Stryker Corporation Financial Ratios — SYK 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 (%)	21.4	18.69	13.39	6.75	18.66	19.72	11.4	35.84	18.44	13.17	15.33	16.65	20.02	16.92	16.61
Return on Assets (%)	11.67	10.24	6.95	3.12	8.59	8.99	4.79	14.38	7.26	4.96	5.78	6.59	8.24	7.22	7.15
Return on Capital (%)	17.86	14.9	10.29	4.68	12.3	11.93	6.36	- -	9.57	6.48	7.6	8.76	12.06	10.79	10.75
Return on Invested Capital (%)	15.85	14.64	14.02	7.21	14.07	13.78	7.24	- -	10.34	7.17	8.61	9.56	10.98	12.05	9.96
Gross Margin (%)	66.16	67.88	66.72	65.7	66.38	66.26	65.73	65.72	65.14	63.11	64.11	62.76	63.7	63.91	63.96
EBITDA Margin (%)	24.61	25.32	24.22	24.65	25.68	25.42	25.01	24.14	24.74	21.27	21.49	22.27	24.16	25.3	24.89
Operating Margin (%)	21.21	22.12	20.82	20.74	21.69	20.6	19.85	18.82	19.52	15.61	15.71	16.86	19.14	20.65	20.14
Incremental Operating Margin (%)	-11.45	43.71	-10.16	19.72	55.35	12.76	12.24	7.78	26.89	124.77	16.21	31.62	39.68	35.38	15.59
Pretax Margin (%)	20.3	19.7	13.44	11.99	17.44	16.96	16.58	17.32	17.21	13.62	13.33	14.54	17.92	15.45	17.97
Profit Margin (%)	16.19	14.99	11.15	5.32	14.47	14.54	8.2	26.12	13.99	11.14	11.66	12.78	15.44	13.25	12.92
Net Income to Common Margin (%)	16.19	14.99	11.15	5.32	14.47	14.54	8.2	26.12	13.99	11.14	11.66	12.78	15.44	13.25	12.92
Effective Tax Rate (%)	20.23	23.87	17	55.6	17.06	14.26	50.56	- -	18.7	18.17	12.58	12.11	13.83	14.29	28.09
Dvd Payout Ratio (%)	20.74	24.96	39.86	89.71	36.21	34.49	62.35	19.79	37.35	53.97	47.64	44.57	35.99	40.73	39.56
Sustainable Growth Rate (%)	16.96	14.03	8.05	0.69	11.9	12.92	4.29	28.75	11.56	6.06	8.03	9.23	12.82	10.03	10.04

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	1,768	1,762	2,764	3,973	3,998	6,914	7,222	9,859	11,090	13,991	12,479	13,048	12,995	13,597	15,859
ST Debt	17	16	25	727	768	228	632	1,373	859	761	7	1,191	2,094	1,409	1,000
LT Debt	1,751	1,746	2,739	3,246	3,230	6,686	6,590	8,486	10,231	13,230	12,472	11,857	10,901	12,188	14,859
Total Debt/EBITDA	0.86	0.8	1.26	1.67	1.57	2.4	2.32	3	3.01	4.58	3.39	3.18	2.62	2.38	2.54
Net Debt/EBITDA	0.42	0.17	0.65	0.91	0.24	1.25	1.5	1.9	1.83	3.62	2.59	2.73	2.02	1.74	1.9
Total Debt/EBIT	1	0.92	1.47	1.98	1.85	2.96	2.92	3.85	3.82	6.25	4.64	4.19	3.31	2.91	3.13
Net Debt/EBIT	0.49	0.19	0.76	1.09	0.29	1.54	1.89	2.44	2.32	4.93	3.55	3.6	2.55	2.13	2.34
EBITDA to Interest Expense	60.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.64	13.98	10.3
EBITDA-CapEx/Interest Expense	53.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.06	12.13	9.05
EBIT to Interest Expense	51.82	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.81	11.41	8.33
Interest Expense	34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	363	409	607
Common Equity/Total Assets	53.66	55.81	48.62	43.97	48.26	43.45	40.65	39.67	39.07	36.41	39.03	40.13	42.12	43.21	42.87
Long-Term Debt/Equity (%)	22.79	20.31	30.28	37.77	37.95	70.01	66.03	72.34	79.89	101.12	83.83	71.36	58.63	59.07	66.28
Long-Term Debt/Capital (%)	21.13	19.12	26.29	28.06	27.31	42.34	40.53	41.07	44.73	49.94	47.97	42.57	36.58	37.89	40.86
Long-Term Debt/Total Assets (%)	14.42	13.22	17.4	18.79	19.91	32.72	29.69	31.17	33.91	38.54	36.01	32.15	27.31	28.36	31.06
Total Debt/Equity (%)	23.01	20.5	30.55	46.22	46.97	72.4	72.36	84.05	86.59	106.93	83.88	78.53	69.89	65.9	70.74
Total Debt/Capital (%)	21.34	19.29	26.53	34.34	33.8	43.78	44.42	47.72	48.48	52.81	48	46.85	43.6	42.28	43.61
Total Debt/Total Assets (%)	14.56	13.34	17.56	22.99	24.64	33.83	32.54	36.21	36.76	40.75	36.03	35.38	32.56	31.64	33.15
Net Debt to Equity	11.23	4.27	15.75	25.34	7.27	37.68	46.89	53.22	52.73	84.44	64.09	67.43	53.91	48.2	52.85
Net Debt/Capital (%)	11.69	4.74	15.69	22.28	7.33	28.84	34.12	36.63	36.43	46.92	41.36	43.08	37.36	34.88	36.62
EBITDA	2,044	2,192	2,185	2,385	2,554	2,879	3,112	3,283	3,683	3,052	3,677	4,109	4,952	5,716	6,252
EBITDA-CapEx	1,818	1,982	1,990	2,152	2,284	2,389	2,514	2,711	3,034	2,565	3,152	3,521	4,377	4,961	5,491
Operating Income (Loss)	1,762	1,915	1,878	2,007	2,157	2,333	2,470	2,560	2,905	2,240	2,687	3,111	3,924	4,666	5,059

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	1.86	2.28	1.5	1.12	1.16	1.07	0.8	0.77	1.01	0.6	0.66	0.31	0.39	0.59	0.53
Current Ratio	3.92	4.34	3.14	1.95	2.27	2.5	2.29	2.02	2.51	1.93	2.2	1.63	1.58	1.95	1.89
Quick Ratio	2.63	3.05	2.07	1.47	1.64	1.7	1.43	1.25	1.66	1.14	1.33	0.87	0.86	1.11	1.04
CFO/Avg Current Liab	0.83	0.89	0.83	0.5	0.25	0.58	0.47	0.63	0.48	0.69	0.68	0.48	0.52	0.55	0.65
Common Equity/Total Assets	53.66	55.81	48.62	43.97	48.26	43.45	40.65	39.67	39.07	36.41	39.03	40.13	42.12	43.21	42.87
Long-Term Debt/Equity (%)	22.79	20.31	30.28	37.77	37.95	70.01	66.03	72.34	79.89	101.12	83.83	71.36	58.63	59.07	66.28
Long-Term Debt/Capital (%)	21.13	19.12	26.29	28.06	27.31	42.34	40.53	41.07	44.73	49.94	47.97	42.57	36.58	37.89	40.86
Long-Term Debt/Total Assets (%)	14.42	13.22	17.4	18.79	19.91	32.72	29.69	31.17	33.91	38.54	36.01	32.15	27.31	28.36	31.06
Total Debt/Equity (%)	23.01	20.5	30.55	46.22	46.97	72.4	72.36	84.05	86.59	106.93	83.88	78.53	69.89	65.9	70.74
Total Debt/Capital (%)	21.34	19.29	26.53	34.34	33.8	43.78	44.42	47.72	48.48	52.81	48	46.85	43.6	42.28	43.61
Total Debt/Total Assets (%)	14.56	13.34	17.56	22.99	24.64	33.83	32.54	36.21	36.76	40.75	36.03	35.38	32.56	31.64	33.15
CFO/Total Liabilities	32.13	35.95	28.17	20.52	12.72	17.59	12.76	16.84	12.62	15.42	16.52	12.95	17.41	18.99	19.84
CFO/CapEx	6.35	7.89	9.67	7.65	3.63	3.91	2.61	4.56	3.38	6.73	6.22	4.46	6.45	5.62	6.63
Altman's Z-Score	6.02	6.12	5.85	5.35	5.96	5.98	6.18	5.24	5.61	5.4	6.11	5.9	6.31	6.88	6.62

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	6.22	6.08	6.12	6.26	6.15	6.24	5.98	6	5.7	5.13	5.98	5.6	5.59	5.83	6.26
Days Sales Outstanding	58.64	60.02	59.64	58.29	59.34	58.48	61.08	60.78	64.07	71.14	61.05	65.16	65.26	62.61	58.32
Inventory Turnover	2.4	2.18	2.23	2.21	2.07	2.08	1.9	1.72	1.75	1.64	1.8	1.88	1.68	1.7	1.8
Days Inventory Outstanding	151.92	167.21	163.35	165.51	176.11	175.24	192.39	212.13	208.78	223.18	202.36	194.13	216.79	215.22	203.33
Accounts Payable Turnover	9.54	8.73	10.5	10.84	9.19	9.95	10.17	9.1	7.89	7.82	6.15	5.94	5.66	5.06	5.51
Accounts Payable Turnover Days	38.28	41.81	34.78	33.67	39.73	36.7	35.89	40.13	46.25	46.66	59.37	61.43	64.52	72.13	66.21
Cash Conversion Cycle	172.28	185.42	188.21	190.12	195.73	197.02	217.58	232.78	226.6	247.65	204.03	197.86	217.54	205.7	195.44
Inventory to Cash Days	-93.28	-107.19	-103.71	-107.22	-116.77	-116.76	-131.3	-151.34	-144.71	-152.04	-141.3	-128.97	-151.53	-152.6	-145.01
Inventories	1,283	1,265	1,422	1,588	1,639	2,030	2,465	2,955	2,980	3,494	3,314	3,995	4,843	4,774	5,310
Raw Materials	185	202	227	248	304	425	528	606	677	678	691	1,006	1,242	1,147	1,349
Work In Process	46	71	85	88	103	130	148	149	178	251	264	348	330	336	415
Finished Goods	1,052	992	1,110	1,252	1,232	1,475	1,789	2,200	2,125	2,565	2,359	2,641	3,271	3,291	3,546
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	19,213	20,864	28,448	35,704	35,001	44,821	57,910	58,640	78,518	92,013	100,817	92,466	113,675	137,179	134,332
- Cash & Cash Equivalents	905	1,395	1,339	1,795	3,379	3,316	2,542	3,616	4,337	2,943	2,944	1,844	2,971	3,652	4,011
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	14	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,768	1,762	2,764	3,973	3,998	6,914	7,222	9,859	11,090	13,991	12,479	13,048	12,995	13,597	15,859
Enterprise Value	17,563	18,341	27,232	34,677	34,920	48,351	62,353	64,800	85,183	102,980	110,277	103,586	123,617	146,283	146,091
Total Capital	8,285	9,132	10,419	11,570	11,827	15,793	16,259	20,661	22,875	26,491	25,997	27,851	29,804	32,163	36,369
Total Debt/Capital (%)	21.34	19.29	26.53	34.34	33.8	43.78	44.42	47.72	48.48	52.81	48	46.85	43.6	42.28	43.61
Total Debt / EV	0.1	0.1	0.1	0.11	0.11	0.14	0.12	0.15	0.13	0.14	0.11	0.13	0.11	0.09	0.11
EV/Sales	2.11	2.12	3.02	3.58	3.51	4.27	5.01	4.76	5.72	7.18	6.45	5.61	6.03	6.47	5.82
EV/EBITDA	8.59	8.37	12.46	14.54	13.67	16.79	20.04	19.74	23.13	33.74	29.99	25.21	24.96	25.59	23.37
EV/EBIT	9.97	9.58	14.5	17.28	16.19	20.72	25.24	25.31	29.32	45.97	41.04	33.3	31.5	31.35	28.88
EV/Cash Flow to Firm	12.02	11.07	14.44	19.46	35.6	25.25	40	24.83	38.88	31.42	33.8	39.48	30.72	31.85	26.66
EV/Free Cash Flow to Firm	10.41	9.82	13.09	17.21	27.91	20.1	28.91	20.36	29.99	27.36	29.11	32.25	26.88	27.36	23.41
Diluted Market Cap	19,362	20,996	28,711	36,110	35,401	45,348	58,855	59,612	79,756	93,189	102,235	93,444	114,903	138,835	135,843
Diluted Enterprise Value	20,225	21,363	30,136	38,288	36,020	48,946	63,549	65,855	86,509	104,237	111,770	104,648	124,927	148,780	147,691
EV per Share	45.44	48.19	71.93	91.62	92.72	129.25	166.72	173.22	227.76	274.25	292.51	273.89	325.65	383.95	382.24
TTM Sales	8,307	8,657	9,021	9,675	9,946	11,325	12,444	13,601	14,884	14,351	17,108	18,449	20,498	22,595	25,116
TTM EBITDA	2,044	2,192	2,185	2,385	2,554	2,879	3,112	3,283	3,683	3,052	3,677	4,109	4,952	5,716	6,252
TTM Operating Income	1,762	1,915	1,878	2,007	2,157	2,333	2,470	2,560	2,905	2,240	2,687	3,111	3,924	4,666	5,059
TTM Cash Flow to Firm	1,461	1,657	1,886	1,782	981	1,915	1,559	2,610	2,191	3,277	3,263	2,624	4,024	4,593	5,480
TTM Free Cash Flow to Firm	1,687	1,867	2,081	2,015	1,251	2,405	2,157	3,182	2,840	3,764	3,788	3,212	4,599	5,348	6,241

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	11.66	11.25	13.8	17.92	28.3	18.86	27.29	18.73	28.08	24.76	26.99	29.09	26.81	27.78	23.4
EV/EBIT	9.97	9.58	14.5	17.28	16.19	20.72	25.24	25.31	29.32	45.97	41.04	33.3	31.5	31.35	28.88
Enterprise Value	17,563	18,341	27,232	34,677	34,920	48,351	62,353	64,800	85,183	102,980	110,277	103,586	123,617	146,283	146,091
Low Price	43.73	49.43	55.24	74.02	89.81	86.68	116.5	144.75	151.63	124.54	220.9	188.84	243.79	292.43	329.16
EV/Sales	2.11	2.12	3.02	3.58	3.51	4.27	5.01	4.76	5.72	7.18	6.45	5.61	6.03	6.47	5.82
EV/EBITDA	8.59	8.37	12.46	14.54	13.67	16.79	20.04	19.74	23.13	33.74	29.99	25.21	24.96	25.59	23.37
Price/Earnings	14.28	16.07	28.28	69.33	24.32	27.21	56.77	16.5	37.69	57.54	50.56	39.21	35.92	45.83	41.38
Price/Earnings Average	15.75	15.73	25.55	61.07	25.04	25.12	51.31	17.57	35.64	47.03	48.5	37.3	33.63	44.29	44.31
Price/Earnings High	18.74	16.76	28.43	72.2	27.57	28.06	58.89	18.94	40.12	57.61	53.16	44.98	36.81	50.69	47.83
Price/Earnings Low	12.57	14.49	20.79	54.4	23.5	19.69	42.72	15.24	27.22	29.25	41.76	30.29	29.24	37.23	38.76
Price/Book Value	2.95	2.83	3.72	4.7	4.47	5.05	6.42	5.43	6.66	7.36	7.46	6.25	6.76	7.39	6.55
Price/Book Value Average	3.25	2.77	3.36	4.14	4.6	4.66	5.8	5.78	6.3	6.02	7.15	5.94	6.33	7.14	7.01
Price/Book Value High	3.87	2.95	3.74	4.89	5.07	5.21	6.66	6.23	7.09	7.37	7.84	7.16	6.93	8.17	7.57
Price/Book Value Low	2.59	2.55	2.73	3.69	4.32	3.65	4.83	5.01	4.81	3.74	6.16	4.82	5.51	6	6.13
Price/Tangible Book Value	4.61	4.15	8.85	14.93	13.56	-142.74	-87.08	-58.88	-160.57	-17.53	-34.99	-29.36	-91.45	357.24	-52.64
Price/Tangible Book Value Average	5.08	4.06	8	13.15	13.96	-131.78	-78.7	-62.68	-151.81	-14.33	-33.57	-27.93	-85.64	345.17	-56.35
Price/Tangible Book Value High	6.05	4.32	8.9	15.55	15.37	-147.2	-90.33	-67.55	-170.9	-17.55	-36.79	-33.68	-93.73	395.09	-60.83
Price/Tangible Book Value Low	4.05	3.74	6.51	11.72	13.1	-103.27	-65.52	-54.37	-115.97	-8.91	-28.91	-22.68	-74.45	290.15	-49.3
Price/Sales	2.31	2.41	3.15	3.69	3.52	3.96	4.65	4.31	5.28	6.41	5.89	5.01	5.55	6.07	5.35
Price/Sales Average	2.55	2.36	2.85	3.25	3.62	3.65	4.21	4.59	4.99	5.24	5.65	4.77	5.19	5.87	5.73
Price/Sales High	3.03	2.51	3.17	3.84	3.99	4.08	4.83	4.95	5.61	6.42	6.2	5.75	5.68	6.71	6.18
Price/Sales Low	2.03	2.17	2.32	2.9	3.4	2.86	3.5	3.98	3.81	3.26	4.87	3.87	4.51	4.93	5.01
Price/Cash Flow	13.4	12.59	15.08	20.04	35.68	23.41	37.15	22.47	35.84	28.08	30.9	35.24	30.63	32.34	26.63
Price/Cash Flow Average	14.77	12.32	13.63	17.65	36.73	21.61	33.57	23.92	33.88	22.95	29.64	33.52	28.68	31.25	28.51
Price/Cash Flow High	17.58	13.13	15.17	20.87	40.44	24.14	38.53	25.78	38.14	28.11	32.48	40.42	31.4	35.76	30.78
Price/Cash Flow Low	11.79	11.35	11.09	15.72	34.48	16.93	27.95	20.75	25.88	14.27	25.52	27.22	24.94	26.26	24.94
Price/Free Cash Flow Average	12.86	11.01	12.47	15.78	29.13	17.41	24.66	19.94	26.55	20.24	25.89	27.67	25.1	26.85	25.05
Price/Free Cash Flow High	15.3	11.72	13.87	18.66	32.07	19.44	28.3	21.49	29.89	24.79	28.38	33.37	27.48	30.73	27.04
Price/Free Cash Flow Low	10.26	10.14	10.14	14.06	27.35	13.64	20.53	17.3	20.28	12.58	22.29	22.47	21.83	22.57	21.92
EV/Sales Average	2.65	2.4	3.01	3.48	3.69	3.97	4.58	5.05	5.44	6.01	6.21	5.37	5.68	6.31	6.2
EV/Sales High	3.14	2.55	3.33	4.07	4.05	4.4	5.2	5.41	6.07	7.19	6.75	6.36	6.17	7.15	6.65
EV/Sales Low	2.14	2.22	2.48	3.12	3.46	3.18	3.88	4.44	4.26	4.03	5.43	4.48	5	5.37	5.48
EV/EBITDA Average	10.78	9.48	12.42	14.1	14.35	15.62	18.33	20.92	21.99	28.26	28.9	24.13	23.52	24.93	24.9
EV/EBITDA High	12.75	10.09	13.74	16.5	15.78	17.3	20.81	22.39	24.52	33.81	31.42	28.54	25.55	28.28	26.73
EV/EBITDA Low	8.69	8.75	10.22	12.66	13.49	12.51	15.51	18.4	17.23	18.94	25.24	20.11	20.71	21.23	22.02
EV/EBIT Average	12.51	10.85	14.45	16.75	16.99	19.28	23.09	26.83	27.88	38.51	39.54	31.87	29.68	30.54	30.77
EV/EBIT High	14.79	11.55	15.99	19.61	18.68	21.35	26.22	28.72	31.09	46.06	43	37.69	32.25	34.65	33.03
EV/EBIT Low	10.08	10.02	11.9	15.04	15.97	15.44	19.54	23.59	21.85	25.81	34.54	26.56	26.14	26.01	27.21
Last Price	49.71	54.82	75.14	94.33	92.94	119.81	154.84	156.75	209.94	245.04	267.42	244.49	299.46	360.05	351.47
High Price	65.21	57.15	75.55	98.24	105.34	123.55	160.62	179.84	223.45	245.34	281.16	280.43	306.93	398.2	406.19
Enterprise Value Average	22,042	20,785	27,129	33,627	36,654	44,977	57,028	68,672	80,990	86,255	106,249	99,148	116,472	142,492	155,665
Enterprise Value High	26,067	22,118	30,028	39,362	40,290	49,818	64,766	73,521	90,323	103,173	115,532	117,263	126,535	161,659	167,094
Enterprise Value Low	17,765	19,180	22,339	30,195	34,441	36,025	48,265	60,394	63,463	57,813	92,814	82,623	102,567	121,361	137,653

Shares Outstanding	381	380	378	378	373	375	374	374	374	376	378	379	380	381	382
Diluted Weighted Avg Shares	390	383	382	383	381	378	380	380	380	380	382	382	384	386	386
Basic Weighted Avg Shares	386	381	379	378	377	374	374	374	374	376	377	378	380	381	382
Revenue per Share	21.49	22.75	23.83	25.56	26.41	30.27	33.27	36.36	39.8	38.22	45.38	48.78	54	59.3	65.71
EBITDA per Share	5.29	5.76	5.77	6.3	6.78	7.7	8.32	8.78	9.85	8.13	9.75	10.86	13.05	15	16.36
Operating Income per Share	4.56	5.03	4.96	5.3	5.73	6.24	6.6	6.84	7.77	5.97	7.13	8.23	10.34	12.25	13.24
Basic EPS, GAAP	3.48	3.41	2.66	1.36	3.82	4.4	2.73	9.5	5.57	4.26	5.29	6.23	8.34	7.86	8.49
Basic EPS from Cont Ops	3.48	3.41	2.66	1.36	3.82	4.4	2.73	9.5	5.57	4.26	5.29	6.23	8.34	7.86	8.49
Diluted EPS, GAAP	3.45	3.39	2.63	1.35	3.78	4.35	2.68	9.34	5.48	4.2	5.22	6.17	8.25	7.76	8.4
Diluted EPS from Cont Ops	3.45	3.39	2.63	1.35	3.78	4.35	2.68	9.34	5.48	4.2	5.22	6.17	8.25	7.76	8.4
Dividend per Share	0.72	0.85	1.06	1.22	1.38	1.52	1.7	1.88	2.08	2.3	2.52	2.78	3	3.2	3.36
Cash Flow per Share	3.71	4.35	4.98	4.71	2.6	5.12	4.17	6.98	5.86	8.73	8.66	6.94	9.78	11.13	13.2
Free Cash Flow per Basic Share	3.13	3.8	4.47	4.09	1.89	3.81	2.57	5.45	4.12	7.43	7.26	5.38	8.26	9.15	11.21
Cash & Equivalents per Share	8.84	11.26	10.51	13.21	10.83	9.05	7.47	9.89	11.83	8.05	8.01	5.1	8.04	11.79	10.73
Book Value per Share	16.86	19.36	20.22	20.07	20.79	23.73	24.13	28.87	31.51	33.29	35.86	39.14	44.28	48.73	53.66
Tangible Book Value per Share	10.79	13.22	8.49	6.32	6.85	-0.84	-1.78	-2.66	-1.31	-13.98	-7.64	-8.33	-3.27	1.01	-6.68

Stryker Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)