Roper Technologies, Inc. Financial Ratios — ROP 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 (%)	22.81	21.22	19.75	19.93	18.24	15.05	19.23	16.12	25.13	11.61	12.8	39.2	9.7	10.04	9.24
Return on Assets (%)	8.23	7.8	7.06	7.79	7.5	5.38	6.79	6.39	10.6	4.51	4.83	17.93	5.02	5.21	4.66
Return on Capital (%)	15.3	13.86	12.1	12.58	11.52	8.08	10.63	9.98	15.75	7.16	7.5	24.79	7.27	7.81	7.14
Return on Invested Capital (%)	11.1	10.65	9.7	10.27	9.18	7.17	9.45	8.88	7.62	4.81	5.23	5.52	5.87	6.23	6.35
Gross Margin (%)	54.18	55.85	58.15	59.22	60.42	61.54	62.18	63.17	66.42	70.31	70.5	69.86	69.72	69.3	69.24
EBITDA Margin (%)	28.63	30.48	31.86	33.72	34.4	34.17	33.75	33.97	36.74	39.14	40.37	40.48	40.47	39.91	39.65
Operating Margin (%)	23.62	25.31	26.01	28.16	28.69	27.83	26.27	26.9	28.1	26.92	27.63	28.38	28.25	28.37	28.29
Incremental Operating Margin (%)	35.58	49.41	34.65	50.46	86.46	12.86	19.03	31.9	14.69	34.79	31.14	35.11	27.38	29.21	27.64
Pretax Margin (%)	21.63	22.94	23.29	25.96	27.98	24.82	22.46	23.09	43.52	21.41	21.35	23.87	28.22	27.95	24.5
Profit Margin (%)	15.27	16.15	16.62	18.2	19.43	17.38	21.09	18.19	37.39	23.61	23.84	84.6	22.41	22.01	19.44
Net Income to Common Margin (%)	15.27	16.15	16.62	18.2	19.43	17.38	21.09	18.19	37.39	23.61	23.84	84.6	22.41	22.01	19.44
Effective Tax Rate (%)	29.38	29.61	28.62	29.89	30.56	29.98	6.08	21.19	20.29	21.77	21.96	23.12	21.5	21.24	20.65
Dvd Payout Ratio (%)	9.85	14.46	9.12	12.36	14.41	18.39	14.69	18.01	11.69	31.78	29.36	26.61	21.21	20.78	23.11
Sustainable Growth Rate (%)	20.56	18.15	17.95	17.47	15.61	12.28	16.4	13.22	22.2	7.92	9.05	28.77	7.64	7.96	7.11

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	1,085	2,022	2,465	2,201	3,271	6,210	5,156	4,942	5,332	9,618	7,963	6,708	6,373	7,669	9,349
ST Debt	70	519	11	11	7	401	801	2	659	556	841	746	543	1,089	754
LT Debt	1,015	1,503	2,454	2,190	3,264	5,809	4,355	4,940	4,673	9,061	7,123	5,962	5,831	6,580	8,596
Total Debt/EBITDA	1.36	2.22	2.39	1.84	2.65	4.79	3.32	2.8	3.07	6.11	4.08	3.08	2.55	2.73	2.98
Net Debt/EBITDA	0.93	1.81	1.94	1.33	2.02	4.21	2.88	2.6	2.63	5.88	3.88	2.7	2.45	2.65	2.87
Total Debt/EBIT	1.64	2.67	2.93	2.2	3.18	5.89	4.26	3.54	4.01	8.88	5.96	4.4	3.65	3.84	4.18
Net Debt/EBIT	1.13	2.18	2.38	1.59	2.43	5.17	3.71	3.28	3.44	8.54	5.67	3.85	3.5	3.72	4.03
EBITDA to Interest Expense	12.58	13.51	11.72	15.22	14.63	11.6	8.61	9.68	9.33	7.21	8.34	11.3	15.18	10.84	9.64
EBITDA-CapEx/Interest Expense	12.58	13.51	11.72	15.19	14.6	11.58	8.55	9.63	9.27	7.12	8.34	11.3	15.18	10.84	9.64
EBIT to Interest Expense	10.38	11.22	9.57	12.71	12.2	9.45	6.7	7.67	7.13	4.96	5.71	7.92	10.6	7.7	6.88
Interest Expense	64	68	88	79	84	112	181	182	186	218	234	192	165	259	325
Common Equity/Total Assets	38.8	35.23	36.17	41.92	40.43	32.42	38.18	40.98	43.18	35.58	39.88	50.89	52.6	51.18	49.76
Long-Term Debt/Equity (%)	31.77	40.76	58.24	46.06	61.61	100.34	63.44	63.84	49.23	86.47	61.59	37.18	33.42	34.87	43.24
Long-Term Debt/Capital (%)	32.23	33.31	45.23	38.27	44.22	53.52	41	44.15	35.53	49.88	40.89	29.17	27.51	27.76	32.37
Long-Term Debt/Total Assets (%)	19.08	21.26	29.98	26.07	32.1	40.55	30.42	32.4	25.81	37.72	30.04	22.1	20.7	21	24.86
Total Debt/Equity (%)	33.96	54.83	58.51	46.29	61.73	107.27	75.11	63.86	56.18	91.77	68.86	41.83	36.53	40.65	47.03
Total Debt/Capital (%)	34.45	44.81	45.43	38.47	44.31	57.22	48.54	44.16	40.54	52.95	45.71	32.82	30.08	32.35	35.21
Total Debt/Total Assets (%)	20.4	28.6	30.11	26.21	32.17	43.35	36.01	32.41	29.44	40.03	33.58	24.86	22.63	24.48	27.04
Net Debt to Equity	23.38	44.78	47.59	33.46	47.04	94.19	65.33	59.15	48.1	88.29	65.47	36.59	35.06	39.41	45.29
Net Debt/Capital (%)	26.57	39.87	40.38	31.12	37.74	54.01	45.07	42.28	36.7	51.82	44.35	29.87	29.16	31.61	34.29
EBITDA	801	912	1,032	1,197	1,232	1,295	1,555	1,763	1,737	1,574	1,952	2,175	2,500	2,810	3,134
EBITDA-CapEx	801	912	1,032	1,194	1,230	1,292	1,544	1,754	1,727	1,557	1,952	2,175	2,500	2,810	3,134
Operating Income (Loss)	661	758	842	999	1,028	1,055	1,210	1,396	1,328	1,083	1,336	1,524	1,745	1,997	2,235

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	0.61	0.34	0.71	0.97	1.08	0.52	0.33	0.25	0.3	0.13	0.11	0.27	0.07	0.05	0.08
Current Ratio	2.01	1.15	2.14	2.41	2.25	1.23	0.87	1.11	0.83	0.72	0.78	0.67	0.5	0.4	0.52
Quick Ratio	1.52	0.89	1.66	1.94	1.93	1.06	0.73	0.87	0.71	0.47	0.36	0.58	0.4	0.32	0.42
CFO/Avg Current Liab	1.1	0.83	0.93	1.32	1.38	0.89	0.71	0.82	0.76	0.63	0.72	0.24	0.7	0.7	0.67
Common Equity/Total Assets	38.8	35.23	36.17	41.92	40.43	32.42	38.18	40.98	43.18	35.58	39.88	50.89	52.6	51.18	49.76
Long-Term Debt/Equity (%)	31.77	40.76	58.24	46.06	61.61	100.34	63.44	63.84	49.23	86.47	61.59	37.18	33.42	34.87	43.24
Long-Term Debt/Capital (%)	32.23	33.31	45.23	38.27	44.22	53.52	41	44.15	35.53	49.88	40.89	29.17	27.51	27.76	32.37
Long-Term Debt/Total Assets (%)	19.08	21.26	29.98	26.07	32.1	40.55	30.42	32.4	25.81	37.72	30.04	22.1	20.7	21	24.86
Total Debt/Equity (%)	33.96	54.83	58.51	46.29	61.73	107.27	75.11	63.86	56.18	91.77	68.86	41.83	36.53	40.65	47.03
Total Debt/Capital (%)	34.45	44.81	45.43	38.47	44.31	57.22	48.54	44.16	40.54	52.95	45.71	32.82	30.08	32.35	35.21
Total Debt/Total Assets (%)	20.4	28.6	30.11	26.21	32.17	43.35	36.01	32.41	29.44	40.03	33.58	24.86	22.63	24.48	27.04
CFO/Total Liabilities	28.32	20.03	20.21	23.06	19.07	11.29	16.56	19.04	16.96	11.26	16.56	6.71	18.98	19.2	17.29
CFO/CapEx	- -	- -	- -	324.75	380.82	344.21	114.31	150.54	143.31	86.16	- -	- -	- -	- -	- -
Altman's Z-Score	8.64	8.03	8.99	10.08	9.96	8.31	10.01	11.29	10.02	8.48	8.36	11.99	14.15	13.93	12.67

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	6.64	6.2	6.19	6.89	7.17	6.84	7.3	7.73	6.34	5.23	6.74	7.61	7.95	8.21	8.38
Days Sales Outstanding	54.97	58.86	58.92	52.99	50.93	53.36	49.97	47.2	57.61	69.75	54.11	47.97	45.92	44.46	43.56
Inventory Turnover	6.69	6.68	6.85	7.26	7.39	7.84	9.01	9.66	8.16	6.57	12.17	17.94	16.27	18.05	18.52
Days Inventory Outstanding	54.59	54.62	53.3	50.26	49.38	46.56	40.51	37.78	44.74	55.56	29.98	20.35	22.43	20.22	19.71
Accounts Payable Turnover	9.35	9.33	9.49	9.77	9.97	9.94	10.93	11.28	9.75	8.03	11.8	15.04	14.14	14.86	16.43
Accounts Payable Turnover Days	39.04	39.11	38.47	37.37	36.61	36.74	33.4	32.35	37.44	45.45	30.92	24.27	25.81	24.56	22.22
Cash Conversion Cycle	70.52	74.38	73.75	65.88	63.71	63.18	57.08	52.62	64.9	79.85	53.17	44.05	42.54	40.12	41.05
Inventory to Cash Days	0.38	4.24	5.62	2.73	1.55	6.8	9.46	9.42	12.87	14.19	24.13	27.63	23.49	24.24	23.85
Inventories	205	191	205	194	190	182	205	191	198	165	69	111	119	121	142
Raw Materials	120	122	128	124	121	114	133	120	128	104	36	61	58	66	72
Work In Process	31	30	30	29	23	24	28	26	28	23	19	25	29	32	29
Finished Goods	89	82	90	79	80	81	82	75	82	74	18	31	42	34	52
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	8,336	10,892	13,746	15,622	19,096	18,544	26,462	27,505	36,804	45,092	51,793	45,758	58,115	55,676	47,807
- Cash & Cash Equivalents	338	371	460	610	779	757	671	364	710	308	352	793	214	188	297
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,085	2,022	2,465	2,201	3,271	6,210	5,156	4,942	5,332	9,618	7,963	6,708	6,373	7,669	9,349
Enterprise Value	9,083	12,543	15,752	17,213	21,589	23,997	30,946	32,082	41,427	54,401	59,405	51,674	64,274	63,157	56,859
Total Capital	3,149	4,513	5,425	5,723	7,383	10,853	10,621	11,190	13,151	18,165	17,420	20,440	21,191	23,705	26,556
Total Debt/Capital (%)	34.45	44.81	45.43	38.47	44.31	57.22	48.54	44.16	40.54	52.95	45.71	32.82	30.08	32.35	35.21
Total Debt / EV	0.12	0.16	0.16	0.13	0.15	0.26	0.17	0.15	0.13	0.18	0.13	0.13	0.1	0.12	0.16
EV/Sales	3.25	4.19	4.86	4.85	6.03	6.33	6.72	6.18	8.76	13.52	12.29	9.62	10.4	8.97	7.2
EV/EBITDA	11.34	13.75	15.27	14.38	17.52	18.53	19.9	18.19	23.85	34.55	30.44	23.76	25.71	22.48	18.14
EV/EBIT	13.75	16.56	18.7	17.22	21	22.75	25.57	22.97	31.19	50.24	44.48	33.9	36.83	31.63	25.44
EV/Cash Flow to Firm	14.05	17.29	18.2	19.22	21.87	23.03	22.04	20.39	25.73	32.08	27.07	58.55	29.7	24.32	20.32
EV/Free Cash Flow to Firm	14.05	17.29	18.2	19.16	21.81	22.97	21.87	20.27	25.57	31.74	27.07	58.55	29.7	24.32	20.32
Diluted Market Cap	8,547	11,099	13,897	15,773	19,282	18,759	26,812	27,825	37,230	45,566	52,383	46,147	58,551	56,144	48,163
Diluted Enterprise Value	9,294	12,750	15,902	17,364	21,775	24,211	31,296	32,402	41,852	54,876	59,995	52,063	64,710	63,625	57,215
EV per Share	94.65	128.38	158.91	172.27	214.56	236.91	302.89	310.87	398.72	520.09	564.15	487.95	602.95	589.7	529.41
TTM Sales	2,797	2,993	3,238	3,549	3,582	3,790	4,608	5,191	4,728	4,022	4,834	5,372	6,178	7,039	7,902
TTM EBITDA	801	912	1,032	1,197	1,232	1,295	1,555	1,763	1,737	1,574	1,952	2,175	2,500	2,810	3,134
TTM Operating Income	661	758	842	999	1,028	1,055	1,210	1,396	1,328	1,083	1,336	1,524	1,745	1,997	2,235
TTM Cash Flow to Firm	647	725	865	896	987	1,042	1,404	1,574	1,610	1,696	2,194	883	2,164	2,597	2,798
TTM Free Cash Flow to Firm	647	725	865	898	990	1,045	1,415	1,583	1,620	1,714	2,194	883	2,164	2,597	2,798

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	14.21	16.37	17.32	18.71	20.71	19.41	21.53	19.33	25.29	29.53	26.04	62.82	28.77	23.46	18.96
EV/EBIT	13.75	16.56	18.7	17.22	21	22.75	25.57	22.97	31.19	50.24	44.48	33.9	36.83	31.63	25.44
Enterprise Value	9,083	12,543	15,752	17,213	21,589	23,997	30,946	32,082	41,427	54,401	59,405	51,674	64,274	63,157	56,859
Low Price	64.9	86.68	113.19	126.75	144.62	155.79	183.74	245.59	257.89	240	365.23	356.22	416.78	508.22	435.42
EV/Sales	3.25	4.19	4.86	4.85	6.03	6.33	6.72	6.18	8.76	13.52	12.29	9.62	10.4	8.97	7.2
EV/EBITDA	11.34	13.75	15.27	14.38	17.52	18.53	19.9	18.19	23.85	34.55	30.44	23.76	25.71	22.48	18.14
Price/Earnings	19.51	22.53	25.54	24.18	27.43	28.16	27.23	29.12	20.82	47.48	44.94	10.07	41.98	35.94	31.12
Price/Earnings Average	18.04	20.54	23.1	22.29	24.72	26.95	24.02	30.86	20.11	42.42	41.13	9.92	36.41	37.74	37.05
Price/Earnings High	19.97	22.93	25.76	24.88	28.32	29.14	28.16	34.17	22.66	50.19	46.14	11.47	42.5	40.1	41.61
Price/Earnings Low	14.58	17.52	20.84	19.6	20.9	23.96	19.32	26.84	15.16	26.43	33.37	8.3	32.1	35.13	30.44
Price/Book Value	4.04	4.37	4.64	4.44	4.64	3.99	4.84	4.4	4.71	5.28	5.48	3.33	3.92	3.47	2.78
Price/Book Value Average	3.73	3.99	4.2	4.09	4.18	3.82	4.27	4.66	4.55	4.71	5.01	3.28	3.4	3.65	3.31
Price/Book Value High	4.13	4.45	4.68	4.57	4.79	4.13	5.01	5.16	5.12	5.58	5.62	3.8	3.97	3.87	3.71
Price/Book Value Low	3.02	3.4	3.79	3.6	3.54	3.4	3.43	4.06	3.43	2.94	4.07	2.75	3	3.39	2.72
Price/Tangible Book Value	-10.89	-5.79	-5.79	-8.08	-6.25	-2.85	-4.87	-5.05	-6.14	-4.23	-6.15	-5.76	-7.37	-5.86	-4.26
Price/Tangible Book Value Average	-10.07	-5.28	-5.23	-7.45	-5.63	-2.72	-4.3	-5.35	-5.93	-3.78	-5.63	-5.68	-6.39	-6.15	-5.07
Price/Tangible Book Value High	-11.15	-5.89	-5.84	-8.31	-6.45	-2.95	-5.04	-5.92	-6.69	-4.47	-6.31	-6.57	-7.46	-6.54	-5.7
Price/Tangible Book Value Low	-8.14	-4.5	-4.72	-6.55	-4.76	-2.42	-3.46	-4.65	-4.47	-2.36	-4.57	-4.75	-5.63	-5.73	-4.17
Price/Sales	2.98	3.64	4.25	4.4	5.33	4.89	5.74	5.3	7.78	11.21	10.71	8.52	9.41	7.91	6.05
Price/Sales Average	2.76	3.32	3.84	4.06	4.8	4.68	5.07	5.61	7.52	10.02	9.81	8.39	8.16	8.31	7.2
Price/Sales High	3.05	3.7	4.28	4.53	5.5	5.06	5.94	6.22	8.47	11.85	11	9.71	9.52	8.83	8.09
Price/Sales Low	2.23	2.83	3.46	3.57	4.06	4.16	4.07	4.88	5.67	6.24	7.96	7.02	7.19	7.73	5.92
Price/Cash Flow	13.86	16.07	17.13	18.59	20.56	19.24	21.44	19.23	25.18	29.57	25.74	62.29	28.56	23.26	18.82
Price/Cash Flow Average	12.81	14.65	15.5	17.13	18.53	18.41	18.91	20.38	24.32	26.41	23.56	61.37	24.77	24.43	22.4
Price/Cash Flow High	14.18	16.35	17.28	19.13	21.22	19.91	22.17	22.56	27.4	31.26	26.43	70.98	28.91	25.96	25.16
Price/Cash Flow Low	10.35	12.49	13.98	15.07	15.67	16.37	15.21	17.72	18.33	16.46	19.12	51.35	21.83	22.74	18.41
Price/Free Cash Flow Average	13.14	14.93	15.67	17.25	18.66	18.57	18.99	20.48	24.43	26.39	23.83	61.89	24.95	24.63	22.57
Price/Free Cash Flow High	14.54	16.66	17.47	19.25	21.38	20.08	22.26	22.67	27.53	31.22	26.73	71.58	29.13	26.18	25.35
Price/Free Cash Flow Low	10.61	12.73	14.13	15.17	15.78	16.51	15.27	17.81	18.41	16.44	19.33	51.79	22	22.93	18.55
EV/Sales Average	3.02	3.87	4.46	4.5	5.5	6.12	6.04	6.5	8.5	12.33	11.38	9.49	9.16	9.37	8.35
EV/Sales High	3.32	4.25	4.9	4.98	6.2	6.5	6.91	7.1	9.45	14.17	12.58	10.81	10.52	9.89	9.23
EV/Sales Low	2.49	3.38	4.08	4.02	4.76	5.6	5.05	5.76	6.65	8.56	9.53	8.12	8.19	8.8	7.06
EV/EBITDA Average	10.56	12.69	14	13.36	15.99	17.91	17.89	19.12	23.13	31.5	28.19	23.45	22.62	23.47	21.05
EV/EBITDA High	11.59	13.96	15.39	14.76	18.02	19.03	20.48	20.89	25.72	36.19	31.15	26.7	25.99	24.78	23.29
EV/EBITDA Low	8.71	11.09	12.82	11.91	13.83	16.39	14.95	16.97	18.09	21.86	23.61	20.07	20.23	22.04	17.81
EV/EBIT Average	12.8	15.29	17.14	16	19.16	22	22.99	24.15	30.24	45.8	41.2	33.45	32.41	33.03	29.51
EV/EBIT High	14.05	16.81	18.84	17.67	21.6	23.37	26.32	26.38	33.63	52.62	45.51	38.08	37.24	34.86	32.64
EV/EBIT Low	10.56	13.36	15.7	14.26	16.58	20.13	19.22	21.43	23.65	31.78	34.49	28.63	28.99	31.01	24.97
Last Price	86.87	111.48	138.68	156.35	189.79	183.08	259	266.52	354.23	431.09	491.86	432.09	545.17	519.85	445.13
High Price	88.92	113.42	139.91	160.88	195.93	189.44	267.83	312.65	385.51	455.72	505	492.35	551.91	580.09	595.17
Enterprise Value Average	8,455	11,582	14,442	15,990	19,699	23,201	27,827	33,721	40,174	49,594	55,021	50,998	56,559	65,946	65,967
Enterprise Value High	9,280	12,733	15,873	17,665	22,206	24,641	31,848	36,843	44,677	56,978	60,788	58,055	64,993	69,609	72,973
Enterprise Value Low	6,975	10,120	13,225	14,255	17,044	21,232	23,257	29,922	31,417	34,413	46,071	43,639	50,588	61,911	55,816

Shares Outstanding	97	99	99	100	101	102	102	103	104	105	106	106	107	107	107
Diluted Weighted Avg Shares	98	100	100	101	102	102	104	104	105	106	106	107	107	108	108
Basic Weighted Avg Shares	96	98	99	100	101	101	102	103	104	105	105	106	107	107	107
Revenue per Share	29.15	30.64	32.67	35.52	35.6	37.42	45.1	50.3	45.5	38.46	45.91	50.73	57.95	65.73	73.58
EBITDA per Share	8.34	9.34	10.41	11.98	12.25	12.79	15.22	17.09	16.72	15.05	18.53	20.53	23.46	26.23	29.18
Operating Income per Share	6.88	7.75	8.5	10	10.22	10.41	11.85	13.53	12.78	10.35	12.68	14.4	16.37	18.64	20.81
Basic EPS, GAAP	4.45	4.95	5.43	6.47	6.92	6.5	9.51	9.15	17.02	9.08	10.95	42.92	12.98	14.47	14.3
Basic EPS from Cont Ops	4.45	4.95	5.43	6.47	6.92	6.5	9.51	9.15	15.78	6.44	7.65	9.31	12.84	14.47	14.3
Diluted EPS, GAAP	4.34	4.86	5.37	6.4	6.85	6.43	9.39	9.05	16.82	8.98	10.82	42.55	12.89	14.35	14.2
Diluted EPS from Cont Ops	4.34	4.86	5.37	6.4	6.85	6.43	9.39	9.05	15.6	6.37	7.56	9.23	12.74	14.35	14.2
Dividend per Share	0.44	0.72	0.5	0.8	1	1.2	1.4	1.65	1.85	2.05	2.25	2.48	2.72	3.01	3.31
Cash Flow per Share	6.27	6.94	8.1	8.41	9.23	9.52	12.08	13.86	14.07	14.58	19.11	6.94	19.09	22.35	23.65
Free Cash Flow per Basic Share	6.27	6.94	8.1	8.39	9.21	9.49	11.98	13.77	13.97	14.41	19.11	6.94	19.09	22.35	23.65
Cash & Equivalents per Share	3.52	3.79	4.64	6.11	7.74	7.48	6.57	3.53	6.83	2.95	3.34	7.49	2.01	1.76	2.77
Book Value per Share	21.51	25.49	29.86	35.24	40.86	45.84	53.5	60.55	75.26	81.71	89.81	129.67	139	149.73	160.21
Tangible Book Value per Share	-7.98	-19.24	-23.97	-19.36	-30.36	-64.31	-53.17	-52.81	-57.66	-101.86	-79.98	-74.97	-73.98	-88.75	-104.51

Roper Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)