Eaton Corporation plc Financial Ratios — ETN 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 (%)	27.31	21.97	29.35	25.7	27.32	25.7	36.78	25.48	27.06	18.84	29.79	30.64	34.27	37.18	39.29
Return on Assets (%)	7.69	4.53	5.22	5.2	6.11	6.23	9.46	6.73	6.92	4.36	6.51	7.13	8.76	9.88	10.26
Return on Capital (%)	16.89	10.99	12.76	- -	13.66	13.41	19.8	14.74	14.6	9.51	14.15	15.1	17.69	19.44	20.77
Return on Invested Capital (%)	12.85	8	8.14	- -	8.89	8.88	9.31	10.78	10.09	6.15	7.51	9.86	11.9	13.49	14.84
Gross Margin (%)	29.83	29.81	30.29	30.62	31.41	32.16	32.58	32.85	32.97	30.52	32.28	33.19	36.36	38.2	37.59
EBITDA Margin (%)	13.64	13.05	14.26	15.22	15.61	16.35	16.92	17.9	17.52	14.76	17.25	19.03	20.74	22.32	22.64
Operating Margin (%)	10.18	9.38	9.74	10.86	11.17	11.65	12.44	13.73	13.38	10.21	12.55	14.43	16.75	18.62	18.98
Incremental Operating Margin (%)	19.79	-39.31	10.76	59.68	7.01	2.71	36.23	35.52	47.03	29.42	36.1	47.33	36.42	44.41	22.45
Pretax Margin (%)	9.68	7.67	8.55	7.81	10.23	10.73	16.51	11.22	12.11	9.78	14.75	14.03	16.5	18.35	17.97
Profit Margin (%)	8.41	7.46	8.44	7.95	9.46	9.7	14.63	9.93	10.34	7.9	10.92	11.86	13.87	15.25	14.89
Net Income to Common Margin (%)	8.41	7.46	8.44	7.95	9.46	9.7	14.63	9.93	10.34	7.9	10.92	11.86	13.87	15.25	14.89
Effective Tax Rate (%)	12.94	2.48	0.58	- -	7.45	9.4	11.34	11.47	14.59	18.96	25.9	15.29	15.78	16.82	17.05
Dvd Payout Ratio (%)	34.12	41.86	42.23	51.24	51.92	53.95	35.75	53.52	54.22	82.75	56.75	52.59	42.72	39.45	39.72
Sustainable Growth Rate (%)	17.99	12.77	16.96	12.53	13.14	11.83	23.63	11.84	12.39	3.25	12.88	14.53	19.63	22.51	23.68

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	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	3,773	10,836	9,549	9,034	8,414	8,277	7,751	7,521	8,653	8,384	8,916	9,114	9,802	9,821	10,532
ST Debt	407	1,071	580	1,010	668	1,566	584	753	503	1,048	1,748	334	1,025	674	1,137
LT Debt	3,366	9,765	8,969	8,024	7,746	6,711	7,167	6,768	8,150	7,336	7,168	8,780	8,777	9,147	9,395
Total Debt/EBITDA	1.72	5.09	3.04	2.63	2.58	2.56	2.25	1.94	2.31	3.18	2.63	2.31	2.04	1.77	1.69
Net Debt/EBITDA	1.55	4.82	2.75	2.4	2.5	2.4	2.08	1.87	2.12	2.89	2.45	2.12	1.83	1.55	1.49
Total Debt/EBIT	2.31	7.08	4.45	3.69	3.61	3.6	3.05	2.54	3.02	4.6	3.62	3.04	2.52	2.12	2.02
Net Debt/EBIT	2.07	6.71	4.02	3.37	3.5	3.36	2.83	2.44	2.78	4.18	3.36	2.79	2.26	1.86	1.78
EBITDA to Interest Expense	18.55	10.23	11.6	15.12	14.03	13.86	14.03	15	18.83	17.68	23.51	27.42	31.86	42.72	25.79
EBITDA-CapEx/Interest Expense	13.74	10.23	11.6	15.12	14.03	13.86	14.03	15	18.83	17.68	23.51	27.42	31.86	42.72	25.79
EBIT to Interest Expense	13.84	7.36	7.92	10.79	10.04	9.87	10.32	11.5	14.39	12.24	17.1	20.8	25.73	35.63	21.61
Interest Expense	118	208	271	227	232	233	246	258	199	149	144	144	151	130	241
Common Equity/Total Assets	29.49	16.22	19.36	21.12	23.72	24.81	26.59	26.26	24.92	21.36	22.33	24.2	26.82	26.32	25.95
Long-Term Debt/Equity (%)	44.93	64.34	53.19	50.66	50.86	44.75	41.45	41.93	50.52	48.99	43.57	51.42	46.03	49.36	48.26
Long-Term Debt/Capital (%)	37.13	58.43	54.38	49.62	48.99	42.26	43.54	43.05	48.29	48.18	43.31	49.82	43.57	45.82	44.15
Long-Term Debt/Total Assets (%)	18.83	27.27	25.27	23.93	24.99	22.02	21.97	21.77	24.84	23.05	21.07	25.08	22.84	23.83	22.78
Total Debt/Equity (%)	50.36	71.39	56.63	57.04	55.24	55.19	44.83	46.59	53.64	55.99	54.2	53.38	51.4	53	54.1
Total Debt/Capital (%)	41.62	64.84	57.9	55.87	53.22	52.12	47.09	47.84	51.27	55.07	53.87	51.71	48.66	49.19	49.49
Total Debt/Total Assets (%)	21.11	30.26	26.91	26.94	27.15	27.16	23.76	24.19	26.38	26.34	26.2	26.03	25.5	25.59	25.53
Net Debt to Equity	45.22	67.59	51.2	52.11	53.48	51.57	41.58	44.84	49.29	50.89	50.34	48.97	46.05	46.39	47.63
Net Debt/Capital (%)	39.03	63.59	55.43	53.63	52.41	50.42	45.22	46.88	48.17	51.53	50.95	48.25	44.67	44.29	44.88
EBITDA	2,189	2,128	3,144	3,432	3,255	3,229	3,452	3,869	3,747	2,635	3,385	3,949	4,811	5,553	6,215
EBITDA-CapEx	1,621	2,128	3,144	3,432	3,255	3,229	3,452	3,869	3,747	2,635	3,385	3,949	4,811	5,553	6,215
Operating Income (Loss)	1,633	1,530	2,147	2,449	2,330	2,300	2,538	2,966	2,863	1,824	2,463	2,995	3,885	4,632	5,209

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	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	0.3	0.2	0.35	0.19	0.1	0.14	0.22	0.09	0.12	0.19	0.08	0.09	0.34	0.26	0.09
Current Ratio	1.6	1.43	1.78	1.51	1.43	1.28	1.64	1.47	1.7	1.56	1.04	1.38	1.51	1.5	1.32
Quick Ratio	0.97	0.83	1.09	0.88	0.85	0.79	0.99	0.83	0.78	0.68	0.54	0.73	0.91	0.85	0.66
CFO/Avg Current Liab	0.36	0.36	0.44	0.37	0.48	0.51	0.5	0.52	0.67	0.53	0.33	0.37	0.51	0.55	0.52
Common Equity/Total Assets	29.49	16.22	19.36	21.12	23.72	24.81	26.59	26.26	24.92	21.36	22.33	24.2	26.82	26.32	25.95
Long-Term Debt/Equity (%)	44.93	64.34	53.19	50.66	50.86	44.75	41.45	41.93	50.52	48.99	43.57	51.42	46.03	49.36	48.26
Long-Term Debt/Capital (%)	37.13	58.43	54.38	49.62	48.99	42.26	43.54	43.05	48.29	48.18	43.31	49.82	43.57	45.82	44.15
Long-Term Debt/Total Assets (%)	18.83	27.27	25.27	23.93	24.99	22.02	21.97	21.77	24.84	23.05	21.07	25.08	22.84	23.83	22.78
Total Debt/Equity (%)	50.36	71.39	56.63	57.04	55.24	55.19	44.83	46.59	53.64	55.99	54.2	53.38	51.4	53	54.1
Total Debt/Capital (%)	41.62	64.84	57.9	55.87	53.22	52.12	47.09	47.84	51.27	55.07	53.87	51.71	48.66	49.19	49.49
Total Debt/Total Assets (%)	21.11	30.26	26.91	26.94	27.15	27.16	23.76	24.19	26.38	26.34	26.2	26.03	25.5	25.59	25.53
CFO/Total Liabilities	12.02	8.07	12.27	10.62	15.28	16.6	17.39	17.78	20.7	17.47	12.31	14.12	18.72	21.8	20.53
CFO/CapEx	2.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.93	2.89	4.3	4.44	4.51	4.56	4.63	4.74	4.6	4.25	5.24	5.17	5.98	7.09	6.51

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	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	6.85	5.51	6.19	6.17	5.84	5.61	5.44	5.54	5.86	5.63	6.33	5.63	5.43	5.47	5.49
Days Sales Outstanding	53.25	66.22	58.96	59.2	62.53	65.05	67.11	65.88	62.24	64.8	57.66	64.84	67.28	66.71	66.53
Inventory Turnover	6.9	5.67	6.52	6.51	6.02	5.74	5.54	5.37	5.13	5.05	5.24	4.33	4.12	3.86	3.83
Days Inventory Outstanding	52.91	64.36	56.02	56.11	60.62	63.61	65.88	67.98	71.15	72.28	69.72	84.23	88.63	94.56	95.32
Accounts Payable Turnover	7.86	7.17	8.03	8.05	7.68	7.72	7.22	6.83	6.77	5.71	5.92	4.88	4.68	4.5	4.49
Accounts Payable Turnover Days	46.42	50.9	45.45	45.36	47.53	47.27	50.52	53.42	53.94	63.9	61.69	74.77	77.95	81.03	81.24
Cash Conversion Cycle	59.75	79.67	69.53	69.94	75.62	81.39	82.47	80.44	79.45	73.18	65.68	74.3	77.96	80.24	80.61
Inventory to Cash Days	0.34	1.86	2.93	3.09	1.92	1.45	1.23	-2.09	-8.91	-7.47	-12.06	-19.39	-21.35	-27.84	-28.8
Inventories	1,701	2,336	2,382	2,428	2,323	2,346	2,620	2,785	2,805	2,109	2,969	3,430	3,739	4,227	4,721
Raw Materials	706	915	955	924	885	879	953	1,077	986	803	1,096	1,275	1,515	1,614	1,726
Work In Process	272	423	428	422	412	395	471	500	640	498	620	781	870	1,038	1,034
Finished Goods	867	1,131	1,115	1,201	1,131	1,072	1,196	1,208	1,179	808	1,253	1,375	1,354	1,576	1,961
Other Inventory	- -	- -	- -	- -	- -	96	- -	- -	- -	- -	- -	-1	- -	-1	- -

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	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	14,726	18,844	36,043	32,220	24,225	30,526	35,120	29,819	39,688	48,320	68,903	62,576	96,111	131,952	124,187
- Cash & Cash Equivalents	385	577	915	781	268	543	561	283	370	438	297	294	488	555	622
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	23	65	72	53	45	44	37	35	51	43	38	38	33	43	44
+ Total Debt	3,773	10,836	9,549	9,034	8,414	8,277	7,751	7,521	8,653	8,384	8,916	9,114	9,802	9,821	10,532
Enterprise Value	17,438	28,641	43,955	40,281	32,239	38,101	41,813	36,935	47,801	55,645	77,289	71,173	103,337	139,736	133,960
Total Capital	9,066	16,711	16,492	16,170	15,810	15,881	16,461	15,721	16,878	15,225	16,552	17,624	20,144	19,964	21,282
Total Debt/Capital (%)	41.62	64.84	57.9	55.87	53.22	52.12	47.09	47.84	51.27	55.07	53.87	51.71	48.66	49.19	49.49
Total Debt / EV	0.22	0.38	0.22	0.22	0.26	0.22	0.19	0.2	0.18	0.15	0.12	0.13	0.09	0.07	0.08
EV/Sales	1.09	1.76	1.99	1.79	1.55	1.93	2.05	1.71	2.23	3.12	3.94	3.43	4.45	5.62	4.88
EV/EBITDA	7.97	13.46	13.98	11.74	9.9	11.8	12.11	9.55	12.76	21.12	22.83	18.02	21.48	25.16	21.55
EV/EBIT	10.68	18.72	20.47	16.45	13.84	16.57	16.47	12.45	16.7	30.51	31.38	23.76	26.6	30.17	25.72
EV/Cash Flow to Firm	12.91	15.34	17.21	19.09	12.29	13.7	14.5	12.8	13.2	18.16	34.05	26.81	27.55	31.51	28.67
EV/Free Cash Flow to Firm	9.09	15.34	17.21	19.09	12.29	13.7	14.5	12.8	13.2	18.16	34.05	26.81	27.55	31.51	28.67
Diluted Market Cap	14,922	19,012	36,286	32,403	24,308	30,627	35,317	29,998	39,858	48,537	69,405	62,906	96,593	132,549	124,601
Diluted Enterprise Value	18,333	29,336	44,992	40,709	32,499	38,405	42,544	37,271	48,192	56,526	78,062	71,764	105,940	141,858	134,555
EV per Share	51.55	82.35	92.83	84.96	69.26	83.74	94.07	85.04	114.08	138.35	193.85	178.51	258.93	351.45	343.58
TTM Sales	16,049	16,311	22,046	22,552	20,855	19,747	20,404	21,609	21,390	17,858	19,628	20,752	23,196	24,878	27,448
TTM EBITDA	2,189	2,128	3,144	3,432	3,255	3,229	3,452	3,869	3,747	2,635	3,385	3,949	4,811	5,553	6,215
TTM Operating Income	1,633	1,530	2,147	2,449	2,330	2,300	2,538	2,966	2,863	1,824	2,463	2,995	3,885	4,632	5,209
TTM Cash Flow to Firm	1,351	1,867	2,554	2,110	2,624	2,781	2,884	2,886	3,621	3,065	2,270	2,655	3,751	4,435	4,672
TTM Free Cash Flow to Firm	1,919	1,867	2,554	2,110	2,624	2,781	2,884	2,886	3,621	3,065	2,270	2,655	3,751	4,435	4,672

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	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	8.22	11.43	15.88	17.25	10.09	11.92	13.25	11.29	11.55	16.49	32.09	24.83	26.65	30.63	27.86
EV/EBIT	10.68	18.72	20.47	16.45	13.84	16.57	16.47	12.45	16.7	30.51	31.38	23.76	26.6	30.17	25.72
Enterprise Value	17,438	28,641	43,955	40,281	32,239	38,101	41,813	36,935	47,801	55,645	77,289	71,173	103,337	139,736	133,960
Low Price	33.09	36.38	55	57.11	49.21	46.19	66.6	64.46	66.22	56.42	114.01	122.5	150.86	231.84	231.85
EV/Sales	1.09	1.76	1.99	1.79	1.55	1.93	2.05	1.71	2.23	3.12	3.94	3.43	4.45	5.62	4.88
EV/EBITDA	7.97	13.46	13.98	11.74	9.9	11.8	12.11	9.55	12.76	21.12	22.83	18.02	21.48	25.16	21.55
Price/Earnings	10.91	15.48	19.37	17.97	12.28	15.93	11.77	13.9	17.95	34.27	32.14	25.42	29.87	34.78	30.39
Price/Earnings Average	11.95	13.37	16.61	18.81	14.84	14.67	11.19	15.99	15.5	27.46	27.88	23.87	24.17	32.87	31.95
Price/Earnings High	14.16	15.65	19.59	21.15	17.43	16.62	12.26	18.19	18.09	35.28	32.68	28.08	30.01	39.82	38.12
Price/Earnings Low	8.29	10.4	13.99	15.1	11.62	10.97	9.92	13.05	12.55	16.09	21.2	19.84	18.71	24.3	22.12
Price/Book Value	2.79	3.24	5.25	4.55	3.3	4.04	4.05	3.65	4.86	7.11	9.07	7.39	9.32	13.06	11.6
Price/Book Value Average	3.06	2.8	4.5	4.76	3.98	3.72	3.85	4.2	4.19	5.7	7.87	6.94	7.54	12.35	12.2
Price/Book Value High	3.63	3.28	5.31	5.35	4.67	4.21	4.22	4.78	4.89	7.32	9.22	8.16	9.37	14.96	14.55
Price/Book Value Low	2.12	2.18	3.79	3.82	3.12	2.78	3.41	3.43	3.39	3.34	5.98	5.76	5.84	9.13	8.44
Price/Tangible Book Value	-62.14	-2.75	-7.48	-6.99	-5.68	-8.21	-22.76	-14.67	-20.24	-22.96	-16.58	-19.51	-96.11	-157.27	-91.72
Price/Tangible Book Value Average	-68.06	-2.38	-6.42	-7.32	-6.87	-7.56	-21.64	-16.88	-17.48	-18.4	-14.39	-18.32	-77.77	-148.63	-96.45
Price/Tangible Book Value High	-80.64	-2.78	-7.57	-8.23	-8.06	-8.57	-23.72	-19.2	-20.4	-23.63	-16.86	-21.56	-96.57	-180.08	-115.06
Price/Tangible Book Value Low	-47.23	-1.85	-5.41	-5.87	-5.37	-5.65	-19.19	-13.78	-14.15	-10.78	-10.94	-15.23	-60.21	-109.87	-66.76
Price/Sales	0.92	1.16	1.63	1.43	1.16	1.55	1.72	1.38	1.86	2.71	3.51	3.02	4.14	5.3	4.52
Price/Sales Average	1.01	1	1.4	1.5	1.4	1.42	1.64	1.59	1.6	2.17	3.05	2.83	3.35	5.01	4.76
Price/Sales High	1.19	1.17	1.65	1.68	1.65	1.61	1.79	1.81	1.87	2.79	3.57	3.33	4.16	6.07	5.68
Price/Sales Low	0.7	0.78	1.18	1.2	1.1	1.06	1.45	1.3	1.3	1.27	2.32	2.35	2.6	3.71	3.29
Price/Cash Flow	11.8	11.32	15.77	17.16	10.06	11.88	13.17	11.22	11.5	16.41	31.86	24.7	26.52	30.49	27.77
Price/Cash Flow Average	12.93	9.78	13.53	17.96	12.15	10.94	12.53	12.9	9.93	13.15	27.63	23.2	21.46	28.82	29.2
Price/Cash Flow High	15.31	11.44	15.96	20.19	14.26	12.39	13.73	14.68	11.59	16.9	32.39	27.29	26.65	34.92	34.84
Price/Cash Flow Low	8.97	7.6	11.4	14.42	9.51	8.18	11.1	10.53	8.04	7.71	21.02	19.28	16.61	21.3	20.21
Price/Free Cash Flow Average	9	9.87	13.62	18.06	12.19	10.98	12.6	12.98	9.98	13.21	27.83	23.32	21.57	28.95	29.3
Price/Free Cash Flow High	10.66	11.55	16.06	20.31	14.31	12.43	13.81	14.77	11.64	16.97	32.63	27.44	26.78	35.07	34.95
Price/Free Cash Flow Low	6.25	7.67	11.47	14.5	9.54	8.2	11.17	10.6	8.07	7.74	21.17	19.38	16.7	21.4	20.28
EV/Sales Average	1.22	1.63	1.8	1.86	1.8	1.82	1.99	1.92	1.99	2.62	3.49	3.26	3.76	5.39	5.12
EV/Sales High	1.4	1.8	2.05	2.05	2.04	2.01	2.15	2.14	2.26	3.23	4.01	3.76	4.57	6.45	6.04
EV/Sales Low	0.91	1.41	1.58	1.57	1.49	1.46	1.81	1.63	1.69	1.72	2.76	2.78	3	4.08	3.66
EV/EBITDA Average	8.93	12.5	12.6	12.25	11.51	11.12	11.77	10.74	11.37	17.73	20.21	17.12	18.11	24.13	22.61
EV/EBITDA High	10.29	13.8	14.37	13.47	13.07	12.27	12.7	11.97	12.9	21.91	23.25	19.75	22.02	28.88	26.67
EV/EBITDA Low	6.67	10.8	11.05	10.31	9.55	8.92	10.67	9.12	9.63	11.64	15.99	14.61	14.46	18.28	16.15
EV/EBIT Average	11.97	17.39	18.46	17.16	16.07	15.61	16.01	14.01	14.88	25.61	27.78	22.58	22.42	28.93	26.98
EV/EBIT High	13.79	19.19	21.04	18.87	18.26	17.23	17.27	15.61	16.88	31.65	31.96	26.04	27.26	34.63	31.82
EV/EBIT Low	8.94	15.02	16.18	14.45	13.35	12.52	14.51	11.89	12.6	16.82	21.97	19.27	17.9	21.91	19.27
Last Price	43.53	54.18	76.12	67.96	52.04	67.09	79.01	68.66	94.72	120.14	172.82	156.95	240.82	331.87	318.51
High Price	56.49	54.75	77	79.98	73.82	70	82.34	89.85	95.48	123.67	175.72	173.39	241.97	379.99	399.56
Enterprise Value Average	19,542	26,601	39,625	42,037	37,450	35,894	40,621	41,568	42,615	46,712	68,427	67,618	87,114	134,007	140,546
Enterprise Value High	22,522	29,366	45,166	46,225	42,554	39,628	43,827	46,295	48,340	57,729	78,717	77,989	105,917	160,393	165,742
Enterprise Value Low	14,605	22,977	34,748	35,382	31,098	28,794	36,831	35,268	36,080	30,681	54,113	57,699	69,555	101,489	100,352

Shares Outstanding	334	471	475	468	459	449	440	424	413	398	399	398	399	393	388
Diluted Weighted Avg Shares	343	351	477	477	467	456	447	437	421	404	402	401	401	399	391
Basic Weighted Avg Shares	338	348	474	474	466	455	444	434	419	402	399	399	399	398	390
Revenue per Share	47.44	46.9	46.56	47.57	44.8	43.4	45.9	49.76	51.05	44.4	49.23	52.05	58.12	62.57	70.4
EBITDA per Share	6.47	6.12	6.64	7.24	6.99	7.1	7.77	8.91	8.94	6.55	8.49	9.9	12.05	13.97	15.94
Operating Income per Share	4.83	4.4	4.53	5.17	5.01	5.05	5.71	6.83	6.83	4.54	6.18	7.51	9.73	11.65	13.36
Basic EPS, GAAP	3.99	3.5	3.93	3.78	4.24	4.21	6.72	4.94	5.28	3.51	5.38	6.18	8.06	9.54	10.48
Basic EPS from Cont Ops	4	3.51	3.96	3.8	4.24	4.22	6.72	4.94	5.28	3.52	5.38	6.19	8.08	9.55	10.49
Diluted EPS, GAAP	3.94	3.47	3.9	3.76	4.22	4.2	6.68	4.91	5.25	3.49	5.34	6.14	8.02	9.5	10.45
Diluted EPS from Cont Ops	3.94	3.48	3.93	3.78	4.23	4.2	6.68	4.91	5.26	3.5	5.34	6.15	8.04	9.51	10.46
Dividend per Share	1.37	1.47	1.68	1.96	2.2	2.28	2.4	2.65	2.87	2.92	3.06	3.26	3.46	3.77	4.17
Cash Flow per Share	3.69	4.78	4.83	3.96	5.18	5.65	6	6.12	8.24	7.32	5.43	6.35	9.08	10.88	11.47
Free Cash Flow per Basic Share	2.01	4.78	4.83	3.96	5.18	5.65	6	6.12	8.24	7.32	5.43	6.35	9.08	10.88	11.47
Cash & Equivalents per Share	3.2	3.17	3.61	2.16	0.96	1.64	2.46	1.01	1.41	2.74	1.42	1.39	6.54	5.23	2.06
Book Value per Share	15.58	16.71	14.51	14.94	15.79	16.62	19.51	18.8	19.51	16.9	19.06	21.25	25.83	25.4	27.46
Tangible Book Value per Share	-0.7	-19.68	-10.18	-9.72	-9.16	-8.17	-3.47	-4.68	-4.68	-5.23	-10.42	-8.04	-2.51	-2.11	-3.47

Eaton Corporation plc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)