Sensata Technologies Holding plc Financial Ratios — ST 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 (%)	- -	- -	- -	- -	150.17	50.83	48.82	50.4	19.09	9.67	18.58	13.75	-0.17	5.54	1.35
Return on Assets (%)	0.19	5	5.26	6.59	6.09	4.19	6.34	8.91	4.15	2.24	4.42	3.58	-0.05	1.73	0.45
Return on Capital (%)	1.1	- -	17.29	- -	- -	10.06	- -	- -	5.96	6.27	8.6	7.12	-0.73	- -	1.29
Return on Invested Capital (%)	0.92	- -	10	- -	- -	7.71	- -	- -	7.53	5.85	8.09	6.41	-1.82	- -	2.22
Gross Margin (%)	36.13	34.29	36.58	34.96	33.52	34.92	35.32	35.63	34.29	30.42	33.46	32.69	31.11	29.39	29.27
EBITDA Margin (%)	27.1	27.02	27.98	25.15	23.47	25.13	25.56	25.78	25.19	20.56	23.75	21.95	21.33	19.36	20.8
Operating Margin (%)	16.92	16.6	18.63	16.33	13.97	15.5	17.38	18.82	17.69	12.18	16.96	14.98	13.76	11.41	13.88
Incremental Operating Margin (%)	28.03	9.75	76.89	5.71	3.9	35.62	74.96	40.88	73.46	59.16	35.78	-21.46	-183.75	89.94	-28.65
Pretax Margin (%)	4.12	9.02	11.81	10.52	6.91	10.04	12.17	14.95	11.31	5.44	10.83	9.85	0.44	-0.3	3.33
Profit Margin (%)	0.35	9.27	9.5	11.77	11.69	8.2	12.35	17.01	8.19	5.39	9.52	7.71	-0.1	3.27	0.84
Net Income to Common Margin (%)	0.35	9.27	9.5	11.77	11.69	8.2	12.35	17.01	8.19	5.39	9.52	7.71	-0.1	3.27	0.84
Effective Tax Rate (%)	91.41	- -	19.58	- -	- -	18.36	- -	- -	27.59	0.82	12.16	21.68	122.47	- -	74.61
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.44	-1,787.5	56.19	224.92
Sustainable Growth Rate (%)	- -	- -	- -	- -	150.17	50.83	48.82	50.4	19.09	9.67	18.58	11.49	-3.14	2.43	-1.69

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	1,836	1,825	1,724	2,842	3,601	3,274	3,270	3,265	3,267	4,010	4,259	4,250	3,411	3,213	2,866
ST Debt	14	13	8	146	300	15	16	15	18	769	18	266	14	16	18
LT Debt	1,822	1,812	1,716	2,696	3,301	3,259	3,255	3,250	3,249	3,242	4,242	3,984	3,397	3,197	2,848
Total Debt/EBITDA	3.71	3.53	3.11	4.69	5.16	4.07	3.87	3.6	3.76	6.41	4.69	4.81	3.94	4.22	3.72
Net Debt/EBITDA	3.43	2.65	2.45	4.27	4.62	3.59	2.94	2.76	2.82	3.36	2.77	3.38	3.31	3.39	2.93
Total Debt/EBIT	5.94	5.74	4.67	7.22	8.67	6.59	5.69	4.93	5.35	10.81	6.57	7.04	6.11	7.16	5.57
Net Debt/EBIT	5.5	4.31	3.68	6.57	7.76	5.82	4.33	3.78	4.01	5.68	3.87	4.95	5.14	5.76	4.39
EBITDA to Interest Expense	4.97	5.17	5.9	5.71	5.07	4.85	5.29	- -	- -	3.65	4.97	4.52	4.75	4.89	5.17
EBITDA-CapEx/Interest Expense	4.07	4.62	5.02	4.35	3.79	4.07	4.38	- -	- -	3.02	4.18	3.75	3.73	3.87	4.29
EBIT to Interest Expense	3.11	3.18	3.93	3.71	3.02	2.99	3.6	- -	- -	2.16	3.55	3.09	3.06	2.88	3.45
Interest Expense	100	100	94	106	138	166	160	- -	- -	172	183	196	182	156	149
Common Equity/Total Assets	-14.14	-8.61	-5.3	1.36	6.25	10.24	15.57	19.75	23.68	22.69	24.78	27.24	29.92	32.79	34.03
Long-Term Debt/Equity (%)	174.36	148.23	150.31	206.91	197.81	167.81	138.75	124.61	126.22	119.82	137.06	128.06	113.37	110.61	102.23
Long-Term Debt/Capital (%)	135.28	119.94	111.53	92.6	82.63	83.29	75.61	70.54	66.49	55.99	66.34	60.03	59.51	57.55	55.15
Long-Term Debt/Total Assets (%)	52.71	49.66	49.04	52.69	52.4	52.22	49	47.82	47.53	41.33	49.24	45.5	44.23	44.76	42.17
Total Debt/Equity (%)	175.67	149.28	151.01	218.12	215.81	168.57	139.42	125.17	126.94	148.23	137.63	136.62	113.83	111.15	102.88
Total Debt/Capital (%)	136.3	120.79	112.06	97.61	90.15	83.67	75.98	70.86	66.87	69.26	66.62	64.05	59.75	57.83	55.5
Total Debt/Total Assets (%)	53.11	50.01	49.27	55.54	57.17	52.45	49.24	48.03	47.8	51.12	49.45	48.54	44.4	44.97	42.44
Net Debt to Equity	162.7	111.9	118.89	198.44	193.13	148.8	106.09	96.02	95.21	77.86	81.13	96.05	95.65	89.34	80.98
Net Debt/Capital (%)	135.5	124.67	111.2	95.75	88.23	81.14	70.08	64.58	59.6	53.62	53.59	55.23	55.11	52.05	49.14
EBITDA	495	517	554	606	698	805	845	908	869	626	907	884	865	762	770
EBITDA-CapEx	405	462	471	462	521	675	701	748	708	519	763	734	680	603	639
Operating Income (Loss)	309	318	369	393	416	496	575	663	610	371	648	603	558	449	514

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	0.33	1.49	1	0.31	0.4	0.6	1.2	1.14	1.22	1.25	2.04	1.04	0.62	0.83	0.74
Current Ratio	2.12	3.21	2.69	1.65	1.48	2.3	2.94	3	3.1	1.99	3.68	2.35	2.55	2.85	2.57
Quick Ratio	1.27	2.41	1.91	0.97	0.94	1.46	2.08	2.05	2.1	1.63	2.82	1.67	1.52	1.76	1.59
CFO/Avg Current Liab	1.14	1.43	1.33	0.77	0.69	0.72	0.92	0.98	0.97	0.53	0.48	0.46	0.46	0.72	0.84
Common Equity/Total Assets	-14.14	-8.61	-5.3	1.36	6.25	10.24	15.57	19.75	23.68	22.69	24.78	27.24	29.92	32.79	34.03
Long-Term Debt/Equity (%)	174.36	148.23	150.31	206.91	197.81	167.81	138.75	124.61	126.22	119.82	137.06	128.06	113.37	110.61	102.23
Long-Term Debt/Capital (%)	135.28	119.94	111.53	92.6	82.63	83.29	75.61	70.54	66.49	55.99	66.34	60.03	59.51	57.55	55.15
Long-Term Debt/Total Assets (%)	52.71	49.66	49.04	52.69	52.4	52.22	49	47.82	47.53	41.33	49.24	45.5	44.23	44.76	42.17
Total Debt/Equity (%)	175.67	149.28	151.01	218.12	215.81	168.57	139.42	125.17	126.94	148.23	137.63	136.62	113.83	111.15	102.88
Total Debt/Capital (%)	136.3	120.79	112.06	97.61	90.15	83.67	75.98	70.86	66.87	69.26	66.62	64.05	59.75	57.83	55.5
Total Debt/Total Assets (%)	53.11	50.01	49.27	55.54	57.17	52.45	49.24	48.03	47.8	51.12	49.45	48.54	44.4	44.97	42.44
CFO/Total Liabilities	12.68	16.38	16.79	10.03	11.51	12.13	12.98	14.81	14.54	10.89	10.04	8.16	9.75	12.97	15.67
CFO/CapEx	3.41	7.25	4.78	2.65	3.01	4.01	3.86	3.88	3.84	5.25	3.84	3.07	2.47	3.48	4.74
Altman's Z-Score	3.75	3.95	4.62	3.83	3.69	3.91	4.21	4.32	4.36	3.08	3.8	3.54	3.93	3.66	3.84

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	7.95	7.37	7.2	6.54	6.52	6.62	6.26	6.19	6.06	5.37	6.21	5.77	5.45	5.6	5.62
Days Sales Outstanding	45.92	49.54	50.66	55.78	55.97	55.15	58.32	58.99	60.27	67.98	58.75	63.22	66.92	65.17	64.91
Inventory Turnover	6.89	6.73	6.99	5.81	5.53	5.57	5.12	4.83	4.54	4.43	4.89	4.4	4.11	4.18	4.25
Days Inventory Outstanding	52.94	54.24	52.24	62.85	65.98	65.55	71.33	75.55	80.41	82.48	74.6	82.98	88.76	87.28	85.83
Accounts Payable Turnover	8.49	8.02	7.65	7.48	6.84	7.17	7.06	6.59	6.03	5.35	6.28	5.59	5.64	6.34	6.77
Accounts Payable Turnover Days	42.99	45.51	47.74	48.8	53.32	50.9	51.7	55.43	60.53	68.18	58.09	65.3	64.66	57.55	53.93
Cash Conversion Cycle	55.87	58.27	55.16	69.83	68.63	69.8	77.95	79.12	80.15	82.28	75.26	80.9	91.02	94.89	96.82
Inventory to Cash Days	-7.02	-4.7	-1.58	-7.07	-10.01	-10.39	-13.01	-16.56	-20.13	-14.5	-15.84	-19.76	-21.85	-22.11	-20.92
Inventories	198	176	183	356	359	390	446	492	507	451	588	645	713	614	618
Raw Materials	83	79	68	160	142	146	158	201	205	194	285	325	376	287	276
Work In Process	45	29	33	69	62	75	93	104	104	87	102	118	113	134	145
Finished Goods	69	69	82	127	155	169	195	187	198	170	201	203	224	193	197
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	4,607	5,764	6,827	8,916	7,829	6,649	8,748	7,559	8,670	8,300	9,757	6,269	5,714	4,121	4,877
- Cash & Cash Equivalents	92	414	318	211	342	351	753	730	774	1,862	1,709	1,226	508	594	573
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,836	1,825	1,724	2,842	3,601	3,274	3,270	3,265	3,267	4,010	4,259	4,250	3,411	3,213	2,866
Enterprise Value	6,351	7,175	8,233	11,546	11,088	9,571	11,265	10,094	11,163	10,448	12,308	9,294	8,617	6,740	7,169
Total Capital	1,347	1,511	1,538	2,911	3,995	3,913	4,304	4,608	4,886	5,790	6,394	6,636	5,709	5,555	5,163
Total Debt/Capital (%)	136.3	120.79	112.06	97.61	90.15	83.67	75.98	70.86	66.87	69.26	66.62	64.05	59.75	57.83	55.5
Total Debt / EV	0.29	0.25	0.21	0.25	0.32	0.34	0.29	0.32	0.29	0.38	0.35	0.46	0.4	0.48	0.4
EV/Sales	3.48	3.75	4.16	4.79	3.73	2.99	3.41	2.87	3.24	3.43	3.22	2.31	2.13	1.71	1.94
EV/EBITDA	12.83	13.88	14.85	19.05	15.88	11.89	13.33	11.12	12.84	16.69	13.57	10.51	9.96	8.85	9.3
EV/EBIT	20.54	22.59	22.31	29.34	26.69	19.28	19.6	15.23	18.29	28.17	18.99	15.4	15.45	15.02	13.95
EV/Cash Flow to Firm	20.2	14.35	17.47	23.03	14.48	14.57	15.65	16.27	18.02	14.31	17.22	15.14	20.73	- -	10.87
EV/Free Cash Flow to Firm	15.71	12.93	14.86	17.88	11.76	12.16	13.03	12.93	14.3	12.49	14.33	12.17	14.35	- -	9.07
Diluted Market Cap	4,762	5,899	6,941	9,026	7,900	6,678	8,800	7,616	8,725	8,340	9,832	6,296	5,714	4,130	4,897
Diluted Enterprise Value	6,506	7,310	8,347	11,656	11,159	9,601	11,317	10,152	11,218	10,488	12,382	9,321	8,617	6,749	7,189
EV per Share	36.23	40.43	46.75	67.87	65.23	56.07	65.82	59.88	69.36	66.39	77.81	59.86	56.65	44.81	48.94
TTM Sales	1,827	1,914	1,981	2,410	2,975	3,202	3,307	3,522	3,451	3,046	3,821	4,029	4,054	3,933	3,704
TTM EBITDA	495	517	554	606	698	805	845	908	869	626	907	884	865	762	770
TTM Operating Income	309	318	369	393	416	496	575	663	610	371	648	603	558	449	514
TTM Cash Flow to Firm	314	500	471	501	766	657	720	621	620	730	715	614	416	-1,145	659
TTM Free Cash Flow to Firm	404	555	554	646	943	787	864	780	781	837	859	764	600	-987	791

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	12.04	13.05	14.5	17.13	11.12	10.25	12.53	9.76	11.17	12.51	14.07	10.31	8.91	5.82	6.51
EV/EBIT	20.54	22.59	22.31	29.34	26.69	19.28	19.6	15.23	18.29	28.17	18.99	15.4	15.45	15.02	13.95
Enterprise Value	6,351	7,175	8,233	11,546	11,088	9,571	11,265	10,094	11,163	10,448	12,308	9,294	8,617	6,740	7,169
Low Price	23.67	25.59	30.8	36.5	41.98	29.92	38.71	40.78	42.5	18.25	51.64	36.64	30.56	26.65	17.32
EV/Sales	3.48	3.75	4.16	4.79	3.73	2.99	3.41	2.87	3.24	3.43	3.22	2.31	2.13	1.71	1.94
EV/EBITDA	12.83	13.88	14.85	19.05	15.88	11.89	13.33	11.12	12.84	16.69	13.57	10.51	9.96	8.85	9.3
Price/Earnings	711.63	32.48	36.29	31.42	22.52	25.34	21.42	12.62	30.67	50.52	26.84	20.18	- -	32.07	155.81
Price/Earnings Average	874.04	30.33	33.53	26.94	24.85	24.17	18.6	14.28	27.58	40.06	25.2	23.28	-1,627.97	41.91	135.79
Price/Earnings High	1,073.13	35.33	38.46	32.46	28.86	29.66	22.34	16.15	31.15	52.08	28.19	32.77	-2,119.11	50.49	169.67
Price/Earnings Low	640.95	25.59	28.83	21.88	20.52	19.46	16.23	11.48	24.19	17.48	22.46	18.31	-1,191.75	31.19	81.07
Price/Book Value	-9.42	-18.35	-36.8	128.24	19.89	10.4	8.46	5.63	5.36	4.66	4.57	2.63	2.49	1.76	2.12
Price/Book Value Average	-11.57	-17.14	-34	109.95	21.95	9.93	7.34	6.37	4.82	3.7	4.29	3.03	2.76	2.3	1.85
Price/Book Value High	-14.21	-19.96	-39.01	132.47	25.5	12.18	8.82	7.21	5.44	4.81	4.8	4.27	3.6	2.77	2.31
Price/Book Value Low	-8.49	-14.46	-29.24	89.31	18.13	7.99	6.41	5.12	4.23	1.61	3.83	2.38	2.02	1.71	1.1
Price/Tangible Book Value	-3.2	-5.08	-6.11	-4.39	-3	-3.21	-5.54	-5.52	-6.72	-7.56	-7.63	-3.63	-4.22	-4.49	-6.81
Price/Tangible Book Value Average	-3.93	-4.74	-5.65	-3.76	-3.31	-3.06	-4.81	-6.24	-6.04	-6	-7.16	-4.19	-4.69	-5.87	-5.94
Price/Tangible Book Value High	-4.83	-5.52	-6.48	-4.53	-3.84	-3.76	-5.77	-7.06	-6.82	-7.8	-8.02	-5.9	-6.1	-7.07	-7.42
Price/Tangible Book Value Low	-2.88	-4	-4.86	-3.05	-2.73	-2.47	-4.19	-5.02	-5.3	-2.62	-6.39	-3.3	-3.43	-4.37	-3.54
Price/Sales	2.52	3.01	3.45	3.7	2.63	2.08	2.65	2.15	2.51	2.73	2.55	1.56	1.41	1.05	1.32
Price/Sales Average	3.1	2.81	3.18	3.17	2.9	1.98	2.3	2.43	2.26	2.16	2.4	1.79	1.57	1.37	1.15
Price/Sales High	3.8	3.28	3.65	3.82	3.37	2.43	2.76	2.75	2.55	2.81	2.68	2.53	2.04	1.65	1.43
Price/Sales Low	2.27	2.37	2.74	2.58	2.4	1.59	2	1.95	1.98	0.94	2.14	1.41	1.15	1.02	0.68
Price/Cash Flow	15.06	14.51	17.25	23.3	14.69	12.75	15.69	12.18	13.99	14.83	17.61	13.61	12.51	7.47	7.85
Price/Cash Flow Average	18.5	13.55	15.93	19.98	16.21	12.16	13.62	13.78	12.58	11.76	16.53	15.7	13.9	9.76	6.84
Price/Cash Flow High	22.71	15.78	18.28	24.07	18.82	14.93	16.36	15.59	14.21	15.29	18.5	22.11	18.1	11.76	8.54
Price/Cash Flow Low	13.57	11.43	13.7	16.23	13.38	9.79	11.88	11.08	11.04	5.13	14.74	12.35	10.18	7.27	4.08
Price/Free Cash Flow Average	14.78	12.19	13.4	14.69	12.27	9.78	10.88	11.04	10.05	9.92	13.21	11.89	9.9	7.6	5.67
Price/Free Cash Flow High	18.15	14.19	15.37	17.7	14.26	12	13.07	12.49	11.35	12.9	14.78	16.75	12.89	9.16	7.08
Price/Free Cash Flow Low	10.84	10.28	11.52	11.93	10.14	7.87	9.49	8.88	8.82	4.33	11.78	9.36	7.25	5.66	3.38
EV/Sales Average	4.05	3.55	3.89	4.26	4	2.89	3.06	3.15	2.98	2.87	3.07	2.55	2.28	2.04	1.77
EV/Sales High	4.76	4.01	4.36	4.91	4.47	3.34	3.52	3.47	3.27	3.51	3.35	3.28	2.75	2.32	2.05
EV/Sales Low	3.23	3.11	3.45	3.67	3.49	2.51	2.76	2.67	2.7	1.65	2.81	2.16	1.86	1.69	1.3
EV/EBITDA Average	14.95	13.14	13.92	16.95	17.04	11.51	11.96	12.21	11.84	13.94	12.91	11.6	10.7	10.51	8.49
EV/EBITDA High	17.55	14.85	15.59	19.54	19.04	13.3	13.77	13.45	13	17.1	14.11	14.93	12.91	11.96	9.87
EV/EBITDA Low	11.9	11.51	12.32	14.59	14.89	9.98	10.82	10.36	10.74	8.02	11.81	9.85	8.73	8.7	6.27
EV/EBIT Average	23.94	21.39	20.9	26.11	28.64	18.66	17.59	16.73	16.86	23.54	18.07	17	16.59	17.84	12.73
EV/EBIT High	28.11	24.18	23.42	30.09	32	21.57	20.25	18.43	18.51	28.87	19.75	21.88	20.02	20.3	14.79
EV/EBIT Low	19.06	18.74	18.51	22.47	25.02	16.17	15.91	14.2	15.29	13.54	16.54	14.44	13.54	14.77	9.39
Last Price	26.28	32.48	38.77	52.41	46.06	38.95	51.11	44.84	53.87	52.74	61.69	40.38	37.57	27.4	33.29
High Price	39.63	35.33	41.09	54.14	59.04	45.6	53.3	57.4	54.72	54.37	64.8	65.58	54.34	43.14	36.25
Enterprise Value Average	7,402	6,795	7,714	10,275	11,899	9,266	10,111	11,088	10,289	8,730	11,711	10,256	9,252	8,004	6,543
Enterprise Value High	8,691	7,681	8,642	11,840	13,294	10,706	11,640	12,211	11,300	10,705	12,800	13,206	11,167	9,107	7,603
Enterprise Value Low	5,893	5,953	6,830	8,840	10,394	8,030	9,143	9,409	9,333	5,020	10,718	8,713	7,550	6,627	4,830

Shares Outstanding	176	178	172	169	170	171	171	164	158	158	158	152	151	150	146
Diluted Weighted Avg Shares	181	182	179	172	172	171	172	170	162	158	159	156	152	151	147
Basic Weighted Avg Shares	175	177	176	170	170	171	171	169	161	157	158	155	152	150	146
Revenue per Share	10.42	10.78	11.25	14.17	17.5	18.76	19.32	20.89	21.44	19.35	24.16	25.95	26.66	26.15	25.29
EBITDA per Share	2.82	2.91	3.15	3.56	4.11	4.71	4.94	5.39	5.4	3.98	5.74	5.7	5.69	5.06	5.26
Operating Income per Share	1.76	1.79	2.1	2.31	2.44	2.91	3.36	3.93	3.79	2.36	4.1	3.89	3.67	2.98	3.51
Basic EPS, GAAP	0.04	1	1.07	1.67	2.05	1.54	2.39	3.55	1.76	1.04	2.3	2	-0.03	0.85	0.21
Basic EPS from Cont Ops	0.04	1	1.07	1.67	2.05	1.54	2.39	3.55	1.76	1.04	2.3	2	-0.03	0.85	0.21
Diluted EPS, GAAP	0.04	0.98	1.05	1.65	2.03	1.53	2.37	3.53	1.75	1.04	2.28	1.99	-0.03	0.85	0.21
Diluted EPS from Cont Ops	0.04	0.98	1.05	1.65	2.03	1.53	2.37	3.53	1.75	1.04	2.28	1.99	-0.03	0.85	0.21
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.33	0.47	0.48	0.48
Cash Flow per Share	1.74	2.24	2.25	2.25	3.14	3.06	3.26	3.68	3.85	3.56	3.5	2.97	3	3.67	4.24
Free Cash Flow per Basic Share	1.23	1.93	1.78	1.4	2.09	2.29	2.41	2.73	2.85	2.88	2.59	2	1.79	2.61	3.35
Cash & Equivalents per Share	0.53	2.33	1.81	1.24	2.01	2.06	4.4	4.33	4.81	11.83	10.8	7.89	3.34	3.95	3.91
Book Value per Share	-2.79	-1.77	-1.05	0.41	2.32	3.74	6.04	7.97	10.06	11.31	13.5	15.37	15.11	15.58	15.69
Tangible Book Value per Share	-8.21	-6.4	-6.34	-11.95	-15.38	-12.13	-9.23	-8.13	-8.02	-6.97	-8.08	-11.11	-8.91	-6.1	-4.89

Sensata Technologies Holding plc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)