Emerson Electric Co. Financial Ratios — EMR 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	14.53	10.82	10.55	10.8	12.87	7.44	6.8	9.57	9.56	7.84	8.87	11.74	38.27	4.81	5.57
Return on Assets (%)	10.62	8.26	8.26	8.78	11.72	7.46	7.35	11.02	11.28	9.06	9.68	10.7	33.71	4.52	5.32
Return on Capital (%)	11.63	8.77	8.51	8.76	10.23	6.1	5.82	8.47	8.33	6.55	7.2	8.65	26.83	4.05	4.77
Return on Invested Capital (%)	17.29	16.31	16.11	15.06	13.59	12.95	13.9	18.17	18.42	15.79	9.53	8.33	6.94	5.93	7.65
Gross Margin (%)	39.46	40.01	40.34	43.77	43.13	43.12	42.13	42.69	42.54	41.76	44.31	45.68	48.97	50.79	52.84
EBITDA Margin (%)	19.63	19.64	19.56	22.96	23.09	22.6	21.78	21.31	21.46	21.67	21.04	23.17	25.12	24.9	28.03
Operating Margin (%)	16.05	16.27	16.24	19.75	19.56	18.69	17.61	16.96	16.98	16.59	15.15	17.07	18.19	15.24	19.6
Incremental Operating Margin (%)	11.88	44.74	13.23	7.25	21.83	26.93	-3.5	12.31	17.43	21.17	21.41	45.53	29.61	-4	165.27
Pretax Margin (%)	14.99	12.76	12.96	17.99	23.43	15.95	15.3	15.32	15.56	13.91	13.63	17.62	19.14	11.55	16.29
Profit Margin (%)	10.24	8.06	8.12	12.11	16.68	11.26	9.94	12.66	12.55	11.71	17.81	23.41	87.17	11.25	12.73
Net Income to Common Margin (%)	10.24	8.06	8.12	12.11	16.68	11.26	9.94	12.66	12.55	11.71	17.81	23.41	87.17	11.25	12.73
Effective Tax Rate (%)	31.04	35.02	35.36	29.87	33.28	30.09	28.27	16.61	18.57	14.78	19.64	22.57	22.12	20.54	23.72
Dvd Payout Ratio (%)	40.68	56.3	55.5	53.19	49.51	74.45	72.58	54.74	51.45	60	84.03	64.98	53.43	75.44	54.4
Sustainable Growth Rate (%)	8.62	4.73	4.69	5.06	6.5	1.9	1.86	4.33	4.64	3.14	1.42	4.11	17.82	1.18	2.54

Credit (USD)

MCP 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	5,201	5,293	5,642	6,024	6,841	6,635	4,656	4,760	5,721	7,859	7,078	10,686	8,561	8,356	13,759
ST Debt	877	1,506	1,587	2,465	2,552	2,584	862	1,623	1,444	1,160	872	2,115	547	690	4,935
LT Debt	4,324	3,787	4,055	3,559	4,289	4,051	3,794	3,137	4,277	6,699	6,206	8,571	8,014	7,666	8,824
Total Debt/EBITDA	1.09	1.1	1.17	1.48	1.82	2.02	1.4	1.28	1.45	2.16	2.6	3.34	2.25	1.92	2.72
Net Debt/EBITDA	0.66	0.61	0.49	0.71	1.01	1.05	0.48	0.99	1.07	1.15	1.58	2.68	0.03	0.94	2.29
Total Debt/EBIT	1.34	1.33	1.41	1.72	2.15	2.44	1.73	1.61	1.83	2.82	3.61	4.54	3.1	3.13	3.9
Net Debt/EBIT	0.81	0.74	0.59	0.82	1.19	1.27	0.59	1.24	1.35	1.5	2.2	3.64	0.04	1.54	3.28
EBITDA to Interest Expense	19.33	19.9	20.62	19.03	18.95	15.27	16.54	18.37	19.61	20.79	16.49	14.03	14.6	13.48	13.05
EBITDA-CapEx/Interest Expense	19.33	19.9	20.62	19.03	18.95	15.27	16.54	18.37	19.61	20.79	16.49	14.03	14.6	13.48	13.05
EBIT to Interest Expense	15.8	16.48	17.12	16.37	16.06	12.62	13.37	14.61	15.52	15.91	11.87	10.33	10.57	8.25	9.13
Interest Expense	246	241	234	214	198	215	201	202	201	175	165	228	261	323	387
Common Equity/Total Assets	74.54	78.03	78.54	84.15	98.63	102.12	114.72	115.49	120.39	111.14	107.32	79.98	94.86	93.36	97.89
Long-Term Debt/Equity (%)	40.98	36.27	37.83	35.01	52.77	53.18	43.26	34.89	51.7	79.31	62.54	52.53	30.13	27.87	43.47
Long-Term Debt/Capital (%)	18.69	15.76	16.1	13.47	14.96	14.03	13.96	11.06	14.05	20.1	18.45	18.98	14.57	13.8	16.09
Long-Term Debt/Total Assets (%)	18.12	15.9	16.41	14.72	19.42	18.64	19.37	15.38	20.87	29.28	25.11	24.03	18.75	17.33	21.03
Total Debt/Equity (%)	49.29	50.69	52.64	59.25	84.17	87.1	53.09	52.95	69.15	93.04	71.33	65.49	32.19	30.38	67.79
Total Debt/Capital (%)	22.48	22.03	22.4	22.8	23.86	22.98	17.13	16.79	18.8	23.58	21.04	23.66	15.56	15.05	25.08
Total Debt/Total Assets (%)	21.8	22.22	22.83	24.92	30.97	30.53	23.77	23.34	27.91	34.35	28.64	29.96	20.03	18.89	32.79
Net Debt to Equity	29.85	28.02	22.08	28.28	46.59	45.33	18.18	40.79	51.09	49.38	43.44	52.53	0.4	14.9	57.01
Net Debt/Capital (%)	14.93	13.51	10.8	12.36	14.78	13.44	6.61	13.45	14.6	13.89	13.78	19.76	0.23	7.89	21.71
EBITDA	4,754	4,795	4,825	4,072	3,752	3,282	3,324	3,710	3,942	3,638	2,721	3,198	3,810	4,355	5,050
EBITDA-CapEx	4,754	4,795	4,825	4,072	3,752	3,282	3,324	3,710	3,942	3,638	2,721	3,198	3,810	4,355	5,050
Operating Income (Loss)	3,887	3,972	4,006	3,503	3,179	2,714	2,688	2,952	3,120	2,784	1,959	2,356	2,759	2,666	3,532

Liquidity (USD)

MCP 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.32	0.33	0.43	0.37	0.39	0.4	0.61	0.18	0.25	0.57	0.38	0.23	1.6	0.62	0.16
Current Ratio	1.45	1.42	1.44	1.29	1.29	1.24	1.64	1.07	1.19	1.52	1.35	1.09	2.75	1.77	0.88
Quick Ratio	1.01	1.03	1.06	0.97	0.76	0.73	1.22	0.67	0.75	1.06	0.85	0.52	2.1	1.13	0.47
CFO/Avg Current Liab	0.53	0.45	0.49	0.46	0.31	0.36	0.29	0.52	0.5	0.52	0.59	0.42	0.1	0.62	0.4
Common Equity/Total Assets	74.54	78.03	78.54	84.15	98.63	102.12	114.72	115.49	120.39	111.14	107.32	79.98	94.86	93.36	97.89
Long-Term Debt/Equity (%)	40.98	36.27	37.83	35.01	52.77	53.18	43.26	34.89	51.7	79.31	62.54	52.53	30.13	27.87	43.47
Long-Term Debt/Capital (%)	18.69	15.76	16.1	13.47	14.96	14.03	13.96	11.06	14.05	20.1	18.45	18.98	14.57	13.8	16.09
Long-Term Debt/Total Assets (%)	18.12	15.9	16.41	14.72	19.42	18.64	19.37	15.38	20.87	29.28	25.11	24.03	18.75	17.33	21.03
Total Debt/Equity (%)	49.29	50.69	52.64	59.25	84.17	87.1	53.09	52.95	69.15	93.04	71.33	65.49	32.19	30.38	67.79
Total Debt/Capital (%)	22.48	22.03	22.4	22.8	23.86	22.98	17.13	16.79	18.8	23.58	21.04	23.66	15.56	15.05	25.08
Total Debt/Total Assets (%)	21.8	22.22	22.83	24.92	30.97	30.53	23.77	23.34	27.91	34.35	28.64	29.96	20.03	18.89	32.79
CFO/Total Liabilities	24.29	22.82	26.08	26.35	18.12	20.41	17.67	25.37	24.59	21.36	24.17	15.1	3.94	19.91	14.3
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	6.31	6.33	6.37	5.79	4.67	4.81	6.98	7.9	7.64	6.35	6.42	5.42	6.18	7.88	7.99

Working Capital (USD)

MCP 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	5.57	5.09	5.04	3.61	4.12	5.21	5.29	5.71	6.12	5.8	4.48	5.28	6.35	6.42	5.98
Days Sales Outstanding	65.53	71.72	72.43	101.14	88.6	70.01	69.02	63.9	59.68	62.92	81.47	69.17	57.51	56.81	61.06
Inventory Turnover	6.98	6.93	7.32	5.05	5.56	6.68	6.08	5.69	5.72	5.13	3.62	3.95	4.13	4.11	3.87
Days Inventory Outstanding	52.33	52.65	49.85	72.33	65.61	54.64	60	64.19	63.84	71.09	100.8	92.3	88.4	88.76	94.35
Accounts Payable Turnover	5.76	5.39	5.28	3.57	3.77	5.37	5.66	5.43	5.57	5.47	3.83	4.25	6.27	6.73	6.27
Accounts Payable Turnover Days	63.31	67.73	69.19	102.23	96.94	67.95	64.48	67.25	65.57	66.67	95.26	85.89	58.18	54.24	58.17
Cash Conversion Cycle	54.55	56.65	53.1	71.24	57.27	56.71	64.55	60.85	57.95	67.34	87.01	75.57	87.73	91.32	97.24
Inventory to Cash Days	13.21	19.07	22.58	28.8	23	15.37	9.02	-0.3	-4.16	-8.17	-19.33	-23.13	-30.88	-31.95	-33.29
Inventories	2,100	2,125	1,895	2,057	1,265	1,208	1,696	1,813	1,880	1,928	2,050	1,742	2,006	2,180	2,213
Raw Materials	1,358	1,378	1,217	1,316	847	826	1,136	1,221	1,302	1,344	1,434	1,325	1,560	1,668	1,693
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	742	747	678	741	418	382	560	592	578	584	616	417	446	512	520
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	30,523	34,953	45,721	43,594	28,914	35,039	40,324	48,184	40,851	39,211	56,124	43,302	55,238	62,363	73,828
- Cash & Cash Equivalents	2,052	2,367	3,275	3,149	3,054	3,182	3,062	1,093	1,494	3,315	2,354	1,804	8,051	3,588	1,544
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	152	147	133	48	47	50	52	43	40	42	40	5,952	5,909	5,873	16
+ Total Debt	5,201	5,293	5,642	6,024	6,841	6,635	4,656	4,760	5,721	7,859	7,078	10,686	8,561	8,356	13,759
Enterprise Value	33,824	38,026	48,221	46,517	32,748	38,542	41,970	51,894	45,118	43,797	60,888	58,136	61,657	73,004	86,059
Total Capital	23,140	24,024	25,182	26,416	28,673	28,878	27,180	28,352	30,437	33,333	33,642	45,168	55,017	55,536	54,855
Total Debt/Capital (%)	22.48	22.03	22.4	22.8	23.86	22.98	17.13	16.79	18.8	23.58	21.04	23.66	15.56	15.05	25.08
Total Debt / EV	0.15	0.14	0.12	0.13	0.21	0.17	0.11	0.09	0.13	0.18	0.12	0.18	0.14	0.11	0.16
EV/Sales	1.4	1.56	1.95	2.62	2.02	2.65	2.75	2.98	2.46	2.61	4.71	4.21	4.07	4.17	4.78
EV/EBITDA	7.11	7.93	9.99	11.42	8.73	11.74	12.63	13.99	11.45	12.04	22.38	18.18	16.18	16.76	17.04
EV/EBIT	8.7	9.57	12.04	13.28	10.3	14.2	15.61	17.58	14.46	15.73	31.08	24.68	22.35	27.38	24.37
EV/Cash Flow to Firm	9.94	11.85	12.69	12.11	12.31	12.71	20.41	16.96	14.23	13.55	16.42	18.76	73.38	20.34	25.36
EV/Free Cash Flow to Firm	9.94	11.85	12.69	12.11	12.31	12.71	20.41	16.96	14.23	13.55	16.42	18.76	73.38	20.34	25.36
Diluted Market Cap	31,127	35,459	46,772	44,063	29,881	35,257	40,431	48,651	41,493	39,775	56,690	43,661	55,750	62,778	74,340
Diluted Enterprise Value	34,428	38,532	49,272	46,986	33,715	38,760	42,077	52,361	45,760	44,361	61,454	58,495	62,169	73,419	86,571
EV per Share	45.78	52.51	68.24	66.78	50.03	59.96	65.41	82.48	73.84	73.24	102.2	98.3	107.79	128.03	152.91
TTM Sales	24,222	24,412	24,669	17,733	16,249	14,522	15,264	17,408	18,372	16,785	12,932	13,804	15,165	17,492	18,016
TTM EBITDA	4,754	4,795	4,825	4,072	3,752	3,282	3,324	3,710	3,942	3,638	2,721	3,198	3,810	4,355	5,050
TTM Operating Income	3,887	3,972	4,006	3,503	3,179	2,714	2,688	2,952	3,120	2,784	1,959	2,356	2,759	2,666	3,532
TTM Cash Flow to Firm	3,403	3,210	3,800	3,842	2,661	3,031	2,056	3,060	3,170	3,232	3,708	3,099	840	3,589	3,393
TTM Free Cash Flow to Firm	3,403	3,210	3,800	3,842	2,661	3,031	2,056	3,060	3,170	3,232	3,708	3,099	840	3,589	3,393

Multiples (USD)

MCP 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	9.63	11.61	12.82	11.93	11.82	12.24	21.15	16.82	13.8	12.9	15.86	14.94	87.52	18.84	24
EV/EBIT	8.7	9.57	12.04	13.28	10.3	14.2	15.61	17.58	14.46	15.73	31.08	24.68	22.35	27.38	24.37
Enterprise Value	33,824	38,026	48,221	46,517	32,748	38,542	41,970	51,894	45,118	43,797	60,888	58,136	61,657	73,004	86,059
Low Price	41.31	39.5	47.1	60.85	42.8	41.25	49.22	57.47	55.39	37.75	63.26	72.41	73.94	83.1	90.06
EV/Sales	1.4	1.56	1.95	2.62	2.02	2.65	2.75	2.98	2.46	2.61	4.71	4.21	4.07	4.17	4.78
EV/EBITDA	7.11	7.93	9.99	11.42	8.73	11.74	12.63	13.99	11.45	12.04	22.38	18.18	16.18	16.76	17.04
Price/Earnings	12.31	17.76	22.81	20.3	10.67	21.43	26.56	21.87	17.72	19.95	24.37	13.4	4.18	31.69	32.2
Price/Earnings Average	16.21	18.04	19.75	21.48	13.81	19.92	24.63	19.99	17.42	19.83	22.91	16.47	3.86	29.88	30.27
Price/Earnings High	18.54	19.79	23.55	22.93	15.93	22.34	27.21	22.49	21.12	23.85	27.42	18.39	4.35	34.63	36.88
Price/Earnings Low	12.31	14.53	16.61	19.74	10.34	16.22	20.81	16.41	14.68	11.49	16.37	13.25	3.2	24.08	22.1
Price/Book Value	1.72	1.88	2.36	2.14	1.33	1.58	1.79	2.05	1.66	1.54	2.12	1.52	1.36	1.51	1.8
Price/Book Value Average	2.26	1.91	2.04	2.27	1.72	1.47	1.66	1.87	1.63	1.53	1.99	1.87	1.26	1.42	1.69
Price/Book Value High	2.59	2.1	2.43	2.42	1.98	1.65	1.84	2.1	1.97	1.84	2.38	2.08	1.42	1.65	2.06
Price/Book Value Low	1.72	1.54	1.72	2.08	1.29	1.19	1.41	1.54	1.37	0.89	1.42	1.5	1.04	1.15	1.23
Price/Tangible Book Value	-161.5	60.47	29.75	33.64	8.65	12.48	25.78	-223.07	-46.53	-51.93	-82.9	-10.31	9.43	-62.74	-10.04
Price/Tangible Book Value Average	-212.68	61.41	25.75	35.58	11.19	11.6	23.91	-203.92	-45.75	-51.62	-77.93	-12.67	8.71	-59.16	-9.44
Price/Tangible Book Value High	-243.32	67.38	30.71	37.98	12.91	13.01	26.41	-229.4	-55.46	-62.08	-93.28	-14.14	9.83	-68.57	-11.5
Price/Tangible Book Value Low	-161.5	49.49	21.65	32.71	8.38	9.45	20.19	-167.41	-38.55	-29.9	-55.67	-10.19	7.22	-47.67	-6.89
Price/Sales	1.26	1.43	1.85	2.46	1.78	2.41	2.64	2.77	2.22	2.34	4.34	3.14	3.64	3.57	4.1
Price/Sales Average	1.66	1.45	1.6	2.6	2.3	2.24	2.45	2.53	2.19	2.32	4.08	3.86	3.36	3.36	3.85
Price/Sales High	1.9	1.6	1.91	2.78	2.66	2.52	2.71	2.85	2.65	2.79	4.88	4.3	3.8	3.9	4.69
Price/Sales Low	1.26	1.17	1.35	2.39	1.72	1.83	2.07	2.08	1.84	1.34	2.91	3.1	2.79	2.71	2.81
Price/Cash Flow	9.44	11.45	12.53	11.81	11.43	12.16	21.09	16.66	13.59	12.72	15.7	14.82	86.72	18.72	23.83
Price/Cash Flow Average	12.43	11.63	10.85	12.49	14.79	11.3	19.56	15.23	13.36	12.64	14.76	18.21	80.1	17.65	22.41
Price/Cash Flow High	14.22	12.76	12.93	13.33	17.07	12.68	21.6	17.13	16.2	15.2	17.66	20.33	90.35	20.45	27.3
Price/Cash Flow Low	9.44	9.37	9.12	11.48	11.08	9.2	16.52	12.5	11.26	7.32	10.54	14.66	66.4	14.22	16.36
Price/Free Cash Flow Average	12.68	11.79	11.1	12.62	15.29	11.37	19.61	15.38	13.57	12.82	14.91	18.36	80.84	17.77	22.56
Price/Free Cash Flow High	14.51	12.94	13.23	13.48	17.64	12.76	21.66	17.3	16.45	15.42	17.84	20.5	91.19	20.59	27.49
Price/Free Cash Flow Low	9.63	9.5	9.33	11.6	11.45	9.26	16.56	12.62	11.44	7.43	10.65	14.78	67.01	14.32	16.47
EV/Sales Average	1.8	1.58	1.71	2.77	2.54	2.48	2.56	2.74	2.42	2.6	4.45	4.93	3.79	3.97	4.53
EV/Sales High	2.03	1.72	2.01	2.94	2.89	2.76	2.81	3.06	2.88	3.07	5.25	5.38	4.22	4.5	5.37
EV/Sales Low	1.4	1.3	1.45	2.56	1.96	2.07	2.18	2.29	2.07	1.62	3.28	4.18	3.21	3.32	3.49
EV/EBITDA Average	9.15	8.04	8.72	12.04	10.99	10.99	11.74	12.87	11.27	11.97	21.14	21.28	15.08	15.95	16.17
EV/EBITDA High	10.37	8.76	10.3	12.81	12.53	12.2	12.92	14.36	13.44	14.14	24.96	23.22	16.79	18.09	19.17
EV/EBITDA Low	7.11	6.61	7.42	11.13	8.49	9.15	10	10.75	9.67	7.47	15.6	18.03	12.79	13.32	12.46
EV/EBIT Average	11.19	9.71	10.51	14	12.97	13.29	14.52	16.18	14.24	15.65	29.36	28.89	20.82	26.05	23.12
EV/EBIT High	12.68	10.58	12.41	14.89	14.78	14.75	15.98	18.04	16.98	18.48	34.67	31.52	23.19	29.56	27.41
EV/EBIT Low	8.7	7.97	8.93	12.94	10.02	11.06	12.36	13.51	12.21	9.76	21.67	24.47	17.66	21.76	17.81
Last Price	41.31	48.27	64.7	62.58	44.17	54.51	62.84	76.58	66.86	65.57	94.2	73.22	96.57	109.37	131.18
High Price	62.24	53.78	66.79	70.66	65.94	56.82	64.36	78.75	79.7	78.38	105.99	100.47	100.62	119.53	150.27
Enterprise Value Average	43,498	38,568	42,083	49,034	41,246	36,068	39,037	47,757	44,440	43,559	57,525	68,054	57,441	69,447	81,646
Enterprise Value High	49,289	42,016	49,698	52,145	46,999	40,027	42,945	53,260	52,964	51,457	67,913	74,252	63,974	78,797	96,803
Enterprise Value Low	33,824	31,675	35,784	45,311	31,851	30,018	33,230	39,870	38,110	27,160	42,454	57,657	48,713	58,025	62,917

Shares Outstanding	739	724	707	697	655	643	642	629	611	598	596	591	572	570	563
Diluted Weighted Avg Shares	754	735	723	704	676	647	643	635	621	607	602	596	577	574	567
Basic Weighted Avg Shares	739	724	707	697	655	643	642	629	611	598	596	591	572	570	563
Revenue per Share	32.78	33.71	34.91	25.46	24.82	22.59	23.79	27.67	30.07	28.07	21.71	23.34	26.51	30.68	32.01
EBITDA per Share	6.43	6.62	6.83	5.85	5.73	5.11	5.18	5.9	6.45	6.08	4.57	5.41	6.66	7.64	8.97
Operating Income per Share	5.26	5.49	5.67	5.03	4.86	4.22	4.19	4.69	5.11	4.66	3.29	3.98	4.82	4.68	6.28
Basic EPS, GAAP	3.36	2.72	2.84	3.08	4.14	2.54	2.37	3.5	3.77	3.29	3.87	5.46	23.11	3.45	4.07
Basic EPS from Cont Ops	3.39	2.8	2.92	3.21	3.88	2.52	2.61	3.53	3.81	3.33	2.38	3.18	3.95	2.81	3.98
Diluted EPS, GAAP	3.29	2.68	2.77	3.05	4.01	2.53	2.36	3.47	3.72	3.24	3.83	5.42	22.9	3.43	4.05
Diluted EPS from Cont Ops	3.32	2.76	2.86	3.18	3.75	2.5	2.6	3.5	3.75	3.28	2.35	3.16	3.92	2.8	3.95
Dividend per Share	1.41	1.62	1.67	1.74	1.94	1.91	1.93	1.95	1.98	2.02	2.03	2.07	2.09	2.11	2.12
Cash Flow per Share	4.38	4.22	5.16	5.3	3.86	4.48	2.98	4.6	4.92	5.16	6	4.94	1.11	5.84	5.5
Free Cash Flow per Basic Share	4.38	4.22	5.16	5.3	3.86	4.48	2.98	4.6	4.92	5.16	6	4.94	1.11	5.84	5.5
Cash & Equivalents per Share	2.78	3.27	4.63	4.52	4.67	4.95	4.77	1.74	2.45	5.54	3.95	3.05	14.08	6.29	2.74
Book Value per Share	24.07	25.66	27.46	29.2	33.28	34.53	35.02	37.43	40.39	42.53	44.52	48.24	70.89	72.44	72.99
Tangible Book Value per Share	-0.26	0.8	2.18	1.86	5.11	4.37	2.44	-0.34	-1.44	-1.26	-1.14	-7.11	10.24	-1.74	-13.07

Emerson Electric Co.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)