Dover Corporation Financial Ratios — DOV 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	13.69	11.32	12.81	9.98	11.39	6.31	9.61	6.79	8.2	7.88	12.1	10.55	9.72	21.64	7.77
Return on Assets (%)	9.91	8.13	9.42	7.8	9.86	5.44	7.81	6	7.96	7.67	11.49	10	9.5	22.61	8.44
Return on Capital (%)	11.6	9.31	10.31	8.12	9.19	5.41	7.77	5.76	6.79	6.49	9.61	8.49	7.97	17.64	6.78
Return on Invested Capital (%)	12.68	9.92	11.07	11.54	10.41	7.49	8.91	9.87	13.42	11.66	14.38	13.48	12.04	10.13	10.34
Gross Margin (%)	38.6	38.93	38.83	38.36	36.92	36.86	37.08	36.61	36.73	37.02	37.56	37.03	37.32	38.2	39.77
EBITDA Margin (%)	19.19	19.45	20.12	19.64	17.94	15.86	15.98	16.1	18.13	18.13	19.88	20.08	19.84	19.94	21.66
Operating Margin (%)	15.25	15.98	16.24	15.68	13.24	11.73	11.83	12.06	14.32	13.96	16.21	16.31	15.87	15.57	16.97
Incremental Operating Margin (%)	15.94	8.73	19.42	9	37.01	23.19	12.59	21.16	123.88	19.63	28.49	2.97	37.76	-21.14	48.18
Pretax Margin (%)	13.71	14.05	14.62	14.11	11.51	11.33	12.84	10.37	11.81	12.59	17.72	15.17	14.61	22.68	16.98
Profit Margin (%)	12.15	12.24	14.02	10	12.5	8.42	11.9	8.16	9.5	10.23	14.21	13.58	13.75	34.82	13.52
Net Income to Common Margin (%)	12.15	12.24	14.02	10	12.5	8.42	11.9	8.16	9.5	10.23	14.21	13.58	13.75	34.82	13.52
Effective Tax Rate (%)	23.47	30.18	23.75	28.89	25.57	26.66	14.75	18.51	19.58	18.8	19.77	16.83	15.95	20.32	20.14
Dvd Payout Ratio (%)	28.34	37.07	31.07	33.22	43.29	53.32	38.03	47.97	41.63	41.6	25.53	29.05	30.12	20.22	25.79
Sustainable Growth Rate (%)	9.81	7.12	8.83	6.66	6.46	2.95	5.95	3.54	4.78	4.6	9.01	7.49	6.79	17.27	5.77

Credit (USD)

API ChatGPT

	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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,187	2,800	2,828	3,031	2,755	3,621	3,568	3,164	3,234	3,292	3,302	3,887	3,679	3,154	3,575
ST Debt	1	611	229	778	151	415	581	220	127	49	149	778	516	450	759
LT Debt	2,186	2,189	2,599	2,253	2,604	3,207	2,987	2,944	3,107	3,243	3,153	3,108	3,163	2,704	2,816
Total Debt/EBITDA	1.55	2.17	1.96	1.99	2.21	3.78	3.27	2.81	2.5	2.72	2.1	2.47	2.41	2.04	2.04
Net Debt/EBITDA	0.69	1.55	1.41	1.54	1.92	3.41	2.58	2.46	2.07	2.14	1.74	2.09	2.01	0.7	0.94
Total Debt/EBIT	1.95	2.64	2.43	2.49	2.99	5.11	4.42	3.75	3.16	3.53	2.58	3.04	3.02	2.61	2.6
Net Debt/EBIT	0.87	1.89	1.74	1.93	2.6	4.62	3.49	3.28	2.62	2.78	2.14	2.58	2.51	0.9	1.2
EBITDA to Interest Expense	11.33	10.23	11.56	11.56	9.48	7.05	7.52	8.59	10.29	10.83	14.78	13.53	11.61	11.77	15.97
EBITDA-CapEx/Interest Expense	9.23	9.07	10.42	10.3	8.31	6.02	6.35	7.29	8.8	9.35	13.17	11.71	10.21	10.5	13.96
EBIT to Interest Expense	9.01	8.41	9.33	9.23	6.99	5.21	5.57	6.44	8.12	8.33	12.05	10.99	9.29	9.2	12.51
Interest Expense	125	126	125	132	132	136	145	131	126	112	106	116	131	131	110
Common Equity/Total Assets	72.41	71.37	75.63	81.18	92.29	80.9	81.74	96.5	97.7	96.89	93.28	96.2	99.18	109.28	107.88
Long-Term Debt/Equity (%)	44.34	44.51	48.34	60.88	71.44	84.39	68.14	106.32	102.45	95.78	75.26	72.51	61.93	38.89	38.02
Long-Term Debt/Capital (%)	24.11	21.35	23.55	21.74	24.34	27.16	24.32	26.2	26.55	26.67	24.24	21.63	21.18	16.07	15.59
Long-Term Debt/Total Assets (%)	23.01	20.96	23.94	24.95	30.25	31.7	28.02	35.19	35.84	35.43	30.31	28.53	27.87	21.62	20.98
Total Debt/Equity (%)	44.36	56.92	52.6	81.9	75.59	95.3	81.4	114.28	106.62	97.22	78.81	90.68	72.04	45.35	48.27
Total Debt/Capital (%)	24.12	27.31	25.62	29.25	25.75	30.67	29.05	28.16	27.63	27.07	25.39	27.05	24.63	18.75	19.8
Total Debt/Total Assets (%)	23.02	26.81	26.06	33.56	32.01	35.8	33.47	37.82	37.3	35.97	31.74	35.67	32.42	25.21	26.63
Net Debt to Equity	19.89	40.66	37.65	63.49	65.65	86.11	64.2	99.97	88.15	76.67	65.38	76.93	59.95	15.6	22.3
Net Debt/Capital (%)	12.47	21.16	19.78	24.27	23.15	28.56	24.41	25.53	23.64	22.29	21.7	23.57	21.06	7.24	10.08
EBITDA	1,414	1,289	1,440	1,523	1,248	959	1,090	1,126	1,294	1,212	1,572	1,575	1,524	1,544	1,753
EBITDA-CapEx	1,152	1,142	1,298	1,357	1,094	819	920	955	1,107	1,046	1,400	1,364	1,341	1,377	1,533
Operating Income (Loss)	1,124	1,059	1,162	1,215	921	709	807	843	1,022	933	1,282	1,280	1,219	1,206	1,373

Liquidity (USD)

API ChatGPT

	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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.06	0.4	0.6	0.33	0.26	0.18	0.35	0.22	0.23	0.3	0.17	0.14	0.17	0.84	0.67
Current Ratio	2.85	1.52	2.02	1.39	1.77	1.33	1.3	1.37	1.46	1.51	1.36	1.23	1.4	2.04	1.79
Quick Ratio	2.04	1.02	1.4	0.92	1.08	0.83	0.9	0.89	0.92	0.95	0.77	0.68	0.71	1.46	1.21
CFO/Avg Current Liab	0.92	0.81	0.69	0.58	0.49	0.52	0.41	0.4	0.53	0.63	0.56	0.32	0.52	0.32	0.57
Common Equity/Total Assets	72.41	71.37	75.63	81.18	92.29	80.9	81.74	96.5	97.7	96.89	93.28	96.2	99.18	109.28	107.88
Long-Term Debt/Equity (%)	44.34	44.51	48.34	60.88	71.44	84.39	68.14	106.32	102.45	95.78	75.26	72.51	61.93	38.89	38.02
Long-Term Debt/Capital (%)	24.11	21.35	23.55	21.74	24.34	27.16	24.32	26.2	26.55	26.67	24.24	21.63	21.18	16.07	15.59
Long-Term Debt/Total Assets (%)	23.01	20.96	23.94	24.95	30.25	31.7	28.02	35.19	35.84	35.43	30.31	28.53	27.87	21.62	20.98
Total Debt/Equity (%)	44.36	56.92	52.6	81.9	75.59	95.3	81.4	114.28	106.62	97.22	78.81	90.68	72.04	45.35	48.27
Total Debt/Capital (%)	24.12	27.31	25.62	29.25	25.75	30.67	29.05	28.16	27.63	27.07	25.39	27.05	24.63	18.75	19.8
Total Debt/Total Assets (%)	23.02	26.81	26.06	33.56	32.01	35.8	33.47	37.82	37.3	35.97	31.74	35.67	32.42	25.21	26.63
CFO/Total Liabilities	23.62	22.93	21.04	18.31	16.83	13.66	13.32	14.27	16.77	19.16	17.96	12.19	21.41	13.47	22.16
CFO/CapEx	4.11	8.65	8.13	5.88	5.41	6.18	4.91	4.67	5.06	6.67	6.51	3.82	7.29	4.47	6.05
Altman's Z-Score	5.71	5.43	4.88	6.51	7.32	6.29	5.1	7.2	7.78	7.62	8.39	7.3	7.44	8.31	8.27

Working Capital (USD)

API ChatGPT

	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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	13.17	5.65	6.21	6.85	6.03	5.07	5.57	5.79	5.83	5.68	6.36	5.48	5.42	5.79	5.94
Days Sales Outstanding	27.71	64.58	58.73	53.28	60.53	72.05	65.52	63.04	62.63	64.29	57.35	66.64	67.4	63.03	61.47
Inventory Turnover	6.25	5.04	5.51	6.05	5.27	4.56	5.55	6.22	5.81	5.13	4.87	3.86	3.84	4.18	4.03
Days Inventory Outstanding	58.41	72.46	66.23	60.31	69.31	80.04	65.8	58.71	62.85	71.18	74.92	94.5	95.12	87.26	90.52
Accounts Payable Turnover	9.23	7.17	7.19	8.66	6.84	5.24	4.79	4.87	4.84	4.78	5.49	4.78	4.78	5.62	5.8
Accounts Payable Turnover Days	39.56	50.89	50.79	42.15	53.4	69.61	76.25	75.02	75.43	76.39	66.46	76.42	76.37	64.89	62.88
Cash Conversion Cycle	46.56	86.14	74.17	71.43	76.44	82.47	55.07	46.73	50.04	59.08	65.81	84.73	86.15	85.4	89.1
Inventory to Cash Days	-30.7	-7.88	-7.5	-7.03	-8.78	-7.99	-0.29	4.34	-0.22	-6.89	-17.57	-27.86	-27.72	-24.22	-29.05
Inventories	734	873	715	864	803	870	677	749	806	836	1,191	1,367	1,144	1,145	1,273
Raw Materials	341	386	339	352	334	428	400	440	468	498	671	812	649	650	765
Work In Process	159	182	128	148	136	139	128	155	163	152	272	231	215	234	236
Finished Goods	290	453	367	484	443	409	251	266	280	305	378	459	396	391	422
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	7,227	7,990	11,074	9,650	7,799	9,388	12,690	10,634	16,736	18,186	26,136	19,320	21,510	25,839	26,735
- Cash & Cash Equivalents	1,207	800	804	682	362	349	754	396	397	513	386	381	399	1,845	1,677
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,187	2,800	2,828	3,031	2,755	3,621	3,568	3,164	3,234	3,292	3,302	3,887	3,679	3,154	3,575
Enterprise Value	8,208	9,990	13,099	11,999	10,192	12,660	15,504	13,401	19,572	20,965	29,053	22,826	24,790	27,148	28,633
Total Capital	9,067	10,253	11,038	10,362	10,698	11,806	12,280	11,237	11,703	12,159	13,007	14,369	14,934	16,824	18,056
Total Debt/Capital (%)	24.12	27.31	25.62	29.25	25.75	30.67	29.05	28.16	27.63	27.07	25.39	27.05	24.63	18.75	19.8
Total Debt / EV	0.27	0.28	0.22	0.25	0.27	0.29	0.23	0.24	0.17	0.16	0.11	0.17	0.15	0.12	0.12
EV/Sales	1.11	1.51	1.83	1.55	1.47	2.09	2.27	1.92	2.74	3.14	3.67	2.91	3.23	3.5	3.54
EV/EBITDA	5.8	7.75	9.1	7.88	8.17	13.21	14.22	11.9	15.12	17.3	18.49	14.49	16.26	17.58	16.33
EV/EBIT	7.3	9.43	11.28	9.87	11.07	17.86	19.21	15.9	19.15	22.47	22.67	17.84	20.33	22.5	20.85
EV/Cash Flow to Firm	6.99	7.37	10.5	11.22	10.92	13.15	16.16	14.8	18.7	17.53	24.19	25.29	17.14	31.83	20.15
EV/Free Cash Flow to Firm	5.71	6.65	9.43	9.71	9.37	11.49	13.73	12.45	15.87	15.4	21.17	20.5	15.21	26.6	17.44
Diluted Market Cap	7,344	8,098	11,222	9,774	7,876	9,473	12,858	10,794	16,942	18,356	26,382	19,444	21,626	26,019	26,900
Diluted Enterprise Value	8,324	10,098	13,246	12,124	10,268	12,745	15,672	13,562	19,779	21,134	29,298	22,950	24,906	27,328	28,798
EV per Share	44.15	55.03	76.48	71.98	64.66	81.56	99.58	89.42	134.79	145.54	201.86	159.98	177.27	197.1	209.1
TTM Sales	7,369	6,627	7,155	7,753	6,956	6,043	6,821	6,992	7,136	6,684	7,907	7,844	7,684	7,746	8,093
TTM EBITDA	1,414	1,289	1,440	1,523	1,248	959	1,090	1,126	1,294	1,212	1,572	1,575	1,524	1,544	1,753
TTM Operating Income	1,124	1,059	1,162	1,215	921	709	807	843	1,022	933	1,282	1,280	1,219	1,206	1,373
TTM Cash Flow to Firm	1,175	1,355	1,248	1,070	933	963	959	905	1,046	1,196	1,201	903	1,447	853	1,421
TTM Free Cash Flow to Firm	1,438	1,501	1,389	1,236	1,087	1,102	1,129	1,076	1,233	1,361	1,373	1,114	1,630	1,020	1,641

Multiples (USD)

API ChatGPT

	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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.47	5.73	8.67	8.56	7.96	9.45	12.78	11.13	14.97	14.45	20.49	19.12	14.23	28.41	17.31
EV/EBIT	7.3	9.43	11.28	9.87	11.07	17.86	19.21	15.9	19.15	22.47	22.67	17.84	20.33	22.5	20.85
Enterprise Value	8,208	9,990	13,099	11,999	10,192	12,660	15,504	13,401	19,572	20,965	29,053	22,826	24,790	27,148	28,633
Low Price	29.23	33.67	43.81	54.18	44.8	41.09	60.87	65.83	69.09	62.95	115.88	114.49	127.25	143.97	143.04
EV/Sales	1.11	1.51	1.83	1.55	1.47	2.09	2.27	1.92	2.74	3.14	3.67	2.91	3.23	3.5	3.54
EV/EBITDA	5.8	7.75	9.1	7.88	8.17	13.21	14.22	11.9	15.12	17.3	18.49	14.49	16.26	17.58	16.33
Price/Earnings	8.07	9.85	11.04	12.45	8.97	18.45	15.63	18.65	24.69	26.61	23.26	18.13	20.35	9.58	24.44
Price/Earnings Average	8.32	8.93	9.25	14.21	9.88	16.63	13.22	21.19	20.66	22.36	19.58	18.72	18.99	9.18	22.77
Price/Earnings High	9.76	10.08	11.09	15.94	11.44	19.27	15.8	23.72	24.87	26.85	23.43	24.65	21.26	10.64	27.83
Price/Earnings Low	6.07	7.54	7.48	11.65	8.12	12.53	11.68	17.3	14.8	13.27	14.84	15.33	16.84	7.35	17.9
Price/Book Value	1.05	1.07	1.35	1.32	0.98	1.15	1.46	1.32	1.98	2.05	2.69	1.84	1.91	1.89	1.85
Price/Book Value Average	1.08	0.97	1.13	1.5	1.08	1.03	1.23	1.5	1.65	1.72	2.27	1.9	1.78	1.81	1.72
Price/Book Value High	1.27	1.1	1.36	1.69	1.25	1.2	1.47	1.68	1.99	2.07	2.71	2.51	2	2.1	2.1
Price/Book Value Low	0.79	0.82	0.91	1.23	0.89	0.78	1.09	1.22	1.18	1.02	1.72	1.56	1.58	1.45	1.35
Price/Tangible Book Value	30.23	-9.73	10.97	-8.32	-5.18	-3.66	-21.66	-5.21	-9.27	-10.27	-15.12	-11.25	-22.04	55.28	124.03
Price/Tangible Book Value Average	31.16	-8.82	9.18	-9.5	-5.71	-3.3	-18.32	-5.91	-7.76	-8.63	-12.73	-11.62	-20.56	52.95	115.54
Price/Tangible Book Value High	36.53	-9.96	11.02	-10.65	-6.61	-3.82	-21.89	-6.62	-9.34	-10.36	-15.23	-15.3	-23.02	61.37	141.23
Price/Tangible Book Value Low	22.73	-7.45	7.43	-7.78	-4.69	-2.49	-16.18	-4.83	-5.56	-5.12	-9.65	-9.51	-18.23	42.42	90.87
Price/Sales	0.98	1.21	1.55	1.24	1.12	1.55	1.86	1.52	2.35	2.72	3.31	2.46	2.8	3.34	3.3
Price/Sales Average	1.01	1.09	1.3	1.42	1.24	1.4	1.57	1.73	1.96	2.29	2.78	2.54	2.61	3.2	3.08
Price/Sales High	1.19	1.23	1.56	1.59	1.43	1.62	1.88	1.93	2.36	2.75	3.33	3.35	2.92	3.7	3.76
Price/Sales Low	0.74	0.92	1.05	1.16	1.02	1.06	1.39	1.41	1.41	1.36	2.11	2.08	2.32	2.56	2.42
Price/Cash Flow	6.69	6.31	9.61	9.89	9.34	10.88	15.19	13.31	17.7	16.46	23.42	23.98	16.1	34.53	20.05
Price/Cash Flow Average	6.9	5.72	8.05	11.29	10.29	9.81	12.84	15.13	14.82	13.83	19.72	24.76	15.02	33.07	18.68
Price/Cash Flow High	8.09	6.45	9.65	12.66	11.92	11.36	15.35	16.94	17.83	16.61	23.6	32.59	16.81	38.33	22.83
Price/Cash Flow Low	5.03	4.82	6.51	9.25	8.46	7.39	11.34	12.35	10.61	8.21	14.95	20.27	13.32	26.5	14.69
Price/Free Cash Flow Average	5.64	5.19	7.26	9.77	8.77	8.52	10.81	12.65	12.53	12.14	17.25	19.74	13.28	27.21	16.13
Price/Free Cash Flow High	6.61	5.86	8.71	10.96	10.16	9.87	12.92	14.16	15.08	14.58	20.65	25.99	14.86	31.54	19.71
Price/Free Cash Flow Low	4.11	4.38	5.87	8.01	7.21	6.42	9.55	10.33	8.97	7.2	13.08	16.17	11.77	21.8	12.68
EV/Sales Average	1.14	1.39	1.58	1.72	1.58	1.94	1.99	2.12	2.36	2.7	3.15	2.99	3.04	3.36	3.31
EV/Sales High	1.32	1.53	1.84	1.9	1.77	2.16	2.29	2.33	2.76	3.16	3.7	3.79	3.35	3.87	4
EV/Sales Low	0.87	1.22	1.33	1.47	1.36	1.6	1.8	1.81	1.8	1.77	2.48	2.53	2.74	2.73	2.65
EV/EBITDA Average	5.96	7.17	7.85	8.78	8.8	12.24	12.42	13.19	13.02	14.9	15.85	14.89	15.32	16.87	15.29
EV/EBITDA High	6.87	7.89	9.14	9.66	9.89	13.64	14.35	14.48	15.22	17.43	18.61	18.9	16.89	19.42	18.45
EV/EBITDA Low	4.53	6.29	6.62	7.47	7.58	10.07	11.27	11.22	9.94	9.77	12.47	12.6	13.83	13.69	12.26
EV/EBIT Average	7.5	8.73	9.73	11	11.93	16.55	16.79	17.61	16.48	19.36	19.44	18.33	19.15	21.6	19.52
EV/EBIT High	8.64	9.6	11.32	12.1	13.41	18.45	19.38	19.33	19.27	22.65	22.82	23.26	21.12	24.86	23.55
EV/EBIT Low	5.71	7.66	8.2	9.36	10.27	13.61	15.23	14.98	12.59	12.7	15.29	15.51	17.28	17.52	15.64
Last Price	38.88	44.01	64.66	57.89	49.48	60.48	81.51	70.95	115.26	126.25	181.6	135.41	153.81	187.6	195.24
High Price	46.99	45.01	64.97	74.13	63.13	63.17	82.38	90.26	116.11	127.39	182.96	184.05	160.66	208.26	222.31
Enterprise Value Average	8,429	9,242	11,299	13,367	10,986	11,736	13,544	14,850	16,843	18,062	24,917	23,454	23,355	26,058	26,803
Enterprise Value High	9,715	10,172	13,152	14,706	12,343	13,078	15,639	16,295	19,695	21,129	29,249	29,766	25,748	29,994	32,340
Enterprise Value Low	6,414	8,113	9,528	11,381	9,454	9,650	12,290	12,634	12,868	11,847	19,594	19,841	21,076	21,139	21,485

Shares Outstanding	184	175	170	163	155	155	155	145	144	144	144	140	140	137	135
Diluted Weighted Avg Shares	189	184	174	169	159	157	158	152	147	145	145	144	141	139	138
Basic Weighted Avg Shares	186	182	171	167	158	155	156	150	145	144	144	143	140	138	137
Revenue per Share	39.64	36.5	41.78	46.51	44.13	38.93	43.81	46.65	49.15	46.4	54.94	54.98	54.95	56.24	59.1
EBITDA per Share	7.61	7.1	8.41	9.13	7.92	6.18	7	7.51	8.91	8.41	10.92	11.04	10.9	11.21	12.8
Operating Income per Share	6.05	5.83	6.78	7.29	5.84	4.57	5.18	5.63	7.04	6.48	8.9	8.97	8.72	8.76	10.03
Basic EPS, GAAP	4.82	4.47	5.86	4.65	5.52	3.28	5.21	3.8	4.67	4.74	7.81	7.47	7.56	19.58	7.99
Basic EPS from Cont Ops	4.16	3.58	4.66	4.67	3.78	3.23	4.8	3.94	4.67	4.74	7.81	6.94	6.75	10.16	8.01
Diluted EPS, GAAP	4.74	4.41	5.78	4.59	5.46	3.25	5.15	3.75	4.61	4.7	7.74	7.42	7.52	19.45	7.94
Diluted EPS from Cont Ops	4.09	3.53	4.6	4.61	3.74	3.21	4.73	3.89	4.61	4.7	7.74	6.89	6.71	10.09	7.97
Dividend per Share	1.18	1.33	1.45	1.55	1.64	1.72	1.82	1.89	1.94	1.97	1.99	2.02	2.03	2.06	2.07
Cash Flow per Share	5.81	6.98	6.73	5.85	5.3	5.56	5.37	5.33	6.51	7.67	7.75	5.65	9.56	5.43	9.74
Free Cash Flow per Basic Share	4.39	6.17	5.9	4.86	4.32	4.66	4.28	4.19	5.22	6.52	6.56	4.17	8.24	4.22	8.13
Cash & Equivalents per Share	6.49	4.41	4.69	4.09	2.3	2.25	4.84	2.64	2.74	3.56	2.68	2.67	2.85	13.39	12.25
Book Value per Share	37.01	41.05	47.93	43.98	50.39	52.72	55.96	53.87	58.33	61.56	67.43	73.47	80.48	99.25	105.75
Tangible Book Value per Share	1.29	-4.52	5.9	-6.96	-9.55	-16.53	-3.76	-13.63	-12.44	-12.29	-12.01	-12.03	-6.98	3.39	1.57

Dover Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)