Plexus Corp. Financial Ratios — PLXS 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	14.74	10.28	12.2	11.78	11.62	8.69	11.54	1.34	12.16	12.75	13.85	13.02	12.04	8.81	12.44
Return on Assets (%)	6.88	4.57	5.75	5.71	5.72	4.42	5.99	0.67	5.52	5.48	5.85	4.72	4.14	3.45	5.5
Return on Capital (%)	12.35	8.27	10.05	9.83	9.92	7.82	9.89	1.19	10.58	10.51	11.34	10.45	10.16	8.32	11.38
Return on Invested Capital (%)	12.08	8.05	9.96	10.42	9.67	8.17	9.5	1.17	10.96	11.07	11.67	10.83	11.56	9.88	11.82
Gross Margin (%)	9.62	9.53	9.57	9.48	9.03	8.9	10.12	8.96	9.22	9.22	9.6	9.11	9.37	9.56	10.08
EBITDA Margin (%)	6.62	6.65	6.56	6.72	6.24	6.02	6.93	5.8	6.19	6.37	7.14	6.37	6.86	6.71	7.06
Operating Margin (%)	4.53	4.52	4.34	4.7	4.41	4.17	5.14	4.12	4.54	4.7	5.33	4.73	5.2	4.75	5.13
Incremental Operating Margin (%)	0.7	3.95	9.58	10.16	1.9	10.84	-83.84	-3.37	8.75	6.92	-93.64	0.15	9.7	12.4	26.43
Pretax Margin (%)	4.13	3.95	3.81	3.92	4	3.42	4.82	3.74	3.98	3.99	4.76	4.15	3.82	3.27	4.66
Profit Margin (%)	4	2.69	3.69	3.67	3.55	2.99	4.43	0.45	3.43	3.47	4.12	3.63	3.3	2.82	4.29
Net Income to Common Margin (%)	4	2.69	3.69	3.67	3.55	2.99	4.43	0.45	3.43	3.47	4.12	3.63	3.3	2.82	4.29
Effective Tax Rate (%)	3.09	31.94	3.21	6.55	11.25	12.55	8.01	87.88	13.77	13.23	13.4	12.67	13.61	13.68	8.05
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	14.74	10.28	12.2	11.78	11.62	8.69	11.54	1.34	12.16	12.75	13.85	13.02	12.04	8.81	12.44

Credit (USD)

Credit Ratios 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	288	270	261	266	262	263	313	189	288	372	291	495	470	280	167
ST Debt	17	10	4	4	4	79	287	6	101	147	66	274	240	157	46
LT Debt	270	260	258	262	258	184	26	183	187	225	225	221	229	122	121
Total Debt/EBITDA	1.95	1.76	1.79	1.67	1.58	1.71	1.79	1.13	1.47	1.72	1.21	2.04	1.63	1.05	0.59
Net Debt/EBITDA	0.31	-0.18	-0.55	-0.5	-0.58	-1.11	-1.46	-0.65	0.33	-0.24	-0.07	0.77	0.61	-0.37	-0.59
Total Debt/EBIT	2.84	2.6	2.7	2.38	2.24	2.47	2.41	1.59	2	2.33	1.62	2.75	2.15	1.49	0.81
Net Debt/EBIT	0.45	-0.26	-0.83	-0.72	-0.81	-1.6	-1.97	-0.92	0.45	-0.32	-0.09	1.04	0.8	-0.52	-0.81
EBITDA to Interest Expense	12.69	9.55	11.56	12.99	11.85	10.51	12.91	13.62	15.24	13.37	16.88	15.32	9.15	9.21	24.55
EBITDA-CapEx/Interest Expense	6.61	5.58	3	7.68	9.34	8.39	10.07	8.49	8.2	10.27	12.87	8.91	5.85	5.91	16.34
EBIT to Interest Expense	8.69	6.48	7.65	9.1	8.39	7.28	9.57	9.67	11.18	9.86	12.6	11.36	6.94	6.51	17.84
Interest Expense	12	16	13	12	14	15	14	12	13	16	14	16	32	29	12
Common Equity/Total Assets	42.84	45.98	48.3	48.55	49.79	51.92	51.92	47.66	43.26	42.69	41.77	32.29	36.56	42.01	46.37
Long-Term Debt/Equity (%)	48.36	40.09	36.86	33.55	30.67	20.07	2.55	19.88	21.64	22.99	21.88	20.21	18.89	9.23	8.35
Long-Term Debt/Capital (%)	31.93	28.3	26.83	25.02	23.39	15.6	1.95	16.5	16.23	16.66	17.05	13.92	13.62	7.62	7.49
Long-Term Debt/Total Assets (%)	20.72	18.44	17.81	16.29	15.27	10.42	1.32	9.47	9.36	9.82	9.14	6.52	6.91	3.88	3.87
Total Debt/Equity (%)	51.47	41.67	37.37	34.11	31.08	28.63	30.52	20.48	33.27	38.01	28.33	45.21	38.67	21.1	11.49
Total Debt/Capital (%)	33.98	29.41	27.21	25.43	23.71	22.26	23.38	17	24.96	27.54	22.08	31.13	27.89	17.43	10.31
Total Debt/Total Assets (%)	22.05	19.16	18.05	16.56	15.48	14.87	15.84	9.76	14.39	16.23	11.83	14.6	14.14	8.87	5.33
Net Debt to Equity	8.15	-4.19	-11.51	-10.26	-11.31	-18.59	-24.93	-11.8	7.42	-5.22	-1.64	17.06	14.4	-7.38	-11.6
Net Debt/Capital (%)	7.53	-4.37	-13.01	-11.44	-12.76	-22.84	-33.21	-13.37	6.91	-5.29	-1.6	14.2	12.24	-7.77	-12.82
EBITDA	148	153	146	160	166	154	175	167	196	216	241	243	289	266	285
EBITDA-CapEx	77	90	38	94	130	123	137	104	105	166	183	141	185	171	190
Operating Income (Loss)	101	104	97	112	117	106	130	118	144	159	180	180	219	188	207

Liquidity (USD)

Liquidity Ratios 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.53	0.62	0.73	0.63	0.62	0.67	0.63	0.4	0.26	0.38	0.24	0.14	0.14	0.21	0.2
Current Ratio	2.22	2.29	2.29	2.25	2.3	2.2	1.78	2.06	1.78	1.77	1.71	1.4	1.47	1.51	1.58
Quick Ratio	1.16	1.29	1.37	1.23	1.28	1.31	1.03	0.94	0.93	0.98	0.8	0.57	0.58	0.66	0.73
CFO/Avg Current Liab	0.33	0.34	0.44	0.17	0.14	0.21	0.22	0.08	0.14	0.23	0.13	-0.02	0.09	0.25	0.16
Common Equity/Total Assets	42.84	45.98	48.3	48.55	49.79	51.92	51.92	47.66	43.26	42.69	41.77	32.29	36.56	42.01	46.37
Long-Term Debt/Equity (%)	48.36	40.09	36.86	33.55	30.67	20.07	2.55	19.88	21.64	22.99	21.88	20.21	18.89	9.23	8.35
Long-Term Debt/Capital (%)	31.93	28.3	26.83	25.02	23.39	15.6	1.95	16.5	16.23	16.66	17.05	13.92	13.62	7.62	7.49
Long-Term Debt/Total Assets (%)	20.72	18.44	17.81	16.29	15.27	10.42	1.32	9.47	9.36	9.82	9.14	6.52	6.91	3.88	3.87
Total Debt/Equity (%)	51.47	41.67	37.37	34.11	31.08	28.63	30.52	20.48	33.27	38.01	28.33	45.21	38.67	21.1	11.49
Total Debt/Capital (%)	33.98	29.41	27.21	25.43	23.71	22.26	23.38	17	24.96	27.54	22.08	31.13	27.89	17.43	10.31
Total Debt/Total Assets (%)	22.05	19.16	18.05	16.56	15.48	14.87	15.84	9.76	14.39	16.23	11.83	14.6	14.14	8.87	5.33
CFO/Total Liabilities	21.25	20.66	27.75	10.68	9.01	15.05	18.07	6.61	10.16	16.03	9.94	-1.14	7.87	23.87	14.81
CFO/CapEx	2.24	2.47	1.92	1.35	2.18	4.1	4.46	1.06	1.27	4.2	2.5	-0.26	1.59	4.59	2.62
Altman's Z-Score	3.68	3.83	3.92	3.78	3.96	4.03	3.86	4.06	4	3.85	3.87	2.87	3.24	3.8	4.12

Working Capital (USD)

Working Capital Ratios 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	7.5	7.6	7.09	7.56	7.49	6.38	6.46	7.56	7.17	6.99	6.73	6.06	6.02	6.17	6.31
Days Sales Outstanding	48.69	48.04	51.49	48.3	48.73	57.23	56.48	48.29	50.93	52.23	54.27	60.21	60.65	59.16	57.87
Inventory Turnover	4.25	4.57	4.68	4.63	4.41	4.11	3.73	3.61	3.84	4.2	3.51	2.69	2.41	2.49	2.85
Days Inventory Outstanding	85.82	79.89	78.05	78.84	82.78	88.83	97.89	101.09	95	86.84	104.01	135.66	151.37	146.39	127.89
Accounts Payable Turnover	5.93	6.44	5.99	6.41	6.17	5.82	5.83	5.99	5.84	6.53	5.65	5.68	5.2	5.32	5.32
Accounts Payable Turnover Days	61.56	56.66	60.92	56.95	59.18	62.67	62.66	60.95	62.47	55.86	64.56	64.21	70.21	68.63	68.63
Cash Conversion Cycle	72.95	71.28	68.62	70.2	72.34	83.39	91.71	88.43	83.46	83.2	93.72	131.66	141.81	136.91	117.14
Inventory to Cash Days	-37.14	-31.85	-26.57	-30.54	-34.05	-31.6	-41.41	-52.8	-44.07	-34.6	-49.74	-75.46	-90.72	-87.23	-70.01
Inventories	456	458	404	526	569	564	655	794	701	763	972	1,603	1,562	1,311	1,230
Raw Materials	337	338	289	372	408	414	478	579	578	631	861	1,433	1,410	1,184	1,069
Work In Process	46	47	58	77	84	69	86	102	49	54	48	81	66	50	58
Finished Goods	72	73	58	78	77	80	90	113	74	79	63	88	86	78	103
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	781	1,063	1,249	1,243	1,292	1,565	1,877	1,863	1,813	2,048	2,508	2,424	2,554	3,708	3,882
- Cash & Cash Equivalents	242	298	342	347	357	433	569	297	224	386	270	275	256	345	306
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	288	270	261	266	262	263	313	189	288	372	291	495	470	280	167
Enterprise Value	827	1,036	1,168	1,163	1,197	1,395	1,621	1,754	1,877	2,034	2,529	2,644	2,767	3,642	3,742
Total Capital	847	919	961	1,048	1,104	1,179	1,339	1,110	1,154	1,349	1,320	1,591	1,684	1,604	1,622
Total Debt/Capital (%)	33.98	29.41	27.21	25.43	23.71	22.26	23.38	17	24.96	27.54	22.08	31.13	27.89	17.43	10.31
Total Debt / EV	0.35	0.26	0.22	0.23	0.22	0.19	0.19	0.11	0.15	0.18	0.12	0.19	0.17	0.08	0.04
EV/Sales	0.37	0.45	0.52	0.49	0.45	0.55	0.64	0.61	0.59	0.6	0.75	0.69	0.66	0.92	0.93
EV/EBITDA	5.59	6.75	7.99	7.28	7.23	9.06	9.25	10.53	9.58	9.41	10.51	10.89	9.59	13.7	13.14
EV/EBIT	8.17	9.95	12.09	10.39	10.22	13.1	12.48	14.83	13.06	12.76	14.09	14.67	12.64	19.38	18.07
EV/Cash Flow to Firm	4.87	6.15	5.31	11.64	13.46	9.92	8.8	25.68	14.85	9.07	16.32	- -	14.33	7.89	14.4
EV/Free Cash Flow to Firm	3.44	4.46	3.56	7.04	9.65	8.12	7.28	13.38	8.65	7.41	11.93	29.64	9.31	6.54	10.54
Diluted Market Cap	878	1,076	1,297	1,280	1,326	1,595	1,938	1,985	1,942	2,113	2,608	2,490	2,614	3,815	3,996
Diluted Enterprise Value	923	1,049	1,216	1,200	1,231	1,425	1,682	1,876	2,007	2,099	2,629	2,711	2,827	3,750	3,856
EV per Share	23.94	29.52	34.76	34.55	35.74	41.69	48.44	55.1	64.72	70.14	90.16	95.53	100.75	134.29	139.5
TTM Sales	2,231	2,307	2,228	2,378	2,654	2,556	2,528	2,874	3,164	3,390	3,369	3,811	4,210	3,961	4,033
TTM EBITDA	148	153	146	160	166	154	175	167	196	216	241	243	289	266	285
TTM Operating Income	101	104	97	112	117	106	130	118	144	159	180	180	219	188	207
TTM Cash Flow to Firm	170	168	220	100	89	141	184	68	126	224	155	-12	193	461	260
TTM Free Cash Flow to Firm	241	232	328	165	124	172	223	131	217	274	212	89	297	557	355

Multiples (USD)

Valuation Multiples 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	3.83	4.87	4.11	8.33	11.88	10.04	9.22	15.31	9.43	8.11	13.06	33.04	9.69	7.18	11.6
EV/EBIT	8.17	9.95	12.09	10.39	10.22	13.1	12.48	14.83	13.06	12.76	14.09	14.67	12.64	19.38	18.07
Enterprise Value	827	1,036	1,168	1,163	1,197	1,395	1,621	1,754	1,877	2,034	2,529	2,644	2,767	3,642	3,742
Low Price	21.34	21.06	19.63	36.25	34.07	28.72	44.35	53.21	47.63	35.16	64.35	72.88	83.84	87.2	103.43
EV/Sales	0.37	0.45	0.52	0.49	0.45	0.55	0.64	0.61	0.59	0.6	0.75	0.69	0.66	0.92	0.93
EV/EBITDA	5.59	6.75	7.99	7.28	7.23	9.06	9.25	10.53	9.58	9.41	10.51	10.89	9.59	13.7	13.14
Price/Earnings	9.65	17.01	15.51	14.31	13.75	20.43	16.82	148.08	17.42	17.55	18.39	17.65	18.44	33.5	22.63
Price/Earnings Average	13.01	17.13	11.77	15.76	14.41	17.57	15.81	153.63	16.1	17.12	17.59	17.44	19.33	25.82	21.78
Price/Earnings High	16.51	21.62	15.6	17.64	16.55	20.93	17.62	169.01	18.67	21.5	20.81	19.98	22.88	33.86	27.04
Price/Earnings Low	9.1	11.83	8.19	14.04	12.14	12.54	13.3	134.67	13.27	8.74	13.24	14.69	16.63	21.37	16.18
Price/Book Value	1.4	1.64	1.79	1.59	1.53	1.71	1.83	2.02	2.09	2.1	2.44	2.21	2.1	2.8	2.67
Price/Book Value Average	1.89	1.65	1.35	1.75	1.61	1.47	1.72	2.1	1.94	2.04	2.33	2.19	2.2	2.16	2.57
Price/Book Value High	2.39	2.08	1.8	1.96	1.85	1.75	1.92	2.31	2.24	2.57	2.76	2.5	2.61	2.83	3.19
Price/Book Value Low	1.32	1.14	0.94	1.56	1.36	1.05	1.45	1.84	1.6	1.04	1.76	1.84	1.9	1.79	1.91
Price/Tangible Book Value	1.4	1.64	1.79	1.59	1.53	1.71	1.83	2.04	2.09	2.1	2.44	2.21	2.1	2.8	2.67
Price/Tangible Book Value Average	1.89	1.65	1.35	1.75	1.61	1.47	1.72	2.12	1.94	2.04	2.33	2.19	2.2	2.16	2.57
Price/Tangible Book Value High	2.39	2.08	1.8	1.96	1.85	1.75	1.92	2.33	2.24	2.57	2.76	2.5	2.61	2.83	3.19
Price/Tangible Book Value Low	1.32	1.14	0.94	1.56	1.36	1.05	1.45	1.86	1.6	1.04	1.76	1.84	1.9	1.79	1.91
Price/Sales	0.39	0.46	0.57	0.52	0.49	0.61	0.75	0.67	0.6	0.61	0.76	0.64	0.61	0.95	0.97
Price/Sales Average	0.52	0.46	0.43	0.58	0.51	0.53	0.7	0.7	0.55	0.59	0.73	0.63	0.64	0.73	0.93
Price/Sales High	0.66	0.58	0.58	0.65	0.59	0.63	0.78	0.77	0.64	0.75	0.86	0.72	0.76	0.96	1.16
Price/Sales Low	0.36	0.32	0.3	0.51	0.43	0.37	0.59	0.61	0.46	0.3	0.55	0.53	0.55	0.6	0.69
Price/Cash Flow	5.43	6.71	6.14	14.11	16.94	12.22	10.98	28.89	16.41	9.8	17.92	-92.97	15.47	8.58	15.7
Price/Cash Flow Average	7.33	6.75	4.66	15.54	17.75	10.51	10.31	29.98	15.17	9.56	17.13	-91.88	16.21	6.61	15.11
Price/Cash Flow High	9.3	8.52	6.18	17.39	20.39	12.53	11.5	32.98	17.58	12.01	20.28	-105.24	19.19	8.67	18.76
Price/Cash Flow Low	5.13	4.66	3.25	13.85	14.96	7.5	8.68	26.28	12.5	4.88	12.9	-77.39	13.95	5.47	11.22
Price/Free Cash Flow Average	5.16	4.9	3.12	9.17	12.45	8.64	8.66	15.89	8.72	7.91	12.49	32.65	10.15	5.53	11.16
Price/Free Cash Flow High	6.55	6.18	4.13	10.26	14.3	10.29	9.65	17.48	10.11	9.94	14.78	37.4	12.02	7.25	13.86
Price/Free Cash Flow Low	3.61	3.38	2.17	8.17	10.49	6.16	7.29	13.92	7.19	4.04	9.4	27.5	8.73	4.58	8.29
EV/Sales Average	0.49	0.45	0.39	0.54	0.47	0.46	0.6	0.63	0.55	0.59	0.72	0.69	0.69	0.71	0.89
EV/Sales High	0.62	0.57	0.53	0.61	0.55	0.56	0.68	0.7	0.63	0.74	0.85	0.78	0.8	0.93	1.12
EV/Sales Low	0.35	0.31	0.26	0.48	0.39	0.31	0.49	0.55	0.46	0.3	0.54	0.59	0.6	0.58	0.65
EV/EBITDA Average	7.44	6.8	5.93	8.07	7.61	7.64	8.6	10.95	8.88	9.18	10.06	10.77	10.01	10.51	12.63
EV/EBITDA High	9.35	8.63	8.05	9.09	8.82	9.32	9.76	12.11	10.24	11.55	11.88	12.2	11.72	13.85	15.79
EV/EBITDA Low	5.3	4.64	3.96	7.13	6.32	5.14	7.01	9.52	7.38	4.65	7.59	9.21	8.72	8.65	9.25
EV/EBIT Average	10.87	10.02	8.97	11.52	10.75	11.04	11.61	15.42	12.1	12.45	13.47	14.51	13.2	14.86	17.37
EV/EBIT High	13.67	12.71	12.17	12.98	12.47	13.46	13.16	17.06	13.96	15.66	15.92	16.45	15.45	19.59	21.73
EV/EBIT Low	7.74	6.84	5.99	10.19	8.93	7.42	9.46	13.4	10.06	6.31	10.17	12.42	11.49	12.23	12.73
Last Price	22.62	30.29	37.16	36.93	38.58	46.78	56.08	58.51	62.51	70.63	89.41	87.56	92.98	136.71	144.69
High Price	38.71	38.5	37.38	45.53	46.44	47.94	58.74	66.78	66.98	86.52	101.17	99.12	115.36	138.2	172.89
Enterprise Value Average	1,099	1,043	867	1,289	1,259	1,176	1,508	1,824	1,740	1,984	2,419	2,616	2,891	2,793	3,596
Enterprise Value High	1,383	1,324	1,175	1,452	1,460	1,433	1,710	2,017	2,007	2,495	2,859	2,964	3,382	3,683	4,499
Enterprise Value Low	783	712	579	1,140	1,046	790	1,228	1,585	1,446	1,005	1,826	2,238	2,516	2,300	2,636

Shares Outstanding	35	35	34	34	34	33	33	32	29	29	28	28	27	27	27
Diluted Weighted Avg Shares	39	36	35	35	34	34	35	34	31	30	29	28	28	28	28
Basic Weighted Avg Shares	38	35	34	34	34	33	34	33	30	29	29	28	28	27	27
Revenue per Share	58.62	66.14	64.9	70.39	78.95	76.59	75.21	87.07	104.54	116.13	117.9	136.79	152.65	144.57	149.16
EBITDA per Share	3.88	4.4	4.26	4.73	4.92	4.61	5.21	5.05	6.47	7.4	8.42	8.72	10.47	9.7	10.54
Operating Income per Share	2.66	2.99	2.81	3.31	3.48	3.19	3.86	3.58	4.75	5.46	6.28	6.47	7.94	6.86	7.66
Basic EPS, GAAP	2.34	1.78	2.4	2.58	2.81	2.29	3.33	0.4	3.59	4.02	4.86	4.96	5.04	4.08	6.39
Basic EPS from Cont Ops	2.34	1.78	2.4	2.58	2.81	2.29	3.33	0.4	3.59	4.02	4.86	4.96	5.04	4.08	6.39
Diluted EPS, GAAP	2.3	1.75	2.36	2.52	2.74	2.24	3.24	0.38	3.5	3.93	4.76	4.86	4.95	4.01	6.26
Diluted EPS from Cont Ops	2.3	1.75	2.36	2.52	2.74	2.24	3.24	0.38	3.5	3.93	4.76	4.86	4.95	4.01	6.26
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	4.16	4.52	6.05	2.62	2.28	3.83	5.11	2.02	3.81	7.21	4.99	-0.94	6.01	15.93	9.22
Free Cash Flow per Basic Share	2.3	2.69	2.9	0.69	1.23	2.89	3.96	0.12	0.82	5.49	2.99	-4.59	2.24	12.46	5.69
Cash & Equivalents per Share	7.01	8.48	10.17	10.3	10.66	12.94	17	9.34	7.71	13.3	9.63	9.93	9.33	12.72	11.42
Book Value per Share	16.18	18.49	20.81	23.21	25.14	27.4	30.66	28.93	29.84	33.7	36.66	39.59	44.21	48.85	54.22
Tangible Book Value per Share	16.18	18.49	20.81	23.21	25.14	27.4	30.66	28.67	29.84	33.7	36.66	39.59	44.21	48.85	54.22

Plexus Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)