Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
|
TNS INC (TNS)
|
Add to portfolio |
|
|
|
| Price: |
$19.91
| | Metrics |
| OS: |
24.6
|
M
| |
13
|
% ROE
|
| Market cap: |
$491
|
M
| |
16
|
% ROIC
|
|
Net debt:
|
$309
|
M
| |
9.2
|
x Debt/EBITDA
|
|
EV:
|
$799
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$33.5
|
M
| |
23.8
|
x EV/EBITDA
|
|
EBIT
|
$39.8
|
M
| |
20.1
|
x EV/EBIT
|
| EPS |
$0.54
| |
37.0
|
x P/E
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-11 | Dec-31-10 | Dec-31-09 | Dec-31-08 | Dec-31-07 | Dec-31-06 | Dec-31-05 | Dec-31-04 |
| Revenues | 557.7 | 522.5 | 471.4 | 344.0 | 325.6 | 286.2 | 258.9 | 249.1 |
| Revenue growth | 6.7% | 10.8% | 37.0% | 5.7% | 13.8% | 10.5% | 3.9% | 11.5% |
| Cost of goods sold | 275.8 | 258.6 | 223.0 | 158.3 | 151.7 | 141.0 | 112.5 | 112.7 |
| Gross profit | 281.9 | 263.9 | 248.4 | 185.7 | 173.9 | 145.2 | 146.4 | 136.4 |
| Gross margin | 50.5% | 50.5% | 52.7% | 54.0% | 53.4% | 50.7% | 56.5% | 54.7% |
| Selling, general and administrative | 103.3 | 95.5 | 99.2 | 78.1 | 75.3 | 71.8 | 55.2 | 49.3 |
| Research and development | 43.7 | 38.0 | 36.2 | 29.1 | 27.6 | 22.2 | 15.5 | 14.7 |
| EBITA | 91.1 | 80.8 | 80.6 | 48.8 | 36.6 | 18.6 | 44.8 | 43.6 |
| EBITA margin | 16.3% | 15.5% | 17.1% | 14.2% | 11.2% | 6.5% | 17.3% | 17.5% |
| Amortization of intangibles | 40.1 | 39.5 | 32.3 | 25.7 | 25.6 | 24.8 | 22.8 | 28.6 |
| EBIT | 50.9 | 41.3 | 48.3 | 23.1 | 11.0 | -6.2 | 22.1 | 15.0 |
| EBIT margin | 9.1% | 7.9% | 10.2% | 6.7% | 3.4% | -2.2% | 8.5% | 6.0% |
| Pre-tax income | 25.5 | 21.8 | -9.2 | 12.7 | -3.4 | 0.0 | 0.0 | 9.2 |
| Income taxes | 7.4 | 12.3 | -6.9 | 9.2 | -0.6 | -2.7 | 7.2 | 4.3 |
| Tax rate | 28.9% | 56.4% | 75.3% | 72.6% | 17.2% | | | 46.1% |
| Net income | 17.1 | 8.5 | -2.1 | 3.5 | -2.8 | -9.9 | 5.8 | 1.6 |
| Net margin | 3.1% | 1.6% | -0.4% | 1.0% | -0.9% | -3.5% | 2.2% | 0.6% |
| |
| Diluted EPS | $0.67 | $0.32 | ($0.08) | $0.14 | ($0.12) | ($0.41) | $0.23 | $0.06 |
| Shares outstanding (diluted) | 25.4 | 26.5 | 25.4 | 25.2 | 24.2 | 24.1 | 24.8 | 24.4 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|