Johnson & Johnson Financial Ratios — JNJ.DE 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 (%)	11.7	12.51	15.22	16.92	14.86	14.99	1.19	14.28	13.55	12.75	17.17	13.93	24.38	17.57	859.1
Return on Assets (%)	8.93	9.24	10.89	12.41	11.68	12.05	0.87	9.86	9.73	8.85	11.7	9.71	19.81	8.09	14.13
Return on Capital (%)	10.04	11.08	13.2	14.57	12.89	12.81	0.98	11.57	10.95	10.14	13.48	10.98	20.05	13.01	60.79
Return on Invested Capital (%)	16.76	16.37	19.45	18.5	16.3	18.39	1.43	19.24	20.33	18.81	18.66	15.64	17.75	16.84	17.37
Gross Margin (%)	68.69	67.78	68.67	69.4	69.27	69.69	66.72	66.79	66.42	65.58	70.28	69.25	68.82	69.07	67.88
EBITDA Margin (%)	29.7	30.79	32.34	33.68	31.45	34.28	32.1	34.45	34.1	32.87	35.98	34.98	34.64	32.19	35.14
Operating Margin (%)	24.84	25.34	26.58	28.44	26.1	29.06	24.72	25.96	25.55	24.11	26.6	26.27	25.84	23.92	27.17
Incremental Operating Margin (%)	-10.86	40.06	47.09	72.21	66.9	143.28	-43.73	44.4	-42.89	-201.14	-26.77	5.6	19.27	-20.75	80.92
Pretax Margin (%)	19.01	20.49	21.69	27.66	27.39	27.55	23.12	22.06	21.12	19.98	24.36	24.2	17.69	18.79	34.59
Profit Margin (%)	14.87	16.14	19.4	21.96	21.99	23.01	1.7	18.75	18.42	17.82	26.52	22.43	41.28	15.84	28.46
Net Income to Common Margin (%)	14.87	16.14	19.4	21.96	21.99	23.01	1.7	18.75	18.42	17.82	26.52	22.43	41.28	15.84	28.46
Effective Tax Rate (%)	21.75	23.67	10.6	20.62	19.73	16.48	92.64	15.01	12.75	10.81	7.18	15.44	11.53	15.71	17.73
Dvd Payout Ratio (%)	63.65	65	52.68	47.59	53.04	52.12	687.92	62.06	65.59	71.23	61.97	71.36	88.32	84.05	46.19
Sustainable Growth Rate (%)	4.26	4.38	7.2	8.87	6.98	7.18	-6.99	5.42	4.66	3.67	6.53	3.99	2.85	2.8	462.28

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	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	19,627	16,165	18,180	18,760	19,861	27,126	34,581	30,480	27,696	35,266	33,751	39,642	29,332	36,634	47,933
ST Debt	6,658	4,676	4,852	3,638	7,004	4,684	3,906	2,796	1,202	2,631	3,766	12,756	3,451	5,983	8,495
LT Debt	12,969	11,489	13,328	15,122	12,857	22,442	30,675	27,684	26,494	32,635	29,985	26,886	25,881	30,651	39,438
Total Debt/EBITDA	1.02	0.78	0.79	0.75	0.9	1.1	1.41	1.08	0.99	1.3	1.19	1.42	0.99	1.28	1.45
Net Debt/EBITDA	-0.25	0.06	-0.12	0.17	0.28	0.33	0.68	0.44	0.37	0.78	0.68	0.96	0.25	0.44	0.85
Total Debt/EBIT	1.22	0.95	0.96	0.89	1.09	1.3	1.83	1.44	1.32	1.77	1.61	1.89	1.33	1.72	1.87
Net Debt/EBIT	-0.3	0.07	-0.14	0.2	0.34	0.39	0.89	0.58	0.5	1.07	0.92	1.27	0.34	0.59	1.1
EBITDA to Interest Expense	33.82	38.91	47.84	46.96	39.92	33.95	26.27	27.96	87.98	135.05	154.83	101.39	38.21	37.86	34.09
EBITDA-CapEx/Interest Expense	28.75	33.39	40.39	40	33.64	29.5	22.76	24.31	76.98	118.4	134.87	86.86	31.71	29.64	28.71
EBIT to Interest Expense	28.29	32.02	39.33	39.66	33.13	28.78	20.23	21.07	65.94	99.07	114.44	76.13	28.51	28.14	26.36
Interest Expense	571	532	482	533	552	726	934	1,005	318	201	183	276	772	755	971
Common Equity/Total Assets	74.24	73.44	69.8	76.99	80.2	80.5	66.69	71.48	72.14	66.9	69.32	70.16	93.68	1.73	1.57
Long-Term Debt/Equity (%)	22.72	17.72	18	21.68	18.07	31.87	50.99	46.33	44.55	51.57	40.51	35.01	37.63	42.87	48.36
Long-Term Debt/Capital (%)	12.47	10.91	12.03	12.69	10.13	15.94	21.99	19.8	18.73	21.43	18.75	15.71	13.89	77.1	77.25
Long-Term Debt/Total Assets (%)	11.41	9.47	10.04	11.6	9.64	15.89	19.5	18.1	16.8	18.66	16.47	14.35	15.45	17.02	19.8
Total Debt/Equity (%)	34.39	24.94	24.55	26.9	27.91	38.52	57.48	51.01	46.57	55.73	45.6	51.61	42.65	51.24	58.78
Total Debt/Capital (%)	18.87	15.35	16.41	15.75	15.66	19.27	24.79	21.8	19.58	23.16	21.1	23.17	15.74	92.15	93.89
Total Debt/Total Assets (%)	17.27	13.32	13.7	14.39	14.89	19.21	21.98	19.93	17.56	20.16	18.54	21.16	17.51	20.34	24.06
Net Debt to Equity	-8.61	1.93	-3.71	6.07	8.61	11.58	27.85	20.71	17.47	33.63	26.02	34.83	10.87	17.53	34.61
Net Debt/Capital (%)	-6.19	1.39	-3.06	4.05	5.42	6.69	13.77	10.17	8.37	15.39	13.24	16.91	4.54	80.06	90.05
EBITDA	19,311	20,698	23,061	25,032	22,035	24,645	24,539	28,104	27,979	27,145	28,333	27,983	29,495	28,588	33,099
EBITDA-CapEx	16,418	17,764	19,466	21,318	18,572	21,419	21,260	24,434	24,481	23,798	24,681	23,974	24,482	22,381	27,882
Operating Income (Loss)	16,153	17,032	18,957	21,137	18,289	20,891	18,897	21,175	20,970	19,914	20,943	21,013	22,009	21,249	25,596

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	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	1.41	0.87	1.14	1.32	1.38	1.59	0.6	0.63	0.54	0.59	0.7	0.4	0.5	0.49	0.37
Current Ratio	2.38	1.9	2.2	2.23	2.17	2.47	1.41	1.47	1.26	1.21	1.35	0.99	1.16	1.11	1.03
Quick Ratio	1.88	1.34	1.59	1.76	1.77	2.04	1.04	1.08	0.94	0.91	1.12	0.7	0.91	0.86	0.77
CFO/Avg Current Liab	0.62	0.65	0.7	0.74	0.74	0.69	0.74	0.72	0.7	0.6	0.53	0.42	0.45	0.5	0.47
Common Equity/Total Assets	74.24	73.44	69.8	76.99	80.2	80.5	66.69	71.48	72.14	66.9	69.32	70.16	93.68	1.73	1.57
Long-Term Debt/Equity (%)	22.72	17.72	18	21.68	18.07	31.87	50.99	46.33	44.55	51.57	40.51	35.01	37.63	42.87	48.36
Long-Term Debt/Capital (%)	12.47	10.91	12.03	12.69	10.13	15.94	21.99	19.8	18.73	21.43	18.75	15.71	13.89	77.1	77.25
Long-Term Debt/Total Assets (%)	11.41	9.47	10.04	11.6	9.64	15.89	19.5	18.1	16.8	18.66	16.47	14.35	15.45	17.02	19.8
Total Debt/Equity (%)	34.39	24.94	24.55	26.9	27.91	38.52	57.48	51.01	46.57	55.73	45.6	51.61	42.65	51.24	58.78
Total Debt/Capital (%)	18.87	15.35	16.41	15.75	15.66	19.27	24.79	21.8	19.58	23.16	21.1	23.17	15.74	92.15	93.89
Total Debt/Total Assets (%)	17.27	13.32	13.7	14.39	14.89	19.21	21.98	19.93	17.56	20.16	18.54	21.16	17.51	20.34	24.06
CFO/Total Liabilities	25.28	27.24	29.7	30.87	31.43	26.51	21.68	23.82	23.83	21.09	21.68	19.17	23.07	22.34	20.85
CFO/CapEx	4.94	5.25	4.84	5.04	5.65	5.82	6.42	6.05	6.69	7.03	6.41	5.29	4.55	3.91	4.7
Altman's Z-Score	5.31	5.91	6.27	6.81	6.44	6.42	6.45	6.44	6.5	5.93	5.89	5.42	6.23	3.61	4.35

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	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	6.39	6.14	6.2	6.55	6.45	6.41	6.07	5.91	5.74	5.89	5.46	5.46	5.89	5.98	5.88
Days Sales Outstanding	57.12	59.43	58.92	55.73	56.56	56.95	60.13	61.72	63.56	62	66.89	66.9	61.96	61.06	62.04
Inventory Turnover	3.49	3.14	2.91	2.83	2.65	2.69	3.01	3.12	3.13	3.1	2.37	2.38	2.48	2.33	2.27
Days Inventory Outstanding	104.54	116.12	125.57	128.87	137.6	135.66	121.31	116.97	116.69	117.9	153.87	153.26	147.42	156.95	160.66
Accounts Payable Turnover	3.75	3.96	3.76	3.32	2.99	3.22	3.66	3.63	3.48	3.19	2.38	2.34	2.81	2.88	2.87
Accounts Payable Turnover Days	97.38	92.22	97.15	110.04	121.93	113.32	99.64	100.63	104.9	114.57	153.5	156.16	129.71	126.67	127.18
Cash Conversion Cycle	64.29	83.32	87.34	74.56	72.23	79.29	81.8	78.05	75.35	65.33	67.26	64	79.67	91.34	95.52
Inventory to Cash Days	-47.42	-56.69	-66.66	-73.14	-81.03	-78.71	-61.17	-55.26	-53.13	-55.89	-86.98	-86.36	-85.46	-95.89	-98.62
Inventories	6,285	7,495	7,878	8,184	8,053	8,144	8,765	8,599	9,020	9,344	10,387	10,268	11,181	12,444	14,191
Raw Materials	1,206	1,416	1,224	1,214	936	952	1,140	1,114	1,117	1,410	1,592	1,719	2,355	2,337	2,530
Work In Process	1,637	2,262	2,612	2,461	2,241	2,185	2,317	2,109	1,832	2,040	2,287	1,577	1,952	2,815	3,828
Finished Goods	3,442	3,817	4,042	4,509	4,876	5,007	5,308	5,376	6,071	5,894	6,508	6,972	6,874	7,292	7,833
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	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	179,705	193,909	259,833	293,560	288,044	316,963	379,836	340,485	385,305	408,198	451,641	462,523	376,470	348,005	499,857
- Cash & Cash Equivalents	24,542	14,911	20,927	14,523	13,732	18,972	17,824	18,107	17,305	13,985	14,487	12,889	21,859	24,105	19,709
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	19,627	16,165	18,180	18,760	19,861	27,126	34,581	30,480	27,696	35,266	33,751	39,642	29,332	36,634	47,933
Enterprise Value	167,071	188,985	248,807	279,231	269,529	302,182	396,121	351,278	393,714	418,279	453,784	479,884	382,875	360,117	527,688
Total Capital	103,998	105,277	110,793	119,125	126,860	140,797	139,494	139,816	141,475	152,276	159,931	171,107	186,295	39,754	51,053
Total Debt/Capital (%)	18.87	15.35	16.41	15.75	15.66	19.27	24.79	21.8	19.58	23.16	21.1	23.17	15.74	92.15	93.89
Total Debt / EV	0.12	0.09	0.07	0.07	0.07	0.09	0.09	0.09	0.07	0.08	0.07	0.08	0.08	0.1	0.09
EV/Sales	2.57	2.81	3.49	3.76	3.85	4.2	5.18	4.31	4.8	5.06	5.76	6	4.5	4.05	5.6
EV/EBITDA	8.65	9.13	10.79	11.15	12.23	12.26	16.14	12.5	14.07	15.41	16.02	17.15	12.98	12.6	15.94
EV/EBIT	10.34	11.1	13.12	13.21	14.74	14.46	20.96	16.59	18.78	21	21.67	22.84	17.4	16.95	20.62
EV/Cash Flow to Firm	11.33	11.96	13.94	14.59	13.47	15.6	18.75	15.24	16.62	17.64	19.24	22.4	16.31	14.46	20.83
EV/Free Cash Flow to Firm	9.47	10.09	11.6	12.22	11.48	13.37	16.23	13.14	14.48	15.46	16.66	18.87	13.44	11.58	17.28
Diluted Market Cap	183,065	196,290	265,026	302,070	294,080	326,612	388,725	348,973	392,886	414,119	459,377	471,425	400,450	351,255	504,312
Diluted Enterprise Value	178,150	197,544	262,279	306,307	300,209	334,766	405,482	361,346	403,277	435,400	478,641	498,178	407,923	363,784	532,536
EV per Share	61.32	68.02	88.21	100.33	97.83	111.65	147.67	131.94	149.56	158.89	172.61	183.61	159.06	149.62	219.15
TTM Sales	65,030	67,224	71,312	74,331	70,074	71,890	76,450	81,581	82,059	82,584	78,740	79,990	85,159	88,821	94,193
TTM EBITDA	19,311	20,698	23,061	25,032	22,035	24,645	24,539	28,104	27,979	27,145	28,333	27,983	29,495	28,588	33,099
TTM Operating Income	16,153	17,032	18,957	21,137	18,289	20,891	18,897	21,175	20,970	19,914	20,943	21,013	22,009	21,249	25,596
TTM Cash Flow to Firm	14,745	15,802	17,845	19,133	20,012	19,373	21,125	23,055	23,693	23,715	23,580	21,427	23,474	24,902	25,329
TTM Free Cash Flow to Firm	17,638	18,736	21,440	22,847	23,475	22,599	24,404	26,725	27,191	27,062	27,232	25,436	28,487	31,109	30,546

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	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	10.65	10.71	12.61	13.47	12.77	14.85	15.97	13.49	14.6	15.4	16.97	18.71	14.4	11.53	16.95
EV/EBIT	10.34	11.1	13.12	13.21	14.74	14.46	20.96	16.59	18.78	21	21.67	22.84	17.4	16.95	20.62
Enterprise Value	167,071	188,985	248,807	279,231	269,529	302,182	396,121	351,278	393,714	418,279	453,784	479,884	382,875	360,117	527,688
Low Price	56.83	61.36	69.57	85.84	84.27	94.73	108.37	119.16	125.54	111.68	152.54	155.79	145.21	142.98	140.27
EV/Sales	2.57	2.81	3.49	3.76	3.85	4.2	5.18	4.31	4.8	5.06	5.76	6	4.5	4.05	5.6
EV/EBITDA	8.65	9.13	10.79	11.15	12.23	12.26	16.14	12.5	14.07	15.41	16.02	17.15	12.98	12.6	15.94
Price/Earnings	18.58	17.87	18.79	17.98	18.69	19.16	292.18	22.26	25.48	27.74	21.63	25.78	10.71	24.74	18.65
Price/Earnings Average	17.88	17.17	17.46	17.18	17.83	18.57	267.44	23.18	23.46	26.08	20.84	25.12	10.98	26.62	15.22
Price/Earnings High	19.41	18.83	19.65	18.94	19.14	20.75	297.83	26.33	25.66	28.16	22.72	27.11	12.51	28.94	19.41
Price/Earnings Low	16.01	15.71	14.19	14.64	15.07	15.5	223.62	20.74	21.86	19.98	19.21	22.69	9.94	24.47	12.6
Price/Book Value	2.13	2.18	2.81	2.92	2.69	2.79	3.62	3.11	3.39	3.49	3.58	3.52	2.4	111.54	160.21
Price/Book Value Average	2.05	2.09	2.61	2.79	2.57	2.7	3.31	3.24	3.12	3.28	3.45	3.43	2.46	120.03	130.76
Price/Book Value High	2.22	2.29	2.93	3.08	2.76	3.02	3.69	3.68	3.41	3.54	3.76	3.7	2.8	130.46	166.79
Price/Book Value Low	1.84	1.91	2.12	2.38	2.17	2.26	2.77	2.9	2.9	2.51	3.18	3.1	2.23	110.3	108.26
Price/Tangible Book Value	7.88	14.21	11.15	14.18	12.12	15.28	-15.21	-18.59	-17.67	-15.39	-59.31	203.93	-192.17	-33.7	-28.35
Price/Tangible Book Value Average	7.58	13.65	10.36	13.54	11.56	14.81	-13.92	-19.36	-16.26	-14.47	-57.12	198.74	-197.05	-36.26	-23.14
Price/Tangible Book Value High	8.23	14.97	11.66	14.94	12.41	16.55	-15.5	-21.99	-17.79	-15.63	-62.3	214.42	-224.41	-39.41	-29.52
Price/Tangible Book Value Low	6.79	12.49	8.42	11.54	9.77	12.36	-11.64	-17.32	-15.15	-11.09	-52.66	179.53	-178.43	-33.32	-19.16
Price/Sales	2.76	2.88	3.64	3.95	4.11	4.41	4.97	4.17	4.7	4.94	5.74	5.78	4.42	3.92	5.31
Price/Sales Average	2.66	2.77	3.39	3.77	3.92	4.27	4.55	4.35	4.32	4.65	5.52	5.64	4.53	4.22	4.33
Price/Sales High	2.89	3.04	3.81	4.16	4.21	4.77	5.06	4.94	4.73	5.02	6.02	6.08	5.16	4.58	5.52
Price/Sales Low	2.38	2.54	2.75	3.21	3.31	3.57	3.8	3.89	4.03	3.56	5.09	5.09	4.1	3.87	3.59
Price/Cash Flow	12.57	12.59	14.92	15.69	14.72	16.89	18.04	15.34	16.45	17.34	19.29	21.82	16.52	14.34	20.38
Price/Cash Flow Average	12.1	12.1	13.87	14.98	14.04	16.37	16.51	15.97	15.15	16.3	18.58	21.27	16.94	15.43	16.63
Price/Cash Flow High	13.13	13.27	15.61	16.53	15.07	18.29	18.39	18.14	16.57	17.61	20.26	22.95	19.29	16.77	21.21
Price/Cash Flow Low	10.83	11.07	11.27	12.77	11.86	13.66	13.81	14.29	14.11	12.49	17.13	19.21	15.34	14.18	13.77
Price/Free Cash Flow Average	10.25	10.29	11.73	12.86	12.18	14.39	14.62	14.04	13.44	14.48	16.35	18.23	14.77	12.4	13.84
Price/Free Cash Flow High	11.12	11.29	13.19	14.19	13.07	16.08	16.28	15.95	14.7	15.64	17.83	19.67	16.82	13.48	17.65
Price/Free Cash Flow Low	9.18	9.42	9.53	10.96	10.29	12.01	12.23	12.57	12.52	11.1	15.07	16.47	13.37	11.4	11.46
EV/Sales Average	2.58	2.79	3.35	3.83	4.01	4.39	4.77	4.5	4.45	4.9	5.77	5.97	4.62	4.36	4.63
EV/Sales High	2.81	3.06	3.77	4.22	4.3	4.89	5.28	5.09	4.85	5.28	6.27	6.41	5.25	4.72	5.82
EV/Sales Low	2.31	2.55	2.71	3.27	3.4	3.68	4.02	4.04	4.15	3.82	5.34	5.42	4.19	4.02	3.89
EV/EBITDA Average	8.7	9.06	10.35	11.37	12.75	12.8	14.85	13.05	13.05	14.92	16.03	17.06	13.34	13.54	13.18
EV/EBITDA High	9.47	9.93	11.67	12.52	13.66	14.26	16.46	14.77	14.24	16.05	17.42	18.33	15.16	14.68	16.58
EV/EBITDA Low	7.76	8.3	8.39	9.71	10.81	10.73	12.53	11.73	12.18	11.62	14.83	15.51	12.1	12.48	11.06
EV/EBIT Average	10.4	11.01	12.6	13.46	15.36	15.1	19.29	17.33	17.41	20.34	21.69	22.72	17.88	18.21	17.04
EV/EBIT High	11.32	12.07	14.19	14.83	16.46	16.82	21.38	19.6	19	21.88	23.57	24.42	20.31	19.75	21.43
EV/EBIT Low	9.28	10.08	10.21	11.5	13.03	12.66	16.27	15.57	16.26	15.83	20.07	20.65	16.22	16.79	14.3
Last Price	65.96	69.79	92.12	105.47	104.55	117.11	141.6	127.89	146.36	155.06	171.79	176.97	156.4	144.59	207.59
High Price	68.9	73.55	96.35	111.11	107.04	126.82	144.33	151.27	147.36	157.41	180.45	186.07	182.63	169.11	216.12
Enterprise Value Average	168,035	187,565	238,791	284,588	280,860	315,357	364,435	366,890	365,110	404,958	454,261	477,498	393,498	387,031	436,206
Enterprise Value High	182,792	205,604	269,016	313,471	301,051	351,407	403,933	415,097	398,328	435,667	493,658	513,068	447,084	419,567	548,619
Enterprise Value Low	149,920	171,756	193,494	243,147	238,306	264,530	307,465	329,623	340,871	315,291	420,277	433,918	357,012	356,673	365,985

Shares Outstanding	2,724	2,778	2,821	2,783	2,755	2,707	2,683	2,662	2,633	2,633	2,629	2,614	2,407	2,407	2,408
Diluted Weighted Avg Shares	2,775	2,813	2,877	2,864	2,813	2,789	2,745	2,729	2,684	2,671	2,674	2,664	2,560	2,429	2,429
Basic Weighted Avg Shares	2,724	2,778	2,821	2,783	2,755	2,707	2,683	2,662	2,633	2,633	2,629	2,614	2,407	2,407	2,408
Revenue per Share	23.87	24.19	25.28	26.71	25.43	26.56	28.5	30.64	31.17	31.37	29.95	30.61	35.38	36.9	39.12
EBITDA per Share	7.09	7.45	8.18	8.99	8	9.11	9.15	10.56	10.63	10.31	10.78	10.71	12.25	11.88	13.75
Operating Income per Share	5.93	6.13	6.72	7.59	6.64	7.72	7.04	7.95	7.97	7.56	7.97	8.04	9.14	8.83	10.63
Basic EPS, GAAP	3.55	3.91	4.9	5.86	5.59	6.11	0.48	5.75	5.74	5.59	7.94	6.86	14.6	5.84	11.13
Basic EPS from Cont Ops	3.55	3.78	4.9	5.86	5.59	6.11	0.48	5.75	5.74	5.59	6.77	6.26	5.54	5.84	11.13
Diluted EPS, GAAP	3.49	3.86	4.81	5.7	5.48	5.93	0.47	5.61	5.63	5.51	7.81	6.73	13.73	5.79	11.03
Diluted EPS from Cont Ops	3.49	3.74	4.81	5.7	5.48	5.93	0.47	5.61	5.63	5.51	6.66	6.15	5.2	5.79	11.03
Dividend per Share	2.26	2.38	2.58	2.79	2.97	3.19	3.33	3.57	3.77	3.98	4.2	4.47	4.89	4.91	5.14
Cash Flow per Share	5.25	5.54	6.17	6.72	7.1	6.93	7.85	8.34	8.89	8.94	8.9	8.11	9.47	10.08	10.19
Free Cash Flow per Basic Share	4.19	4.49	4.9	5.39	5.85	5.74	6.63	6.96	7.57	7.67	7.52	6.58	7.39	7.5	8.02
Cash & Equivalents per Share	11.84	7.59	10.35	11.89	13.93	15.48	6.82	7.39	7.33	9.57	12.02	8.53	9.52	10.19	8.35
Book Value per Share	30.97	32.07	32.83	36.06	38.84	42	39.11	41.07	43.22	44.45	48	50.3	65.21	1.3	1.3
Tangible Book Value per Share	8.37	4.91	8.26	7.44	8.62	7.66	-9.31	-6.88	-8.29	-10.07	-2.9	0.87	-0.81	-4.29	-7.32

Johnson & Johnson

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)