경제이야기/Stock2015. 5. 31. 06:12

Nuance = 뉴앙스, 누앙스, 뉘앙스


Apple의 Siri가 처음 나온것은 2011년 10월 Iphone 4S에서 부터였습니다.

Google Android의 경우 2010년 Goole I/O에서 voice recognition을 데모했었습니다. 2013년에 Google Now를 선보였고요.

2013년에 놀러갔다가 시리를 정말 잘쓰는 사람을 보고 앞으로 세상의 input은 keyboard가 아니라 voice라는 깨닮음을 얻고 Nuance를 살펴보다가 투자를 단행했습니다. 애플이랑 결별할지도 모른다는 rumor가 있었고, 주요 IT업체였던 Apple, Google, Microsoft 세 회사가 자체 voice recognition solution이 있었다는 것도 risk factor였는데 아이칸이 투자했다는 이야기에 좀더 서두르게 되서 한동한 손실에 시달렸어야 했지요. 물타기를 최저가 근처에서 많이해서 2015년 투자수익률을 NUAN가 주도하고 있습니다. 아직도 가치를 더 높게 보는 이유가


1. 매출과 순이익의 반이 Healthcare쪽에서 나오고 성장률이 상당히 높습니다.

2. IT쪽 매출과 발전이 상당히 느렸는데 smart automotive(자동차)쪽에 성장이 상당히 빠른것 같습니다. 1-2년 성장이 빠를것 같습니다. Wearable이 늘어날수록 voice 쪽 솔루션이 계속 필요합니다.

3. 라이센스 비용이 좀 비싸서 누군가 라이센스를 내는것보다 사는것이 낫다는 판단을 할 가능성이 높습니다. 헬스케어와 voice recognition solution 둘다 필요한 회사가 가장 적합하겠지요. 

4. 아직까지 돈을 못벌고 있는데 현금흐름도 좋아지고 이득도 늘고있어 주가가 폭등할 좋은 모멤텀이 쌓이고 있습니다.


Nuance의 4가지 분야는, 아래와 같고 전세계적으로 유명한 고객사를 가지고 있습니다.

Healthcare

Mobile & Consumer

Enterprise

Imaging

-------------------------







ValuationDividendFinancial ratiosMarginsProfileIncome statement
PriceEarnings
per share
P/E ratioPrice
sales ratio
Mkt CapEnterprise
value
DividendCurrent
ratio
Total debt
to assets
Net profit
margin
Operating
margin
EmployeesRevenueNet incomeEBITDA
NUAN16.87-0.382.785.29B6,899.1701.8137.92-2.975.5714,000475.06-14.189.52
MSFT46.862.4119.474.35379.08B315,789.500.312.9118.0422.9429.91128,00021,729.004,985.009,390.00
HPQ33.392.513.360.5960.69B67,397.4601.1320.773.975.62302,00025,453.001,011.002,977.00
CSCO29.311.7316.993.06149.07B115,662.400.212.9819.7820.0824.174,04212,137.002,437.003,516.00
XRX11.420.8613.320.712.59B19,699.770.071.4628.53.625.55145,6004,469.00162557
WSTC30.61.619.171.132.55B5,870.450.221.5297.878.619.579,700565.4948.63157.61
ADBE79.090.6131.078.8939.57B38,291.0802.2217.277.6515.612,4991,109.1884.89254.42
INTC34.462.3514.643.19163.48B162,593.200.481.7614.7715.5920.16106,70012,781.001,992.004,819.00
DELL05.9100.42150,032.200.621.1814.851.411.87108,800112,512.501,581.415,317.87
ORCL43.492.3918.25.08189.92B177,816.900.123.7231.6126.7536.27122,0009,327.002,495.004,144.00
IBM169.6815.7510.772.13167.09B197,231.101.11.334.6612.3315.32379,59219,590.002,416.004,044.00


-------------------------


KEY STATISTICS
Industry Range: Low Light Quintile Light Quintile Dark Quintile Light Quintile Light Quintile High Mouseover quintile for more detail
 

SHAREHOLDER EQUITY

Shares Outstanding313.8 M
Institutional Ownership79.28%
Number of Floating Shares309.2 M
Short Interest as % of Float4.52%

FINANCIAL STRENGTH (MRQ)

Quick Ratio-- 
Current Ratio1.81x
Debt/Equity0.89x
Debt/Assets0.38x
NUAN's debt to equity ratio indicates that it has been more aggressive with using debt to finance growth than 70% of its peers in the Software & Programming industry. The resultant effect on earnings would be more volatile than related companies.

VALUATION (MRQ)

Price/Earnings (TTM)-- 
Price/Sales (TTM)2.75x
Price/Book2.23x
Price/Cash Flow30.88x
NUAN was not profitable in its latest fiscal year, therefore the P/E Ratiois not applicable. Its Price to Cash Flow Ratio would give an alternative indication of its expense relative to the Software & Programming industry.

PROFITABILITY (TTM)

Gross Margin56.41%
Operating Margin0.30%
EBITDA Margin14.05%
Net Profit Margin-6.24%
NUAN's Gross Margin is comparable to other companies in the Software & Programming industry, which means it has relatively the same amount of cash to spend on business operations as its peers. As indicated by the Operating Margin, NUAN controls its costs and expenses better than 67% of its peers.

MANAGEMENT EFFECTIVENESS (TTM)

Return on Assets-2.06%
Return on Equity-4.81%
Return on Inves. Capital-2.35%
The Return on Equity for NUAN shows that it is able to reinvest its earnings as efficiently as its competitors in the Software & Programming industry. Typically, companies that have higher return on equity values are more attractive to investors.

GROWTH RATE (TTM)

Earnings Per Share26.9
Sales2.1
Dividend (MRQ)-- 
NUAN's EPS Growth Rate is greater than 61% of its peers in the Software & Programming industry.

DIVIDEND (TTM)

Dividend Yield-- 
Payout Ratio-- 
Annual Dividend0.00 
The average dividend yield for companies in the Software & Programming industry is 1.55%.

OPERATING RATIOS (TTM)

Asset Turnover0.33%
Inventory Turnover-- 
Receivables Turnover4.93%
Effective Tax Rate-- 
These ratios give an indicator of efficiency (ability to move inventory and generate sales) within a company, particularly ones with tangible goods (i.e. automotive, computer hardware) as compared to its peers.

COMPANY OFFICERS

ChairmanPaul A. Ricci
Executive Vice President - FinanceThomas L. Beaudoin
Corporate ExecutiveEarl H. Devanny
Executive Vice PresidentWilliam Robbins
Executive Vice PresidentAdam Bruce. Bowden
Lead DirectorRobert J. Frankenberg
DirectorRobert J. Finocchio
Independent DirectorBrett M. Icahn
Independent DirectorWilliam H. Janeway

COMPANY CONTACT

Employees14,000
Headquarters1 Wayside Rd
BURLINGTON, MA 01803-4609
Phone781-565-5000
Fax781-565-5001
Web Address
http://www.nuance.com
 

-------------------------

BALANCE SHEET
 5 yr Trend2010
09/30/10
2011
09/30/11
2012
09/30/12
2013
09/30/13
2014
09/30/14

ASSETS

Cash & Equivalents 5174471,130808547
Short Term Investments 53103941
Cash and Short Term Inv 5224781,130847588
Trade Accts Recvble, Gross 224287388397450
Prov. for Doubtful Accts (6)(6)(7)(14)(21)
Total Receivables, Net 225281381383428
Invent. - Finished Goods 25434
Inventories - Other 678129
Total Inventory 911111512
Prepaid Expenses 6277918880
Restricted Cash - Current 2570----
Deferred Income Tax --0887556
Other Current Assets ------20
Other Curr. Assets, Total 257887756
Total Current Assets 8428551,7011,4101,165
Buildings 2125273240
Land/Improvements 22222
Machinery/Equipment 125162224303370
Construction in Progress 13224
Prop./Plant/Equip. - Gross 149192255339417
Accumulated Depreciation (87)(113)(139)(178)(225)
Prop./Plant/Equip. - Net 6278116161191
Goodwill, Net 2,0782,3482,9553,2933,411
Intangibles, Gross 1,0591,2271,4841,5861,632
Accum. Intangible Amort. (373)(496)(577)(633)(716)
Intangibles, Net 686732907953915
Long Term Investments 28--------
Other Long Term Assets 7483120142138
Total Assets 3,7704,0955,7995,9595,820

LIABILITIES

Accounts Payable 79831139162
Accrued Expenses 147172211181210
Notes Payable/ST Debt 00000
Curr. Port. LT Dbt/Cap Ls. 873802465
Customer Advances 142186207254298
Income Taxes Payable 445----
Deferred Income Tax 0--------
Other Current Liabilities 224503468
Other Curr. Lblts, Total 149214261287366
Total Current Liabilities 382475965805642
Total Long Term Debt 8518531,7362,1082,127
Total Debt 8598602,1162,3542,132
Deferred Income Tax 6472161163156
Other Liabilities, Total 175202210244313
Total Liabilities 1,4731,6023,0713,3213,238

SHAREHOLDER EQUITY

Pref. Stock-Non Rdmbl, Net 555----
Common Stock 00000
Additional Paid-In Capital 2,5822,7462,9083,0173,153
Ret. Earn.(Accum. Deficit) (281)(243)(161)(369)(531)
Treasury Stock - Common (17)(17)(17)(17)(17)
Unrealized Gain (Loss) 000----
Cum. Trans. Adjustment 134(3)8(20)
Min. Pension Lblty Adj. (5)(2)(4)(1)(4)
Other Comprehensive Income 000----
Other Equity, Total 82(7)7(24)
Total Equity 2,2972,4932,7282,6382,582
Total Liabilities & Shareholders� Equity 3,7704,0955,7995,9595,820
Shr Outs.-Com. Primary Iss. 298309312316321
Shr Outs.-Com. Stk. Iss. 2 444----
Ttl Comm. Shares Outs. 302312316316321
Trsy. Shrs-Comm. Primary Iss. 44444
Trsy. Shrs-Comm. Iss. 2 000----

() = Negative Value
Values are displayed in Millions

-------------------------

INCOME STATEMENT
 5 yr Trend2010
09/30/10
2011
09/30/11
2012
09/30/12
2013
09/30/13
2014
09/30/14

REVENUE AND GROSS PROFIT

Total Revenue 1,1191,3191,6521,8551,923

OPERATING EXPENSES

Cost of Revenue, Total 409500605767844
Selling/Gen/Admin Expense 388454415495497
Sell/Gen/AdminExpenses,Tot 388454533600609
Research & Development 152179225289339
Depreciation/Amortization 888895105109
Purchased R&D Written-Off 0--------
Restructuring Charge 182381619
Other Unusual Expnse (In) 3122593024
Unusual Expense (Income) 4945674644
Total Operating Expense 1,0861,2661,5251,8071,945
Operating Income 335312648(21)

NON-OPERATING INCOME & EXPENSES

Inter Expse,Net Non-Operat (41)(37)(85)(138)(133)
Inter Income, Non-Operating 13222
Invest Income, Non-Operat ----6(4)(7)
Inter/Invest Inc, Non-Oper 138(3)(4)
OtherNon-OperatInc (Expnse) 61116(5)3
Other, Net 61116(5)3
Income Before Tax (1)3065(97)(155)

INCOME TAXES

Income Tax - Total 18(8)(142)19(5)
Income After Tax (19)38207(115)(150)

MINORITY INTEREST AND EQUITY IN AFFILIATES

Net Inc Before Extra Items (19)38207(115)(150)
Net Income (19)38207(115)(150)

ADJUSTMENTS TO NET INCOME

Total Adjust to Net Income 00(2)00
Income Available to Common Excl. Extra. Items (19)38205(115)(150)
Income Available to Common Incl. Extra. Items (19)38205(115)(150)

EPS RECONCILIATION

Basic/Primary Weighted Average Shares 287302306314317
Basic/Primary EPS Excl. Extra. Items (0.07)0.130.67(0.37)(0.47)
Basic/Primary EPS Incl. Extra. Items (0.07)0.130.67(0.37)(0.47)
Dilution Adjustment 00200
Diluted Weighted Average Shares 287316321314317
Diluted EPS Excl. Extra. Items (0.07)0.120.65(0.37)(0.47)
Diluted EPS Incl. Extra. Items (0.07)0.120.65(0.37)(0.47)

COMMON STOCK DIVIDENDS

Div/Share-ComStockPrimIssue 0.000.000.000.000.00
Gross Divid - Common Stock 00000

PRO FORMA INCOME

Pro Forma Net Income ----------

SUPPLEMENTAL ITEMS

Interest Expense, Suppl 413785138133
Depreciat/Amort, Suppl 2228324052

NORMALIZED INCOME

Total Special Items 4945674644
Normalized Income Before Tax 4775132(51)(111)
EffectSpecItemsInclTax(STEC) 1716231615
InclTaxExcl/ImpactSpecItems 357(118)3511
Normalized Income After Tax 1267251(85)(122)
Normalized Inc Avail to Common 1267248(85)(122)
Basic Normalized EPS 0.040.220.81(0.27)(0.38)
Diluted Normalized EPS 0.040.210.78(0.27)(0.38)

() = Negative Value
Values are displayed in Millions

-------------------------

CASH FLOW STATEMENT
 5 yr Trend2010
09/30/10
2011
09/30/11
2012
09/30/12
2013
09/30/13
2014
09/30/14

CASH FROM (USED BY) OPERATING ACTIVITIES

Net Income (19,099)38,238207,135(115,238)(150,343)
Depreciation/Depletion 157,156170,933187,183208,659221,776
Deferred Taxes 3,742(43,890)(151,547)(2,472)(22,172)
Unusual Items 6,83311,72500--
Other Non-Cash Items 114,670176,298200,368193,597221,957
Non-Cash Items 121,503188,023200,368193,597221,957
Cash Taxes Pd, Supplemental 14,21515,94913,29218,32915,591
Cash Interest Pd, Suppl 27,89923,03436,90795,72796,743
Accounts Receivable (773)(25,530)(55,210)25,165(39,502)
Prepaid Expenses (3,840)(11,793)13,88110,988(396)
Accounts Payable 4,710(8,193)22,645(26,843)(28,617)
Accrued Expenses (6,760)(6,775)8,93916,50613,617
Changes in Working Capital 32,9804,10729,860110,46486,929
Total Cash from Operations 296,282357,411472,999395,010358,147

PLUS: CASH FROM (USED BY) INVESTING ACTIVITIES

Purchase of Fixed Assets (25,974)(34,907)(62,910)(55,588)(60,287)
Purchase/Acq of Intangibles (15,300)(6,715)------
Capital Expenditures (41,274)(41,622)(62,910)(55,588)(60,287)
Acquisition of Business (203,729)(402,290)(884,945)(607,653)(253,000)
Sale/Maturity of Investment 011,65031,7898,76864,975
Purchase of Investments (48,499)(10,776)(15,156)(39,435)(62,639)
Other Investing Cash Flow (22,070)17,1846,74700
OtherInvestCashFlowItms,Tot (274,298)(384,232)(861,565)(638,320)(250,664)
Total Cash from Investing (315,572)(425,854)(924,475)(693,908)(310,951)

PLUS: CASH FROM (USED BY) FINANCING ACTIVITIES

Financing Cash Flow Items (13,650)(12,527)1,320,415560,837(45,407)
Sale/Issuance of Common 41,86036,66727,74730,21622,652
Repurch/Retirement Common 00(199,997)(184,388)(26,483)
Iss (Retirmnt) of Stock,Net 41,86036,667(172,250)(154,172)(3,831)
Short Term Debt Reduction (8,460)(7,535)(6,605)(425,634)--
Short Term Debt, Net (8,460)(7,535)(6,605)(425,634)--
Long Term Debt, Net (9,870)(10,643)(8,525)(1,688)(257,928)
Iss (Retirmnt) of Debt, Net (18,330)(18,178)(15,130)(427,322)(257,928)
Total Cash From Financing 9,8805,9621,133,035(20,657)(307,166)

EQUALS: INCREASE (DECREASE) IN CASH

Foreign Exchange Effects (998)(6,925)978(2,088)(918)
Net Change in Cash (10,408)(69,406)682,537(321,643)(260,888)
NetCash-BeginBal/RsvdforFutUse 527,038516,630447,2241,129,761808,118
NetCash-EndBal/RsrvforFutUse 516,630447,2241,129,761808,118547,230
Depreciation, Supplemental 157,156170,933187,183208,659221,776
Cash Interest Pd, Suppl 27,89923,03436,90795,72796,743
Cash Taxes Pd, Supplemental 14,21515,94913,29218,32915,591

() = Negative Value
Values are displayed in Thousands


'경제이야기 > Stock' 카테고리의 다른 글

20150529 아주 관심있는 종목 리스트  (0) 2015.05.31
Delta Airlines, DAL  (0) 2015.05.31
IRobot, IRBT  (0) 2015.05.31
숫자분석의 달인 quantifiedalpha.com  (0) 2015.05.13
19 stocks to buy now - CNNMoney  (0) 2015.03.28
Posted by 쁘레드
경제이야기/Stock2015. 5. 31. 05:32


작년말에 IRobot Roomba를 처음샀습니다. 가정에서 매주 하는 청소에 대해서 새로운 역사를 쓰는것 같습니다. 이런거 로봇으로 대체할수 없을까 했는데 상당히 만족하고 있습니다. 저런것이 잘 될까했는데 많은 분들이 상당히 마음에 든다고 하셔서 구입한거 였습니다. 제가 이것을 구입한 이후로 주변에 이런게 될까 고민하는 많은 사람에게 강추를 몇번 날렸습니다. 


그런 제 모습을 보며 이 회사에 투자를 해야겠다고 생각하고 있습니다. 회사를 조사해 보니 제가 맘에 든느 부분은 For The HOME 부분 인데 For the Business는 제품도 별로고 판매도 별로일것 같고요. For Defense & Security는 상당히 좋을것이라고 생각됩니다.각 부문이 매출과 이득에 차치하는 비율을 잘 계산해본다음에 추천일까 아닐까를 update할까합니다. (청소로봇 룸바와 브라바는 무조건 강추입니다.)


지금 인기를 끌고 있는 Drone쪽으로 룸바같은것을 만들면 완전 이회사 대박일것이라고 생각됩니다. 이미 기술을 다 가지고 있고 많은 사람들이 필요로하는 demand를 잘 파악해야겠지요.

------------------------










------------------------

KEY STATISTICS
Industry Range: Low Light Quintile Light Quintile Dark Quintile Light Quintile Light Quintile High Mouseover quintile for more detail
 

SHAREHOLDER EQUITY

Shares Outstanding29.7 M
Institutional Ownership68.84%
Number of Floating Shares28.8 M
Short Interest as % of Float13.78%

FINANCIAL STRENGTH (MRQ)

Quick Ratio4.88x
Current Ratio5.72x
Debt/Equity0.00x 
Debt/Assets0.00x 

VALUATION (MRQ)

Price/Earnings (TTM)25.90x
Price/Sales (TTM)1.69x
Price/Book2.41x
Price/Cash Flow28.48x
IRBT's P/E Ratio is greater than 79% of other companies in the Appliance & Tool industry. This typically means that investors are willing to pay more for its level of earnings relative to future growth.

PROFITABILITY (TTM)

Gross Margin46.39%
Operating Margin9.46%
EBITDA Margin11.86%
Net Profit Margin6.65%
IRBT's Gross Margin is more than 87% of other companies in the Appliance & Tool industry, which means it has more cash to spend on business operations as compared to its peers. As indicated by theOperating Margin, IRBT controls its costs and expenses better than 75% of its peers.

MANAGEMENT EFFECTIVENESS (TTM)

Return on Assets8.58%
Return on Equity10.06%
Return on Inves. Capital9.95%
The Return on Equity for IRBT shows that it is able to reinvest its earnings as efficiently as its competitors in the Appliance & Tool industry. Typically, companies that have higher return on equity values are more attractive to investors.

GROWTH RATE (TTM)

Earnings Per Share48.6
Sales13.2
Dividend (MRQ)-- 
IRBT's EPS Growth Rate is greater than 72% of its peers in the Appliance & Tool industry.

DIVIDEND (TTM)

Dividend Yield-- 
Payout Ratio0.00% 
Annual Dividend0.00 
The average dividend yield for companies in the Appliance & Tool industry is 1.44%.

OPERATING RATIOS (TTM)

Asset Turnover1.29%
Inventory Turnover6.60%
Receivables Turnover14.79%
Effective Tax Rate27.93%
These ratios give an indicator of efficiency (ability to move inventory and generate sales) within a company, particularly ones with tangible goods (i.e. automotive, computer hardware) as compared to its peers.

COMPANY OFFICERS

ChairmanColin M. Angle
Chief Financial OfficerAlison Dean
Executive Vice PresidentPaolo Pirjanian
Executive Vice PresidentGlen D. Weinstein
Executive Vice PresidentRussell J. Campanello
Senior Vice PresidentChristian Cerda
Lead DirectorGeorge C. McNamee
Independent DirectorRonald D. Chwang
Independent DirectorGail Deegan

COMPANY CONTACT

Employees589
Headquarters8 Crosby Dr
BEDFORD, MA 01730-1402
Phone781-430-3000
Fax781-430-3001
Web Address
http://www.irobot.com/
 

------------------------


BALANCE SHEET

 5 yr Trend2011
01/01/11
2011
12/31/11
2012
12/29/12
2013
12/28/13
2014
12/27/14

ASSETS

Cash & Equivalents 108,383166,308126,770165,404185,957
Short Term Investments 13,92817,81112,43021,95436,166
Cash and Short Term Inv 122,311184,119139,200187,358222,123
Trade Accts Recvble, Gross 34,14443,42529,52439,41571,123
Prov. for Doubtful Accts (88)(87)(111)(67)(67)
Total Receivables, Net 38,06845,70030,60940,20473,670
Invent. - Finished Goods 20,41023,32028,05637,58738,402
Invent. - Work In Progress 2706000
Invent. - Raw Materials 6,7237,7698,8498,5209,455
Total Inventory 27,16031,08936,96546,10747,857
Deferred Income Tax 12,91715,34419,26620,14421,505
Other Current Assets 6,1377,9288,8536,8489,704
Other Curr. Assets, Total 19,05423,27228,11926,99231,209
Total Current Assets 206,593284,180234,893300,661374,859
Buildings 13,53215,45915,75815,98320,833
Machinery/Equipment 29,81736,63237,89737,81047,308
Other Prop./Plant/Equip. 2,4842,7322,7621,8452,297
Prop./Plant/Equip. - Gross 45,83354,82356,41755,63870,438
Accumulated Depreciation (20,213)(25,794)(31,464)(31,977)(39,141)
Prop./Plant/Equip. - Net 25,62029,02924,95323,66131,297
Goodwill, Net 7,9107,91048,95148,75148,751
Intangibles, Gross 4,5004,50031,50031,50031,500
Accum. Intangible Amort. (1,130)(2,033)(3,276)(8,832)(12,354)
Intangibles, Net 3,3702,46728,22422,66819,146
Long Term Investments 2,5002,500--10,50110,751
Other Long Term Assets ----8,500----
Total Assets 254,331332,213354,313416,337493,213

LIABILITIES

Accounts Payable 38,68948,40642,51541,34460,256
Accrued Expenses 33,61734,11024,78733,55233,367
Notes Payable/ST Debt 00000
Customer Advances 3,5341,5276,2575,1884,551
Income Taxes Payable --957719831867
Other Curr. Lblts, Total 3,5342,4846,9766,0195,418
Total Current Liabilities 75,84085,00074,27880,91599,041
Total Long Term Debt 00000
Total Debt 00000
Other Liabilities, Total 3,5844,2554,2184,7333,736
Total Liabilities 79,42489,25578,49685,648102,777

SHAREHOLDER EQUITY

Redeemable Preferred Stock 0--000
Common Stock 258272278289297
Additional Paid-In Capital 156,620184,395199,903227,175249,409
Ret. Earn.(Accum. Deficit) 17,94958,14075,437103,078140,881
Other Equity, Total 80151199147(151)
Total Equity 174,907242,958275,817330,689390,436
Total Liabilities & Shareholders� Equity 254,331332,213354,313416,337493,213
Ttl Comm. Shares Outs. 25,84527,21727,78228,93529,645
Trsy. Shrs-Comm. Primary Iss. 00000

------------------------


INCOME STATEMENT

 5 yr Trend2011
01/01/11
2011
12/31/11
2012
12/29/12
2013
12/28/13
2014
12/27/14

REVENUE AND GROSS PROFIT

Total Revenue 401466436487557

OPERATING EXPENSES

Cost of Revenue, Total 256258242266299
Selling/Gen/Admin Expense 8788104115126
Sell/Gen/AdminExpenses,Tot 8794112125136
Research & Development 2560576469
Total Operating Expense 367412411455504
Operating Income 3353253353

NON-OPERATING INCOME & EXPENSES

Other, Net 1000(1)
Income Before Tax 3454263252

INCOME TAXES

Income Tax - Total 8138515
Income After Tax 2640172838

MINORITY INTEREST AND EQUITY IN AFFILIATES

Net Inc Before Extra Items 2640172838
Net Income 2640172838

ADJUSTMENTS TO NET INCOME

Income Available to Common Excl. Extra. Items 2640172838
Income Available to Common Incl. Extra. Items 2640172838

EPS RECONCILIATION

Basic/Primary Weighted Average Shares 2527282829
Basic/Primary EPS Excl. Extra. Items 1.001.500.630.971.28
Basic/Primary EPS Incl. Extra. Items 1.001.500.630.971.28
Dilution Adjustment 00------
Diluted Weighted Average Shares 2628282930
Diluted EPS Excl. Extra. Items 0.961.440.610.941.25
Diluted EPS Incl. Extra. Items 0.961.440.610.941.25

COMMON STOCK DIVIDENDS

Div/Share-ComStockPrimIssue 0.000.000.000.000.00
Gross Divid - Common Stock 00000

PRO FORMA INCOME

Pro Forma Net Income ----------

SUPPLEMENTAL ITEMS

Depreciat/Amort, Suppl 710121213

NORMALIZED INCOME

Total Special Items 0--------
Normalized Income Before Tax 3454263252
EffectSpecItemsInclTax(STEC) 0--------
InclTaxExcl/ImpactSpecItems 9138515
Normalized Income After Tax 2640172838
Normalized Inc Avail to Common 2640172838
Basic Normalized EPS 1.021.500.630.971.28
Diluted Normalized EPS 0.971.440.610.941.25

------------------------

CASH FLOW STATEMENT

 5 yr Trend2011
01/01/11
2011
12/31/11
2012
12/29/12
2013
12/28/13
2014
12/27/14

CASH FROM (USED BY) OPERATING ACTIVITIES

Net Income 25,51440,19117,29727,64137,803
Depreciation/Depletion 7,54110,31211,67212,16913,049
Deferred Taxes (4,998)6,154(3,763)(768)3,101
Unusual Items 2045991,3322,177246
Other Non-Cash Items 5,6752,0299,62511,04710,776
Non-Cash Items 5,8792,62810,95713,22411,022
Cash Taxes Pd, Supplemental 17,8078,04611,6637,23515,508
Accounts Receivable (1,066)(7,632)16,726(9,595)(33,466)
Inventories 5,246(3,929)(807)(9,365)(2,387)
Other Assets (2,082)(1,843)(2,892)1,980(2,856)
Accounts Payable 8,1309,717(8,684)(1,743)16,249
Accrued Expenses 5,7971,473(6,762)9,006324
Changes in Working Capital 15,221(3,550)1,698(10,374)(24,369)
Total Cash from Operations 49,15755,73537,86141,89240,606

PLUS: CASH FROM (USED BY) INVESTING ACTIVITIES

Capital Expenditures (12,597)(13,011)(6,770)(6,829)(13,774)
Acquisition of Business 00(74,530)00
Sale of Fixed Assets ------6500
Sale/Maturity of Investment 21,5005,00010,0008,04416,500
Purchase of Investments (30,461)(9,189)(5,086)(17,946)(31,219)
Other Investing Cash Flow 00(6,000)(2,000)(250)
OtherInvestCashFlowItms,Tot (8,961)(4,189)(75,616)(11,252)(14,969)
Total Cash from Investing (21,558)(17,200)(82,386)(18,081)(28,743)

PLUS: CASH FROM (USED BY) FINANCING ACTIVITIES

Financing Cash Flow Items 2,3385,9896611,1941,425
Common Stock, Net --------(1,678)
Options Exercised 6,59013,4014,32613,6298,943
Iss (Retirmnt) of Stock,Net 6,59013,4014,32613,6297,265
Total Cash From Financing 8,92819,3904,98714,8238,690

EQUALS: INCREASE (DECREASE) IN CASH

Net Change in Cash 36,52757,925(39,538)38,63420,553
NetCash-BeginBal/RsvdforFutUse 71,856108,383166,308126,770165,404
NetCash-EndBal/RsrvforFutUse 108,383166,308126,770165,404185,957
Depreciation, Supplemental 7,54110,31211,67212,16913,049
Cash Taxes Pd, Supplemental 17,8078,04611,6637,23515,508

------------------------



'경제이야기 > Stock' 카테고리의 다른 글

Delta Airlines, DAL  (0) 2015.05.31
Nuance, NUAN 추천  (0) 2015.05.31
숫자분석의 달인 quantifiedalpha.com  (0) 2015.05.13
19 stocks to buy now - CNNMoney  (0) 2015.03.28
Should You Consider Nuance Communications?  (0) 2015.03.24
Posted by 쁘레드
경제이야기/Stock2015. 5. 13. 06:24

Seekingalpha에서 글을 보다가 GT(Goodyear tire)가 undervalue되었있다고 주장하는 글을 읽다가 상당히 재밌는 사이트를 알게됐습니다. 수치해석, 통계, 숫자표현 이런것에 능한사람이 만든것 같습니다. seekingalpha와 자매사이트 같기도 하고요. 다 맞다고 하는것은 아니고요, 계산 geeks들은 어떻게 계산하는지 같이 계산기 뚜드리는지 이해해 보고 싶습니다.


내용이 재밌어서 평소 관심있는 종목들을 넣어봤습니다.

https://quantifiedalpha.com/



---------------

GT(Goodyear TIre)

Market Cap: $7.55B (Mid Cap)
Market Beta: 2.23 (Very High Market Risk)
MetricGTPercentileAnalysis
10.25%98thStrongly Undervalued
4.50%91stStrong Growth
-5.29%14thBad Quality
1.78%67thSlightly Bullish
11.24%90thModerate Outperform

78
Days
$0.75$4.10B

-------------

AA(Alcoa)

Market Cap: $16.89B (Large Cap)
Market Beta: 1.64 (High Market Risk)
MetricAAPercentileAnalysis
4.21%78thModerately Undervalued
-0.61%35thWeak Growth
-1.98%28thMediocre Quality
-2.47%23rdModerately Bearish
-0.84%40thSlight Underperform

57
Days
$0.26$5.91B

-------------

DAL(Delta Airlines)

Market Cap: $35.84B (Large Cap)
Market Beta: 1.01 (Low Market Risk)
MetricDALPercentileAnalysis
1.43%59thSlightly Undervalued
-0.01%43rdWeak Growth
3.87%77thGreat Quality
0.02%45thSlightly Bearish
5.31%68thSlight Outperform

71
Days
$1.32$10.78B

-------------

NUAN(Nuance)

Market Cap: $4.99B (Mid Cap)
Market Beta: 1.11 (Average Market Risk)
MetricNUANPercentileAnalysis
-3.15%27thSlightly Overvalued
-1.96%21stNegative Growth
3.78%75thGood Quality
-4.37%12thModerately Bearish
-5.70%23rdModerate Underperform

-5
Days
$0.10$482.18M

-------------

QCOM(Qualcomm)

MetricQCOMPercentileAnalysis
-0.97%41stSlightly Overvalued
-0.50%36thWeak Growth
-3.13%22ndBad Quality
1.26%61stSlightly Bullish
-3.34%31stSlight Underperform
71
Days
$0.82$5.81B

--------------

AAPL(Apple)

Market Cap: $724.74B (Mega Cap)
Market Beta: 0.85 (Low Market Risk)
MetricAAPLPercentileAnalysis
-0.99%40thSlightly Overvalued
5.91%96thStrong Growth
5.11%89thGreat Quality
1.82%68thSlightly Bullish
11.85%92ndStrong Outperform

77
Days
$1.74$48.07B

-------------

F(Ford)

Market Cap: $61.74B (Large Cap)
Market Beta: 1.57 (High Market Risk)
MetricFPercentileAnalysis
7.69%93rdStrongly Undervalued
-0.23%40thWeak Growth
1.00%50thMediocre Quality
0.68%53rdSlightly Bullish
9.14%84thModerate Outperform

72
Days
$0.38$35.65B

-------------

NXP

Market Cap: $24.53B (Large Cap)
Market Beta: 2.65 (Very High Market Risk)
MetricNXPIPercentileAnalysis
-5.28%18thModerately Overvalued
6.37%97thStrong Growth
6.55%97thExcellent Quality
1.71%66thSlightly Bullish
9.35%85thModerate Outperform

71
Days
$1.24$1.51B


-------------

Top 50 ; 자체 지표로 value가 상당히 높다고 나온 상위 50개 종목인것 같습니다. 유료로 하면 screener같은것을 쓰게 해줄것 같습니다. 저는 Market Cap이 너무 작은 기업들은 valuation을 계산할 가치가 떨어진다고 생각합니다.


Rank Company Ticker Total Value Growth Quality Smart Earnings
  Alpha Alpha Alpha Alpha Alpha Strength
1 Net 1 Ueps Technologies Inc. UEPS 21.09% 8.41% 5.14% 3.83% 3.70%  
2 Bassett Furniture Industries Inc. BSET 20.63% 4.29% 7.06% 5.05% 4.23%  
3 Chipmos Technologies (BERMUDA) Ltd IMOS 20.00% 8.81% 0.80% 5.58% 4.81%  
4 Global Brass And Copper Holdings Inc BRSS 19.23% 6.66% 2.93% 3.82% 5.83%  
5 Shoe Carnival Inc. SCVL 18.27% 3.35% 3.28% 6.36% 5.28%  
6 Valero Energy Corp. VLO 17.86% 10.25% 2.15% 4.15% 1.30%  
7 Wal-Mart Stores Inc. WMT 17.79% 6.28% 1.54% 5.91% 4.06%  
8 Spartan Stores Inc. SPTN 17.17% 5.47% 5.80% 4.12% 1.79%  
9 Arch Capital Group Ltd ACGL 17.12% 6.86% 2.13% 1.39% 6.74%  
10 Voya Financial Inc VOYA 17.00% 10.84% 1.95% 1.39% 2.83%  
11 The Marcus Corporation MCS 16.79% 4.13% 2.19% 6.27% 4.20%  
12 United Continental Holdings, Inc. UAL 16.79% 6.52% 4.75% 4.62% 0.89%  
13 Lear Corp. LEA 16.67% 5.91% 4.49% 4.88% 1.39%  
14 Infinity Property and Casualty Corp. IPCC 16.59% 8.53% 1.51% 1.83% 4.71%  
15 Culp Inc. CFI 16.51% 1.89% 4.79% 7.00% 2.83%  
16 Sanmina-SCI Corp. SANM 16.46% 9.38% 1.18% 1.67% 4.23%  
17 Tsakos Energy Navigation Ltd TNP 16.17% 6.57% 5.63% -0.64% 4.61%  
18 ZAGG Incorporated ZAGG 16.10% 2.74% 5.59% 4.04% 3.73%  
19 Jabil Circuit Inc. JBL 16.02% 8.22% 3.11% 3.26% 1.43%  
20 Midwestone Financial Group Inc MOFG 15.94% 4.75% 1.14% 3.12% 6.93%  
21 Mainsource Financial Group Inc MSFG 15.92% 5.35% 1.62% 2.14% 6.80%  
22 Big 5 Sporting Goods Corp BGFV 15.92% 7.07% 1.39% 4.76% 2.70%  
23 Nova Measuring Instruments Ltd NVMI 15.69% 1.40% 1.97% 8.35% 3.96%  
24 SkyWest Inc. SKYW 15.54% 6.43% 3.02% 1.86% 4.23%  
25 Aetna Inc. AET 15.54% 4.61% 4.86% 2.98% 3.08%  
26 Delphi Automotive Plc DLPH 15.40% 1.26% 4.44% 6.37% 3.33%  
27 EchoStar Corp. SATS 15.28% 5.04% 1.75% 4.00% 4.48%  
28 Ducommun Inc DCO 15.20% 7.25% 3.28% 2.61% 2.06%  
29 Perfect World Co., Ltd. PWRD 15.12% 6.33% 0.09% 7.91% 0.79%  
30 Enlink Midstream Llc ENLC 15.06% 4.72% 0.57% 1.23% 8.54%  
31 AerCap Holdings N.V. AER 14.94% 5.22% 2.25% 4.62% 2.84%  
32 Consolidated Edison Inc. ED 14.84% 8.43% 0.81% 4.80% 0.80%  
33 AutoNation Inc. AN 14.67% 4.09% 2.62% 4.62% 3.34%  
34 Flextronics International Ltd. FLEX 14.49% 6.03% 4.37% 2.66% 1.42%  
35 Bravo Brio Restaurant Group, Inc. BBRG 14.31% 5.57% 0.86% 7.27% 0.61%  
36 Endurance Specialty Holdings Ltd ENH 14.20% 8.20% 1.94% -0.23% 4.29%  
37 Magna International Inc. MGA 14.10% 7.97% 2.28% 2.84% 1.01%  
38 Superior Energy Services, Inc. SPN 14.05% 7.84% 0.20% 5.17% 0.84%  
39 Huntington Ingalls Industries, Inc. HII 14.02% 1.84% 4.70% 3.90% 3.58%  
40 United Online, Inc. UNTD 14.01% 0.02% 4.08% 5.47% 4.43%  
41 Cai International Inc CAP 13.84% 9.49% 0.62% 1.29% 2.44%  
42 Encore Wire Corp. WIRE 13.83% 2.55% 0.38% 5.07% 5.83%  
43 Intel Corporation INTC 13.82% 3.09% 2.86% 7.41% 0.46%  
44 K12, Inc. LRN 13.78% 7.65% 0.88% 3.22% 2.03%  
45 Blount International Inc. BLT 13.77% 3.98% 1.83% 4.32% 3.64%  
46 Science Applications International Corporation SAIC 13.73% 4.10% 3.81% -2.62% 8.44%  
47 Federal Signal Corp. FSS 13.65% 5.00% 0.13% 4.56% 3.96%  
48 Targa Resources Corp. TRGP 13.61% 8.21% 0.44% 1.64% 3.32%  
49 Health Net, Inc. HNT 13.61% 3.36% 3.40% 5.85% 1.00%  
50 Central Garden & Pet Co. CENT 13.60% 5.36% 2.47% 2.69% 3.08%  


'경제이야기 > Stock' 카테고리의 다른 글

Nuance, NUAN 추천  (0) 2015.05.31
IRobot, IRBT  (0) 2015.05.31
19 stocks to buy now - CNNMoney  (0) 2015.03.28
Should You Consider Nuance Communications?  (0) 2015.03.24
2015년 유가상승 가능성을 이용한 투자 idea  (0) 2015.03.23
Posted by 쁘레드
경제이야기/Stock2015. 3. 28. 04:39

그냥 웃지요. 그래도 관심있는 종목은 track해봐도 좋을듯.

내가 너희들 1년후에 결과를 추적해서 기자한테 보내주겠어. 고맙다고 보낼지 주~우~욱~고 싶냐고 보낼지.

-----------------------------

Wall Street may be stressing out, but that can create a window of opportunity for investors.

The stock market often takes a breather in the weeks leading up to earnings season, which kicks off April 8 with Alcoa (AA). Investors have anxieties until they start seeing the actual numbers.

Nervousness has mounted this week as investors brace for what could be the first year-over-year decline in profits since 2012 and worry about how expensive stocks have gotten.

But Goldman Sachs (GS) says now is the time to pounce, especially on American stocks laser-focused on returning cash to shareholders through buybacks and dividends.

"Buyback window closure is a window of opportunity for investors," Amanda Sneider, vice president of U.S. portfolio strategy at Goldman Sachs, wrote in a note to clients She's referring to the "blackout" period happening now where companies pause their share buyback programs ahead of earnings.

"Investors should view any market pressure as a buying opportunity," she wrote.

Related: 11 stocks hedge funds and mutual funds love now

Focus on the cash: The investment bank is urging investors to buy its total cash return basket of 50 U.S. stocks like Apple (AAPLTech30), CVS (CVS), DirecTV (DTV) and FedEx (FDX) that have fat dividends and lucrative repurchase plans.

Dividends and buybacks are known as shareholder-friendly moves because they essentially reward investors for doing nothing other than simply holding onto the shares.

With companies sitting on more cash than ever before, it seems reasonable to bet more of these moves will be unveiled this earnings season. Goldman expects buybacks to increase 18% to $604 billion and dividends to grow 7% this year.

Related: American cash is flooding into European stocks

Despite recent turbulence, Goldman's crystal ball is still forecasting the S&P 500 will rise to 2,150 by midyear (it's currently around 2,060). That means it would have to bounce about 4% from current levels. But not all stocks will enjoy the same rally.

"We believe stocks with high total cash returns will outperform as S&P 500 firms grow buybacks and dividends," Sneider wrote.

The stocks in Goldman's total cash return basket offer double the cash yield of the median S&P stock and are an average of 13% cheaper.

Here are 19 selected stocks in Goldman's total cash return basket:

1. Abbott Labs (ABT)

2. Anthem (ANTM)

3. Apple (AAPLTech30)

4. CBS (CBS)

5. Cigna (CI)

6. CVS (CVS)

7. DirecTv (DTV)

8. Express Scripts (ESRX)

9. FedEx (FDX)

10. Halliburton (HAL)

11. Illinois Tool Works (ITW)

12. Kroger (KR)

13. LyondellBasell (LYB)

14. Mondelez (MDLZ)

15. Northrop Grumman (NOC)

16. Pfizer (PFE)

17. Phillips 66 (PSX)

18. Time Warner (TWX) (owner of CNNMoney)

19. Travelers (TRV)

------------------------------

Abbott Laboratories

 

Today's Trading

Previous close

46.50

Today's open

46.61

Day's range

46.42 - 47.03

Volume

1,972,917

Average volume (3 months)

5,568,462

Market cap

$70.2B

Dividend yield

2.05%

Data as of 3:20pm ET, 03/27/2015

Growth & Valuation

Earnings growth (last year)

-8.61%

Earnings growth (this year)

-5.48%

Earnings growth (next 5 years)

+11.40%

Revenue growth (last year)

-7.33%

P/E ratio

41.7

Price/Sales

3.37

Price/Book

3.26

Competitors

  

Today's
change

Today's
% change

VRXValeant Pharmaceutic...

+0.26

+0.13%

LLYEli Lilly and Co

+0.21

+0.29%

AZNAstraZeneca

+0.35

+0.50%

ABBVAbbVie

+0.35

+0.62%

Data as of 3:35pm ET, 03/27/2015

Financials

Next reporting date

April 15, 2015

EPS forecast (this quarter)

$0.42

Annual revenue (last year)

$20.2B

Annual profit (last year)

$2.3B

Net profit margin

8.50%

Profile

Sector

Health Technology

Industry

Medical Specialties

Chairman &
Chief Executive Officer

Miles D. White

Chief Financial Officer &
Executive Vice President

Thomas C. Freyman

Corporate headquarters

Abbott Park, Illinois

Forecasts

NORTHROP GRUMMAN CORP

 

Today's Trading

Previous close

159.31

Today's open

159.14

Day's range

158.90 - 160.64

Volume

1,105,471

Average volume (3 months)

1,603,147

Market cap

$31.6B

Dividend yield

1.75%

Data as of 3:21pm ET, 03/27/2015

Growth & Valuation

Earnings growth (last year)

+16.77%

Earnings growth (this year)

-2.78%

Earnings growth (next 5 years)

+9.46%

Revenue growth (last year)

-2.77%

P/E ratio

16.4

Price/Sales

1.28

Price/Book

4.38

Competitors

  

Today's
change

Today's
% change

RTNRaytheon

+1.15

+1.06%

COLRockwell Collins Inc

+0.91

+0.97%

LLLL-3 Communications H...

+0.07

+0.06%

GRMNGarmin Ltd

+0.20

+0.42%

Data as of 3:35pm ET, 03/27/2015

Financials

Next reporting date

April 22, 2015

EPS forecast (this quarter)

$2.26

Annual revenue (last year)

$24.0B

Annual profit (last year)

$2.1B

Net profit margin

8.63%

Profile

Sector

Electronic Technology

Industry

Aerospace & Defense

Chairman, President &
Chief Executive Officer

Wesley G. Bush

Chief Financial Officer &
Vice President

Kenneth L. Bedingfield

Corporate headquarters

Falls Church, Virginia

Forecasts

 

-------------------------

'경제이야기 > Stock' 카테고리의 다른 글

IRobot, IRBT  (0) 2015.05.31
숫자분석의 달인 quantifiedalpha.com  (0) 2015.05.13
Should You Consider Nuance Communications?  (0) 2015.03.24
2015년 유가상승 가능성을 이용한 투자 idea  (0) 2015.03.23
AA Alcoa 추천  (0) 2015.03.21
Posted by 쁘레드
경제이야기/Stock2015. 3. 24. 09:41

By Investopedia | March 10, 2015

 

It's been a turbulent few years for Nuance Communications , even as voice-powered virtual assistants (many using Nuance's voice-recognition technology) continue to rise in popularity and acceptance. In fact, voice-recognition is becoming a staple of many consumer electronics these days, and Nuance is the clear leader in this field.

As shares have trended lower over the past three years, significantly underperforming the broader market, should investors consider Nuance as it sits near 52-week lows?

Where Nuance is coming from
The first thing to consider is whether or not Nuance is merely pulling back from being overvalued. Siri was released in 2011, which catalyzed the move toward virtual personal assistants that all the major tech players are embracing. That brought Nuance some welcome attention, since its voice-recognition technology was the backbone of many of these services.

However, the risk here was that all that attention could translate into hype that economic realities couldn't sustain. Indeed, Nuance's partnerships with major smartphone OEMs were shrouded in mystery, so investors didn't have much to go on.

That's why it's worth pointing out that Nuance's mobile and consumer segment hasn't grown much recently. On the contrary, mobile and consumer non-GAAP revenue in fiscal year 2014 was $441 million, down from $508 million in fiscal year 2012. Since virtual personal assistants haven't proven as "revolutionary" as some companies had hoped (even if they're becoming table stakes for platform operators), the initial hype has subsided -- bringing Nuance's valuation with it.

Where Nuance is now
The fact still stands that healthcare is Nuance's largest and most important business. This operating segment is marching steadily upward, bringing in $943 million in non-GAAP revenue last fiscal year. That's up from $669 million in non-GAAP revenue in fiscal year 2012.

The company has been working to transition toward recurring revenue sources, which now comprise two-thirds of sales. That's encouraging progress and evidence that Nuance can maintain growth. At a time when many tech companies are attempting to move toward subscription models, Nuance fits right in.

Nuance's aggressive acquisition strategy makes its GAAP financial results challenging, since it frequently reports heavy losses due to ongoing amortization and restructuring charges. Last quarter, the company posted a net loss of $50.5 million, or $0.16 per share. However, on a non-GAAP basis, net income was $82 million, or $0.25 per share.

This is also why it's important to look at Nuance's cash flow to judge how healthy the business is. Fortunately, Nuance's cash flow is strong. Operating cash flow jumped to $95.7 million last quarter, and free cash flow was $79 million. That puts Nuance's valuation at 14.7 times free cash flow, which is relatively low for its sector.

Where Nuance is going
Nuance remains uniquely positioned in both the healthcare and mobile markets, which comprise 70% of sales. As the healthcare sector continues to adopt transcription solutions (an admittedly slow process), Nuance's healthcare business will continue to thrive in the years ahead. At the same time, voice-controlled applications are on the rise, and Nuance's technology is frequently at the heart of those applications.

The company has had a tough few years, but investors with an appetite for risk should consider adding Nuance to their portfolios.

Posted by 쁘레드
경제이야기/Stock2015. 3. 23. 06:21

유가가 단기간 많이 하락했으니 당연히 다시 반등하리라 생각된다. 2015년 10% 정도 수익를 얻는 것을 쉬울거라고 생각된다. (이건 뭔 배짱???)


우선 연말 예상유가가 얼마나 될것인가 하는것이 문제인데, 2015년중에 죽어나가는 player가 분명이 생길것이고, 콧대높은 OPEC도 감산얘기가 없을수 없을테고 하니 $70 정도가 가능하지 않을까.


더 내려갈수 있는 여지는 전체적으로 공급이 줄지 않을수도 있고(이란, 러시아, 미국 쉐일오일 등) 미국이 금리를 올리면 dollar표시 유가는 내려갈 여지가 있고, 세계 경제가 slow해지면 결국 유가 수요도 줄수도 있는데...


아직 유가가 바닥이 아니라는데는 동의하지만 년말까지 지금보다 올라갈거라 생각하고 주식으로 투자처를 찾아보니. 처음 몇개는 유가연동하는 주식이나 ETF 펀드이고, 셋중에 한두개 투자하는 것은 좋을것 같고. 언제 들어가냐는 지금 들어가도 버틸수 있다면 손해보지 않을 확률이 더 높은데, 젤 좋은 순간은 공포가 엄습할때라고 생각들고요. 유가가 30불대로 떨어지고, 누가 죽어나가고, 어느나라가 default로 간다고 하고, 이럴때를 기다려야할듯.


PBR은 브라질 경제상황과 뇌물/회계 스캔들에 영향을 많이 미치고 있는데, 유가가 오르면 모른것을 상쇄하고도 남을만큼 오를수 있다고 보고 있어서 추의를 같이 보고 있고.

유가가 오르면 대체에너지주들도 동반상승할것으로 보고, 태양광 에너지주 몇개. LED의 최고 기술주 CREE도 넣어놓고 재는중.

NameSymbolLast priceMkt capAvg vol52wk high52wk lowEPSP/EBetaBeta(y)Cur Ratio
ProShares Ultra DJ-UBS...UCO6.51.04B40.175.892.33
Vanguard Energy ETFVDE108.483.80B145.97141101.3327.283.981.3
SPDR S&P Oil & Gas...XOP48.191.46B84.0441.6317.332.781.48
ProShares Ultra DJ-UBS...UCO6.51.04B40.175.892.33
VelocityShares 3X InverseDWTI149.45244.35M199.6521.41-3.63
VelocityShares 3X Long...UWTI2.07966.17M43.991.792.68
Petroleo Brasileiro...PBR5.5937.35B41.70M20.944.90.945.971.88
Yingli Green Energy...YGE2.39434.42M1.39M5.071.86-1.662.19
Cree, Inc.CREE38.294.27B1.41M62.427.250.6757.071.46
Hanwha Q Cells Co LtdHQCL1.68167.17M4130823.880.92-1.252.87


'경제이야기 > Stock' 카테고리의 다른 글

19 stocks to buy now - CNNMoney  (0) 2015.03.28
Should You Consider Nuance Communications?  (0) 2015.03.24
AA Alcoa 추천  (0) 2015.03.21
Investing for income 2014 August  (0) 2015.03.19
Crude oil 상승/하락에 베팅하기  (0) 2015.03.18
Posted by 쁘레드
경제이야기/Stock2015. 3. 21. 09:17

작년에 AA에서 쉽게 큰 수익을 봤었는데 요즘 속절없이 무너져서 아주 군침을 돌리며 바라보고 있습니다.

가장큰문제는 aluminum 가격이 고가대비 30%이상 급락한 영향이 큰것 같습니다.

To be updated

  • 알루미늄 가격이 떨어진 이유와 전망
  • AA의 Aluminum 매출/순이익 대비 비율
  • Fundamental analysis
  • 회사예상가치
  • 경쟁자
  • 최근 발표된 인수합병관련 영향
  • 내부자 거래동향

 

-------------------------------

Today’s Trading

Previous close12.96
Today’s open13.02
Day’s range12.90 - 13.09
Volume38,762,284
Average volume (3 months)21,945,226
Market cap$15.9B
Dividend yield0.93%
Data as of 4:00pm ET, 03/20/2015

Growth & Valuation

Earnings growth (last year)--
Earnings growth (this year)+20.88%
Earnings growth (next 5 years)+10.00%
Revenue growth (last year)+3.57%
P/E ratio57.1
Price/Sales0.77
Price/Book1.29

Competitors

 Today’s
change
Today’s
% change
AAPRBAlcoa Inc+0.13+0.30%
AAPRAlcoa Inc0.000.00%
Data as of 4:02pm ET, 03/20/2015

Financials

Next reporting dateApril 9, 2015
EPS forecast (this quarter)$0.25
Annual revenue (last year)$23.9B
Annual profit (last year)$268.0M
Net profit margin1.12%

Profile

Sector
Non-Energy Minerals
Industry
Aluminum
Chairman &
Chief Executive Officer
Klaus-Christian Kleinfeld
Chief Financial Officer &
Executive Vice President
William F. Oplinger
Corporate headquarters
New York, New York





















































Forecasts


-------------------------------

Data provided by Capital IQ, except where noted.

Valuation Measures 
Market Cap (intraday)5:15.85B
Enterprise Value (Mar 21, 2015)3:22.88B
Trailing P/E (ttm, intraday):61.76
Forward P/E (fye Dec 31, 2016)1:9.90
PEG Ratio (5 yr expected)1:1.05
Price/Sales (ttm):0.66
Price/Book (mrq):1.29
Enterprise Value/Revenue (ttm)3:0.96
Enterprise Value/EBITDA (ttm)6:6.64

Financial Highlights 
Fiscal Year
Fiscal Year Ends:Dec 31
Most Recent Quarter (mrq):Dec 31, 2014
Profitability
Profit Margin (ttm):1.12%
Operating Margin (ttm):9.53%
Management Effectiveness
Return on Assets (ttm):3.89%
Return on Equity (ttm):1.25%
Income Statement
Revenue (ttm):23.91B
Revenue Per Share (ttm):20.57
Qtrly Revenue Growth (yoy):14.20%
Gross Profit (ttm):4.77B
EBITDA (ttm)6:3.45B
Net Income Avl to Common (ttm):247.00M
Diluted EPS (ttm):0.21
Qtrly Earnings Growth (yoy):N/A
Balance Sheet
Total Cash (mrq):1.88B
Total Cash Per Share (mrq):1.54
Total Debt (mrq):8.85B
Total Debt/Equity (mrq):59.84
Current Ratio (mrq):1.49
Book Value Per Share (mrq):10.07
Cash Flow Statement
Operating Cash Flow (ttm):1.67B
Levered Free Cash Flow (ttm):369.12M

Trading Information 
Stock Price History
Beta:0.73
52-Week Change3:7.99%
S&P500 52-Week Change3:13.49%
52-Week High (Nov 21, 2014)3:17.75
52-Week Low (Mar 26, 2014)3:11.85
50-Day Moving Average3:14.96
200-Day Moving Average3:15.82

-------------------------------

 

Trefis Analysts estimate a price of $15.98 for Alcoa's stock, about 23% higher than the current market price. * Engineered Products constitute 38% of the Trefis price estimate for Alcoa's stock. * Primary Metals constitute 27% of the Trefis price estimate for Alcoa's stock. * Alumina constitutes 19% of the Trefis price estimate for Alcoa's stock

 

Analyst Research

More »

No Credit Suisse report available. 

  Thomson Reuters

Last Reported 3/20/15

  S&P Capital IQ

Last Reported 3/14/15

  SmartConsensus Report

Last Reported 03/20/2015

 

Technical Research 

  Market Edge Second Opinion

Last Reported 3/13/15

Technical Analysis »

 

Shareholder Equity

Shares Outstanding 

1.2 B 

Institutional Ownership 

63.47% 

Number of Floating Shares 

1.2 B 

Short Interest as % of Float 

2.50% 

Financial Strength (MRQ)

Quick Ratio 

0.94x 

     

Current Ratio 

1.49x 

     

Debt/Equity 

0.72x 

     

Debt/Assets 

0.24x 

     

AA's debt to equity ratio indicates that it has been more aggressive with using debt to finance growth than 63% of its peers in the Metal Mining industry. The resultant effect on earnings would be more volatile than related companies.

Valuation (MRQ)

Price/Earnings (TTM) 

63.75x 

     

Price/Sales (TTM) 

0.66x 

     

Price/Book 

1.29x 

     

Price/Cash Flow 

9.18x 

     

AA's P/E Ratio is greater than 91% of other companies in the Metal Mining industry. This typically means that investors are willing to pay more for its level of earnings relative to future growth.

Profitability (TTM)

Gross Margin 

19.99% 

     

Operating Margin 

4.30% 

     

EBITDA Margin 

14.93% 

     

Net Profit Margin 

0.74% 

     

AA's Gross Margin is comparable to other companies in the Metal Mining industry, which means it has relatively the same amount of cash to spend on business operations as its peers. As indicated by the Operating Margin, AA controls its costs and expenses better than 69% of its peers.

Management Effectiveness (TTM)

Return on Assets

0.48% 

     

Return on Equity 

2.17% 

     

Return on Inves. Capital 

0.63% 

     

The Return on Equity for AA shows that it is able to reinvest its earnings more efficiently than 75% of its competitors in the Metal Mining industry. Typically, companies that have higher return on equity values are more attractive to investors.

Growth Rate (TTM)

Earnings Per Share 

109.5 

     

Sales 

3.8 

     

Dividend (MRQ) 

0.0 

     

AA's EPS Growth Rate is greater than 92% of its peers in the Metal Mining industry.

Dividend (TTM)

Dividend Yield 

0.93% 

     

Payout Ratio 

56.68% 

     

Annual Dividend 

0.12 

     

AA's dividend yield is less than 94% of other companies in the Metal Mining industry. As indicated by the payout ratio, AA's earnings support the dividend payouts as well as others in the group.

Operating Ratios (TTM)

Asset Turnover 

0.65% 

     

Inventory Turnover 

6.61% 

     

Receivables Turnover 

18.29% 

     

Effective Tax Rate 

64.39% 

     

------------------------------------

 

 

 

 

 

Posted by 쁘레드
경제이야기/Stock2015. 3. 19. 11:36

좋은 배당주 한둘정도 추가해주면 꾸준히 income도 되고 될성부릇한(?) 놈은 가격까지 상승하니 꿩먹고 알먹고. 내 투자 성향상 배당주는 썩 별로지만 10년만 지나도 많은 자산을 배당주에 넣을 확률은 높다.

Kiplinger's에서 추천하는 주식과 펀드는 상당히 믿을 만하다. 잡지를 구독하면 한두개씩 보내주는데, 돈주고 보기는 아깝지만 상당히 유용하다.

'경제이야기 > Stock' 카테고리의 다른 글

2015년 유가상승 가능성을 이용한 투자 idea  (0) 2015.03.23
AA Alcoa 추천  (0) 2015.03.21
Crude oil 상승/하락에 베팅하기  (0) 2015.03.18
F How Ford And GM Compare In China  (0) 2015.03.17
AA This Is Not The Same Alcoa  (0) 2015.03.17
Posted by 쁘레드
경제이야기/Stock2015. 3. 18. 06:02

Margin계좌를 만드어서 option을 하는것이 좋겠지만, 주식을 사고 팔듯이 쉽게(???) 할수 있는 방법이 많이 있습니다. 제가 지난 경제위기때 은행주 오르고 내림에 배팅해 본 결과 절대로 초보는 하지 말아야 겠구나 몸소 체험했습니다. 주식도 크게보면 도박인데, 옵션으로 갈수록 이건 완전도박. 대박도 쪽박도 이상하지 않음.

----------------------

3x Bear(Inverse) : DWTI



3x BULL(Long) : UWTI



2x Long(Bull) : UCO

'경제이야기 > Stock' 카테고리의 다른 글

AA Alcoa 추천  (0) 2015.03.21
Investing for income 2014 August  (0) 2015.03.19
F How Ford And GM Compare In China  (0) 2015.03.17
AA This Is Not The Same Alcoa  (0) 2015.03.17
F Ford Motor Could Be Worth Up To $37 Per Share  (0) 2015.03.17
Posted by 쁘레드
경제이야기/Stock2015. 3. 17. 05:46

GM이 미리 중국에 진출에서 좋은 성과를 낸것은 잘한것 같다. Ford도 최근에 높은 성장률을 보이고 있으니 이것도 다행이고. 둘 비교는 의미가 크다.

이번년 중국의 성장률이 7%도 어려울듯 한데, 자동차 산업은 어떨지 또 궁금. 내수를 살릴 생각이면 중국내 자동차 판매에 도움이 되겠지만, 공해문제 해소에 초점을 마추면 자동차 판매는 쉽지 않을것 같고.


------------------------

How Ford And GM Compare In China

Summary

  • Ford is behind GM in China, although recent sales figures seem to favor the former.
  • In absolute numbers, GM remains ahead of Ford and gives it a big advantage.
  • GM shouldn't take its current position for granted because things can always change.

Ford (NYSE:F) and GM (NYSE:GM) are the two most prominent car manufacturers from the United States. Throughout their long history together, they have competed with one another and the two can be considered rivals. Neither of the two companies has a clear advantage over the other to be number one in the United States. They go back and forth as time goes by.

With that said, it can be argued that Ford has been the better of the two in recent years. For instance, while GM needed a massive government bailout to recover from bankruptcy at the height of the Financial Crisis in 2008/2009, Ford did much better and was able to keep its problems more or less under control.

However, the one consistent and constant advantage that GM has had over Ford is in the Chinese market. In China, GM is way ahead of Ford by a huge margin. Some of GM's brands such as Buick are doing very well there, even though they may be struggling elsewhere. That helps illustrate the level of success GM has managed to achieve in China.

The trend in China may be changing in favor of Ford

GMUnit Sales% Change (Y/Y)
January 2015339,781-2.4
February 2015261,0721.3

Source: GM releases

FordUnit Sales% Change (Y/Y)
January 2015112,59919
February 201579,3848.7

Source: Ford releases

Recent sales figures from GM and Ford in collaboration with their Chinese partners seem to suggest that this advantage may be slipping. In fact, GMsales in China are actually down in comparison to the previous year. Ford, on the other hand, is doing much better with significant sales increases. Some would therefore argue that Ford is gaining on GM in a market where it has long trailed.

Ford versus GM in China

The latest sales figures come on the heels of other reports which indicate that Ford increased sales last year by over 19 percent in China. GM also did well with a 12 percent increase, but that's substantially below that of Ford. The tables below show the performance of GM and Ford over the last several years.

Furthermore, Ford has beaten GM for the last three years using this metric. You would have to go all the way back to 2011 for the last time that GM was able to post a higher number than Ford. It would seem that a pattern is beginning to appear.

GMUnit SalesUnit Increase% Increase
20091,826,424  
20102,351,610525,18628.8
20112,547,171195,5618.3
20122,836,128288,95711.3
20133,160,377324,24911.4
20143,539,970379,59312.0
FordUnit SalesUnit Increase% Increase
2009440,619  
2010483,28842,6699.6
2011519,39036,1027.4
2012626,616107,22620.6
2013935,812309,19649.3
20141,114,669178,85719.1

The market in China continues to grow

With China now being the largest market in terms of vehicles sold, it's important for automakers to do well there as best as they can. No car manufacturer can aspire to be number one globally without also having a strong position in China. Especially not with the Chinese market continuing to grow at a strong clip.

The China Association of Automobile Manufacturers ("CAAM") forecasts sales to grow by around 7 percent in 2015 to 25.1 million vehicles. That continues the steady expansion of the market as seen in recent years. The table below shows the total number of vehicles sold in the preceding years.

 Unit Sales (in millions)% Increase
200913.64 
201018.0632.4
201118.52.4
201219.314.4
201321.9913.9
201423.56.9

Source: CAAM

Is Ford really doing better than GM in China?

It's important to note that while Ford may be posting higher sales figures than GM in terms of percentages, its sales are coming off a much lower base. Therefore, GM sales may seem smaller because the base is so much bigger. Ford's increases in percentages may seem bigger, but they also translate into much smaller increases in absolute terms.

Taking a closer look at the sales statistics shows that while Ford may have increases sales last year by over 19 percent and GM by 12 percent, GM sold 379,593 more vehicles. Ford had 178,857 more vehicles. In other words, GM sales increase in absolute numbers is more than twice that of Ford, even though Ford increased its sales by a higher percentage.

Conclusion

Bottom line, GM is still comfortably ahead of Ford in China despite the progress Ford has made. Even though Ford last year managed to sell more than one million vehicles for the first time in China, GM managed to do that a long time ago and is now at more than 3.5 million vehicles. GM's unit sales are easily over three times that of Ford. China remains a strength of GM.

Granted, GM had a headstart because it entered the Chinese market before Ford did. GM first entered China in the early part of the twentieth century and re-entered the market in the mid nineties. Compared to Ford's greater reluctance, GM placed much stronger emphasis on China than Ford did.

The former is now reaping the benefits of its decision and Ford is forced to play catch up in a market that GM projects could grow to 35 million (passenger and commercial) vehicles by 2020. If this turns out to be accurate, GM will be in an excellent position to take advantage and eclipse the competition.

To Ford's credit, it has managed to make impressive strides even though it's behind. For instance, it has managed to beat Japanese manufacturers such as Toyota (NYSE:TM) and has now surpassed them in sales. The key is to keep up the effort and it's possible that for Ford the best is yet to come.

With all that said, GM should not become complacent even if it doesn't have to worry too much about Ford. Frequent recalls like you have now and other technical defects don't exactly help your reputation when you're selling a product.

GM therefore shouldn't take its current position for granted. It would not be the first time that an automaker lost its leading position. After all, just because you're ahead in the race doesn't mean you've also won the race. The race is far from over.


Posted by 쁘레드