GE HealthCare Technologies Inc.

GEHC

GEHCGE HealthCare Technologies Inc. US flag

NASDAQ Global Select

61.99

USD

-0.70

- -

28.20BMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	177.9	13.51	13.25	22.04	86.69	48.73
Return on Assets (%)	- -	114.3	8.89	7.12	5.23	6.08	5.95
Return on Capital (%)	- -	172.44	12.97	10.04	12.03	19.3	16.35
Return on Invested Capital (%)	- -	26.64	13.37	10.86	9.3	11.67	10.83
Gross Margin (%)	39.37	39.43	40.8	39.14	40.52	41.71	39.99
EBITDA Margin (%)	16.73	19.52	19.45	17.2	15.57	16.29	16.19
Operating Margin (%)	12.77	15.85	15.89	13.75	12.45	13.34	13.39
Incremental Operating Margin (%)	- -	112.24	17.81	-36.11	-7.18	158.33	14.38
Pretax Margin (%)	12.57	15.79	16.35	13.7	12.08	13.12	13.42
Profit Margin (%)	9.16	80.67	12.78	10.45	8.02	10.13	10.1
Net Income to Common Margin (%)	9.16	80.67	12.78	10.45	7.08	10.13	10.1
Effective Tax Rate (%)	19.61	24.06	20.87	22.41	31.47	20.57	22.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	-9.59	2.61	2.88
Sustainable Growth Rate (%)	- -	177.9	13.51	13.25	24.16	84.43	47.33

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	468	437	8,635	9,863	9,376	10,463
ST Debt	- -	132	110	119	1,116	1,617	642
LT Debt	- -	336	327	8,516	8,747	7,759	9,821
Total Debt/EBITDA	- -	0.14	0.13	2.74	3.24	2.93	3.13
Net Debt/EBITDA	- -	-0.29	-0.15	2.16	2.28	1.9	1.65
Total Debt/EBIT	- -	0.17	0.16	3.42	4.05	3.57	3.79
Net Debt/EBIT	- -	-0.35	-0.18	2.7	2.85	2.32	2
EBITDA to Interest Expense	31.62	50.76	85.5	36.69	5.62	6.35	7.59
EBITDA-CapEx/Interest Expense	27.86	46.83	79.15	33.08	4.9	5.55	6.5
EBIT to Interest Expense	24.14	41.21	69.88	29.33	4.49	5.2	6.28
Interest Expense	88	66	40	86	542	505	440
Common Equity/Total Assets	- -	64.25	67.25	40.8	4.1	9.87	14.32
Long-Term Debt/Equity (%)	- -	2.28	1.94	88.78	119.66	89.68	92.66
Long-Term Debt/Capital (%)	- -	2.09	1.78	42.36	76.92	60.39	61.5
Long-Term Debt/Total Assets (%)	- -	1.39	1.24	30.92	26.95	23.45	26.61
Total Debt/Equity (%)	- -	3.17	2.59	90.02	134.92	108.37	98.72
Total Debt/Capital (%)	- -	2.91	2.38	42.95	86.74	72.97	65.52
Total Debt/Total Assets (%)	- -	1.93	1.66	31.36	30.39	28.34	28.35
Net Debt to Equity	- -	-6.5	-3.06	70.99	95.05	70.24	52
Net Debt/Capital (%)	- -	-6.37	-2.9	36.48	78.27	60.92	48.02
EBITDA	2,783	3,350	3,420	3,155	3,045	3,205	3,340
EBITDA-CapEx	2,452	3,091	3,166	2,845	2,658	2,804	2,858
Operating Income (Loss)	2,124	2,720	2,795	2,522	2,435	2,625	2,762

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.15	0.08	0.2	0.28	0.3	0.49
Current Ratio	- -	0.9	1.04	1.16	1.05	1.04	1.37
Quick Ratio	- -	0.56	0.64	0.76	0.76	0.76	1.03
CFO/Avg Current Liab	- -	0.52	0.24	0.3	0.26	0.21	0.21
Common Equity/Total Assets	- -	64.25	67.25	40.8	4.1	9.87	14.32
Long-Term Debt/Equity (%)	- -	2.28	1.94	88.78	119.66	89.68	92.66
Long-Term Debt/Capital (%)	- -	2.09	1.78	42.36	76.92	60.39	61.5
Long-Term Debt/Total Assets (%)	- -	1.39	1.24	30.92	26.95	23.45	26.61
Total Debt/Equity (%)	- -	3.17	2.59	90.02	134.92	108.37	98.72
Total Debt/Capital (%)	- -	2.91	2.38	42.95	86.74	72.97	65.52
Total Debt/Total Assets (%)	- -	1.93	1.66	31.36	30.39	28.34	28.35
CFO/Total Liabilities	- -	17.8	17.07	11.77	8.36	7.98	7.55
CFO/CapEx	6.01	6.51	6.33	6.82	5.43	4.87	4.12
Altman's Z-Score	- -	2.36	2.34	2.93	2.48	2.64	2.7

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	21.33	7.58	5.97	6.06	5.85	5.81
Days Sales Outstanding	- -	17.11	48.12	61.1	60.21	62.35	62.83
Inventory Turnover	- -	13.05	5.88	5.44	5.65	5.88	5.93
Days Inventory Outstanding	- -	27.98	62.05	67.05	64.57	62.05	61.53
Accounts Payable Turnover	- -	11.09	4.58	4.15	3.88	3.83	4.03
Accounts Payable Turnover Days	- -	32.91	79.73	88.02	94.02	95.38	90.51
Cash Conversion Cycle	- -	12.18	30.45	40.13	30.77	29.03	33.85
Inventory to Cash Days	- -	-10.87	-13.93	-5.96	-4.36	0.3	1.31
Inventories	- -	1,594	1,946	2,155	1,960	1,939	2,234
Raw Materials	- -	726	900	1,053	961	921	1,002
Work In Process	- -	62	104	91	91	92	95
Finished Goods	- -	806	942	1,011	908	926	1,137
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	24,159	35,181	35,650	37,401
- Cash & Cash Equivalents	- -	994	554	1,440	2,494	2,874	4,492
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	24	241	235	177	206	220
+ Total Debt	- -	468	437	8,635	9,863	9,376	10,463
Enterprise Value	- -	-502	124	31,589	42,727	42,358	43,592
Total Capital	- -	16,058	18,370	20,105	11,371	12,849	15,969
Total Debt/Capital (%)	- -	2.91	2.38	42.95	86.74	72.97	65.52
Total Debt / EV	- -	-0.93	3.52	0.27	0.23	0.22	0.24
EV/Sales	- -	- -	0.01	1.72	2.19	2.15	2.11
EV/EBITDA	- -	- -	0.04	10.01	14.03	13.22	13.05
EV/EBIT	- -	- -	0.04	12.53	17.55	16.14	15.78
EV/Cash Flow to Firm	- -	- -	0.08	14.49	17.28	18.01	18.71
EV/Free Cash Flow to Firm	- -	- -	0.07	12.69	14.94	15.39	15.51
Diluted Market Cap	- -	- -	- -	24,159	35,413	35,885	37,565
Diluted Enterprise Value	- -	-502	124	31,589	42,959	42,593	43,756
EV per Share	- -	- -	0.27	76.33	93.9	92.89	95.6
TTM Sales	16,633	17,164	17,585	18,341	19,552	19,672	20,625
TTM EBITDA	2,783	3,350	3,420	3,155	3,045	3,205	3,340
TTM Operating Income	2,124	2,720	2,795	2,522	2,435	2,625	2,762
TTM Cash Flow to Firm	2,060	1,737	1,639	2,180	2,472	2,352	2,329
TTM Free Cash Flow to Firm	2,391	1,996	1,893	2,490	2,859	2,753	2,811

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	9.97	14.23	15.26	15.21
EV/EBIT	- -	- -	0.04	12.53	17.55	16.14	15.78
Enterprise Value	- -	-502	124	31,589	42,727	42,358	43,592
Low Price	- -	- -	- -	53	53.5	71.31	57.65
EV/Sales	- -	- -	0.01	1.72	2.19	2.15	2.11
EV/EBITDA	- -	- -	0.04	10.01	14.03	13.22	13.05
Price/Earnings	- -	- -	- -	12.61	25.4	17.89	17.95
Price/Earnings Average	- -	- -	- -	12.45	24.14	19.09	16.83
Price/Earnings High	- -	- -	- -	14.32	28.85	21.63	20.74
Price/Earnings Low	- -	- -	- -	11.45	17.58	16.32	12.61
Price/Book Value	- -	- -	- -	2.15	26.43	10.91	7.08
Price/Book Value Average	- -	- -	- -	2.12	25.12	11.65	6.64
Price/Book Value High	- -	- -	- -	2.44	30.02	13.2	8.18
Price/Book Value Low	- -	- -	- -	1.95	18.29	9.95	4.97
Price/Tangible Book Value	- -	- -	- -	-5.1	-5.11	-6.41	-9.3
Price/Tangible Book Value Average	- -	- -	- -	-5.03	-4.86	-6.84	-8.73
Price/Tangible Book Value High	- -	- -	- -	-5.79	-5.81	-7.75	-10.75
Price/Tangible Book Value Low	- -	- -	- -	-4.63	-3.54	-5.85	-6.54
Price/Sales	- -	- -	- -	1.32	1.8	1.81	1.81
Price/Sales Average	- -	- -	- -	1.3	1.71	1.93	1.7
Price/Sales High	- -	- -	- -	1.5	2.04	2.19	2.1
Price/Sales Low	- -	- -	- -	1.2	1.25	1.65	1.27
Price/Cash Flow	- -	- -	- -	11.43	16.74	18.27	18.82
Price/Cash Flow Average	- -	- -	- -	11.29	15.91	19.5	17.65
Price/Cash Flow High	- -	- -	- -	12.98	19.02	22.1	21.76
Price/Cash Flow Low	- -	- -	- -	10.38	11.59	16.67	13.23
Price/Free Cash Flow Average	- -	- -	- -	9.84	13.53	16.28	14.27
Price/Free Cash Flow High	- -	- -	- -	11.32	16.17	18.45	17.59
Price/Free Cash Flow Low	- -	- -	- -	9.05	9.85	13.92	10.69
EV/Sales Average	- -	- -	0.01	1.71	2.1	2.28	2
EV/Sales High	- -	- -	0.01	1.9	2.43	2.53	2.4
EV/Sales Low	- -	- -	0.01	1.6	1.63	1.99	1.57
EV/EBITDA Average	- -	-0.15	0.04	9.91	13.46	13.96	12.36
EV/EBITDA High	- -	-0.15	0.04	11.05	15.6	15.55	14.8
EV/EBITDA Low	- -	-0.15	0.04	9.31	10.47	12.24	9.72
EV/EBIT Average	- -	-0.18	0.04	12.4	16.83	17.05	14.94
EV/EBIT High	- -	-0.18	0.04	13.82	19.51	18.98	17.89
EV/EBIT Low	- -	-0.18	0.04	11.64	13.1	14.94	11.76
Last Price	- -	- -	- -	58.38	77.32	78.18	82.02
High Price	- -	- -	- -	66.28	87.83	94.55	94.8
Enterprise Value Average	- -	-502	124	31,275	40,979	44,756	41,271
Enterprise Value High	- -	-502	124	34,858	47,509	49,823	49,420
Enterprise Value Low	- -	-502	124	29,363	31,888	39,225	32,479

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	177.9	13.51	13.25	22.04	86.69	48.73
Return on Assets (%)	- -	114.3	8.89	7.12	5.23	6.08	5.95
Return on Capital (%)	- -	172.44	12.97	10.04	12.03	19.3	16.35
Return on Invested Capital (%)	- -	26.64	13.37	10.86	9.3	11.67	10.83
Gross Margin (%)	39.37	39.43	40.8	39.14	40.52	41.71	39.99
EBITDA Margin (%)	16.73	19.52	19.45	17.2	15.57	16.29	16.19
Operating Margin (%)	12.77	15.85	15.89	13.75	12.45	13.34	13.39
Incremental Operating Margin (%)	- -	112.24	17.81	-36.11	-7.18	158.33	14.38
Pretax Margin (%)	12.57	15.79	16.35	13.7	12.08	13.12	13.42
Profit Margin (%)	9.16	80.67	12.78	10.45	8.02	10.13	10.1
Net Income to Common Margin (%)	9.16	80.67	12.78	10.45	7.08	10.13	10.1
Effective Tax Rate (%)	19.61	24.06	20.87	22.41	31.47	20.57	22.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	-9.59	2.61	2.88
Sustainable Growth Rate (%)	- -	177.9	13.51	13.25	24.16	84.43	47.33

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	468	437	8,635	9,863	9,376	10,463
ST Debt	- -	132	110	119	1,116	1,617	642
LT Debt	- -	336	327	8,516	8,747	7,759	9,821
Total Debt/EBITDA	- -	0.14	0.13	2.74	3.24	2.93	3.13
Net Debt/EBITDA	- -	-0.29	-0.15	2.16	2.28	1.9	1.65
Total Debt/EBIT	- -	0.17	0.16	3.42	4.05	3.57	3.79
Net Debt/EBIT	- -	-0.35	-0.18	2.7	2.85	2.32	2
EBITDA to Interest Expense	31.62	50.76	85.5	36.69	5.62	6.35	7.59
EBITDA-CapEx/Interest Expense	27.86	46.83	79.15	33.08	4.9	5.55	6.5
EBIT to Interest Expense	24.14	41.21	69.88	29.33	4.49	5.2	6.28
Interest Expense	88	66	40	86	542	505	440
Common Equity/Total Assets	- -	64.25	67.25	40.8	4.1	9.87	14.32
Long-Term Debt/Equity (%)	- -	2.28	1.94	88.78	119.66	89.68	92.66
Long-Term Debt/Capital (%)	- -	2.09	1.78	42.36	76.92	60.39	61.5
Long-Term Debt/Total Assets (%)	- -	1.39	1.24	30.92	26.95	23.45	26.61
Total Debt/Equity (%)	- -	3.17	2.59	90.02	134.92	108.37	98.72
Total Debt/Capital (%)	- -	2.91	2.38	42.95	86.74	72.97	65.52
Total Debt/Total Assets (%)	- -	1.93	1.66	31.36	30.39	28.34	28.35
Net Debt to Equity	- -	-6.5	-3.06	70.99	95.05	70.24	52
Net Debt/Capital (%)	- -	-6.37	-2.9	36.48	78.27	60.92	48.02
EBITDA	2,783	3,350	3,420	3,155	3,045	3,205	3,340
EBITDA-CapEx	2,452	3,091	3,166	2,845	2,658	2,804	2,858
Operating Income (Loss)	2,124	2,720	2,795	2,522	2,435	2,625	2,762

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	0.15	0.08	0.2	0.28	0.3	0.49
Current Ratio	- -	0.9	1.04	1.16	1.05	1.04	1.37
Quick Ratio	- -	0.56	0.64	0.76	0.76	0.76	1.03
CFO/Avg Current Liab	- -	0.52	0.24	0.3	0.26	0.21	0.21
Common Equity/Total Assets	- -	64.25	67.25	40.8	4.1	9.87	14.32
Long-Term Debt/Equity (%)	- -	2.28	1.94	88.78	119.66	89.68	92.66
Long-Term Debt/Capital (%)	- -	2.09	1.78	42.36	76.92	60.39	61.5
Long-Term Debt/Total Assets (%)	- -	1.39	1.24	30.92	26.95	23.45	26.61
Total Debt/Equity (%)	- -	3.17	2.59	90.02	134.92	108.37	98.72
Total Debt/Capital (%)	- -	2.91	2.38	42.95	86.74	72.97	65.52
Total Debt/Total Assets (%)	- -	1.93	1.66	31.36	30.39	28.34	28.35
CFO/Total Liabilities	- -	17.8	17.07	11.77	8.36	7.98	7.55
CFO/CapEx	6.01	6.51	6.33	6.82	5.43	4.87	4.12
Altman's Z-Score	- -	2.36	2.34	2.93	2.48	2.64	2.7

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	21.33	7.58	5.97	6.06	5.85	5.81
Days Sales Outstanding	- -	17.11	48.12	61.1	60.21	62.35	62.83
Inventory Turnover	- -	13.05	5.88	5.44	5.65	5.88	5.93
Days Inventory Outstanding	- -	27.98	62.05	67.05	64.57	62.05	61.53
Accounts Payable Turnover	- -	11.09	4.58	4.15	3.88	3.83	4.03
Accounts Payable Turnover Days	- -	32.91	79.73	88.02	94.02	95.38	90.51
Cash Conversion Cycle	- -	12.18	30.45	40.13	30.77	29.03	33.85
Inventory to Cash Days	- -	-10.87	-13.93	-5.96	-4.36	0.3	1.31
Inventories	- -	1,594	1,946	2,155	1,960	1,939	2,234
Raw Materials	- -	726	900	1,053	961	921	1,002
Work In Process	- -	62	104	91	91	92	95
Finished Goods	- -	806	942	1,011	908	926	1,137
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	24,159	35,181	35,650	37,401
- Cash & Cash Equivalents	- -	994	554	1,440	2,494	2,874	4,492
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	24	241	235	177	206	220
+ Total Debt	- -	468	437	8,635	9,863	9,376	10,463
Enterprise Value	- -	-502	124	31,589	42,727	42,358	43,592
Total Capital	- -	16,058	18,370	20,105	11,371	12,849	15,969
Total Debt/Capital (%)	- -	2.91	2.38	42.95	86.74	72.97	65.52
Total Debt / EV	- -	-0.93	3.52	0.27	0.23	0.22	0.24
EV/Sales	- -	- -	0.01	1.72	2.19	2.15	2.11
EV/EBITDA	- -	- -	0.04	10.01	14.03	13.22	13.05
EV/EBIT	- -	- -	0.04	12.53	17.55	16.14	15.78
EV/Cash Flow to Firm	- -	- -	0.08	14.49	17.28	18.01	18.71
EV/Free Cash Flow to Firm	- -	- -	0.07	12.69	14.94	15.39	15.51
Diluted Market Cap	- -	- -	- -	24,159	35,413	35,885	37,565
Diluted Enterprise Value	- -	-502	124	31,589	42,959	42,593	43,756
EV per Share	- -	- -	0.27	76.33	93.9	92.89	95.6
TTM Sales	16,633	17,164	17,585	18,341	19,552	19,672	20,625
TTM EBITDA	2,783	3,350	3,420	3,155	3,045	3,205	3,340
TTM Operating Income	2,124	2,720	2,795	2,522	2,435	2,625	2,762
TTM Cash Flow to Firm	2,060	1,737	1,639	2,180	2,472	2,352	2,329
TTM Free Cash Flow to Firm	2,391	1,996	1,893	2,490	2,859	2,753	2,811

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	9.97	14.23	15.26	15.21
EV/EBIT	- -	- -	0.04	12.53	17.55	16.14	15.78
Enterprise Value	- -	-502	124	31,589	42,727	42,358	43,592
Low Price	- -	- -	- -	53	53.5	71.31	57.65
EV/Sales	- -	- -	0.01	1.72	2.19	2.15	2.11
EV/EBITDA	- -	- -	0.04	10.01	14.03	13.22	13.05
Price/Earnings	- -	- -	- -	12.61	25.4	17.89	17.95
Price/Earnings Average	- -	- -	- -	12.45	24.14	19.09	16.83
Price/Earnings High	- -	- -	- -	14.32	28.85	21.63	20.74
Price/Earnings Low	- -	- -	- -	11.45	17.58	16.32	12.61
Price/Book Value	- -	- -	- -	2.15	26.43	10.91	7.08
Price/Book Value Average	- -	- -	- -	2.12	25.12	11.65	6.64
Price/Book Value High	- -	- -	- -	2.44	30.02	13.2	8.18
Price/Book Value Low	- -	- -	- -	1.95	18.29	9.95	4.97
Price/Tangible Book Value	- -	- -	- -	-5.1	-5.11	-6.41	-9.3
Price/Tangible Book Value Average	- -	- -	- -	-5.03	-4.86	-6.84	-8.73
Price/Tangible Book Value High	- -	- -	- -	-5.79	-5.81	-7.75	-10.75
Price/Tangible Book Value Low	- -	- -	- -	-4.63	-3.54	-5.85	-6.54
Price/Sales	- -	- -	- -	1.32	1.8	1.81	1.81
Price/Sales Average	- -	- -	- -	1.3	1.71	1.93	1.7
Price/Sales High	- -	- -	- -	1.5	2.04	2.19	2.1
Price/Sales Low	- -	- -	- -	1.2	1.25	1.65	1.27
Price/Cash Flow	- -	- -	- -	11.43	16.74	18.27	18.82
Price/Cash Flow Average	- -	- -	- -	11.29	15.91	19.5	17.65
Price/Cash Flow High	- -	- -	- -	12.98	19.02	22.1	21.76
Price/Cash Flow Low	- -	- -	- -	10.38	11.59	16.67	13.23
Price/Free Cash Flow Average	- -	- -	- -	9.84	13.53	16.28	14.27
Price/Free Cash Flow High	- -	- -	- -	11.32	16.17	18.45	17.59
Price/Free Cash Flow Low	- -	- -	- -	9.05	9.85	13.92	10.69
EV/Sales Average	- -	- -	0.01	1.71	2.1	2.28	2
EV/Sales High	- -	- -	0.01	1.9	2.43	2.53	2.4
EV/Sales Low	- -	- -	0.01	1.6	1.63	1.99	1.57
EV/EBITDA Average	- -	-0.15	0.04	9.91	13.46	13.96	12.36
EV/EBITDA High	- -	-0.15	0.04	11.05	15.6	15.55	14.8
EV/EBITDA Low	- -	-0.15	0.04	9.31	10.47	12.24	9.72
EV/EBIT Average	- -	-0.18	0.04	12.4	16.83	17.05	14.94
EV/EBIT High	- -	-0.18	0.04	13.82	19.51	18.98	17.89
EV/EBIT Low	- -	-0.18	0.04	11.64	13.1	14.94	11.76
Last Price	- -	- -	- -	58.38	77.32	78.18	82.02
High Price	- -	- -	- -	66.28	87.83	94.55	94.8
Enterprise Value Average	- -	-502	124	31,275	40,979	44,756	41,271
Enterprise Value High	- -	-502	124	34,858	47,509	49,823	49,420
Enterprise Value Low	- -	-502	124	29,363	31,888	39,225	32,479

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	455	455	454	455	457	456
Diluted Weighted Avg Shares	455	455	455	414	458	459	458
Basic Weighted Avg Shares	455	455	455	414	455	456	456
Revenue per Share	36.58	37.75	38.67	44.32	42.97	43.14	45.23
EBITDA per Share	6.12	7.37	7.52	7.62	6.69	7.03	7.32
Operating Income per Share	4.67	5.98	6.15	6.09	5.35	5.76	6.06
Basic EPS, GAAP	3.35	30.45	4.94	4.63	3.04	4.37	4.57
Basic EPS from Cont Ops	3.7	4.53	5	4.71	3.56	4.5	4.72
Diluted EPS, GAAP	3.35	30.45	4.94	4.63	3.02	4.34	4.55
Diluted EPS from Cont Ops	3.7	4.53	5	4.71	3.53	4.47	4.7
Dividend per Share	- -	- -	- -	- -	0.09	0.12	0.14
Cash Flow per Share	4.37	3.71	3.53	5.11	4.62	4.28	4.36
Free Cash Flow per Basic Share	3.65	3.14	2.98	4.36	3.77	3.4	3.3
Cash & Equivalents per Share	- -	2.19	1.22	3.48	5.48	6.3	9.85
Book Value per Share	- -	34.23	38.91	27.15	2.93	7.16	11.59
Tangible Book Value per Share	- -	2.81	4.74	-11.46	-15.12	-12.2	-8.82

GE HealthCare Technologies Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)