|
NII Holdings Inc.
(NIHD)
|
| |
| Sector: |
Technology |
| Industry: |
Wireless Communications |
| Stock Type: | Aggressive Growth |
| Top Industry Grower: | VIV |
NIHD was last updated 16 days 21 hours 8 minutes ago. Use MrStockQuickie's
Free Value Investor Tool to view this data in real time.
The Numbers
| metric | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| Return on Capital | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 31.4% | 6.3% | 11.7% | 14.8% | 10.7% | 12.1% |
| Equity/Share | $0.44 | $-0.82 | $0.05 | $-1.25 | $0.06 | $2.44 | $2.91 | $4.61 | $7.32 | $11.78 | $12.47 |
| Earnings/Share | $-1.08 | $-2.37 | $-0.32 | $-1.54 | $1.21 | $1.27 | $0.39 | $1.06 | $1.67 | $2.11 | $2.64 |
| FCF/Share | $-2.51 | $-1.25 | $-0.39 | $-0.48 | $-0.06 | $0.10 | $0.20 | $-0.40 | $-0.34 | $0.20 | $0.22 |
| Sales/Share | $0.19 | $0.48 | $0.22 | $0.42 | $0.48 | $6.95 | $8.83 | $9.92 | $12.89 | $17.91 | $22.81 |
| Gross Margin | 66.4% | 60.8% | 44.8% | 50.6% | 61.3% | 60.1% | 57.8% | 61.5% | 60.8% | 60.7% | 60.5% |
The Growth Rates
|
|
|
|
FCFPS
| <9> | 5 | 2.5 | <1> |
|---|
| 2% | 59% | 14% | 33% |
|
|
The Trends
long term trend
| ROIC | BVPS | EPS | FCFPS | SPS |
|---|
| 4% | 7% | 8% | 6% | 6% |
|
growth acceleration trend
| ROIC | BVPS | EPS | FCFPS | SPS |
|---|
| 1% | 6% | 10% | 5% | -9% |
|
Quick Financial Health
ebit/interest [on debt]
| NIHD | EQUITY_INDUSTRY | market |
|---|
| 7.90 | 117.20 | 58.10 |
|
cash/debt
| 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| -1,435.0 | -1,677.9 | -2,731.1 | -2,797.1 | 0.3 | 0.39 | 0.43 | 0.27 | 0.42 | 0.29 |
|
growth
| <9> | 5 | 3 | 1 |
|---|
| 2% | -0% | -12% | -31% |
|
equity/debt
| 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 0.08 | Low Debt | 0.03 | Low Debt | 0.21 | 0.62 | 0.71 | 0.7 | 1.19 | 0.99 | 1.01 |
|
|
assets/liabilities
| 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 1.06 | 0.9 | 1.03 | 0.38 | 1.12 | 1.36 | 1.39 | 1.45 | 1.69 | 1.66 | 1.67 |
|
|
The Ratios
PEG
| Entity | Current | Next Year (Current PE) | Next Year (Forward PE) | Five Year |
|---|
| NIHD | 0.35 | 3.21 | 3.52 | 0.27 | | Industry | 0.43 | 0.78 | 0.25 | 1.92 | | Market | 0.40 | 0.68 | 0.69 | 1.07 |
|
Valuations
| Entity | Price/Earnings | Price/Book | Price/Sales | Price/Cash Flow | Div. Yield (%) |
|---|
| NIHD | 6.5 | 1.3 | 0.8 | 4.1 | 0.0 | | Industry | 588.2 | 9.7 | 57.8 | 222.2 | 0.0 | | Market | 13.0 | 2.9 | 1.7 | 9.1 | 3.2 |
|
The Pricing Metrics
Growth Rates
| Zacks | Reuters | Thomson Fin. | BVPS | EPS | FCFPS | SPS |
|---|
| 30.3% | 22.5% | 26.0% | 22.5% | 13.7% | 17.0% | 39.4% | | Next Year's Growth Estimate | 2.0% | | Priced-In Growth | 28.6% | | Intrinsic Growth | 23.0% |
|
Mulitple History
| 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | TTM |
|---|
| 1.4 | 12.6 | 48.2 | 32.3 | 34.0 | 33.9 | 6.9 | | Front Loaded Estimate | 25.7 | | High Growth Estimate | 46.0 | | Five Year Avgerage | 34.7 |
|
Quality and Value
Quality (0-10)
| Inferior | Low | Below Avg. | Average | Above Avg. | High | Superior |
|---|
| | | | | 8.9 | | |
|
Valuations
| | PE | EPS | PRICE | VALUE/PRICE | MOS |
|---|
| Current Price | 6.5 | $2.78 | $18.17 | 1.000 | 0.0% | | Intrinsic Value | 10.4 | $2.23 | $23.07 | 1.270 | 21.2% | | Price Adjusted for Industry | 11.0 | $2.78 | $30.54 | 1.681 | 40.5% | | Price Adjusted for Market | 12.0 | $2.78 | $33.32 | 1.834 | 45.5% | | EPS estimated FY08 Price | 6.7 | $2.53 | $16.97 | 0.934 | -7.0% | | EPS Quality (OIPS/E) | 1.68 | | Cash Quality (FCFPS/EPS) | 0.08 | | Short % of Float | 5.2% |
|
