Jabil Inc. Financial Ratios — JBL 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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	22.12	19.87	16.73	10.54	12.47	10.69	5.39	4.01	14.96	2.92	35.27	43.43	30.77	60.31	40.43
Return on Assets (%)	5.68	5.31	4.38	2.74	3.14	2.55	1.21	0.75	2.29	0.39	4.48	5.48	4.18	7.55	3.66
Return on Capital (%)	15.62	13.84	12.21	5.79	9.32	8.01	4.44	2.7	9.13	1.9	15.08	19.69	15.89	27.46	15.5
Return on Invested Capital (%)	16.3	12.13	13.43	-0.16	10.08	8.23	6.34	3.06	10.49	3.06	15.11	20.17	17.25	20.51	21.42
Gross Margin (%)	7.59	7.19	7.03	6.51	8.4	8.32	8.11	7.72	7.57	7.08	8.06	7.86	8.26	9.26	8.88
EBITDA Margin (%)	5.58	5.59	5.66	4.98	6.24	6.71	6.99	6.12	5.93	5.33	6.63	6.98	7.26	7.38	7.08
Operating Margin (%)	3.65	3.4	3.24	1.89	3.29	2.91	3	2.62	2.88	2.41	3.64	4.21	4.59	4.98	4.82
Incremental Operating Margin (%)	7.81	14.21	0.81	17.56	13.62	-11.96	5.43	0.21	4.64	-3.53	20.21	8.25	14.95	2.7	-0.11
Pretax Margin (%)	2.91	2.7	1.9	0.46	2.41	2.11	1.34	1.69	1.78	0.96	3.22	3.68	3.64	6.06	2.99
Profit Margin (%)	2.31	2.45	2.15	1.53	1.59	1.38	0.68	0.39	1.14	0.2	2.38	2.98	2.36	4.81	2.2
Net Income to Common Margin (%)	2.31	2.45	2.15	1.53	1.59	1.38	0.68	0.39	1.14	0.2	2.38	2.98	2.36	4.81	2.2
Effective Tax Rate (%)	20.41	23.56	2.33	102.2	31.85	34.14	50.37	76.56	35.92	78.16	26.06	19.09	35.18	20.73	26.35
Dvd Payout Ratio (%)	15.7	19.47	21.12	-10,725	21.35	24.42	47.87	65.16	17.87	83.33	7.14	4.82	5.5	3.03	5.48
Sustainable Growth Rate (%)	18.65	16	13.2	1,141.42	9.8	8.08	2.81	1.4	12.28	0.49	32.75	41.33	29.08	58.48	38.22

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	1,187	1,676	1,906	1,683	1,659	2,120	2,050	2,519	2,496	3,141	3,319	3,411	3,248	3,257	3,366
ST Debt	74	18	215	13	323	46	444	25	375	161	108	419	104	93	592
LT Debt	1,113	1,658	1,690	1,670	1,336	2,074	1,606	2,494	2,121	2,980	3,211	2,992	3,144	3,164	2,774
Total Debt/EBITDA	1.29	1.86	1.95	2.14	1.48	1.72	1.54	1.86	1.67	2.16	1.71	1.46	1.29	1.53	1.6
Net Debt/EBITDA	0.32	0.51	0.92	0.87	0.67	0.98	0.65	0.93	0.89	0.92	0.68	0.6	0.43	0.32	0.45
Total Debt/EBIT	1.97	3.05	3.41	5.66	2.82	3.97	3.58	4.35	3.43	4.78	3.12	2.42	2.04	2.27	2.34
Net Debt/EBIT	0.49	0.84	1.6	2.29	1.27	2.26	1.5	2.18	1.83	2.03	1.23	0.99	0.67	0.47	0.66
EBITDA to Interest Expense	9.44	8.51	8.07	6.13	8.73	9.02	9.66	9.08	7.97	8.34	15.65	16	12.22	12.33	14.35
EBITDA-CapEx/Interest Expense	4.74	3.82	1.98	1.25	1.21	2.25	4.47	2.12	2.63	2.7	6.31	6.51	7.22	7.8	11.17
EBIT to Interest Expense	6.18	5.18	4.62	2.32	4.59	3.91	4.15	3.89	3.87	3.78	8.59	9.66	7.74	8.31	9.77
Interest Expense	98	106	121	128	128	137	138	149	188	174	124	146	206	173	147
Common Equity/Total Assets	26.45	26.98	25.51	26.44	24.13	23.62	21.21	16.19	14.55	12.58	12.83	12.43	14.75	10.01	8.16
Long-Term Debt/Equity (%)	59.06	78.69	71.76	73.86	57.21	84.4	67.81	127	111.6	163.29	150.26	122.02	109.66	182.15	182.86
Long-Term Debt/Capital (%)	36.23	43.83	39.67	42.34	33.45	45.31	36.35	55.63	48.24	60.01	58.85	51.03	51.41	63.36	56.81
Long-Term Debt/Total Assets (%)	15.76	21.25	18.47	19.69	13.93	20.09	14.47	20.7	16.35	20.7	19.28	15.17	16.19	18.24	14.96
Total Debt/Equity (%)	63	79.55	80.91	74.44	71.04	86.26	86.57	128.28	131.34	172.11	155.31	139.11	113.29	187.51	221.89
Total Debt/Capital (%)	38.65	44.3	44.72	42.67	41.53	46.31	46.4	56.19	56.77	63.25	60.83	58.18	53.12	65.22	68.93
Total Debt/Total Assets (%)	16.81	21.48	20.82	19.84	17.29	20.54	18.48	20.91	19.25	21.82	19.93	17.3	16.72	18.77	18.15
Net Debt to Equity	15.83	21.79	37.97	30.19	31.9	49.15	36.33	64.21	70.14	73.1	61.35	56.97	37.36	39.09	62.76
Net Debt/Capital (%)	13.66	17.89	27.52	23.19	24.18	32.95	26.65	39.1	41.22	37.35	33.71	31.86	24.84	24.31	32.27
EBITDA	922	903	977	785	1,118	1,231	1,333	1,353	1,499	1,452	1,941	2,336	2,518	2,133	2,110
EBITDA-CapEx	463	405	240	161	155	307	617	316	494	469	782	951	1,488	1,349	1,642
Operating Income (Loss)	603	550	559	297	588	534	573	579	727	657	1,065	1,411	1,594	1,437	1,436

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.23	0.32	0.21	0.23	0.16	0.16	0.17	0.17	0.14	0.15	0.15	0.11	0.14	0.19	0.14
Current Ratio	1.32	1.46	1.2	1.24	1.03	1.05	0.96	1.04	0.98	1.01	1.02	1.02	1.16	1.09	1
Quick Ratio	0.52	0.61	0.45	0.51	0.42	0.41	0.38	0.41	0.56	0.59	0.53	0.49	0.51	0.58	0.51
CFO/Avg Current Liab	0.22	0.16	0.28	0.11	0.25	0.16	-0.24	-0.16	0.15	0.14	0.15	0.14	0.13	0.14	0.13
Common Equity/Total Assets	26.45	26.98	25.51	26.44	24.13	23.62	21.21	16.19	14.55	12.58	12.83	12.43	14.75	10.01	8.16
Long-Term Debt/Equity (%)	59.06	78.69	71.76	73.86	57.21	84.4	67.81	127	111.6	163.29	150.26	122.02	109.66	182.15	182.86
Long-Term Debt/Capital (%)	36.23	43.83	39.67	42.34	33.45	45.31	36.35	55.63	48.24	60.01	58.85	51.03	51.41	63.36	56.81
Long-Term Debt/Total Assets (%)	15.76	21.25	18.47	19.69	13.93	20.09	14.47	20.7	16.35	20.7	19.28	15.17	16.19	18.24	14.96
Total Debt/Equity (%)	63	79.55	80.91	74.44	71.04	86.26	86.57	128.28	131.34	172.11	155.31	139.11	113.29	187.51	221.89
Total Debt/Capital (%)	38.65	44.3	44.72	42.67	41.53	46.31	46.4	56.19	56.77	63.25	60.83	58.18	53.12	65.22	68.93
Total Debt/Total Assets (%)	16.81	21.48	20.82	19.84	17.29	20.54	18.48	20.91	19.25	21.82	19.93	17.3	16.72	18.77	18.15
CFO/Total Liabilities	16	11.13	17.86	8.03	17.1	11.65	-16.78	-10.96	10.78	10	9.87	9.56	10.47	10.99	9.63
CFO/CapEx	1.8	1.27	1.65	0.8	1.29	0.99	-2.04	-1.07	1.19	1.28	1.24	1.19	1.68	2.19	3.5
Altman's Z-Score	3.37	3.28	2.95	2.92	2.81	2.72	2.65	2.7	2.75	2.65	2.7	2.59	3.15	3.07	3.27

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	13.17	14.5	15.04	13.26	13.38	12.98	13.83	14.3	11.39	9.75	9.78	9.38	9.08	8.05	7.87
Days Sales Outstanding	27.72	25.17	24.27	27.53	27.28	28.11	26.39	25.53	32.04	37.44	37.32	38.9	40.19	45.37	46.37
Inventory Turnover	7.06	6.66	7.31	7.14	7.26	6.78	6.49	6.37	7.21	8.23	7.14	5.85	5.62	5.53	6.06
Days Inventory Outstanding	51.67	54.78	49.93	51.11	50.26	53.84	56.24	57.28	50.61	44.34	51.15	62.37	64.97	66.03	60.19
Accounts Payable Turnover	5.47	5.11	5.14	4.68	5.03	4.62	4.59	4.54	4.54	4.69	4.5	4.39	4.52	4.26	3.9
Accounts Payable Turnover Days	66.69	71.41	71.04	78.01	72.63	78.95	79.59	80.32	80.45	77.85	81.05	83.22	80.79	85.69	93.54
Cash Conversion Cycle	12.7	8.53	3.16	0.62	4.91	3.01	3.05	2.49	2.2	3.92	7.41	18.05	24.37	25.7	13.02
Inventory to Cash Days	-23.95	-29.61	-25.66	-23.58	-22.98	-25.73	-29.85	-31.76	-18.57	-6.9	-13.82	-23.47	-24.78	-20.66	-13.83
Inventories	2,227	2,269	2,119	2,008	2,507	2,457	2,942	3,458	3,023	3,132	4,414	6,128	5,206	4,276	4,681
Raw Materials	1,494	1,534	1,275	1,096	1,334	1,302	1,574	2,071	2,310	2,390	3,142	4,918	4,804	3,903	3,905
Work In Process	451	445	526	537	714	676	823	789	468	451	677	687	217	190	335
Finished Goods	282	290	318	375	503	510	591	659	314	376	680	605	243	246	508
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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	3,428	4,693	4,636	4,189	3,717	3,962	5,572	4,865	4,423	5,134	8,927	8,170	15,023	12,430	22,015
- Cash & Cash Equivalents	889	1,217	1,011	1,000	914	912	1,190	1,258	1,163	1,394	1,567	1,478	1,804	2,201	1,933
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	17	2	20	19	20	19	15	13	13	14	1	1	1	- -	4
+ Total Debt	1,187	1,676	1,906	1,683	1,659	2,120	2,050	2,519	2,496	3,141	3,319	3,411	3,248	3,257	3,366
Enterprise Value	3,742	5,155	5,551	4,890	4,481	5,190	6,447	6,139	5,769	6,895	10,680	10,104	16,468	13,486	23,452
Total Capital	3,071	3,784	4,261	3,943	3,994	4,577	4,419	4,482	4,397	4,966	5,456	5,863	6,115	4,994	4,883
Total Debt/Capital (%)	38.65	44.3	44.72	42.67	41.53	46.31	46.4	56.19	56.77	63.25	60.83	58.18	53.12	65.22	68.93
Total Debt / EV	0.32	0.33	0.34	0.34	0.37	0.41	0.32	0.41	0.43	0.46	0.31	0.34	0.2	0.24	0.14
EV/Sales	0.23	0.32	0.32	0.31	0.25	0.28	0.34	0.28	0.23	0.25	0.36	0.3	0.47	0.47	0.79
EV/EBITDA	4.06	5.71	5.68	6.23	4.01	4.22	4.84	4.54	3.85	4.75	5.5	4.33	6.54	6.32	11.11
EV/EBIT	6.2	9.38	9.94	16.44	7.62	9.71	11.26	10.6	7.94	10.49	10.03	7.16	10.33	9.38	16.33
EV/Cash Flow to Firm	4.13	7.21	4.17	9.84	3.38	5.16	- -	- -	4.39	5.32	7	5.71	8.82	7.28	13.41
EV/Free Cash Flow to Firm	2.74	4.25	2.68	4.36	1.96	2.69	- -	- -	2.49	3.03	3.98	3.2	5.68	5.11	10.58
Diluted Market Cap	3,719	4,811	4,742	4,370	3,793	4,084	5,826	5,174	4,571	5,303	9,394	8,707	15,550	13,584	22,716
Diluted Enterprise Value	4,034	5,272	5,657	5,071	4,558	5,311	6,701	6,448	5,917	7,064	11,147	10,641	16,995	14,640	24,153
EV per Share	18.4	25.02	27.32	25.19	23.33	27.75	36.27	37.3	37.58	45.86	73.91	74.57	125.43	118.56	218.2
TTM Sales	16,519	16,141	17,249	15,762	17,899	18,353	19,063	22,095	25,282	27,266	29,285	33,478	34,702	28,883	29,802
TTM EBITDA	922	903	977	785	1,118	1,231	1,333	1,353	1,499	1,452	1,941	2,336	2,518	2,133	2,110
TTM Operating Income	603	550	559	297	588	534	573	579	727	657	1,065	1,411	1,594	1,437	1,436
TTM Cash Flow to Firm	906	715	1,332	497	1,328	1,006	-1,396	-1,071	1,313	1,295	1,525	1,769	1,868	1,853	1,748
TTM Free Cash Flow to Firm	1,365	1,213	2,069	1,121	2,291	1,930	-679	-34	2,318	2,278	2,684	3,154	2,898	2,637	2,216

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	2.89	4.25	2.43	3.89	1.72	2.22	-7.79	-75.21	2.08	2.37	3.62	2.87	5.63	5.43	10.78
EV/EBIT	6.2	9.38	9.94	16.44	7.62	9.71	11.26	10.6	7.94	10.49	10.03	7.16	10.33	9.38	16.33
Enterprise Value	3,742	5,155	5,551	4,890	4,481	5,190	6,447	6,139	5,769	6,895	10,680	10,104	16,468	13,486	23,452
Low Price	10.39	14.93	16.39	15.3	16.9	16.78	20.32	23.7	21.49	17.63	30.42	48.8	55.26	95.85	99.67
EV/Sales	0.23	0.32	0.32	0.31	0.25	0.28	0.34	0.28	0.23	0.25	0.36	0.3	0.47	0.47	0.79
EV/EBITDA	4.06	5.71	5.68	6.23	4.01	4.22	4.84	4.54	3.85	4.75	5.5	4.33	6.54	6.32	11.11
Price/Earnings	9.48	11.9	12.48	18.11	13.2	15.88	44.18	58.98	15.62	95.88	13.19	8.55	18.6	9.64	34.14
Price/Earnings Average	10.23	11.11	10.73	16.46	14.65	15.44	36.74	56.21	14.79	94.91	10.06	8.57	13.3	10.83	26.28
Price/Earnings High	13	14.31	13.17	20.41	17.01	19.48	44.67	63.38	17.48	124.1	13.46	10.22	19.07	13.84	38.81
Price/Earnings Low	5.85	7.8	8.96	12.84	11.53	12.57	28.63	47.28	11.65	49.5	6.49	6.92	8.98	8.45	16.61
Price/Book Value	1.84	2.23	1.99	1.87	1.61	1.63	2.37	2.49	2.34	2.83	4.18	3.33	5.24	7.16	14.55
Price/Book Value Average	1.98	2.08	1.71	1.7	1.78	1.58	1.97	2.38	2.22	2.81	3.19	3.34	3.75	8.04	11.2
Price/Book Value High	2.52	2.68	2.1	2.11	2.07	1.99	2.39	2.68	2.62	3.67	4.27	3.99	5.37	10.28	16.54
Price/Book Value Low	1.13	1.46	1.43	1.32	1.4	1.29	1.53	2	1.75	1.46	2.06	2.7	2.53	6.28	7.08
Price/Tangible Book Value	1.97	2.48	2.69	2.6	2.37	2.56	3.81	4.66	4.39	5.68	7.2	5.14	7.14	13.32	55.18
Price/Tangible Book Value Average	2.12	2.32	2.31	2.36	2.63	2.49	3.17	4.44	4.15	5.62	5.5	5.16	5.11	14.97	42.48
Price/Tangible Book Value High	2.7	2.99	2.84	2.92	3.05	3.14	3.86	5.01	4.91	7.35	7.35	6.15	7.32	19.13	62.72
Price/Tangible Book Value Low	1.21	1.63	1.93	1.84	2.07	2.03	2.47	3.74	3.27	2.93	3.55	4.16	3.45	11.69	26.85
Price/Sales	0.22	0.29	0.27	0.28	0.21	0.22	0.3	0.23	0.18	0.19	0.31	0.25	0.44	0.46	0.75
Price/Sales Average	0.24	0.27	0.23	0.25	0.23	0.21	0.25	0.22	0.17	0.19	0.24	0.26	0.31	0.52	0.58
Price/Sales High	0.3	0.35	0.28	0.31	0.27	0.27	0.3	0.25	0.2	0.25	0.32	0.3	0.45	0.67	0.86
Price/Sales Low	0.13	0.19	0.19	0.2	0.18	0.17	0.19	0.18	0.13	0.1	0.15	0.21	0.21	0.41	0.37
Price/Cash Flow	4.37	7.4	3.82	8.75	3.02	4.4	-3.9	-4.61	3.76	4.12	6.4	5.16	8.78	7.79	13.68
Price/Cash Flow Average	4.71	6.91	3.28	7.95	3.35	4.28	-3.24	-4.39	3.56	4.08	4.89	5.17	6.28	8.76	10.53
Price/Cash Flow High	5.98	8.91	4.03	9.86	3.9	5.4	-3.94	-4.95	4.21	5.33	6.54	6.17	9	11.19	15.55
Price/Cash Flow Low	2.69	4.85	2.74	6.2	2.64	3.49	-2.52	-3.69	2.8	2.13	3.15	4.17	4.24	6.84	6.65
Price/Free Cash Flow Average	3.12	3.97	2.09	3.54	1.91	2.16	-6.48	-71.69	1.97	2.34	2.77	2.88	4.02	6.1	8.3
Price/Free Cash Flow High	3.96	5.11	2.57	4.38	2.22	2.72	-7.88	-80.83	2.33	3.06	3.7	3.43	5.77	7.8	12.25
Price/Free Cash Flow Low	1.78	2.79	1.75	2.76	1.5	1.76	-5.05	-60.3	1.55	1.22	1.78	2.32	2.72	4.77	5.24
EV/Sales Average	0.24	0.3	0.28	0.29	0.27	0.28	0.29	0.27	0.22	0.25	0.29	0.3	0.35	0.52	0.62
EV/Sales High	0.3	0.38	0.34	0.34	0.31	0.33	0.34	0.29	0.25	0.31	0.37	0.35	0.49	0.65	0.89
EV/Sales Low	0.15	0.22	0.25	0.23	0.22	0.24	0.24	0.23	0.18	0.16	0.21	0.26	0.25	0.41	0.41
EV/EBITDA Average	4.35	5.36	5.02	5.75	4.38	4.13	4.13	4.37	3.69	4.71	4.41	4.34	4.84	7.04	8.71
EV/EBITDA High	5.43	6.76	5.95	6.91	4.97	4.95	4.88	4.81	4.2	5.79	5.6	5.01	6.69	8.86	12.54
EV/EBITDA Low	2.63	3.92	4.35	4.68	3.59	3.55	3.37	3.83	3.1	3.04	3.17	3.66	3.46	5.61	5.76
EV/EBIT Average	6.65	8.81	8.77	15.16	8.31	9.51	9.62	10.21	7.61	10.42	8.04	7.18	7.65	10.45	12.8
EV/EBIT High	8.31	11.11	10.4	18.23	9.44	11.4	11.36	11.23	8.66	12.79	10.2	8.3	10.57	13.16	18.43
EV/EBIT Low	4.03	6.44	7.6	12.34	6.82	8.17	7.83	8.94	6.39	6.71	5.77	6.06	5.46	8.32	8.46
Last Price	16.85	22.78	22.82	21.58	19.35	21.19	31.35	29.56	28.81	34.15	61.78	60.3	114.42	109.28	204.83
High Price	23.09	27.4	24.09	24.32	24.95	26	31.7	31.77	32.24	44.2	63.05	72.11	117.29	156.94	232.84
Enterprise Value Average	4,010	4,843	4,901	4,509	4,891	5,079	5,510	5,911	5,534	6,843	8,564	10,127	12,189	15,021	18,385
Enterprise Value High	5,012	6,107	5,809	5,422	5,557	6,089	6,509	6,503	6,296	8,406	10,863	11,704	16,845	18,907	26,463
Enterprise Value Low	2,428	3,537	4,245	3,671	4,011	4,365	4,487	5,175	4,646	4,411	6,149	8,546	8,700	11,958	12,150

Shares Outstanding	203	206	203	194	192	187	178	165	154	150	144	135	131	114	107
Diluted Weighted Avg Shares	221	211	208	202	196	193	186	175	159	155	152	144	136	124	111
Basic Weighted Avg Shares	215	206	203	202	194	190	182	172	156	152	149	141	133	122	110
Revenue per Share	77.01	78.29	84.93	77.84	92.41	96.39	104.8	128.28	162.47	179.84	197.14	237.1	260.92	235.97	272.16
EBITDA per Share	4.3	4.38	4.81	3.88	5.77	6.46	7.33	7.85	9.63	9.58	13.07	16.54	18.93	17.43	19.27
Operating Income per Share	2.81	2.67	2.75	1.47	3.04	2.81	3.15	3.36	4.67	4.33	7.17	9.99	11.98	11.74	13.11
Basic EPS, GAAP	1.78	1.91	1.83	1.19	1.47	1.33	0.71	0.5	1.84	0.36	4.69	7.05	6.15	11.34	6
Basic EPS from Cont Ops	1.79	1.62	1.57	-0.01	1.52	1.34	0.7	0.51	1.86	0.38	4.7	7.05	6.15	11.34	6
Diluted EPS, GAAP	1.73	1.87	1.79	1.19	1.45	1.32	0.69	0.49	1.81	0.35	4.58	6.9	6.02	11.17	5.92
Diluted EPS from Cont Ops	1.74	1.58	1.54	-0.01	1.5	1.32	0.68	0.5	1.82	0.37	4.59	6.9	6.02	11.17	5.92
Dividend per Share	0.28	0.32	0.33	0.34	0.33	0.33	0.33	0.34	0.33	0.33	0.34	0.34	0.34	0.34	0.33
Cash Flow per Share	3.86	3.08	5.98	2.47	6.4	4.81	-8.05	-6.42	7.67	8.29	9.65	11.69	13.04	14.02	14.98
Free Cash Flow per Basic Share	1.72	0.66	2.35	-0.61	1.43	-0.04	-11.99	-12.44	1.21	1.81	1.84	1.88	5.29	7.61	10.7
Cash & Equivalents per Share	4.37	5.91	4.98	5.15	4.76	4.88	6.7	7.64	7.58	9.27	10.84	10.91	13.74	19.35	17.98
Book Value per Share	9.18	10.22	11.49	11.55	12.05	13.04	13.24	11.85	12.29	12.05	14.78	18.09	21.83	15.27	14.08
Tangible Book Value per Share	8.56	9.18	8.49	8.32	8.17	8.27	8.22	6.34	6.57	6.01	8.57	11.73	16.02	8.2	3.71

Jabil Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)