WESTERN DIGITAL CORP CEDEAR EACH 92 REPR 1 COM (ARS) Financial Ratios — WDC

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	24.5	12.59	19.32	16.22	2.38	3.52	5.88	-7.01	-2.56	8.1	13.48	-14.73	-7.82	22.87	131.02
Return on Assets (%)	14.44	6.94	10.95	9.55	1.01	1.27	2.28	-2.71	-0.96	3.17	5.9	-6.63	-3.27	9.75	66.74
Return on Capital (%)	20.92	10.4	15.8	13.1	- -	3.17	3.78	- -	- -	5.75	9.11	- -	- -	- -	92.52
Return on Invested Capital (%)	20.78	10.31	15.65	12.98	- -	3.83	4.95	- -	- -	5.56	8.55	- -	- -	- -	40.08
Gross Margin (%)	29.16	28.42	28.82	28.97	26.44	31.8	37.32	22.64	22.59	26.72	31.26	22.24	28.07	38.78	48.85
EBITDA Margin (%)	20.8	16.28	20.06	18.7	12.47	21.38	27.48	11.46	11.36	14.37	17.67	4.48	2.61	29.25	37.37
Operating Margin (%)	16.55	13.58	12.47	12.26	6.24	11.45	18.56	1.53	2.19	6.93	12.95	-6.43	1.54	22.37	35.6
Incremental Operating Margin (%)	42.65	0.7	90.05	17.74	61.85	22.54	105.92	87.76	68.26	433.33	67.4	22.62	804.84	63.47	72.64
Pretax Margin (%)	14.08	7.96	11.58	10.82	1.18	4.03	10.1	-1.73	-0.27	5.48	11.55	-13.57	-11.7	11.87	76.67
Profit Margin (%)	12.92	6.38	10.69	10.05	1.86	2.08	3.27	-4.55	-1.49	4.85	8.23	-26.92	-12.63	19.55	71.97
Net Income to Common Margin (%)	12.92	6.38	10.69	10.05	1.86	2.08	3.27	-4.55	-1.49	4.85	8.23	-27.31	-13.49	19.37	71.88
Effective Tax Rate (%)	8.25	19.8	7.71	7.1	- -	48.37	67.63	- -	- -	11.43	28.79	- -	- -	- -	4.86
Dvd Payout Ratio (%)	- -	18.47	16.02	27.03	191.74	144.58	87.85	-77.45	-238	- -	- -	2.59	6.59	1.63	1.8
Sustainable Growth Rate (%)	24.5	10.27	16.23	11.84	-2.18	-1.57	0.71	-12.45	-8.66	8.1	13.48	-14.35	-7.31	22.49	128.66

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	2,185	1,955	2,438	2,556	16,994	13,151	11,172	10,522	9,575	8,725	7,022	7,070	7,434	4,711	1,052
ST Debt	230	230	125	407	3,334	233	179	276	286	251	- -	1,213	1,750	2,226	1,052
LT Debt	1,955	1,725	2,313	2,149	13,660	12,918	10,993	10,246	9,289	8,474	7,022	5,857	5,684	2,485	- -
Total Debt/EBITDA	0.84	0.78	0.8	0.94	10.49	3.22	1.97	5.54	5.04	3.59	2.12	25.25	45.05	1.69	0.22
Net Debt/EBITDA	-0.39	-0.94	-0.78	-0.91	5.46	1.67	1.09	3.72	3.43	2.2	1.41	18.02	35.65	0.93	-0.11
Total Debt/EBIT	1.23	1.54	1.36	1.59	36.47	6.73	3.09	120.94	28.58	7.15	2.94	-12.9	-18.45	2.02	0.24
Net Debt/EBIT	-0.58	-1.86	-1.32	-1.53	18.98	3.48	1.71	81.23	19.48	4.39	1.96	-9.21	-14.6	1.11	-0.12
EBITDA to Interest Expense	99.85	45.44	54.2	55.61	6.09	4.82	8.39	4.05	4.6	7.46	10.92	0.9	0.4	7.8	29.26
EBITDA-CapEx/Interest Expense	72.27	28.13	42.98	43.12	3.89	4.14	7.16	2.18	3.04	3.94	7.23	-1.75	-0.78	6.65	26.73
EBIT to Interest Expense	79.42	37.91	33.68	36.47	3.05	2.58	5.67	0.54	0.89	3.6	8.01	-1.3	0.23	5.97	27.87
Interest Expense	26	55	56	49	266	847	676	469	413	326	304	310	414	357	165
Common Equity/Total Assets	53.98	56.23	57.05	60.77	33.91	38.24	39.44	37.8	37.22	41.03	46.54	44.67	44.72	37.93	63.95
Long-Term Debt/Equity (%)	25.49	21.85	26.16	23.31	122.57	113.14	95.33	102.8	97.26	79.04	57.46	49.47	51.45	44.86	- -
Long-Term Debt/Capital (%)	19.84	17.52	20.51	18.25	48.54	52.58	48.42	50.01	48.57	43.58	36.49	30.97	30.76	24.24	- -
Long-Term Debt/Total Assets (%)	13.76	12.29	14.92	14.17	41.57	43.26	37.6	38.85	36.2	32.43	26.74	23.86	23.5	17.75	- -
Total Debt/Equity (%)	28.49	24.77	27.57	27.73	152.48	115.18	96.89	105.57	100.25	81.38	57.46	59.71	67.29	85.04	11.87
Total Debt/Capital (%)	22.17	19.85	21.61	21.71	60.39	53.53	49.21	51.35	50.06	44.87	36.49	37.39	40.23	45.96	10.61
Total Debt/Total Assets (%)	15.38	13.93	15.73	16.85	51.71	44.04	38.21	39.9	37.31	33.39	26.74	28.8	30.73	33.65	7.59
Net Debt to Equity	-13.34	-29.82	-26.76	-26.77	79.34	59.53	53.48	70.9	68.34	49.95	38.42	42.63	53.25	46.88	-5.95
Net Debt/Capital (%)	-15.39	-42.5	-36.53	-36.56	44.24	37.32	34.85	41.49	40.6	33.31	27.75	29.89	34.75	31.92	-6.32
EBITDA	2,596	2,499	3,035	2,725	1,620	4,082	5,673	1,899	1,901	2,432	3,320	280	165	2,785	4,828
EBITDA-CapEx	1,879	1,547	2,407	2,113	1,036	3,504	4,838	1,023	1,254	1,286	2,198	-541	-322	2,373	4,410
Operating Income (Loss)	2,065	2,085	1,886	1,787	811	2,186	3,832	253	367	1,173	2,434	-402	97	2,130	4,599

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.8	1.08	1.32	1.63	1.21	1.47	1.12	0.91	0.69	0.69	0.44	0.37	0.25	0.39	0.37
Current Ratio	1.77	1.91	2.27	2.63	1.81	2.55	2.39	2.22	2.05	2	1.81	1.45	1.32	1.08	1.33
Quick Ratio	1.38	1.54	1.84	2.11	1.42	1.92	1.62	1.22	1.23	1.16	0.98	0.67	0.46	0.66	0.85
CFO/Avg Current Liab	0.99	0.78	0.72	0.63	0.39	0.61	0.96	0.37	0.2	0.41	0.37	-0.08	-0.05	0.29	0.81
Common Equity/Total Assets	53.98	56.23	57.05	60.77	33.91	38.24	39.44	37.8	37.22	41.03	46.54	44.67	44.72	37.93	63.95
Long-Term Debt/Equity (%)	25.49	21.85	26.16	23.31	122.57	113.14	95.33	102.8	97.26	79.04	57.46	49.47	51.45	44.86	- -
Long-Term Debt/Capital (%)	19.84	17.52	20.51	18.25	48.54	52.58	48.42	50.01	48.57	43.58	36.49	30.97	30.76	24.24	- -
Long-Term Debt/Total Assets (%)	13.76	12.29	14.92	14.17	41.57	43.26	37.6	38.85	36.2	32.43	26.74	23.86	23.5	17.75	- -
Total Debt/Equity (%)	28.49	24.77	27.57	27.73	152.48	115.18	96.89	105.57	100.25	81.38	57.46	59.71	67.29	85.04	11.87
Total Debt/Capital (%)	22.17	19.85	21.61	21.71	60.39	53.53	49.21	51.35	50.06	44.87	36.49	37.39	40.23	45.96	10.61
Total Debt/Total Assets (%)	15.38	13.93	15.73	16.85	51.71	44.04	38.21	39.9	37.31	33.39	26.74	28.8	30.73	33.65	7.59
CFO/Total Liabilities	46.92	50.77	42.3	37.67	9.13	18.64	23.75	9.43	5.11	12.32	13.39	-3.21	-2.24	19.98	78.63
CFO/CapEx	4.28	3.28	4.48	3.66	3.4	5.95	5.04	1.77	1.27	1.66	1.68	-0.5	-0.6	4.1	9.4
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	6.99	7.39	8	8.28	8.68	11.2	9.96	9.74	9.34	7.3	7.43	2.84	4.47	7.01	7.36
Days Sales Outstanding	52.21	49.42	45.62	44.1	42.04	32.58	36.64	37.46	39.07	50	49.15	128.44	81.73	52.09	49.61
Inventory Turnover	9.89	9.16	8.92	7.98	5.47	5.83	4.9	4.12	4.08	3.71	3.56	1.33	1.79	4.35	4.72
Days Inventory Outstanding	36.89	39.83	40.91	45.74	66.76	62.65	74.53	88.67	89.5	98.39	102.47	275.25	204.23	83.86	77.39
Accounts Payable Turnover	4.39	4.6	5.46	5.45	5.24	6.01	5.56	5.95	6	5.53	5.68	2.59	1.69	4.94	4.49
Accounts Payable Turnover Days	83.19	79.27	66.88	67	69.62	60.76	65.67	61.34	60.87	66.03	64.22	141.1	215.68	73.87	81.25
Cash Conversion Cycle	5.92	9.98	19.64	22.84	39.18	34.47	45.49	64.78	67.7	82.37	87.4	262.59	70.28	62.08	45.74
Inventory to Cash Days	15.32	9.59	4.71	-1.64	-24.73	-30.07	-37.89	-51.21	-50.42	-48.4	-53.33	-146.82	-122.5	-31.77	-27.77
Inventories	1,210	1,188	1,226	1,368	2,129	2,341	2,944	3,283	3,070	3,616	3,638	3,698	1,387	1,291	1,511
Raw Materials	245	167	168	168	569	646	1,048	1,142	1,306	1,623	1,603	2,096	329	227	285
Work In Process	552	575	493	500	589	632	878	968	956	1,088	1,162	979	829	785	829
Finished Goods	413	446	565	700	971	1,063	1,018	1,173	808	905	873	623	229	279	397
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	3,208	4,309	4,804	5,024	8,151	6,354	5,005	3,455	3,048	3,370	2,327	2,023	1,551	2,114	1,579
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	876	229	229	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,185	1,955	2,438	2,556	16,994	13,151	11,172	10,522	9,575	8,725	7,022	7,070	7,434	4,711	1,052
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	9,854	9,848	11,280	11,775	28,139	24,569	22,703	20,489	19,126	19,446	19,243	18,910	18,481	10,251	9,916
Total Debt/Capital (%)	22.17	19.85	21.61	21.71	60.39	53.53	49.21	51.35	50.06	44.87	36.49	37.39	40.23	45.96	10.61
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	12,478	15,351	15,130	14,572	12,994	19,093	20,647	16,569	16,736	16,922	18,793	6,255	6,317	9,520	12,919
TTM EBITDA	2,596	2,499	3,035	2,725	1,620	4,082	5,673	1,899	1,901	2,432	3,320	280	165	2,785	4,828
TTM Operating Income	2,065	2,085	1,886	1,787	811	2,186	3,832	253	367	1,173	2,434	-402	97	2,130	4,599
TTM Cash Flow to Firm	3,091	3,163	2,868	2,288	- -	3,874	4,424	- -	- -	2,187	2,096	- -	- -	- -	4,086
TTM Free Cash Flow to Firm	2,374	2,211	2,240	1,676	- -	3,296	3,589	- -	- -	1,041	974	- -	- -	- -	3,668

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Shares Outstanding	21,107	20,335	20,078	19,735	24,368	25,226	25,397	25,312	25,912	26,427	27,028	27,628	29,430	29,773	30,975
Diluted Weighted Avg Shares	21,022	21,107	20,764	20,335	20,764	25,397	26,341	25,054	25,569	26,513	27,113	27,285	27,972	30,803	32,862
Basic Weighted Avg Shares	20,678	20,678	20,164	19,906	20,507	24,711	25,483	25,054	25,569	26,170	26,770	27,285	27,972	29,773	29,602
Revenue per Share	0.6	0.74	0.75	0.73	0.63	0.77	0.81	0.66	0.65	0.65	0.7	0.23	0.23	0.32	0.44
EBITDA per Share	0.13	0.12	0.15	0.14	0.08	0.17	0.22	0.08	0.07	0.09	0.12	0.01	0.01	0.09	0.16
Operating Income per Share	0.1	0.1	0.09	0.09	0.04	0.09	0.15	0.01	0.01	0.04	0.09	-0.01	- -	0.07	0.16
Basic EPS, GAAP	0.08	0.05	0.08	0.07	0.01	0.02	0.03	-0.03	-0.01	0.03	0.06	-0.06	-0.03	0.06	0.31
Basic EPS from Cont Ops	0.08	0.05	0.08	0.07	0.01	0.02	0.03	-0.03	-0.01	0.03	0.06	-0.03	-0.03	0.06	0.32
Diluted EPS, GAAP	0.08	0.05	0.08	0.07	0.01	0.02	0.03	-0.03	-0.01	0.03	0.06	-0.06	-0.03	0.06	0.28
Diluted EPS from Cont Ops	0.08	0.05	0.08	0.07	0.01	0.02	0.03	-0.03	-0.01	0.03	0.06	-0.03	-0.03	0.05	0.29
Dividend per Share	- -	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	- -	- -	- -	- -	- -	0.01
Cash Flow per Share	0.15	0.15	0.14	0.11	0.1	0.14	0.17	0.06	0.03	0.07	0.07	-0.01	-0.01	0.06	0.13
Free Cash Flow per Basic Share	0.11	0.1	0.11	0.08	0.07	0.12	0.13	0.03	0.01	0.03	0.03	-0.05	-0.03	0.04	0.12
Cash & Equivalents per Share	0.15	0.21	0.25	0.27	0.34	0.25	0.2	0.14	0.12	0.13	0.09	0.07	0.05	0.07	0.05
Book Value per Share	0.36	0.39	0.44	0.47	0.46	0.45	0.45	0.39	0.37	0.41	0.45	0.4	0.37	0.18	0.29
Tangible Book Value per Share	0.23	0.26	0.29	0.31	-0.16	-0.1	-0.05	-0.07	-0.06	0.01	0.07	0.03	0.22	0.03	0.15

WESTERN DIGITAL CORP CEDEAR EACH 92 REPR 1 COM (ARS)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)