ResMed Inc. Financial Ratios — RMD Stock

Profitability (USD)

	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	2026 Y
As of date	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	06/30/2026

Return on Common Equity (%)	15.27	19.09	20.5	21.1	21.47	18.73	15.7	19.59	27.21	17.63	24.96	23.96	22.7	25.86	24.27
Return on Assets (%)	12.12	14.13	15.1	15.54	12.96	10.18	9.66	11.28	14.3	10.19	15.87	15.15	14.99	18.62	17.77
Return on Capital (%)	14.01	16.56	17.64	18.12	15.2	12.37	12.37	15.23	18.37	13.04	20.04	18.75	18.48	22.31	21.41
Return on Invested Capital (%)	12.13	14.74	16.38	16.63	14.51	12.48	12.16	16.76	18.86	12.5	19.58	18.57	19.21	21.96	20.91
Gross Margin (%)	59.97	62.11	63.65	60.24	58	56.72	57.04	57.32	58.09	57.53	56.57	55.78	56.67	59.36	61.06
EBITDA Margin (%)	27.79	28.6	31.18	28.73	28.43	27.53	29.07	30.18	33.49	34.53	33.43	31.96	34.16	37.33	38.08
Operating Margin (%)	21.51	23.43	26.46	24.38	23.7	22.1	23.94	24.4	27.36	28.54	28.01	27.28	29.54	32.75	33.76
Incremental Operating Margin (%)	21.92	41.4	139.67	-1.76	16.66	9.15	37.86	28.43	49.39	43.07	23.55	23.24	50.21	65.34	43.99
Pretax Margin (%)	24.26	25.43	27.72	25.96	23.91	20.26	22.28	19.91	24.79	27.64	26.84	26.09	27	32.6	33.95
Profit Margin (%)	18.62	20.28	22.2	21.02	19.17	16.56	13.49	15.52	21.02	14.84	21.78	21.25	21.79	27.22	26.94
Net Income to Common Margin (%)	18.62	20.28	22.2	21.02	19.17	16.56	13.49	15.52	21.02	14.84	21.78	21.25	21.79	27.22	26.94
Effective Tax Rate (%)	23.23	20.25	19.9	19.05	19.83	18.26	39.46	22.02	15.2	46.3	18.85	18.53	19.28	16.5	20.64
Dvd Payout Ratio (%)	- -	31.65	40.99	44.56	47.71	54.44	63.21	52.33	36.21	47.78	31.48	28.78	27.65	22.19	22.95
Sustainable Growth Rate (%)	15.27	13.05	12.1	11.69	11.23	8.53	5.78	9.34	17.36	9.21	17.1	17.07	16.43	20.12	18.7

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Total Debt	251	301	301	301	1,173	1,079	281	1,271	1,299	794	918	1,580	874	852	826
ST Debt	- -	300	- -	- -	299	- -	11	12	33	36	32	32	35	40	289
LT Debt	251	1	301	301	873	1,079	270	1,259	1,266	758	886	1,548	839	811	537
Total Debt/EBITDA	0.66	0.69	0.62	0.62	2.24	1.9	0.41	1.62	1.31	0.72	0.77	1.17	0.55	0.44	0.38
Net Debt/EBITDA	-1.47	-1.33	-1.25	-0.86	0.84	0.45	0.14	1.43	0.72	0.33	0.42	0.9	0.29	-0.28	-0.38
Total Debt/EBIT	0.85	0.85	0.73	0.73	2.69	2.36	0.5	2	1.61	0.87	0.92	1.37	0.63	0.51	0.43
Net Debt/EBIT	-1.9	-1.62	-1.47	-1.02	1.01	0.56	0.17	1.77	0.88	0.39	0.5	1.05	0.34	-0.32	-0.42
EBITDA to Interest Expense	79.45	67.81	79.11	83.47	46.65	20.15	23.99	21.76	24.53	46.02	53.6	28.48	35.01	- -	- -
EBITDA-CapEx/Interest Expense	66.69	56.57	65.87	71.02	40.59	17.62	21.47	19.62	21.91	41.15	46.61	25.66	32.5	- -	- -
EBIT to Interest Expense	61.51	55.55	67.13	70.83	38.9	16.18	19.76	17.59	20.04	38.03	44.92	24.31	30.28	- -	- -
Interest Expense	5	6	6	6	11	28	28	36	40	24	22	47	46	- -	- -
Common Equity/Total Assets	75.2	72.85	74.47	72.75	52.04	56.52	67.2	50.45	54.43	61.03	65.95	61.17	70.78	73.01	73.45
Long-Term Debt/Equity (%)	15.6	0.05	17.11	18.94	51.53	55.02	13.11	60.75	50.7	26.27	26.36	37.48	17.24	13.6	8.15
Long-Term Debt/Capital (%)	13.49	0.04	14.61	15.92	30.46	35.49	11.54	37.66	33.35	20.6	20.7	27.11	14.62	11.9	7.24
Long-Term Debt/Total Assets (%)	11.73	0.03	12.74	13.78	26.82	31.1	8.81	30.65	27.6	16.03	17.38	22.93	12.2	9.93	5.99
Total Debt/Equity (%)	15.6	18.68	17.11	18.94	69.2	55.02	13.67	61.33	52.03	27.51	27.3	38.26	17.97	14.27	12.54
Total Debt/Capital (%)	13.5	15.74	14.61	15.92	40.9	35.49	12.03	38.01	34.22	21.57	21.45	27.67	15.23	12.49	11.14
Total Debt/Total Assets (%)	11.73	13.61	12.74	13.78	36.01	31.1	9.19	30.94	28.32	16.79	18.01	23.4	12.72	10.42	9.21
Net Debt to Equity	-34.75	-35.72	-34.41	-26.25	26.04	13.09	4.5	54.23	28.55	12.48	14.92	29.38	9.64	-9.07	-12.3
Net Debt/Capital (%)	-53.26	-55.57	-52.45	-35.59	20.66	11.58	4.31	35.16	21.39	10.64	12.52	22.13	8.53	-9.65	-13.63
EBITDA	380	433	485	482	523	569	680	787	990	1,104	1,196	1,350	1,600	1,921	2,153
EBITDA-CapEx	319	361	404	410	455	497	609	709	884	987	1,040	1,216	1,485	1,821	1,975
Operating Income (Loss)	294	355	411	409	436	457	560	636	809	912	1,002	1,152	1,384	1,685	1,908

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Cash Ratio	3.2	1.53	3.36	2.69	1.15	2.28	0.37	0.26	0.77	0.32	0.4	0.3	0.26	1.19	1.05
Current Ratio	5.38	2.52	5.77	5.28	2.23	4.57	2.08	2.06	2.53	1.73	2.8	3.12	2.59	3.44	3.1
Quick Ratio	4.33	2.1	4.69	4.05	1.75	3.53	1.32	1.22	1.56	1	1.23	1.23	1.22	2.16	1.83
CFO/Avg Current Liab	1.66	0.97	0.93	1.43	1.21	0.83	1.16	0.86	1.38	0.97	0.44	0.96	1.68	1.82	1.5
Common Equity/Total Assets	75.2	72.85	74.47	72.75	52.04	56.52	67.2	50.45	54.43	61.03	65.95	61.17	70.78	73.01	73.45
Long-Term Debt/Equity (%)	15.6	0.05	17.11	18.94	51.53	55.02	13.11	60.75	50.7	26.27	26.36	37.48	17.24	13.6	8.15
Long-Term Debt/Capital (%)	13.49	0.04	14.61	15.92	30.46	35.49	11.54	37.66	33.35	20.6	20.7	27.11	14.62	11.9	7.24
Long-Term Debt/Total Assets (%)	11.73	0.03	12.74	13.78	26.82	31.1	8.81	30.65	27.6	16.03	17.38	22.93	12.2	9.93	5.99
Total Debt/Equity (%)	15.6	18.68	17.11	18.94	69.2	55.02	13.67	61.33	52.03	27.51	27.3	38.26	17.97	14.27	12.54
Total Debt/Capital (%)	13.5	15.74	14.61	15.92	40.9	35.49	12.03	38.01	34.22	21.57	21.45	27.67	15.23	12.49	11.14
Total Debt/Total Assets (%)	11.73	13.61	12.74	13.78	36.01	31.1	9.19	30.94	28.32	16.79	18.01	23.4	12.72	10.42	9.21
CFO/Total Liabilities	72.26	67.11	64.92	64.46	35.08	27.45	50.25	22.55	38.38	39.99	20.24	26.44	69.77	79.38	75.86
CFO/CapEx	6.27	5.61	4.82	5.33	8.08	5.79	7.07	5.94	7.57	6.31	2.25	5.17	12.2	17.4	10.19
Altman's Z-Score	8.07	9.56	10.5	11.82	7.23	8.31	13.46	10.27	12.74	16.39	15.39	11.99	13.47	15.03	11.66

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Accounts Receivable Turnover	4.91	5.04	4.59	4.65	4.94	4.96	5.01	5.15	5.9	5.87	6.01	6.59	6.08	5.79	5.72
Days Sales Outstanding	74.35	72.48	79.57	78.5	73.91	73.52	72.85	70.87	61.91	62.17	60.71	55.35	60.07	63.01	63.78
Inventory Turnover	2.92	3.58	3.63	3.24	3.28	3.63	3.74	3.6	3.23	3.11	2.59	2.14	2.23	2.39	2.35
Days Inventory Outstanding	124.98	101.84	100.51	112.72	111.39	100.54	97.49	101.44	112.89	117.47	141.05	170.24	163.64	152.71	155.3
Accounts Payable Turnover	9.46	9.43	8.01	9	8.63	10.13	10.84	11.45	10.39	10.21	12.38	13.69	9.55	8.52	7.56
Accounts Payable Turnover Days	38.58	38.72	45.59	40.58	42.27	36.05	33.66	31.88	35.13	35.75	29.47	26.67	38.24	42.86	48.27
Cash Conversion Cycle	160.75	135.61	134.48	150.64	143.02	138.02	136.68	140.43	139.67	143.89	172.29	198.93	185.48	172.86	170.81
Inventory to Cash Days	-50.63	-29.36	-20.94	-34.22	-37.48	-27.02	-24.64	-30.57	-50.98	-55.31	-80.35	-114.89	-103.57	-89.7	-91.52
Inventories	174	146	165	247	224	268	269	350	417	457	744	998	822	928	946
Raw Materials	66	47	54	74	67	76	75	81	128	155	355	459	356	367	396
Work In Process	2	2	3	3	4	4	2	2	3	5	3	4	3	3	3
Finished Goods	107	97	108	170	153	188	191	267	286	297	386	535	464	558	547
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Market Capitalization	4,431	6,409	7,104	7,919	8,894	11,071	14,779	17,530	27,818	35,905	30,692	32,134	28,120	37,767	28,109
- Cash & Cash Equivalents	810	876	906	717	731	822	189	147	463	295	274	228	238	1,209	1,469
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	251	301	301	301	1,173	1,079	281	1,271	1,299	794	918	1,580	874	852	826
Enterprise Value	3,872	5,834	6,499	7,502	9,335	11,328	14,872	18,654	28,654	36,404	31,336	33,486	28,755	37,410	27,466
Total Capital	1,858	1,911	2,059	1,888	2,868	3,039	2,340	3,343	3,796	3,679	4,278	5,710	5,738	6,820	7,411
Total Debt/Capital (%)	13.5	15.74	14.61	15.92	40.9	35.49	12.03	38.01	34.22	21.57	21.45	27.67	15.23	12.49	11.14
Total Debt / EV	0.06	0.05	0.05	0.04	0.13	0.1	0.02	0.07	0.05	0.02	0.03	0.05	0.03	0.02	0.03
EV/Sales	2.83	3.85	4.18	4.47	5.08	5.48	6.35	7.16	9.69	11.39	8.76	7.93	6.14	7.27	4.86
EV/EBITDA	10.18	13.47	13.4	15.55	17.86	19.91	21.86	23.71	28.93	32.98	26.2	24.81	17.97	19.47	12.76
EV/EBIT	13.15	16.44	15.8	18.33	21.42	24.8	26.54	29.33	35.42	39.9	31.27	29.07	20.78	22.2	14.39
EV/Cash Flow to Firm	10.01	14.3	16.4	19.34	16.76	25.91	28.48	38.28	34.26	48.56	84.86	45.75	19.99	21.36	15.21
EV/Free Cash Flow to Firm	8.64	12.16	13.61	16.32	14.94	22.27	25.05	33.04	30.4	42.02	59.65	38.67	18.52	20.2	13.85
Diluted Market Cap	4,659	6,607	7,309	8,043	8,958	11,093	14,914	17,631	27,965	36,103	30,825	32,219	28,244	- -	- -
Diluted Enterprise Value	4,100	6,032	6,704	7,627	9,399	11,349	15,007	18,755	28,801	36,602	31,468	33,571	28,880	-358	-643
EV per Share	27.27	41.08	46.32	53.4	66.37	79.68	104.23	129.85	197.77	249.94	214.03	227.69	195.75	255.56	190.42
TTM Sales	1,369	1,514	1,555	1,679	1,839	2,067	2,340	2,607	2,957	3,197	3,578	4,223	4,685	5,146	5,653
TTM EBITDA	380	433	485	482	523	569	680	787	990	1,104	1,196	1,350	1,600	1,921	2,153
TTM Operating Income	294	355	411	409	436	457	560	636	809	912	1,002	1,152	1,384	1,685	1,908
TTM Cash Flow to Firm	387	408	396	388	557	437	522	487	836	750	369	732	1,438	1,752	1,806
TTM Free Cash Flow to Firm	448	480	477	460	625	509	594	565	942	866	525	866	1,553	1,852	1,983

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Price/Free Cash Flow	10.49	13.92	15.47	17.67	14.55	22.85	25.87	32.87	30.79	42.3	60.78	38.94	18.63	- -	- -
EV/EBIT	13.15	16.44	15.8	18.33	21.42	24.8	26.54	29.33	35.42	39.9	31.27	29.07	20.78	22.2	14.39
Enterprise Value	3,872	5,834	6,499	7,502	9,335	11,328	14,872	18,654	28,654	36,404	31,336	33,486	28,755	37,410	27,466
Low Price	23.37	30.39	41.52	45.74	48.99	56.59	71.29	90.64	108.85	165.72	189.4	202.04	132.24	186.22	180.27
EV/Sales	2.83	3.85	4.18	4.47	5.08	5.48	6.35	7.16	9.69	11.39	8.76	7.93	6.14	7.27	4.86
EV/EBITDA	10.18	13.47	13.4	15.55	17.86	19.91	21.86	23.71	28.93	32.98	26.2	24.81	17.97	19.47	12.76
Price/Earnings	17.86	21.01	20.75	22.44	25.16	32.16	46.86	43.16	44.58	75.49	39.28	35.73	27.57	- -	- -
Price/Earnings Average	16.86	19.56	19.85	22.97	22.46	27.71	40.13	38.1	34.68	60.83	46.33	36.27	25.94	- -	- -
Price/Earnings High	20.22	23.92	23.49	29.99	25.52	32.81	48.99	43.62	44.86	75.88	56.47	40.49	33.12	- -	- -
Price/Earnings Low	13.38	14.14	17.01	18.21	19.5	23.37	32.25	32.06	25.27	50.75	35.49	33.04	19.04	- -	- -
Price/Book Value	2.76	3.98	4.04	4.99	5.25	5.65	7.18	8.46	11.14	12.44	9.13	7.78	5.78	6.33	4.27
Price/Book Value Average	2.6	3.71	3.87	5.11	4.68	4.87	6.15	7.47	8.67	10.03	10.77	7.9	5.44	5.74	5.4
Price/Book Value High	3.12	4.53	4.58	6.67	5.32	5.76	7.5	8.55	11.21	12.51	13.13	8.82	6.95	6.45	6.44
Price/Book Value Low	2.06	2.68	3.31	4.05	4.07	4.1	4.94	6.28	6.32	8.36	8.25	7.19	3.99	4.57	3.95
Price/Tangible Book Value	3.42	4.98	4.99	6.21	26.49	17.47	19.07	-57.25	175.47	63.53	28.46	39.81	18.31	15.38	8.72
Price/Tangible Book Value Average	3.23	4.64	4.77	6.35	23.64	15.06	16.33	-50.53	136.52	51.19	33.57	40.41	17.23	13.95	11.04
Price/Tangible Book Value High	3.87	5.68	5.65	8.29	26.86	17.83	19.94	-57.86	176.57	63.85	40.91	45.12	21.99	15.68	13.15
Price/Tangible Book Value Low	2.56	3.36	4.09	5.04	20.52	12.7	13.13	-42.52	99.48	42.71	25.72	36.81	12.65	11.1	8.07
Price/Sales	3.33	4.26	4.61	4.72	4.82	5.33	6.32	6.7	9.37	11.21	8.56	7.59	6.01	- -	- -
Price/Sales Average	3.14	3.97	4.41	4.83	4.3	4.59	5.41	5.91	7.29	9.03	10.09	7.71	5.65	- -	- -
Price/Sales High	3.77	4.85	5.22	6.3	4.89	5.43	6.61	6.77	9.43	11.26	12.3	8.61	7.22	- -	- -
Price/Sales Low	2.49	2.87	3.78	3.83	3.74	3.87	4.35	4.98	5.31	7.53	7.73	7.02	4.15	- -	- -
Price/Cash Flow	11.88	16.02	18.31	20.66	16.18	26.59	29.28	38.04	34.54	48.62	87.2	46.25	20.08	- -	- -
Price/Cash Flow Average	11.22	14.91	17.51	21.15	14.44	22.91	25.07	33.58	26.87	39.18	102.84	46.96	18.9	- -	- -
Price/Cash Flow High	13.45	18.24	20.73	27.61	16.41	27.12	30.61	38.45	34.76	48.88	125.35	52.43	24.13	- -	- -
Price/Cash Flow Low	8.9	10.78	15.01	16.77	12.54	19.32	20.15	28.26	19.58	32.69	78.78	42.77	13.87	- -	- -
Price/Free Cash Flow Average	9.9	12.96	14.8	18.09	12.98	19.69	22.15	29.01	23.96	34.08	71.68	39.54	17.53	- -	- -
Price/Free Cash Flow High	11.87	15.86	17.52	23.62	14.75	23.31	27.05	33.22	30.98	42.52	87.36	44.14	22.38	- -	- -
Price/Free Cash Flow Low	7.85	9.37	12.69	14.34	11.27	16.6	17.81	24.41	17.46	28.43	54.91	36.01	12.87	- -	- -
EV/Sales Average	2.65	3.56	3.98	4.58	4.56	4.74	5.45	6.37	7.6	9.21	10.3	8.05	5.78	6.59	6.18
EV/Sales High	3.26	4.44	4.78	6.05	5.15	5.59	6.64	7.23	9.75	11.45	12.51	8.94	7.35	7.41	7.38
EV/Sales Low	2.02	2.47	3.36	3.58	3.99	4.02	4.39	5.43	5.62	7.71	7.93	7.36	4.28	5.23	4.49
EV/EBITDA Average	9.53	12.45	12.77	15.94	16.03	17.22	18.74	21.09	22.7	26.66	30.8	25.17	16.93	17.65	16.23
EV/EBITDA High	11.72	15.53	15.34	21.08	18.1	20.3	22.85	23.95	29.11	33.15	37.43	27.99	21.51	19.86	19.39
EV/EBITDA Low	7.26	8.64	10.77	12.46	14.03	14.59	15.09	17.98	16.77	22.32	23.72	23.02	12.54	14	11.78
EV/EBIT Average	12.31	15.2	15.05	18.79	19.22	21.45	22.75	26.09	27.78	32.26	36.76	29.49	19.58	20.11	18.3
EV/EBIT High	15.14	18.95	18.08	24.84	21.71	25.29	27.74	29.62	35.63	40.1	44.67	32.79	24.87	22.64	21.87
EV/EBIT Low	9.38	10.54	12.69	14.68	16.82	18.18	18.32	22.24	20.53	27	28.31	26.97	14.49	15.96	13.29
Last Price	31.2	45.13	50.63	56.37	63.23	77.87	103.58	122.03	192	246.52	209.63	218.5	191.42	258	194.88
High Price	35.32	51.4	57.34	75.33	64.12	79.44	108.29	123.33	193.2	247.79	301.34	247.65	229.97	263.05	293.81
Enterprise Value Average	3,625	5,393	6,191	7,688	8,379	9,797	12,749	16,596	22,479	29,429	36,842	33,974	27,096	33,901	34,929
Enterprise Value High	4,457	6,724	7,440	10,165	9,461	11,551	15,544	18,841	28,828	36,589	44,763	37,773	34,418	38,149	41,736
Enterprise Value Low	2,760	3,741	5,221	6,009	7,332	8,302	10,264	14,145	16,607	24,635	28,374	31,065	20,062	26,902	25,359

Shares Outstanding	142	142	140	140	141	142	143	144	145	146	146	147	147	146	144
Diluted Weighted Avg Shares	149	146	144	143	142	142	144	144	146	146	147	147	148	- -	- -
Basic Weighted Avg Shares	146	143	141	140	140	141	143	143	144	145	146	147	147	- -	- -
Revenue per Share	9.38	10.59	10.99	11.95	13.11	14.62	16.39	18.21	20.49	22	24.5	28.77	31.87	- -	- -
EBITDA per Share	2.61	3.03	3.43	3.43	3.73	4.02	4.76	5.5	6.86	7.6	8.19	9.2	10.89	- -	- -
Operating Income per Share	2.02	2.48	2.91	2.91	3.11	3.23	3.92	4.44	5.61	6.28	6.86	7.85	9.41	- -	- -
Basic EPS, GAAP	1.75	2.15	2.44	2.51	2.51	2.42	2.21	2.83	4.31	3.27	5.34	6.12	6.94	- -	- -
Basic EPS from Cont Ops	1.75	2.15	2.44	2.51	2.51	2.42	2.21	2.83	4.31	3.27	5.34	6.12	6.94	- -	- -
Diluted EPS, GAAP	1.71	2.1	2.39	2.47	2.49	2.4	2.19	2.8	4.27	3.24	5.3	6.09	6.92	- -	- -
Diluted EPS from Cont Ops	1.71	2.1	2.39	2.47	2.49	2.4	2.19	2.8	4.27	3.24	5.3	6.09	6.92	- -	- -
Dividend per Share	- -	0.68	1	1.12	1.2	1.32	1.4	1.48	1.56	1.56	1.68	1.76	1.92	- -	- -
Cash Flow per Share	2.63	2.82	2.77	2.73	3.91	2.93	3.54	3.21	5.56	5.07	2.4	4.72	9.53	- -	- -
Free Cash Flow per Basic Share	2.21	2.32	2.19	2.22	3.42	2.42	3.04	2.67	4.82	4.27	1.34	3.81	8.75	- -	- -
Cash & Equivalents per Share	5.7	6.17	6.46	5.11	5.2	5.78	1.32	1.02	3.2	2.03	1.87	1.55	1.62	8.26	10.19
Book Value per Share	11.32	11.34	12.53	11.3	12.05	13.79	14.43	14.42	17.23	19.81	22.95	28.08	33.11	40.77	45.66
Tangible Book Value per Share	9.13	9.06	10.15	9.08	2.39	4.46	5.43	-2.13	1.09	3.88	7.37	5.49	10.46	16.78	22.35

ResMed Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)