Income Statement Raminfo Limited

Stocks

530951

INE357B01022

Software

Market Closed - Bombay S.E. 03:54:31 30/09/2026 pm IST			5-day change	1st Jan Change
45.40 ^INR	+2.99%		+7.33%	-37.73%

14/08	Raminfo Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
13/08	Raminfo Limited Receives Work Order From Director, Department Of Animal Husbandry, Uttarakhand For Providing Veterinary Services Through 35 Mobile Veterinary Units With Total Contract Value Of INR 391.545 Million Over Five Years	CI

b8cd382ea677c3ab1.MDfKyxZ28woUHqHtPU6CfE5PoT_F05MyEjmI-lMl4Vg.RwOmjEclq0FtduWifwjhKXsN4Gr0iv9RKkrP1wRurWxDZYyhcEGCclhQwg

Published financial data: RAMINFO LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Revenues	105.3Cr	81Cr	82Cr	21Cr	41Cr
Other Revenues, Total	-	-	-	-1T	-
Total Revenues	105.3Cr	81Cr	82Cr	21Cr	41Cr
Cost of Goods Sold, Total	89Cr	69Cr	67Cr	16Cr	30Cr
Gross Profit	17Cr	12Cr	15Cr	5.01Cr	12Cr
Selling General & Admin Expenses, Total	82.11L	57.12L	72.09L	64.04L	37.89L
Provision for Bad Debts	-	-	-	-	-
Depreciation & Amortization - (IS)	1.41Cr	2.6Cr	2.47Cr	3.66Cr	3.37Cr
Other Operating Expenses	4.68Cr	2.16Cr	3.81Cr	1.84Cr	6.74Cr
Other Operating Expenses, Total	6.9Cr	5.33Cr	7Cr	6.14Cr	10Cr
Operating Income	9.63Cr	7.02Cr	7.83Cr	-1.13Cr	1.17Cr
Interest Expense, Total	-37.15L	-10L	-14.42L	-89.42L	-44.22L
Interest And Investment Income	78.95L	1.61Cr	2.1Cr	2.78Cr	2.01Cr
Net Interest Expenses	41.8L	1.51Cr	1.95Cr	1.88Cr	1.57Cr
Income (Loss) On Equity Invest.	5L	-41T	-7T	-28T	-28T
Currency Exchange Gains (Loss)	-69T	-4L	-3L	4L	12T
Other Non Operating Income (Expenses)	30.1L	92.15L	66.71L	1.1Cr	11.93L
EBT, Excl. Unusual Items	10Cr	9.4Cr	10Cr	1.89Cr	2.86Cr
Gain (Loss) On Sale Of Assets	69T	-64.46L	-	-	-
Asset Writedown	-	-	-	-	-
Other Unusual Items	-	-	-	-	-
EBT, Incl. Unusual Items	10Cr	8.76Cr	10Cr	1.89Cr	2.86Cr
Income Tax Expense	2.19Cr	2.93Cr	4.04Cr	11.31L	1.09Cr
Earnings From Continuing Operations	8.21Cr	5.83Cr	6.38Cr	1.78Cr	1.78Cr
Net Income to Company	8.21Cr	5.83Cr	6.38Cr	1.78Cr	1.78Cr
Minority Interest	-	-	-	20T	8L
Net Income - (IS)	8.21Cr	5.83Cr	6.38Cr	1.78Cr	1.86Cr
Net Income to Common Incl Extra Items	8.21Cr	5.83Cr	6.38Cr	1.78Cr	1.86Cr
Net Income to Common Excl. Extra Items	8.21Cr	5.83Cr	6.38Cr	1.78Cr	1.86Cr
Per Share Items
Net EPS - Basic	12.23	8.69	9.49	2.36	2.27
Basic EPS - Continuing Operations	12.23	8.69	9.49	2.36	2.27
Basic Weighted Average Shares Outstanding	67.14L	67.14L	67.2L	75.42L	81.9L
Net EPS - Diluted	12.23	8.69	9.49	2.36	2.25
Diluted EPS - Continuing Operations	12.23	8.69	9.49	2.36	2.25
Diluted Weighted Average Shares Outstanding	67.14L	67.14L	67.2L	75.42L	81.9L
Normalized Basic EPS	9.68	8.75	9.69	1.57	2.28
Normalized Diluted EPS	9.68	8.75	9.69	1.57	2.28
Dividend Per Share	1.1	1	-	-	-
Payout Ratio	4	6.91	10.53	-	-
Supplemental Items
EBITDA	11Cr	9.61Cr	10Cr	2.27Cr	2.98Cr
EBITA	9.63Cr	7.02Cr	7.83Cr	-1.13Cr	1.17Cr
EBIT	9.63Cr	7.02Cr	7.83Cr	-1.13Cr	1.17Cr
EBITDAR	12Cr	10Cr	11Cr	2.8Cr	3.25Cr
Total Revenues (As Reported)	106.48Cr	84Cr	85Cr	25Cr	44Cr
Effective Tax Rate - (Ratio)	21.04	33.41	38.79	5.98	37.97
Total Current Taxes	2.4Cr	2.94Cr	3.79Cr	31.65L	81.72L
Total Deferred Taxes	-21.29L	-2L	24.91L	-20.34L	26.94L
Normalized Net Income	6.5Cr	5.88Cr	6.51Cr	1.18Cr	1.87Cr
Interest on Long-Term Debt	-	-	-	7L	5L
Non-Cash Pension Expense	0	61T	89T	2L	-8L
Supplemental Operating Expense Items
Advertising Expense	10L	4L	3L	11.14L	10.23L
Selling and Marketing Expenses	10L	4L	3L	11.14L	10.23L
Net Rental Expense, Total	72.18L	53.43L	69.34L	52.9L	27.66L
Imputed Operating Lease Interest Expense	87.28L	11.93L	10.85L	39.47L	15.57L
Imputed Operating Lease Depreciation	-15.1L	41.5L	58.49L	13.43L	12.09L
Maintenance & Repair Expenses, Total	9L	10.49L	1.62Cr	12.8L	15.65L

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Assets
Cash And Equivalents	19Cr	11Cr	25Cr	16Cr	6.65Cr
Short Term Investments	7.61Cr	10Cr	23Cr	20Cr	15Cr
Total Cash And Short Term Investments	26Cr	21Cr	48Cr	37Cr	21Cr
Accounts Receivable, Total	46Cr	66Cr	48Cr	39Cr	44Cr
Other Receivables	1.11Cr	2L	68T	2L	56.12L
Notes Receivable	2.84Cr	82.88L	2Cr	1.15Cr	17Cr
Total Receivables	50Cr	67Cr	50Cr	40Cr	62Cr
Inventory	63.24L	63.24L	4.18Cr	4.81Cr	4.49Cr
Prepaid Expenses	-	2L	29.32L	5L	44.67L
Other Current Assets, Total	8.73Cr	6.9Cr	7.38Cr	6.48Cr	2.65Cr
Total Current Assets	86Cr	96Cr	109.28Cr	88Cr	91Cr
Gross Property Plant And Equipment	13Cr	11Cr	34Cr	35Cr	32Cr
Accumulated Depreciation	-5.28Cr	-5.69Cr	-7.93Cr	-9.61Cr	-6.17Cr
Net Property Plant And Equipment	7.25Cr	4.84Cr	26Cr	25Cr	26Cr
Long-term Investments	1.27Cr	2.72Cr	1.13Cr	1.13Cr	63T
Other Intangibles, Total	54T	73T	20.84L	4.47Cr	2.9Cr
Deferred Tax Assets Long-Term	3.11Cr	1.84Cr	78.48L	98.82L	71.88L
Other Long-Term Assets, Total	-1T	3.78Cr	2.47Cr	90.71L	2.16Cr
Total Assets	97Cr	109.29Cr	140.37Cr	120.95Cr	122.64Cr
Liabilities
Accounts Payable, Total	52Cr	57Cr	52Cr	36Cr	31Cr
Accrued Expenses, Total	2.82Cr	2.06Cr	2.58Cr	1.48Cr	2.58Cr
Short-term Borrowings	2.67Cr	3.32Cr	-	43.85L	5L
Current Portion of Long-Term Debt	18.7L	19.36L	44.72L	35.78L	25.48L
Current Income Taxes Payable	-	-	-	-	-
Other Current Liabilities	13Cr	14Cr	13Cr	12Cr	13Cr
Total Current Liabilities	70Cr	77Cr	68Cr	50Cr	47Cr
Long-Term Debt	33.4L	35.95L	10Cr	7.51Cr	3.96Cr
Pension & Other Post Retirement Benefits	24.03L	32.42L	46.86L	26.9L	39.93L
Other Non Current Liabilities	-	13.77L	15.77L	5L	4L
Total Liabilities	71Cr	77Cr	79Cr	58Cr	51Cr
Common Stock, Total	6.71Cr	6.71Cr	7.54Cr	7.54Cr	8.19Cr
Additional Paid In Capital	1.73Cr	1.73Cr	13Cr	13Cr	21Cr
Retained Earnings	17Cr	22Cr	28Cr	31Cr	33Cr
Comprehensive Income and Other	1.21Cr	1.21Cr	13Cr	12Cr	9.77Cr
Total Common Equity	26Cr	32Cr	61Cr	63Cr	72Cr
Minority Interest	-	-	-	3T	-7L
Total Equity	26Cr	32Cr	61Cr	63Cr	71Cr
Total Liabilities And Equity	97Cr	109.29Cr	140.37Cr	120.95Cr	122.64Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	67.14L	67.14L	75.42L	75.42L	81.9L
ECS Total Common Shares Outstanding	67.14L	67.14L	75.42L	75.42L	81.9L
Book Value / Share	39.31	47.44	81.13	83.49	87.39
Tangible Book Value	26Cr	32Cr	61Cr	59Cr	69Cr
Tangible Book Value Per Share	39.3	47.43	80.86	77.57	83.85
Total Debt	3.19Cr	3.88Cr	11Cr	8.3Cr	4.27Cr
Net Debt	-23Cr	-18Cr	-37Cr	-28Cr	-17Cr
Debt Equivalent of Unfunded Proj. Benefit Obligation	24.72L	33.82L	49.58L	28.55L	43.19L
Debt Equivalent Oper. Leases	5.77Cr	4.27Cr	5.55Cr	4.23Cr	2.21Cr
Minority Interest, Total (Incl. Fin. Div)	-	-	-	3T	-7L
Account Code - Inventory Valuation	3	3	3	3	3
Inventories - Finished Goods, Total	63.24L	63.24L	4.18Cr	4.81Cr	4.49Cr
Buildings, Total	20.43L	20.43L	22Cr	24Cr	26Cr
Machinery, Total	9.48Cr	10Cr	12Cr	11Cr	5.6Cr
Full Time Employees	67	71	60	123	282
Accumulated Allowance for Doubtful Accounts (Supple)	1.21Cr	1.92Cr	3.59Cr	3.44Cr	3.03Cr

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Net Income	8.21Cr	5.83Cr	6.38Cr	1.78Cr	1.86Cr
Depreciation & Amortization - CF	1.41Cr	2.6Cr	2.44Cr	3.4Cr	1.8Cr
Amortization of Goodwill and Intangible Assets - (CF)	-	-	-	-	-
Depreciation & Amortization, Total	1.41Cr	2.6Cr	2.44Cr	3.4Cr	1.8Cr
Amortization of Deferred Charges, Total - (CF)	-	18T	3L	26L	1.57Cr
Minority Interest in Earnings - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	-69T	64.46L	-	-	-
Asset Writedown & Restructuring Costs	-	-	-	-	-
Provision and Write-off of Bad Debts	3.81Cr	71.01L	1.67Cr	-	3L
Other Operating Activities, Total	5L	-1.1Cr	51.16L	-47.12L	-1.32Cr
Change In Accounts Receivable	-23Cr	-20Cr	17Cr	8.78Cr	-5.43Cr
Change In Inventories	-18.24L	-	-3.54Cr	-63.07L	32.08L
Change In Accounts Payable	26Cr	10Cr	-5.22Cr	-15Cr	-4.86Cr
Change in Other Net Operating Assets	-9.36Cr	4.19Cr	-3.11Cr	-2.96Cr	-11Cr
Cash from Operations	7.19Cr	2.57Cr	16Cr	-5.05Cr	-17Cr
Capital Expenditure	-2.44Cr	-8.24Cr	-24Cr	-6.82Cr	-2.09Cr
Sale of Property, Plant, and Equipment	95T	2L	-	-	-
Investment in Marketable and Equity Securities, Total	1.91Cr	-4.04Cr	-88.67L	1.57Cr	-13.27L
Other Investing Activities, Total	60.9L	1.97Cr	5.58Cr	2.66Cr	1.45Cr
Cash from Investing	9L	-10Cr	-20Cr	-2.59Cr	-77.11L
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	1.46Cr	68.69L	7Cr	-	-
Total Debt Issued	1.46Cr	68.69L	7Cr	-	-
Short Term Debt Repaid, Total	-	-	-	-	-
Long-Term Debt Repaid, Total	-	-	-	-2.57Cr	-4.04Cr
Total Debt Repaid	-	-	-	-2.57Cr	-4.04Cr
Issuance of Common Stock	-	-	82.88L	-	9.1Cr
Common Dividends Paid	-32.88L	-40.28L	-67.14L	-	-
Common & Preferred Stock Dividends Paid	-32.88L	-40.28L	-67.14L	-	-
Other Financing Activities, Total	-37.15L	-10L	12Cr	-89.41L	-2.72Cr
Cash from Financing	76.15L	18.54L	19Cr	-3.46Cr	2.35Cr
Miscellaneous Cash Flow Adjustments	-1T	1T	-1T	-1T	-10T
Net Change in Cash	8.03Cr	-7.53Cr	15Cr	-11Cr	-15Cr
Supplemental Items
Cash Interest Paid	37.15L	10L	14.42L	89.42L	44.21L
Cash Income Tax Paid (Refund)	1.67Cr	1.88Cr	1.87Cr	-2.43Cr	46.99L
Levered Free Cash Flow	6.78Cr	-11Cr	-9.44Cr	-13Cr	-19Cr
Unlevered Free Cash Flow	7.02Cr	-11Cr	-9.35Cr	-12Cr	-19Cr
Change In Net Working Capital	-2.03Cr	9.76Cr	-7.61Cr	8.22Cr	21Cr
Net Debt Issued / Repaid	1.46Cr	68.69L	7Cr	-2.57Cr	-4.04Cr

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Profitability
Return on Assets	7.47	4.25	3.92	-0.54	0.6
Return on Total Capital	24.17	13.43	9.08	-0.98	1
Return On Equity %	36.58	20.03	13.71	2.87	2.64
Return on Common Equity	36.58	20.03	13.71	2.87	2.76
Margin Analysis
Gross Profit Margin %	15.7	15.24	18.06	24.31	28.23
SG&A Margin	0.78	0.71	0.88	3.11	0.92
EBITDA Margin %	10.48	11.87	12.51	11.01	7.2
EBITA Margin %	9.15	8.67	9.54	-5.47	2.84
EBIT Margin %	9.15	8.67	9.54	-5.47	2.84
Income From Continuing Operations Margin %	7.8	7.2	7.77	8.63	4.3
Net Income Margin %	7.8	7.2	7.77	8.64	4.49
Net Avail. For Common Margin %	7.8	7.2	7.77	8.64	4.49
Normalized Net Income Margin	6.17	7.26	7.93	5.75	4.52
Levered Free Cash Flow Margin	6.44	-13.67	-11.5	-61.32	-46.91
Unlevered Free Cash Flow Margin	6.66	-13.6	-11.39	-58.61	-46.25
Asset Turnover
Asset Turnover	1.31	0.78	0.66	0.16	0.34
Fixed Assets Turnover	21.35	13.4	5.24	0.79	1.62
Receivables Turnover (Average Receivables)	2.9	1.44	1.44	0.48	0.99
Inventory Turnover (Average Inventory)	164.01	108.53	27.98	3.47	6.38
Short Term Liquidity
Current Ratio	1.22	1.25	1.6	1.76	1.95
Quick Ratio	1.04	1.14	1.4	1.51	1.42
Operating Cash Flow to Current Liabilities	0.1	0.03	0.23	-0.1	-0.36
Days Sales Outstanding (Average Receivables)	125.88	252.77	254.02	767.34	367.97
Days Outstanding Inventory (Average Inventory)	2.23	3.36	13.08	105.05	57.18
Average Days Payable Outstanding	152.91	291.01	283.13	989.3	415.57
Cash Conversion Cycle (Average Days)	-24.8	-34.88	-16.03	-116.91	9.59
Long Term Solvency
Total Debt/Equity	12.08	12.17	17.76	13.18	5.97
Total Debt / Total Capital	10.78	10.85	15.08	11.65	5.63
LT Debt/Equity	1.27	1.13	17.03	11.92	5.54
Long-Term Debt / Total Capital	1.13	1.01	14.46	10.53	5.23
Total Liabilities / Total Assets	72.89	70.86	56.4	47.93	41.7
EBIT / Interest Expense	25.93	71.18	54.29	-1.26	2.65
EBITDA / Interest Expense	29.72	97.51	71.22	2.54	6.73
(EBITDA - Capex) / Interest Expense	23.14	13.99	-97.47	-5.09	2
Total Debt / EBITDA	0.29	0.4	1.06	3.66	1.43
Net Debt / EBITDA	-2.11	-1.83	-3.59	-12.46	-5.78
Total Debt / (EBITDA - Capex)	0.37	2.81	-0.77	-1.82	4.83
Net Debt / (EBITDA - Capex)	-2.7	-12.77	2.62	6.22	-19.48
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	35.88	-23.09	1.36	-74.88	100.42
Gross Profit, 1 Yr. Growth %	135.62	-25.35	20.08	-71.4	132.77
EBITDA, 1 Yr. Growth %	655.16	-12.92	7.03	-77.89	31.06
EBITA, 1 Yr. Growth %	1.29T	-27.15	11.84	-114.41	-204.08
EBIT, 1 Yr. Growth %	1.29T	-27.15	11.84	-114.41	-204.08
Earnings From Cont. Operations, 1 Yr. Growth %	358.22	-29.01	9.38	-72.1	-0.25
Net Income, 1 Yr. Growth %	358.22	-29.01	9.38	-72.07	4.14
Normalized Net Income, 1 Yr. Growth %	327.24	-9.56	10.85	-81.81	57.72
Diluted EPS Before Extra, 1 Yr. Growth %	358.22	-29.01	9.26	-75.13	-4.66
Accounts Receivable, 1 Yr. Growth %	72.22	44.1	-27.91	-18.39	13.87
Inventory, 1 Yr. Growth %	40.53	0	560.34	15.1	-6.67
Net Property, Plant and Equip., 1 Yr. Growth %	177.22	-33.27	447.2	-4.15	1.27
Total Assets, 1 Yr. Growth %	52.24	12.29	28.43	-13.84	1.4
Tangible Book Value, 1 Yr. Growth %	42.42	20.69	91.51	-4.06	17.37
Common Equity, 1 Yr. Growth %	42.45	20.69	92.14	2.91	13.65
Cash From Operations, 1 Yr. Growth %	-52.82	-64.21	521.93	-131.63	230.91
Capital Expenditures, 1 Yr. Growth %	722.61	236.86	195.36	-71.96	-69.32
Levered Free Cash Flow, 1 Yr. Growth %	-43.94	-263.25	-14.73	33.87	53.35
Unlevered Free Cash Flow, 1 Yr. Growth %	-42.12	-256.97	-15.16	29.19	58.15
Dividend Per Share, 1 Yr. Growth %	-	-9.09	-	-	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	90.37	2.23	-11.71	-49.54	-29.05
Gross Profit, 2 Yr. CAGR %	92.08	32.62	-5.32	-36.29	-18.41
EBITDA, 2 Yr. CAGR %	209.56	156.44	-3.55	-51.36	-46.17
EBITA, 2 Yr. CAGR %	531.36	218.26	-9.86	-59.86	-61.28
EBIT, 2 Yr. CAGR %	689.94	218.26	-9.86	-59.86	-61.28
Earnings From Cont. Operations, 2 Yr. CAGR %	227.91	80.36	-11.88	-44.76	-47.24
Net Income, 2 Yr. CAGR %	227.91	80.36	-11.88	-44.72	-46.06
Normalized Net Income, 2 Yr. CAGR %	283.14	96.57	0.12	-55.09	-46.43
Diluted EPS Before Extra, 2 Yr. CAGR %	251.54	80.36	-11.93	-47.87	-51.31
Accounts Receivable, 2 Yr. CAGR %	45.56	57.53	1.92	-23.3	-3.6
Inventory, 2 Yr. CAGR %	-12.87	18.55	156.97	175.69	3.64
Net Property, Plant and Equip., 2 Yr. CAGR %	7.99	36.01	91.16	129.02	-1.48
Total Assets, 2 Yr. CAGR %	51.58	30.75	20.09	5.2	-6.53
Tangible Book Value, 2 Yr. CAGR %	23.94	31.1	52.04	35.55	6.11
Common Equity, 2 Yr. CAGR %	23.92	31.12	52.28	40.62	8.15
Cash From Operations, 2 Yr. CAGR %	5.51	-58.91	49.07	40.25	2.3
Capital Expenditures, 2 Yr. CAGR %	-26.61	426.41	215.43	-8.99	-70.67
Levered Free Cash Flow, 2 Yr. CAGR %	196	-4.33	17.99	6.84	43.28
Unlevered Free Cash Flow, 2 Yr. CAGR %	150.48	-4.68	15.46	4.69	42.94
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	47.37	40.73	1.94	-41.93	-20.09
Gross Profit, 3 Yr. CAGR %	40.49	40.18	28.31	-32.83	-1.87
EBITDA, 3 Yr. CAGR %	87.23	102.84	91.52	-40.97	-32.31
EBITA, 3 Yr. CAGR %	92.09	207.37	124.39	-51.08	-44.85
EBIT, 3 Yr. CAGR %	96.39	256.89	124.39	-51.08	-44.85
Earnings From Cont. Operations, 3 Yr. CAGR %	66.73	96.9	52.67	-39.94	-32.73
Net Income, 3 Yr. CAGR %	66.73	96.9	52.67	-39.92	-31.73
Normalized Net Income, 3 Yr. CAGR %	92.42	136.79	62.4	-43.29	-31.74
Diluted EPS Before Extra, 3 Yr. CAGR %	71.16	106.25	52.61	-42.22	-36.25
Accounts Receivable, 3 Yr. CAGR %	23.64	45.07	21.39	-5.36	-12.5
Inventory, 3 Yr. CAGR %	-	-8.77	110.14	96.62	92.14
Net Property, Plant and Equip., 3 Yr. CAGR %	40.96	-8.02	116.38	51.87	74.48
Total Assets, 3 Yr. CAGR %	33.37	37.15	29.97	7.51	3.92
Tangible Book Value, 3 Yr. CAGR %	19.05	22.85	48.76	30.4	29.2
Common Equity, 3 Yr. CAGR %	18.35	22.84	48.93	33.63	30.99
Cash From Operations, 3 Yr. CAGR %	321.01	-26.42	1.58	-11.09	86.71
Capital Expenditures, 3 Yr. CAGR %	24.92	21.97	334.18	40.78	-36.66
Levered Free Cash Flow, 3 Yr. CAGR %	21.46	142.74	-7.93	23.06	20.52
Unlevered Free Cash Flow, 3 Yr. CAGR %	27.01	114.35	-8.28	19.87	20.13
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	38.86	25.39	20.07	-6.63	-11.82
Gross Profit, 5 Yr. CAGR %	32.65	29.57	19.98	2.26	10.69
EBITDA, 5 Yr. CAGR %	49.75	54.39	43.59	14.53	15.27
EBITA, 5 Yr. CAGR %	53.74	60.47	41.93	36.08	11.12
EBIT, 5 Yr. CAGR %	56.26	65.1	43.83	48.84	11.12
Earnings From Cont. Operations, 5 Yr. CAGR %	46.4	36.46	29.19	18.43	-0.19
Net Income, 5 Yr. CAGR %	46.41	36.13	29.19	18.46	0.69
Normalized Net Income, 5 Yr. CAGR %	62.66	55.85	48.17	21.77	4.21
Diluted EPS Before Extra, 5 Yr. CAGR %	44.53	34.32	31.21	18.97	-3.36
Accounts Receivable, 5 Yr. CAGR %	34.89	25.78	14.45	12.43	10.7
Inventory, 5 Yr. CAGR %	-	13.44	-	41.98	58.39
Net Property, Plant and Equip., 5 Yr. CAGR %	37.21	23.65	59.23	32.51	57.96
Total Assets, 5 Yr. CAGR %	35.18	26.41	27.89	23.35	13.91
Tangible Book Value, 5 Yr. CAGR %	24.89	25.76	31.28	27.78	29.96
Common Equity, 5 Yr. CAGR %	22.7	24.47	30.91	29.66	31.04
Cash From Operations, 5 Yr. CAGR %	21.86	142.13	177.93	-4.79	1.87
Capital Expenditures, 5 Yr. CAGR %	28.35	67.8	80.95	8.49	47.75
Levered Free Cash Flow, 5 Yr. CAGR %	9.43	330.66	20.06	74.82	9.89
Unlevered Free Cash Flow, 5 Yr. CAGR %	9.6	132.89	22.26	60.96	9.53