WWD

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26Q3, 26 Current Total common shares outstanding 59.36 M59.5 M59.97 M59.87 M59.62 M59.58 M59.05 M 59.05 M Enterprise value 10.5 B11.41 B14.73 B15.26 B18.03 B21.28 B25.99 B 20.92 B Price to earnings ratio 27.8829.4838.7835.1538.0842.8647.32 37.78 Price to sales ratio 3.113.354.44.354.95.56.22 4.97 Price to cash flow ratio 24.2627.7439.7532.9633.738.9944.6 35.6 Price to book ratio 1.161.271.646.051.862.172.57 2.05 Enterprise value to EBITDA ratio 21.7522.9930.3826.3229.9332.7234.78 29.53 Return on assets % 0.020.020.020.030.030.030.03 0.03 Return on equity % 0.040.050.040.050.050.050.06 0.06 Return on invested capital % 8.8911.1910.2711.2712.5612.8312.63 12.63 Gross margin % 24.5127.127.1627.8228.9628.9831.38 31.38 Operating margin % 11.8613.8312.1112.1614.8714.0514.96 14.96 EBITDA margin % 15.4616.9513.8715.0917.7916.7917.85 17.85 Net margin % 11.2712.3311.8513.8313.4212.2913.22 13.22 Quick ratio 1.191.31.391.361.361.191.14 1.14 Current ratio 1.891.952.042.082.051.731.65 1.65 Inventory turnover 0.941.021.011.11.051.111.06 1.06 Asset turnover 0.180.20.190.210.210.220.22 0.22 Debt to assets ratio 0.110.110.110.10.10.090.26 0.26 Debt to equity ratio 0.220.210.20.180.180.180.54 0.54 Long term debt to total assets ratio 0.150.150.120.130.110.10.14 0.14 Long term debt to total equity ratio 0.290.280.240.230.20.20.3 0.3 Operating cash flow per share 0.561.272.043.81.861.482.4 9.54 EBIT per share 1.51.881.81.972.412.52.72 9.6 EBITDA per share 1.952.442.072.442.882.993.25 11.56 Total debt per share 7.97.988.197.437.427.422.01 22.01 Cash per share 4.645.947.75.337.388.187.78 7.78 Net current asset value per share 28.2131.1733.5230.6633.2737.0838.33 38.33 Tangible book value per share 36.1238.140.1521.2521.5921.0718.56 18.56 Working capital per share 13.2415.217.0915.917.0515.6715.03 15.03 Book value per share 36.1238.140.1541.7542.0141.2140.54 40.54