The Cooper Companies, Inc. Financial Ratios — COO Stock

Profitability (USD)

	2011 Y	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
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Return on Common Equity (%)	25.37	27.57	25.31	18.61	12.08	14.28	16.61	5.57	16.63	7.57	62.16	6.03	4.36	5.53	5.01
Return on Assets (%)	6.81	8.92	9.74	7.11	4.56	6.13	7.99	2.55	7.54	3.66	36.03	3.66	2.54	3.27	3.03
Return on Capital (%)	16.1	20.08	19.63	11.8	7.16	9.11	11.56	4.25	11.27	5.33	- -	5.07	3.92	4.85	4.4
Return on Invested Capital (%)	9.01	10.62	12.12	8.34	5.63	7.49	9.72	3.73	9.6	4.93	- -	4.5	3.8	4.59	4.24
Gross Margin (%)	60.47	63.94	64.67	63.55	59.56	59.65	63.85	64.45	66.21	63.14	66.92	64.67	65.62	66.64	65.54
EBITDA Margin (%)	24.47	27.65	29.38	25.89	23.82	26.56	28.87	27.74	30.49	24.64	27.89	25.8	25.07	27.75	25.91
Operating Margin (%)	17.1	19.96	21.48	17.84	13.17	16.48	20.06	16.88	19.9	12.83	17.31	15.34	14.84	18.12	16.69
Incremental Operating Margin (%)	21.6	53.23	36.95	-26.61	-87.98	51.5	60.98	-0.41	83.42	97.21	39.46	0.47	8.95	57.11	-11.57
Pretax Margin (%)	14.48	19.06	19.67	17.26	11.99	15.03	18.42	13.1	17.99	10.96	16.82	14.37	11.49	14.95	13.84
Profit Margin (%)	13.18	17.18	18.65	15.71	11.32	13.93	17.43	5.52	17.59	9.81	100.76	11.66	8.19	10.07	9.16
Net Income to Common Margin (%)	13.18	17.18	18.65	15.71	11.32	13.93	17.43	5.52	17.59	9.81	100.76	11.66	8.19	10.07	9.16
Effective Tax Rate (%)	8.99	9.73	4.92	8.33	4.83	7	5.36	57.85	2.24	10.54	- -	18.83	28.75	32.63	33.82
Dvd Payout Ratio (%)	1.61	1.15	0.98	1.05	1.4	1.05	0.78	2.07	0.64	1.26	0.1	0.78	1.02	- -	- -
Sustainable Growth Rate (%)	24.96	27.25	25.06	18.41	11.91	14.13	16.48	5.46	16.52	7.47	62.1	5.98	4.32	5.53	5.01

Credit (USD)

API Chat

	2011 Y	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
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Total Debt	380	374	345	1,382	1,349	1,334	1,173	2,023	1,826	2,063	1,481	2,763	2,569	2,584	2,505
ST Debt	53	25	43	102	244	226	23	37	564	443	83	413	45	33	48
LT Debt	327	348	302	1,281	1,105	1,107	1,149	1,986	1,263	1,621	1,398	2,351	2,524	2,550	2,458
Total Debt/EBITDA	1.17	0.94	0.74	3.11	3.15	2.55	1.9	2.88	2.26	3.45	1.82	3.24	2.85	2.39	2.36
Net Debt/EBITDA	1.15	0.9	0.57	3.05	3.11	2.36	1.76	2.77	2.15	2.8	1.7	3.05	2.71	2.29	2.26
Total Debt/EBIT	1.67	1.3	1.01	4.51	5.7	4.12	2.73	4.73	3.46	6.62	2.93	5.44	4.82	3.66	3.67
Net Debt/EBIT	1.65	1.25	0.78	4.43	5.63	3.8	2.53	4.55	3.29	5.38	2.73	5.13	4.58	3.5	3.5
EBITDA to Interest Expense	18.78	33.95	50.88	55.83	23.65	19.94	18.49	8.5	11.9	16.27	35.29	14.9	8.55	9.46	10.6
EBITDA-CapEx/Interest Expense	12.8	25.47	31.45	25.94	10.23	14.11	14.68	6.15	7.6	7.84	26	10.68	4.83	5.77	6.98
EBIT to Interest Expense	13.12	24.5	37.2	38.48	13.08	12.37	12.85	5.17	7.77	8.47	21.9	8.86	5.06	6.17	6.83
Interest Expense	17	12	9	8	18	26	33	83	68	37	23	57	105	114	100
Common Equity/Total Assets	29.64	34.8	41.98	35.53	40.01	45.81	50.21	42.23	48.32	48.49	64.62	57.35	59.16	59.2	61.84
Long-Term Debt/Equity (%)	16.9	15.74	12.45	49.48	41.34	41.08	36.19	60.03	34.8	42.37	20.13	32.77	33.42	31.55	29.83
Long-Term Debt/Capital (%)	28.27	24.58	17.95	42.91	35.2	32.71	31.82	43.13	25.99	30.4	18.18	25.13	26.66	25.83	24.16
Long-Term Debt/Total Assets (%)	12.48	11.85	9.62	28.73	24.79	24.73	23.65	32.48	20.12	24.05	14.55	20.46	21.65	20.71	19.83
Total Debt/Equity (%)	19.64	16.89	14.22	53.4	50.46	49.47	36.93	61.15	50.33	53.95	21.33	38.52	34.02	31.96	30.41
Total Debt/Capital (%)	32.84	26.36	20.51	46.31	42.97	39.4	32.46	43.93	37.59	38.71	19.26	29.54	27.14	26.17	24.63
Total Debt/Total Assets (%)	14.5	12.71	10.99	31.01	30.25	29.78	24.14	33.09	29.11	30.62	15.42	24.05	22.04	20.98	20.21
Net Debt to Equity	19.37	16.31	11.03	52.43	49.84	45.73	34.13	58.8	47.88	43.85	19.92	36.3	32.37	30.59	29.03
Net Debt/Capital (%)	32.54	25.69	16.67	45.85	42.67	37.54	30.76	42.97	36.43	32.16	18.22	28.26	26.15	25.32	23.78
EBITDA	326	400	466	445	428	522	618	703	809	599	815	854	901	1,081	1,060
EBITDA-CapEx	222	300	288	207	185	370	490	509	517	288	601	612	508	660	698
Operating Income (Loss)	228	288	341	306	237	324	429	428	528	312	506	508	533	706	683

Liquidity (USD)

API Chat

	2011 Y	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
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Cash Ratio	0.02	0.05	0.24	0.06	0.03	0.19	0.22	0.14	0.08	0.12	0.13	0.11	0.12	0.11	0.1
Current Ratio	2.02	2.51	2.33	1.79	1.48	1.73	2.41	2.03	1.05	1.27	2	1.2	1.76	1.91	1.89
Quick Ratio	0.82	0.94	0.96	0.68	0.53	0.72	1.02	0.84	0.47	0.55	0.83	0.54	0.75	0.81	0.84
CFO/Avg Current Liab	1.44	1.19	1.42	1.19	0.77	0.92	1.26	1.43	0.87	0.46	0.85	0.69	0.54	0.71	0.75
Common Equity/Total Assets	29.64	34.8	41.98	35.53	40.01	45.81	50.21	42.23	48.32	48.49	64.62	57.35	59.16	59.2	61.84
Long-Term Debt/Equity (%)	16.9	15.74	12.45	49.48	41.34	41.08	36.19	60.03	34.8	42.37	20.13	32.77	33.42	31.55	29.83
Long-Term Debt/Capital (%)	28.27	24.58	17.95	42.91	35.2	32.71	31.82	43.13	25.99	30.4	18.18	25.13	26.66	25.83	24.16
Long-Term Debt/Total Assets (%)	12.48	11.85	9.62	28.73	24.79	24.73	23.65	32.48	20.12	24.05	14.55	20.46	21.65	20.71	19.83
Total Debt/Equity (%)	19.64	16.89	14.22	53.4	50.46	49.47	36.93	61.15	50.33	53.95	21.33	38.52	34.02	31.96	30.41
Total Debt/Capital (%)	32.84	26.36	20.51	46.31	42.97	39.4	32.46	43.93	37.59	38.71	19.26	29.54	27.14	26.17	24.63
Total Debt/Total Assets (%)	14.5	12.71	10.99	31.01	30.25	29.78	24.14	33.09	29.11	30.62	15.42	24.05	22.04	20.98	20.21
CFO/Total Liabilities	48.95	43.27	58.27	24.32	21.89	28.59	35.27	23.85	26.95	16.71	27.72	16.04	14.79	16.76	19.16
CFO/CapEx	3.24	3.16	2.33	1.91	1.61	3.34	4.67	3.46	2.44	1.57	3.44	2.86	1.55	1.68	2.2
Altman's Z-Score	5.79	7	8.48	5.54	5.39	6.29	8	6.45	6.8	6.01	7.09	4.29	4.76	5.58	4.63

Working Capital (USD)

API Chat

	2011 Y	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
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Accounts Receivable Turnover	6.46	6.44	6.85	6.79	6.43	6.85	7.04	7.33	6.55	5.58	6.15	6.17	6.16	5.87	5.29
Days Sales Outstanding	56.54	56.71	53.32	53.74	56.79	53.29	51.87	49.81	55.71	65.37	59.37	59.2	59.3	62.16	68.94
Inventory Turnover	2.19	1.82	1.7	1.74	1.81	1.9	1.77	1.95	1.84	1.66	1.67	1.93	1.81	1.69	1.71
Days Inventory Outstanding	167.05	200.94	214.45	209.95	201.17	192.55	205.77	187.04	198.6	219.4	218.24	189.6	201.56	216	213.35
Accounts Payable Turnover	9.72	8.01	6	5.96	6.56	7.06	6.49	6.34	6.3	5.89	5.82	5.91	5.26	5.23	5.18
Accounts Payable Turnover Days	37.56	45.59	60.84	61.27	55.65	51.71	56.24	57.53	57.89	62.02	62.71	61.77	69.44	69.75	70.42
Cash Conversion Cycle	186.02	212.07	206.93	202.42	202.31	194.13	201.41	179.32	196.42	222.75	214.89	187.03	191.42	208.41	211.87
Inventory to Cash Days	-110.51	-144.23	-161.13	-156.21	-144.39	-139.26	-153.9	-137.23	-142.89	-154.04	-158.87	-130.41	-142.26	-153.85	-144.41
Inventories	254	320	339	381	420	418	454	469	507	570	586	629	736	803	846
Raw Materials	63	76	79	77	81	86	107	112	131	151	138	174	207	188	193
Work In Process	15	10	11	14	14	13	13	13	13	12	14	15	19	18	20
Finished Goods	175	235	249	290	324	319	334	344	362	407	434	440	509	596	633
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2011 Y	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
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Market Capitalization	3,349	4,650	6,201	7,890	7,354	8,588	11,724	12,709	14,288	15,665	20,554	13,479	15,440	20,894	13,919
- Cash & Cash Equivalents	5	13	77	25	16	101	89	78	89	116	96	138	121	108	111
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	20	19	19	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	380	374	345	1,382	1,349	1,334	1,173	2,023	1,826	2,063	1,481	2,763	2,569	2,584	2,505
Enterprise Value	3,724	5,032	6,487	9,265	8,693	9,821	12,808	14,655	16,026	17,612	21,939	16,104	17,888	23,370	16,314
Total Capital	1,158	1,418	1,681	2,985	3,140	3,385	3,612	4,604	4,858	5,331	7,689	9,354	9,467	9,874	10,171
Total Debt/Capital (%)	32.84	26.36	20.51	46.31	42.97	39.4	32.46	43.93	37.59	38.71	19.26	29.54	27.14	26.17	24.63
Total Debt / EV	0.1	0.07	0.05	0.15	0.16	0.14	0.09	0.14	0.11	0.12	0.07	0.17	0.14	0.11	0.15
EV/Sales	2.8	3.48	4.09	5.39	4.84	4.99	5.99	5.79	6.04	7.25	7.51	4.87	4.98	6	3.99
EV/EBITDA	11.43	12.59	13.91	20.84	20.31	18.8	20.74	20.86	19.81	29.41	26.92	18.86	19.86	21.62	15.39
EV/EBIT	16.37	17.45	19.02	30.23	36.73	30.3	29.85	34.28	30.35	56.49	43.38	31.73	33.56	33.12	23.89
EV/Cash Flow to Firm	10.58	15.45	15.28	20.05	21.3	18.39	20.49	20.82	20.55	33.9	25.02	21.79	26.21	29.72	18.92
EV/Free Cash Flow to Firm	8.17	11.82	10.76	13.23	13.35	14.3	17.02	16.33	14.95	21.22	20.1	16.42	16.64	19.35	13.32
Diluted Market Cap	3,349	4,719	6,419	8,024	7,493	8,631	11,916	12,839	14,550	15,824	20,763	13,588	15,526	20,978	13,982
Diluted Enterprise Value	3,724	5,100	6,706	9,399	8,832	9,864	13,000	14,784	16,288	17,772	22,148	16,213	17,974	23,454	16,377
EV per Share	19.27	25.97	33.79	48.11	45.03	50.33	65.61	74.46	81.6	89.68	111.25	81.66	90.3	117.09	81.94
TTM Sales	1,331	1,445	1,588	1,718	1,797	1,967	2,139	2,533	2,653	2,431	2,922	3,308	3,593	3,895	4,092
TTM EBITDA	326	400	466	445	428	522	618	703	809	599	815	854	901	1,081	1,060
TTM Operating Income	228	288	341	306	237	324	429	428	528	312	506	508	533	706	683
TTM Cash Flow to Firm	352	326	425	462	408	534	625	704	780	520	877	739	683	786	862
TTM Free Cash Flow to Firm	456	426	603	700	651	687	752	897	1,072	830	1,091	981	1,075	1,208	1,225

Multiples (USD)

API Chat

	2011 Y	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
As of date	10/31/2011	10/31/2012	10/31/2013	10/31/2014	10/31/2015	10/31/2016	10/31/2017	10/31/2018	10/31/2019	10/31/2020	10/31/2021	10/31/2022	10/31/2023	10/31/2024	10/31/2025

Price/Free Cash Flow	7.61	11.37	10.81	11.58	11.82	13.03	16.53	14.89	14.47	19.85	21.79	14.54	15.53	18.56	12.07
EV/EBIT	16.37	17.45	19.02	30.23	36.73	30.3	29.85	34.28	30.35	56.49	43.38	31.73	33.56	33.12	23.89
Enterprise Value	3,724	5,032	6,487	9,265	8,693	9,821	12,808	14,655	16,026	17,612	21,939	16,104	17,888	23,370	16,314
Low Price	12.23	13.15	22.2	29.24	34.19	29.82	39.68	54.12	57.16	59.17	79.88	61.06	64.32	77.59	61.78
EV/Sales	2.8	3.48	4.09	5.39	4.84	4.99	5.99	5.79	6.04	7.25	7.51	4.87	4.98	6	3.99
EV/EBITDA	11.43	12.59	13.91	20.84	20.31	18.8	20.74	20.86	19.81	29.41	26.92	18.86	19.86	21.62	15.39
Price/Earnings	19.09	18.73	20.94	29.24	36.14	31.35	31.44	90.85	30.62	65.71	6.98	34.94	52.48	53.26	37.13
Price/Earnings Average	18.7	15.46	18.27	24.78	39.86	28.3	27.72	84.41	30.86	64.39	6.54	45.4	58.89	48.47	43.25
Price/Earnings High	23.19	19.69	21.94	29.71	45.07	34.02	33.55	98.51	36.22	75.31	7.76	55.69	67.27	57.18	57.27
Price/Earnings Low	13.47	10.26	14.39	20.87	32.44	21.25	20.77	76.13	24.05	48.75	5.35	31.21	43.31	39.48	32.81
Price/Book Value	4.3	4.54	4.71	4.98	4.12	4.19	4.81	4.92	4.71	4.79	3.31	2.05	2.24	2.87	1.82
Price/Book Value Average	4.22	3.75	4.11	4.22	4.55	3.78	4.24	4.57	4.75	4.7	3.1	2.66	2.51	2.61	2.12
Price/Book Value High	5.23	4.78	4.93	5.06	5.14	4.54	5.13	5.34	5.58	5.5	3.68	3.26	2.87	3.08	2.8
Price/Book Value Low	3.04	2.49	3.24	3.55	3.7	2.84	3.18	4.13	3.7	3.56	2.54	1.83	1.85	2.12	1.6
Price/Tangible Book Value	6.29	7.4	7.41	-91.65	111.89	95.32	37.07	-20.99	-69.49	177	6.64	8.02	6.97	8.51	4.97
Price/Tangible Book Value Average	6.16	6.11	6.46	-77.68	123.41	86.04	32.68	-19.5	-70.05	173.44	6.22	10.43	7.82	7.75	5.79
Price/Tangible Book Value High	7.64	7.78	7.76	-93.13	139.53	103.42	39.56	-22.76	-82.23	202.88	7.38	12.79	8.93	9.14	7.67
Price/Tangible Book Value Low	4.44	4.06	5.09	-65.41	100.43	64.58	24.49	-17.59	-54.6	131.31	5.09	7.17	5.75	6.31	4.39
Price/Sales	2.52	3.22	3.91	4.59	4.09	4.37	5.48	5.02	5.38	6.44	7.03	4.07	4.3	5.36	3.4
Price/Sales Average	2.47	2.66	3.41	3.89	4.51	3.94	4.83	4.66	5.43	6.31	6.59	5.29	4.82	4.88	3.96
Price/Sales High	3.06	3.38	4.09	4.67	5.1	4.74	5.85	5.44	6.37	7.39	7.82	6.49	5.51	5.76	5.25
Price/Sales Low	1.78	1.76	2.68	3.28	3.67	2.96	3.62	4.21	4.23	4.78	5.39	3.64	3.55	3.98	3.01
Price/Cash Flow	9.96	14.76	14.91	17.35	18.81	16.85	19.75	19	20.03	32.19	27.83	19.47	25.42	29.46	17.48
Price/Cash Flow Average	9.76	12.19	13.01	14.7	20.75	15.21	17.41	17.65	20.19	31.54	26.09	25.3	28.52	26.81	20.37
Price/Cash Flow High	12.1	15.51	15.62	17.63	23.46	18.28	21.08	20.6	23.7	36.9	30.94	31.03	32.58	31.62	26.97
Price/Cash Flow Low	7.03	8.09	10.25	12.38	16.89	11.42	13.05	15.92	15.74	23.88	21.33	17.39	20.97	21.83	15.45
Price/Free Cash Flow Average	7.46	9.39	9.43	9.81	13.04	11.76	14.58	13.83	14.59	19.46	20.42	18.9	17.42	16.89	14.06
Price/Free Cash Flow High	9.25	11.96	11.32	11.77	14.74	14.14	17.64	16.14	17.13	22.76	24.23	23.18	19.9	19.92	18.62
Price/Free Cash Flow Low	5.37	6.23	7.43	8.26	10.61	8.83	10.92	12.47	11.37	14.73	16.7	12.99	12.81	13.75	10.67
EV/Sales Average	2.75	2.92	3.59	4.69	5.26	4.57	5.34	5.43	6.08	7.12	7.07	6.09	5.5	5.52	4.55
EV/Sales High	3.34	3.65	4.27	5.47	5.85	5.36	6.36	6.21	7.03	8.19	8.29	7.29	6.19	6.39	5.83
EV/Sales Low	2.06	2.03	2.86	4.08	4.42	3.59	4.13	4.97	4.89	5.58	5.86	4.43	4.23	4.61	3.59
EV/EBITDA Average	11.22	10.56	12.21	18.13	22.08	17.2	18.49	19.58	19.95	28.88	25.34	23.59	21.95	19.88	17.55
EV/EBITDA High	13.64	13.19	14.55	21.12	24.55	20.2	22.02	22.38	23.05	33.23	29.74	28.24	24.69	23.05	22.51
EV/EBITDA Low	8.41	7.33	9.75	15.76	18.55	13.5	14.3	17.93	16.03	22.66	21.03	17.18	16.86	16.62	13.86
EV/EBIT Average	16.07	14.64	16.7	26.31	39.93	27.72	26.62	32.17	30.56	55.48	40.83	39.68	37.09	30.45	27.25
EV/EBIT High	19.52	18.27	19.89	30.65	44.4	32.55	31.69	36.79	35.3	63.83	47.93	47.5	41.72	35.29	34.95
EV/EBIT Low	12.03	10.16	13.33	22.86	33.55	21.76	20.58	29.46	24.55	43.52	33.88	28.89	28.49	25.45	21.52
Last Price	17.33	24	32.3	40.97	38.09	44.01	60.06	64.58	72.75	79.76	104.23	68.35	77.94	104.68	69.91
High Price	21.05	25.23	33.85	41.63	47.5	47.75	64.1	70.03	86.08	91.42	115.9	108.95	99.9	112.38	107.84
Enterprise Value Average	3,656	4,222	5,696	8,063	9,451	8,985	11,421	13,755	16,140	17,297	20,652	20,141	19,774	21,491	18,608
Enterprise Value High	4,443	5,270	6,785	9,392	10,510	10,551	13,596	15,727	18,644	19,902	24,241	24,110	22,238	24,907	23,866
Enterprise Value Low	2,739	2,929	4,548	7,006	7,940	7,052	8,830	12,596	12,964	13,569	17,138	14,666	15,190	17,963	14,695

Shares Outstanding	191	194	192	193	193	195	195	197	196	196	197	197	198	200	196
Diluted Weighted Avg Shares	193	197	199	196	197	196	198	199	200	198	199	199	199	200	200
Basic Weighted Avg Shares	193	194	192	193	193	195	195	197	196	196	197	197	198	200	199
Revenue per Share	6.89	7.46	8.27	8.92	9.31	10.08	10.96	12.87	13.51	12.38	14.82	16.78	18.14	19.52	20.55
EBITDA per Share	1.69	2.06	2.43	2.31	2.22	2.68	3.16	3.57	4.12	3.05	4.13	4.33	4.55	5.41	5.33
Operating Income per Share	1.18	1.49	1.78	1.59	1.23	1.66	2.2	2.17	2.69	1.59	2.56	2.57	2.69	3.54	3.43
Basic EPS, GAAP	0.91	1.28	1.54	1.4	1.05	1.4	1.91	0.71	2.38	1.21	14.93	1.96	1.49	1.97	1.88
Basic EPS from Cont Ops	0.91	1.28	1.55	1.41	1.06	1.41	1.91	0.71	2.38	1.21	14.93	1.96	1.49	1.97	1.88
Diluted EPS, GAAP	0.91	1.26	1.49	1.38	1.03	1.4	1.88	0.7	2.33	1.2	14.78	1.94	1.48	1.96	1.87
Diluted EPS from Cont Ops	0.91	1.26	1.49	1.39	1.04	1.4	1.88	0.7	2.33	1.2	14.78	1.94	1.48	1.96	1.87
Dividend per Share	0.01	0.01	0.02	0.01	0.02	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	- -	- -
Cash Flow per Share	1.74	1.63	2.17	2.36	2.02	2.61	3.04	3.4	3.63	2.48	3.75	3.51	3.07	3.55	4
Free Cash Flow per Basic Share	1.2	1.11	1.24	1.13	0.77	1.83	2.39	2.42	2.14	0.9	2.66	2.28	1.09	1.44	2.18
Cash & Equivalents per Share	0.03	0.07	0.4	0.13	0.09	0.52	0.45	0.39	0.45	0.59	0.49	0.7	0.61	0.54	0.56
Book Value per Share	4.03	5.28	6.86	8.23	9.24	10.51	12.5	13.12	15.44	16.63	31.48	33.42	34.82	36.52	38.5
Tangible Book Value per Share	2.76	3.24	4.36	-0.45	0.34	0.46	1.62	-3.08	-1.05	0.45	15.7	8.52	11.19	12.3	14.06

The Cooper Companies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)