Fabrinet Financial Ratios — FN 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	06/30/2011	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

Return on Common Equity (%)	30.7	-26.45	31.39	30.57	11.87	14.72	19.42	14.25	17.43	13.98	15.74	17.94	18.49	18.36	17.25
Return on Assets (%)	15.78	-12.56	14.91	17.84	7.06	8.1	10.28	7.94	10.32	8.61	9.9	11.61	13	13.72	12.86
Return on Capital (%)	28.37	- -	27.59	28.64	11.16	13.44	17.69	13.28	16.66	13.35	15.01	17.38	18.29	18.26	17.21
Return on Invested Capital (%)	22.69	- -	13.46	11.42	9.17	11.13	14.42	11.7	13.73	11.42	13.53	16.18	17.77	16.3	16.29
Gross Margin (%)	12.74	10.96	10.82	10.95	11.35	12.24	12.07	11.18	11.31	11.34	11.78	12.32	12.71	12.35	12.09
EBITDA Margin (%)	10.64	8.53	8.7	8.44	7.92	8.92	9.13	9.09	9.73	9.05	9.95	10.76	11.43	11.33	11.09
Operating Margin (%)	9.41	6.81	7.11	6.87	6.25	7.14	7.45	6.97	7.84	7.17	8.02	9.05	9.78	9.63	9.53
Incremental Operating Margin (%)	9.16	17.61	9.35	2.58	1.82	10.56	8.13	21.07	13.44	-11.18	13.92	14.07	14.08	8.01	9
Pretax Margin (%)	9.26	-10.35	11.21	13.74	6.16	6.99	7.31	6.42	7.97	7.26	8.01	9.15	9.83	10.8	10.39
Profit Margin (%)	8.65	-10	10.75	13.53	5.64	6.34	6.84	6.13	7.63	6.91	7.89	8.86	9.37	10.27	9.72
Net Income to Common Margin (%)	8.65	-10	10.75	13.53	5.64	6.34	6.84	6.13	7.63	6.91	7.89	8.86	9.37	10.27	9.72
Effective Tax Rate (%)	6.59	- -	4.09	1.54	8.37	9.28	6.49	4.39	4.18	4.83	1.42	3.18	4.68	4.87	6.38
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	30.7	-26.45	31.39	30.57	11.87	14.72	19.42	14.25	17.43	13.98	15.74	17.94	18.49	18.36	17.25

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	06/30/2011	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

Total Debt	16	39	29	16	40	60	72	65	61	60	46	31	13	5	5
ST Debt	4	10	10	6	36	24	49	4	3	14	15	14	13	1	2
LT Debt	12	29	19	10	4	36	24	61	58	45	31	17	- -	4	4
Total Debt/EBITDA	0.21	0.8	0.52	0.29	0.66	0.69	0.56	0.52	0.4	0.4	0.25	0.13	0.04	0.02	0.01
Net Debt/EBITDA	-1.4	-1.6	-2.16	-3.79	-1.18	-0.95	-0.48	-0.75	-0.78	-1.17	-1.41	-0.7	-0.72	-1.26	-0.81
Total Debt/EBIT	0.23	1	0.63	0.35	0.84	0.87	0.68	0.68	0.49	0.51	0.3	0.15	0.05	0.02	0.02
Net Debt/EBIT	-1.59	-2	-2.65	-4.66	-1.5	-1.18	-0.59	-0.98	-0.97	-1.48	-1.75	-0.83	-0.85	-1.48	-0.94
EBITDA to Interest Expense	221.67	112.79	55.29	80.26	99.45	55.53	39.03	34.58	28.64	48.82	170.04	563.41	205.46	2,634.31	- -
EBITDA-CapEx/Interest Expense	158.87	29.22	44.6	65.06	15.79	29.4	17.95	24.76	25.12	34.53	126.43	353.72	163.15	2,243.85	- -
EBIT to Interest Expense	195.91	90.04	45.18	65.31	78.43	44.47	31.87	26.51	23.07	38.68	137.09	473.73	175.68	2,239.01	- -
Interest Expense	- -	- -	1	1	1	2	3	4	5	3	1	- -	1	- -	- -
Common Equity/Total Assets	55.21	40.15	54.84	61.28	57.93	52.75	53.11	58.16	60.14	62.84	62.91	66.3	74	75.31	73.94
Long-Term Debt/Equity (%)	3.97	11.53	5.92	2.46	0.94	6.51	3.48	8.29	6.68	4.66	2.81	1.33	- -	0.21	0.19
Long-Term Debt/Capital (%)	4.64	12.92	6.8	2.9	1.05	7.05	3.82	8.8	7.07	4.89	2.94	1.34	- -	0.21	0.18
Long-Term Debt/Total Assets (%)	2.74	6.27	4.15	1.86	0.67	4.22	2.3	5.65	4.6	3.28	1.93	0.91	- -	0.16	0.13
Total Debt/Equity (%)	5.43	15.39	8.89	3.87	8.46	10.9	10.63	8.79	7.06	6.11	4.13	2.48	0.91	0.29	0.28
Total Debt/Capital (%)	6.35	17.24	10.21	4.55	9.42	11.8	11.67	9.34	7.47	6.41	4.32	2.5	0.91	0.28	0.26
Total Debt/Total Assets (%)	3.74	8.36	6.24	2.92	6.02	7.06	7.02	5.99	4.85	4.31	2.84	1.7	0.68	0.21	0.19
Net Debt to Equity	-36.78	-30.68	-37.13	-50.83	-15.13	-14.86	-9.2	-12.67	-13.89	-17.83	-23.68	-13.61	-14.93	-23.48	-15.46
Net Debt/Capital (%)	-84.79	-71.02	-90.55	-168.23	-22.86	-22.32	-12.87	-17.4	-18.88	-24.73	-34.68	-16.25	-17.58	-30.23	-17.09
EBITDA	79	48	56	57	61	87	130	125	154	149	187	243	302	327	379
EBITDA-CapEx	57	12	45	46	10	46	60	89	135	105	139	153	240	278	258
Operating Income (Loss)	70	38	46	47	48	70	106	96	124	118	151	205	259	278	326

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	06/30/2011	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

Cash Ratio	1.08	0.66	1.33	1.94	1.41	1.11	0.92	1.23	1.4	1.46	1.23	0.89	1.14	1.54	1.15
Current Ratio	3.04	2.05	3.22	3.85	2.91	2.63	2.57	3.16	3.27	3.4	3.04	2.83	3.43	3.61	3
Quick Ratio	2.08	1.39	2.37	2.77	2.16	1.88	1.77	2.14	2.27	2.39	2.02	1.73	2.25	2.6	2.09
CFO/Avg Current Liab	0.34	0.02	0.34	0.57	0.35	0.22	0.25	0.48	0.51	0.47	0.31	0.25	0.42	0.79	0.48
Common Equity/Total Assets	55.21	40.15	54.84	61.28	57.93	52.75	53.11	58.16	60.14	62.84	62.91	66.3	74	75.31	73.94
Long-Term Debt/Equity (%)	3.97	11.53	5.92	2.46	0.94	6.51	3.48	8.29	6.68	4.66	2.81	1.33	- -	0.21	0.19
Long-Term Debt/Capital (%)	4.64	12.92	6.8	2.9	1.05	7.05	3.82	8.8	7.07	4.89	2.94	1.34	- -	0.21	0.18
Long-Term Debt/Total Assets (%)	2.74	6.27	4.15	1.86	0.67	4.22	2.3	5.65	4.6	3.28	1.93	0.91	- -	0.16	0.13
Total Debt/Equity (%)	5.43	15.39	8.89	3.87	8.46	10.9	10.63	8.79	7.06	6.11	4.13	2.48	0.91	0.29	0.28
Total Debt/Capital (%)	6.35	17.24	10.21	4.55	9.42	11.8	11.67	9.34	7.47	6.41	4.32	2.5	0.91	0.28	0.26
Total Debt/Total Assets (%)	3.74	8.36	6.24	2.92	6.02	7.06	7.02	5.99	4.85	4.31	2.84	1.7	0.68	0.21	0.19
CFO/Total Liabilities	30.3	1.07	35.26	48.32	27.19	15.62	20.18	39.78	37.58	36.97	24.26	21.35	41.74	69.7	38.65
CFO/CapEx	1.84	0.06	4.52	6.14	1.02	1.15	1.01	3.9	7.78	3.46	2.55	1.37	3.43	8.53	2.7
Altman's Z-Score	7.29	3.77	5.23	6.2	4.87	5.38	5.74	5.41	5.92	6.45	7.25	6.26	9.09	12.41	10.81

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	06/30/2011	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

Accounts Receivable Turnover	6.78	4.59	5.2	6.17	6.55	5.9	6.17	5.37	6.24	6.16	6.17	5.73	5.37	5.13	5.06
Days Sales Outstanding	53.8	79.48	70.19	59.13	55.7	61.86	59.16	68.01	58.46	59.28	59.16	63.67	67.92	71.17	72.13
Inventory Turnover	6.34	4.8	5.95	5.65	5.38	5.49	5.95	4.91	5.1	4.83	4.53	4.05	4.29	5.14	5.76
Days Inventory Outstanding	57.55	76.11	61.3	64.56	67.91	66.45	61.39	74.34	71.6	75.65	80.56	90.1	85.1	70.98	63.4
Accounts Payable Turnover	6.72	5.6	6.84	7.43	6.58	6.32	6.74	5.68	6.03	5.78	5.92	5.39	5.53	6	5.79
Accounts Payable Turnover Days	54.3	65.23	53.37	49.1	55.44	57.75	54.12	64.21	60.51	63.14	61.66	67.73	65.95	60.79	63.05
Cash Conversion Cycle	57.05	90.36	78.12	74.59	68.17	70.56	66.44	78.14	69.56	71.78	78.06	86.04	87.07	81.35	72.47
Inventory to Cash Days	-3.75	3.38	8.88	-5.42	-12.2	-4.58	-2.23	-6.33	-13.14	-16.37	-21.41	-26.43	-17.19	0.19	8.73
Inventories	106	103	89	125	131	181	239	258	294	310	422	557	520	463	581
Raw Materials	47	45	35	41	46	58	89	100	113	142	196	276	157	138	145
Work In Process	46	44	44	56	69	95	106	122	142	136	175	218	306	266	378
Finished Goods	15	17	13	30	18	31	47	38	39	32	51	64	57	59	58
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -

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	06/30/2011	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

Market Capitalization	824	431	484	720	662	1,331	1,575	1,374	1,828	2,304	3,535	2,991	4,743	8,873	10,613
- Cash & Cash Equivalents	127	116	150	233	113	143	134	158	181	225	303	198	231	410	306
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	16	39	29	16	40	60	72	65	61	60	46	31	13	5	5
Enterprise Value	712	355	363	503	447	1,107	1,363	1,107	1,451	1,875	3,033	2,544	4,206	8,019	9,685
Total Capital	258	224	283	362	430	512	621	698	816	928	1,063	1,248	1,478	1,766	2,099
Total Debt/Capital (%)	6.35	17.24	10.21	4.55	9.42	11.8	11.67	9.34	7.47	6.41	4.32	2.5	0.91	0.28	0.26
Total Debt / EV	0.02	0.11	0.08	0.03	0.09	0.05	0.05	0.06	0.04	0.03	0.02	0.01	- -	- -	- -
EV/Sales	0.96	0.63	0.57	0.74	0.58	1.13	0.96	0.81	0.92	1.14	1.61	1.12	1.59	2.78	2.83
EV/EBITDA	9	7.36	6.5	8.79	7.29	12.7	10.51	8.88	9.42	12.62	16.21	10.45	13.91	24.55	25.53
EV/EBIT	10.18	9.22	7.95	10.8	9.25	15.87	12.87	11.58	11.69	15.93	20.11	12.43	16.26	28.88	29.72
EV/Cash Flow to Firm	17.12	133.11	7.3	7.48	8.4	22.82	18.4	7.82	9.51	12.21	24.61	20.4	19.59	19.4	29.49
EV/Free Cash Flow to Firm	11.12	9.25	6	6.44	4.27	12.37	9.46	6.26	8.46	9.52	17.71	11.82	15.18	17.37	21.51
Diluted Market Cap	835	431	488	733	674	1,369	1,615	1,403	1,858	2,351	3,600	3,033	4,787	8,951	10,687
Diluted Enterprise Value	724	355	367	516	602	1,286	1,553	1,310	1,739	2,185	3,343	2,866	4,569	8,546	10,386
EV per Share	21	10.31	10.5	14.39	12.64	30.87	36.9	29.72	39.44	50.81	82.26	68.98	115.17	221.24	268.89
TTM Sales	744	565	642	678	774	977	1,420	1,372	1,584	1,642	1,879	2,262	2,645	2,883	3,419
TTM EBITDA	79	48	56	57	61	87	130	125	154	149	187	243	302	327	379
TTM Operating Income	70	38	46	47	48	70	106	96	124	118	151	205	259	278	326
TTM Cash Flow to Firm	42	3	50	67	53	49	74	142	153	154	123	125	215	413	328
TTM Free Cash Flow to Firm	64	38	61	78	105	90	144	177	171	197	171	215	277	462	450

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	06/30/2011	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

Price/Free Cash Flow	13.11	11.38	8.19	9.47	6.47	15.54	11.46	8.09	11.17	12.11	21.16	14.12	17.37	19.39	23.74
EV/EBIT	10.18	9.22	7.95	10.8	9.25	15.87	12.87	11.58	11.69	15.93	20.11	12.43	16.26	28.88	29.72
Enterprise Value	712	355	363	503	447	1,107	1,363	1,107	1,451	1,875	3,033	2,544	4,206	8,019	9,685
Low Price	9.61	10.19	9.25	13.66	13.57	17.71	31.97	24.02	36.18	44	58.85	74.57	77.67	114.83	148.55
EV/Sales	0.96	0.63	0.57	0.74	0.58	1.13	0.96	0.81	0.92	1.14	1.61	1.12	1.59	2.78	2.83
EV/EBITDA	9	7.36	6.5	8.79	7.29	12.7	10.51	8.88	9.42	12.62	16.21	10.45	13.91	24.55	25.53
Price/Earnings	12.8	- -	7.01	7.85	15.17	21.5	16.22	16.33	15.11	20.3	23.83	14.92	19.13	29.96	31.92
Price/Earnings Average	10.12	-9.7	6.55	6.89	14.26	14.8	15.26	15.26	15.06	18.85	19.31	18.61	16.43	22.09	24.76
Price/Earnings High	17.35	-14.83	8.61	8.63	17.15	22.62	18.87	20.81	18.96	23.16	24.12	23.24	20.65	31.46	32.53
Price/Earnings Low	5.07	-6.2	4.63	5.2	10.99	10.26	12.16	10.63	11.01	14.31	14.63	13.72	11.44	14.05	16.09
Price/Book Value	3.41	2.33	1.9	2.08	1.7	2.95	2.87	2.17	2.42	2.65	3.48	2.46	3.24	5.04	5.07
Price/Book Value Average	2.69	2.96	1.78	1.83	1.6	2.03	2.7	2.03	2.41	2.46	2.82	3.06	2.78	3.72	3.93
Price/Book Value High	4.62	4.52	2.34	2.29	1.92	3.1	3.34	2.77	3.04	3.03	3.52	3.83	3.49	5.29	5.17
Price/Book Value Low	1.35	1.89	1.26	1.38	1.23	1.41	2.15	1.41	1.76	1.87	2.13	2.26	1.94	2.36	2.56
Price/Tangible Book Value	2.74	1.72	1.49	1.69	1.38	2.4	2.34	1.88	2.14	2.37	3.19	2.39	3.23	5.09	5.36
Price/Tangible Book Value Average	2.17	2.19	1.39	1.48	1.3	1.65	2.21	1.75	2.13	2.21	2.58	2.98	2.78	3.75	4.16
Price/Tangible Book Value High	3.71	3.35	1.83	1.86	1.56	2.53	2.73	2.39	2.68	2.71	3.23	3.72	3.49	5.34	5.46
Price/Tangible Book Value Low	1.08	1.4	0.98	1.12	1	1.15	1.76	1.22	1.56	1.67	1.96	2.2	1.93	2.39	2.7
Price/Sales	1.11	0.76	0.75	1.06	0.86	1.36	1.11	1	1.15	1.4	1.88	1.32	1.79	3.08	3.1
Price/Sales Average	0.88	0.97	0.7	0.93	0.8	0.94	1.04	0.94	1.15	1.3	1.52	1.65	1.54	2.27	2.41
Price/Sales High	1.5	1.48	0.93	1.17	0.97	1.43	1.29	1.28	1.45	1.6	1.9	2.06	1.94	3.23	3.16
Price/Sales Low	0.44	0.62	0.5	0.7	0.62	0.65	0.83	0.65	0.84	0.99	1.15	1.22	1.07	1.44	1.56
Price/Cash Flow	19.95	191.69	9.92	10.81	12.58	28.27	22.21	9.95	12.4	15.29	28.94	24.07	22.23	21.48	32.32
Price/Cash Flow Average	15.77	243.22	9.27	9.5	11.83	19.45	20.9	9.3	12.36	14.2	23.45	30.02	19.1	15.84	25.07
Price/Cash Flow High	27.04	372.08	12.19	11.9	14.22	29.74	25.84	12.69	15.56	17.45	29.29	37.48	24	22.55	32.94
Price/Cash Flow Low	7.9	155.64	6.56	7.17	9.12	13.49	16.64	6.48	9.03	10.78	17.76	22.13	13.3	10.07	16.29
Price/Free Cash Flow Average	10.37	14.43	7.65	8.33	6.08	10.69	10.78	7.56	11.14	11.25	17.15	17.6	14.92	14.3	18.42
Price/Free Cash Flow High	17.78	22.08	10.06	10.43	7.31	16.35	13.33	10.31	14.02	13.82	21.42	21.98	18.75	20.36	24.19
Price/Free Cash Flow Low	5.19	9.24	5.41	6.28	4.69	7.41	8.58	5.27	8.14	8.54	12.99	12.98	10.39	9.1	11.97
EV/Sales Average	0.73	0.83	0.52	0.61	0.71	0.85	1	0.87	1.07	1.2	1.39	1.57	1.46	2.13	2.32
EV/Sales High	1.35	1.35	0.74	0.85	0.87	1.35	1.25	1.21	1.37	1.5	1.77	1.98	1.85	3.09	3.08
EV/Sales Low	0.29	0.48	0.31	0.38	0.53	0.57	0.79	0.58	0.76	0.89	1.02	1.14	0.99	1.3	1.48
EV/EBITDA Average	6.83	9.77	5.93	7.26	8.98	9.57	10.96	9.55	11.04	13.28	13.94	14.64	12.75	18.79	20.91
EV/EBITDA High	12.71	15.79	8.47	10.05	11.03	15.13	13.66	13.3	14.1	16.57	17.76	18.45	16.2	27.28	27.72
EV/EBITDA Low	2.72	5.68	3.56	4.55	6.65	6.34	8.63	6.43	7.86	9.81	10.23	10.61	8.66	11.5	13.31
EV/EBIT Average	7.72	12.24	7.26	8.92	11.38	11.95	13.43	12.46	13.71	16.76	17.29	17.41	14.91	22.11	24.34
EV/EBIT High	14.38	19.78	10.37	12.35	13.99	18.89	16.74	17.35	17.5	20.92	22.02	21.94	18.95	32.1	32.26
EV/EBIT Low	3.08	7.11	4.36	5.59	8.43	7.92	10.58	8.39	9.76	12.38	12.69	12.62	10.12	13.53	15.49
Last Price	24.28	12.55	14	20.6	18.73	37.12	42.66	36.89	49.67	62.42	95.87	81.1	129.88	244.79	294.68
High Price	32.91	24.36	17.19	22.67	21.17	39.05	49.63	47.02	62.31	71.22	97.04	126.28	140.18	257.04	300.29
Enterprise Value Average	540	471	331	415	550	834	1,421	1,191	1,702	1,974	2,607	3,562	3,856	6,139	7,932
Enterprise Value High	1,005	761	473	575	676	1,318	1,771	1,659	2,173	2,463	3,321	4,490	4,901	8,912	10,515
Enterprise Value Low	215	273	199	260	407	553	1,119	802	1,211	1,458	1,913	2,583	2,618	3,757	5,049

Shares Outstanding	34	34	35	35	35	36	37	36	37	37	37	36	36	36	36
Diluted Weighted Avg Shares	34	34	35	36	36	37	38	38	37	38	38	37	37	37	36
Basic Weighted Avg Shares	34	34	35	35	35	36	37	37	37	37	37	37	37	36	36
Revenue per Share	21.92	16.43	18.56	19.4	21.88	27.24	38.47	36.82	43.05	44.48	50.97	61.35	72.44	79.54	94.94
EBITDA per Share	2.33	1.4	1.62	1.64	1.73	2.43	3.51	3.35	4.19	4.03	5.07	6.6	8.28	9.01	10.53
Operating Income per Share	2.06	1.12	1.32	1.33	1.37	1.95	2.87	2.57	3.37	3.19	4.09	5.55	7.08	7.66	9.05
Basic EPS, GAAP	1.9	-1.64	2	2.63	1.23	1.73	2.63	2.26	3.29	3.07	4.02	5.43	6.79	8.17	9.23
Basic EPS from Cont Ops	1.9	-1.64	2	2.63	1.23	1.73	2.63	2.26	3.29	3.07	4.02	5.43	6.79	8.17	9.23
Diluted EPS, GAAP	1.87	-1.64	1.98	2.58	1.21	1.68	2.57	2.21	3.23	3.01	3.95	5.36	6.73	8.1	9.17
Diluted EPS from Cont Ops	1.87	-1.64	1.98	2.58	1.21	1.68	2.57	2.21	3.23	3.01	3.95	5.36	6.73	8.1	9.17
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.22	0.07	1.41	1.9	1.49	1.31	1.92	3.71	4.01	4.08	3.31	3.37	5.84	11.4	9.12
Free Cash Flow per Basic Share	0.56	-0.97	1.1	1.59	0.03	0.17	0.02	2.76	3.49	2.9	2.01	0.91	4.14	10.06	5.73
Cash & Equivalents per Share	3.77	3.36	4.33	6.68	7.24	7.93	7.73	8.92	11.88	13.23	14.86	12.97	15.08	23.69	25.94
Book Value per Share	7.13	5.39	7.36	9.9	11.02	12.59	14.86	16.98	20.52	23.53	27.57	33	40.12	48.59	58.13
Tangible Book Value per Share	8.86	7.28	9.41	12.21	13.54	15.45	18.2	19.65	23.25	26.28	30.05	33.9	40.16	48.1	54.96

Fabrinet

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)