3.97	6.04
Inventory, 2 Yr. CAGR %	-	18.56	22.41	3.6	-3.91
Net Property, Plant and Equip., 2 Yr. CAGR %	-	10.09	10.2	20	11.9
Total Assets, 2 Yr. CAGR %	-	13.05	17.22	20.18	12.09
Tangible Book Value, 2 Yr. CAGR %	-	14.69	15.31	37.14	28.84
Common Equity, 2 Yr. CAGR %	-	14.8	15.36	37.12	28.83
Cash From Operations, 2 Yr. CAGR %	-	9	-13.78	36.1	-13.56
Capital Expenditures, 2 Yr. CAGR %	-	-19	14	61.38	-11.7
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	-23.99	2.82	-58.04
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	-62.61	1.37	53.73
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-	-	9.7	11.04	6.5
Gross Profit, 3 Yr. CAGR %	-	-	8.16	6.34	4.48
EBITDA, 3 Yr. CAGR %	-	-	11.39	5.28	-14.8
EBITA, 3 Yr. CAGR %	-	-	9.16	1.06	-28.82
EBIT, 3 Yr. CAGR %	-	-	9.16	1.06	-28.82
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	10.46	-0.84	-26.44
Net Income, 3 Yr. CAGR %	-	-	10.46	-0.84	-26.44
Normalized Net Income, 3 Yr. CAGR %	-	-	11.18	0.89	-23.57
Diluted EPS Before Extra, 3 Yr. CAGR %	-	-	10.46	-2.24	-30.26
Accounts Receivable, 3 Yr. CAGR %	-	-	8.87	29.54	2.98
Inventory, 3 Yr. CAGR %	-	-	13.53	15.6	-1.31
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	12.29	14.4	13.51
Total Assets, 3 Yr. CAGR %	-	-	10.23	23.73	9.6
Tangible Book Value, 3 Yr. CAGR %	-	-	15.03	29.28	24.31
Common Equity, 3 Yr. CAGR %	-	-	15.05	29.36	24.25
Cash From Operations, 3 Yr. CAGR %	-	-	26.34	-6.73	8.24
Capital Expenditures, 3 Yr. CAGR %	-	-	12.23	16.25	18.87
Levered Free Cash Flow, 3 Yr. CAGR %	-	-	-	52.24	-69.63
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	-	-	31.91	-51.86
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	-	-	4.69
Gross Profit, 5 Yr. CAGR %	-	-	-	-	4.29
EBITDA, 5 Yr. CAGR %	-	-	-	-	-6.29
EBITA, 5 Yr. CAGR %	-	-	-	-	-16.81
EBIT, 5 Yr. CAGR %	-	-	-	-	-16.81
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	-	-	-13.75
Net Income, 5 Yr. CAGR %	-	-	-	-	-13.75
Normalized Net Income, 5 Yr. CAGR %	-	-	-	-	-11.65
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-	-	-16.47
Accounts Receivable, 5 Yr. CAGR %	-	-	-	-	7.73
Inventory, 5 Yr. CAGR %	-	-	-	-	6.2
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	-	12.13
Total Assets, 5 Yr. CAGR %	-	-	-	-	10.97
Tangible Book Value, 5 Yr. CAGR %	-	-	-	-	20.37
Common Equity, 5 Yr. CAGR %	-	-	-	-	20.38
Cash From Operations, 5 Yr. CAGR %	-	-	-	-	8.54
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	1.96