Western Digital Corporation Financial Ratios — WDC 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	06/30/2011	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

Return on Common Equity (%)	17.97	30.95	15.35	21.82	17.06	2.69	4.54	7.76	-9.3	-3.53	11.51	18.64	-20.56	-11.87	48.89
Return on Assets (%)	9.4	14.44	6.94	10.95	9.55	1.01	1.27	2.28	-2.71	-0.96	3.17	5.9	-6.63	-3.27	9.75
Return on Capital (%)	16.76	25.37	12.11	17.37	13.62	- -	3.5	4.29	- -	- -	6.81	10.9	- -	- -	- -
Return on Invested Capital (%)	13.78	24.23	16.97	16.48	14.4	- -	4.28	5.25	- -	- -	5.35	8.71	- -	- -	- -
Gross Margin (%)	18.8	29.16	28.42	28.82	28.97	26.44	31.8	37.32	22.64	22.59	26.72	31.26	22.24	28.07	38.78
EBITDA Margin (%)	14.78	23.16	21.61	20.69	19.91	15.12	22.59	28.52	12.46	11.55	14.09	17.89	6.81	10.53	27.11
Operating Margin (%)	8.46	16.55	13.58	12.47	12.26	6.24	11.45	18.56	1.53	2.19	6.93	12.95	-6.43	1.54	22.37
Incremental Operating Margin (%)	221.91	42.65	0.7	90.05	17.74	61.85	22.54	105.92	87.76	68.26	433.33	67.4	- -	804.84	63.47
Pretax Margin (%)	8.19	14.08	7.96	11.58	10.82	1.18	4.03	10.1	-1.73	-0.27	5.48	11.55	-13.57	-11.7	11.87
Profit Margin (%)	7.62	12.92	6.38	10.69	10.05	1.86	2.08	3.27	-4.55	-1.49	4.85	8.23	-26.92	-12.63	19.55
Net Income to Common Margin (%)	7.62	12.92	6.38	10.69	10.05	1.86	2.08	3.27	-4.55	-1.49	4.85	8.23	-27.31	-13.49	19.37
Effective Tax Rate (%)	6.92	8.25	19.8	7.71	7.1	- -	48.37	67.63	- -	- -	11.43	28.79	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	18.47	16.02	27.03	191.74	144.58	87.85	-77.45	-238	- -	- -	2.59	6.59	1.63
Sustainable Growth Rate (%)	17.97	30.95	12.52	18.33	12.45	-2.47	-2.02	0.94	-16.51	-11.92	11.51	18.64	-20.02	-11.09	48.09

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	06/30/2011	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

Total Debt	294	2,185	1,955	2,438	2,556	16,994	13,151	11,172	10,522	9,575	8,725	7,022	7,070	7,434	4,711
ST Debt	144	230	230	125	407	3,334	233	179	276	286	251	- -	1,213	1,750	2,226
LT Debt	150	1,955	1,725	2,313	2,149	13,660	12,918	10,993	10,246	9,289	8,474	7,022	5,857	5,684	2,485
Total Debt/EBITDA	0.21	0.76	0.59	0.78	0.88	8.65	3.05	1.9	5.1	4.95	3.66	2.09	16.6	11.18	1.83
Net Debt/EBITDA	-2.27	-0.35	-0.71	-0.76	-0.85	4.5	1.58	1.05	3.42	3.38	2.25	1.4	11.85	8.85	1.01
Total Debt/EBIT	0.36	1.06	0.94	1.29	1.43	20.95	6.02	2.92	41.59	26.09	7.44	2.88	-17.59	76.64	2.21
Net Debt/EBIT	-3.97	-0.5	-1.13	-1.25	-1.38	10.9	3.11	1.61	27.93	17.78	4.57	1.93	-12.55	60.65	1.22
EBITDA to Interest Expense	140.8	111.15	60.33	55.89	59.2	7.39	5.09	8.71	4.4	4.68	7.32	11.06	1.37	1.61	7.23
EBITDA-CapEx/Interest Expense	63	83.58	43.02	44.68	46.71	5.19	4.41	7.47	2.54	3.11	3.8	7.37	-1.27	0.43	6.08
EBIT to Interest Expense	80.6	79.42	37.91	33.68	36.47	3.05	2.58	5.67	0.54	0.89	3.6	8.01	-1.3	0.23	5.97
Interest Expense	10	26	55	56	49	266	847	676	469	413	326	304	310	414	357
Common Equity/Total Assets	54.23	42.34	48.1	52.06	60.05	26.93	28.92	29.96	28.26	26.22	28.86	34.43	30.86	28.02	5.46
Long-Term Debt/Equity (%)	2.73	25.49	21.85	26.16	23.31	122.57	113.14	95.33	102.8	97.26	79.04	57.46	49.47	51.45	44.86
Long-Term Debt/Capital (%)	3.19	23.84	19.81	22.01	18.42	52.85	59.29	55.15	57	56.98	52.09	43.71	37.73	39.36	43.56
Long-Term Debt/Total Assets (%)	1.85	13.76	12.29	14.92	14.17	41.57	43.26	37.6	38.85	36.2	32.43	26.74	23.86	23.5	17.75
Total Debt/Equity (%)	5.36	28.49	24.77	27.57	27.73	152.48	115.18	96.89	105.57	100.25	81.38	57.46	59.71	67.29	85.04
Total Debt/Capital (%)	6.26	26.65	22.45	23.2	21.91	65.75	60.36	56.05	58.54	58.73	53.64	43.71	45.55	51.48	82.58
Total Debt/Total Assets (%)	3.62	15.38	13.93	15.73	16.85	51.71	44.04	38.21	39.9	37.31	33.39	26.74	28.8	30.73	33.65
Net Debt to Equity	-58.24	-13.34	-29.82	-26.76	-26.77	79.34	59.53	53.48	70.9	68.34	49.95	38.42	42.63	53.25	46.88
Net Debt/Capital (%)	-265.01	-20.49	-53.52	-41.49	-37.16	49.98	44.04	41.31	48.67	49.24	41.52	34.18	37.39	45.64	72.32
EBITDA	1,408	2,890	3,318	3,130	2,901	1,965	4,314	5,888	2,065	1,933	2,385	3,363	426	665	2,581
EBITDA-CapEx	630	2,173	2,366	2,502	2,289	1,381	3,736	5,053	1,189	1,286	1,239	2,241	-395	178	2,169
Operating Income (Loss)	806	2,065	2,085	1,886	1,787	811	2,186	3,832	253	367	1,173	2,434	-402	97	2,130

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	06/30/2011	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

Cash Ratio	1.61	0.8	1.08	1.32	1.63	1.21	1.47	1.12	0.91	0.69	0.69	0.44	0.37	0.25	0.39
Current Ratio	2.53	1.77	1.91	2.27	2.63	1.81	2.55	2.39	2.22	2.05	2	1.81	1.45	1.32	1.08
Quick Ratio	2.16	1.38	1.54	1.84	2.11	1.42	1.92	1.62	1.22	1.23	1.16	0.98	0.67	0.46	0.66
CFO/Avg Current Liab	0.79	0.99	0.78	0.72	0.63	0.39	0.61	0.96	0.37	0.2	0.41	0.37	-0.08	-0.05	0.29
Common Equity/Total Assets	54.23	42.34	48.1	52.06	60.05	26.93	28.92	29.96	28.26	26.22	28.86	34.43	30.86	28.02	5.46
Long-Term Debt/Equity (%)	2.73	25.49	21.85	26.16	23.31	122.57	113.14	95.33	102.8	97.26	79.04	57.46	49.47	51.45	44.86
Long-Term Debt/Capital (%)	3.19	23.84	19.81	22.01	18.42	52.85	59.29	55.15	57	56.98	52.09	43.71	37.73	39.36	43.56
Long-Term Debt/Total Assets (%)	1.85	13.76	12.29	14.92	14.17	41.57	43.26	37.6	38.85	36.2	32.43	26.74	23.86	23.5	17.75
Total Debt/Equity (%)	5.36	28.49	24.77	27.57	27.73	152.48	115.18	96.89	105.57	100.25	81.38	57.46	59.71	67.29	85.04
Total Debt/Capital (%)	6.26	26.65	22.45	23.2	21.91	65.75	60.36	56.05	58.54	58.73	53.64	43.71	45.55	51.48	82.58
Total Debt/Total Assets (%)	3.62	15.38	13.93	15.73	16.85	51.71	44.04	38.21	39.9	37.31	33.39	26.74	28.8	30.73	33.65
CFO/Total Liabilities	62.93	46.92	50.77	42.3	37.67	9.13	18.64	23.75	9.43	5.11	12.32	13.39	-3.21	-2.24	19.98
CFO/CapEx	2.13	4.28	3.28	4.48	3.66	3.4	5.95	5.04	1.77	1.27	1.66	1.68	-0.5	-0.6	4.1
Altman's Z-Score	4.28	3.26	4.24	4.56	4.66	2.18	3.53	3.8	2.68	2.62	3.02	3.23	1.71	1.78	3.45

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	06/30/2011	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

Accounts Receivable Turnover	7.74	6.99	7.39	8	8.28	8.68	11.2	9.96	9.74	9.34	7.3	7.43	2.84	4.47	7.01
Days Sales Outstanding	47.17	52.21	49.42	45.62	44.1	42.04	32.58	36.64	37.46	39.07	50	49.15	128.44	81.73	52.09
Inventory Turnover	13.61	9.89	9.16	8.92	7.98	5.47	5.83	4.9	4.12	4.08	3.71	3.56	1.33	1.79	4.35
Days Inventory Outstanding	26.83	36.89	39.83	40.91	45.74	66.76	62.65	74.53	88.67	89.5	98.39	102.47	275.25	204.23	83.86
Accounts Payable Turnover	5.08	4.39	4.6	5.46	5.45	5.24	6.01	5.56	5.95	6	5.53	5.68	2.59	1.69	4.94
Accounts Payable Turnover Days	71.85	83.19	79.27	66.88	67	69.62	60.76	65.67	61.34	60.87	66.03	64.22	141.1	215.68	73.87
Cash Conversion Cycle	2.14	5.92	9.98	19.64	22.84	39.18	34.47	45.49	64.78	67.7	82.37	87.4	262.59	70.28	62.08
Inventory to Cash Days	20.34	15.32	9.59	4.71	-1.64	-24.73	-30.07	-37.89	-51.21	-50.42	-48.4	-53.33	-146.82	-122.5	-31.77
Inventories	577	1,210	1,188	1,226	1,368	2,129	2,341	2,944	3,283	3,070	3,616	3,638	3,698	1,387	1,291
Raw Materials	172	245	167	168	168	569	646	1,048	1,142	1,306	1,623	1,603	2,096	329	227
Work In Process	263	552	575	493	500	589	632	878	968	956	1,088	1,162	979	829	785
Finished Goods	142	413	446	565	700	971	1,063	1,018	1,173	808	905	873	623	229	279
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	06/30/2011	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

Market Capitalization	6,350	5,550	11,308	16,389	13,748	8,535	19,282	17,372	10,492	9,941	16,403	10,567	9,114	18,664	22,205
- Cash & Cash Equivalents	3,490	3,208	4,309	4,804	5,024	8,151	6,354	5,005	3,455	3,048	3,370	2,327	2,023	1,551	2,114
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	876	229	229
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	294	2,185	1,955	2,438	2,556	16,994	13,151	11,172	10,522	9,575	8,725	7,022	7,070	7,434	4,711
Enterprise Value	3,154	4,527	8,954	13,739	11,018	17,151	26,055	23,539	17,559	16,468	21,758	15,262	15,037	24,776	25,031
Total Capital	4,696	8,200	8,707	10,507	11,666	25,845	21,787	19,932	17,974	16,303	16,267	16,064	15,522	14,441	5,705
Total Debt/Capital (%)	6.26	26.65	22.45	23.2	21.91	65.75	60.36	56.05	58.54	58.73	53.64	43.71	45.55	51.48	82.58
Total Debt / EV	0.09	0.48	0.22	0.18	0.23	0.99	0.5	0.47	0.6	0.58	0.4	0.46	0.47	0.3	0.19
EV/Sales	0.33	0.36	0.58	0.91	0.76	1.32	1.36	1.14	1.06	0.98	1.29	0.81	2.4	3.92	2.63
EV/EBITDA	2.24	1.57	2.7	4.39	3.8	8.73	6.04	4	8.5	8.52	9.12	4.54	35.3	37.26	9.7
EV/EBIT	3.91	2.19	4.29	7.28	6.17	21.15	11.92	6.14	69.4	44.87	18.55	6.27	- -	255.42	11.75
EV/Cash Flow to Firm	1.9	1.46	2.83	4.79	4.82	7.14	6.73	5.32	6.32	5.37	9.95	7.28	- -	184.11	11.33
EV/Free Cash Flow to Firm	1.29	1.19	2.18	3.93	3.8	5.74	5.85	4.48	4.8	4.43	6.53	4.74	20.26	39.86	9.55
Diluted Market Cap	6,460	5,642	11,542	16,877	14,045	8,642	19,817	17,956	10,492	9,941	16,618	10,703	9,114	18,664	22,972
Diluted Enterprise Value	3,264	4,619	9,188	14,511	11,577	17,485	26,614	24,123	17,559	16,468	21,973	15,398	15,037	24,776	25,798
EV per Share	13.65	18.79	37.15	58.46	47.49	71.76	90.47	79.25	60.13	55.26	71.34	48.92	47.29	76	72.13
TTM Sales	9,526	12,478	15,351	15,130	14,572	12,994	19,093	20,647	16,569	16,736	16,922	18,793	6,255	6,317	9,520
TTM EBITDA	1,408	2,890	3,318	3,130	2,901	1,965	4,314	5,888	2,065	1,933	2,385	3,363	426	665	2,581
TTM Operating Income	806	2,065	2,085	1,886	1,787	811	2,186	3,832	253	367	1,173	2,434	-402	97	2,130
TTM Cash Flow to Firm	1,664	3,091	3,163	2,868	2,288	2,404	3,874	4,424	2,779	3,069	2,187	2,096	-79	135	2,210
TTM Free Cash Flow to Firm	2,442	3,808	4,115	3,496	2,900	2,988	4,452	5,259	3,655	3,716	3,333	3,218	742	622	2,622

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	06/30/2011	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

Price/Free Cash Flow	2.66	1.49	2.84	4.9	4.92	3.37	4.94	3.56	4.33	6.76	5.46	3.57	22.07	96.7	10.92
EV/EBIT	3.91	2.19	4.29	7.28	6.17	21.15	11.92	6.14	69.4	44.87	18.55	6.27	- -	255.42	11.75
Enterprise Value	3,154	4,527	8,954	13,739	11,018	17,151	26,055	23,539	17,559	16,468	21,758	15,262	15,037	24,776	25,031
Low Price	17.42	17.11	22.35	44.85	59.19	26.44	32.56	57.4	25.56	20.7	25.34	33.1	22.46	26.92	28.83
EV/Sales	0.33	0.36	0.58	0.91	0.76	1.32	1.36	1.14	1.06	0.98	1.29	0.81	2.4	3.92	2.63
EV/EBITDA	2.24	1.57	2.7	4.39	3.8	8.73	6.04	4	8.5	8.52	9.12	4.54	35.3	37.26	9.7
Price/Earnings	8.75	3.44	11.54	10.14	9.38	35.27	48.57	25.74	- -	- -	19.98	6.84	- -	- -	12.04
Price/Earnings Average	7.84	3.77	8.41	8.61	11.89	44.51	37.59	28.77	-14.98	-47.99	15.16	8.69	-5.44	-15.85	9.22
Price/Earnings High	10.07	5.02	12.13	10.43	13.72	66.01	52.07	35.56	-23.45	-64.84	21.95	11	-7.17	-23.58	12.11
Price/Earnings Low	5.54	2.56	5.5	6.52	9.37	26.11	23.62	25.26	-9.9	-24.67	9.41	6.68	-4.18	-10.3	5.43
Price/Book Value	1.44	0.92	1.67	2.03	1.51	0.96	2.23	1.98	1.41	1.48	2.17	1.17	1.2	2.75	29.03
Price/Book Value Average	1.29	1.01	1.22	1.73	1.91	1.22	1.73	2.22	1.52	1.78	1.65	1.49	1.23	1.99	22.22
Price/Book Value High	1.66	1.35	1.76	2.09	2.21	1.8	2.39	2.74	2.37	2.41	2.39	1.88	1.62	2.96	29.18
Price/Book Value Low	0.91	0.69	0.8	1.31	1.51	0.71	1.09	1.95	1	0.92	1.02	1.14	0.94	1.29	13.08
Price/Tangible Book Value	1.21	1.13	2.12	2.81	2.25	-2.22	-7.97	-14.19	-5.76	-6.82	77.01	5.37	10.76	2.87	22.38
Price/Tangible Book Value Average	1.08	1.24	1.54	2.39	2.85	-2.81	-6.17	-15.86	-6.2	-8.23	58.43	6.83	10.96	2.08	17.14
Price/Tangible Book Value High	1.39	1.65	2.23	2.89	3.28	-4.16	-8.55	-19.61	-9.71	-11.13	84.6	8.65	14.45	3.09	22.51
Price/Tangible Book Value Low	0.76	0.84	1.01	1.81	2.24	-1.65	-3.88	-13.93	-4.1	-4.23	36.28	5.25	8.43	1.35	10.08
Price/Sales	0.67	0.44	0.74	1.08	0.94	0.66	1.01	0.84	0.63	0.59	0.97	0.56	1.46	2.95	2.33
Price/Sales Average	0.6	0.49	0.54	0.92	1.2	0.83	0.78	0.94	0.68	0.72	0.74	0.72	1.48	2.14	1.79
Price/Sales High	0.77	0.65	0.77	1.11	1.38	1.23	1.08	1.16	1.07	0.97	1.06	0.91	1.96	3.18	2.35
Price/Sales Low	0.42	0.33	0.35	0.7	0.94	0.49	0.49	0.83	0.45	0.37	0.46	0.55	1.14	1.39	1.05
Price/Cash Flow	3.84	1.81	3.63	5.82	6.13	4.3	5.61	4.13	6.78	12.06	8.64	5.62	-22.34	-63.48	13.13
Price/Cash Flow Average	3.44	1.98	2.64	4.95	7.77	5.43	4.34	4.62	7.3	14.56	6.56	7.15	-22.75	-45.93	10.05
Price/Cash Flow High	4.42	2.64	3.81	5.99	8.97	8.06	6.01	5.71	11.43	19.67	9.49	9.05	-30.01	-68.33	13.2
Price/Cash Flow Low	2.43	1.34	1.73	3.74	6.12	3.19	2.73	4.05	4.82	7.49	4.07	5.49	-17.51	-29.85	5.92
Price/Free Cash Flow Average	2.38	1.63	2.07	4.16	6.23	4.25	3.82	3.98	4.66	8.16	4.14	4.53	22.48	69.96	8.36
Price/Free Cash Flow High	3.06	2.17	2.98	5.04	7.2	6.3	5.29	4.92	7.3	11.02	6	5.74	29.64	104.08	10.98
Price/Free Cash Flow Low	1.68	1.11	1.35	3.15	4.92	2.49	2.4	3.5	3.08	4.19	2.57	3.48	17.29	45.47	4.92
EV/Sales Average	0.26	0.4	0.38	0.76	1.03	1.51	1.14	1.24	1.11	1.11	1.05	0.96	2.43	3.11	2.08
EV/Sales High	0.43	0.57	0.62	0.96	1.21	1.91	1.44	1.46	1.49	1.36	1.38	1.15	2.9	4.15	2.64
EV/Sales Low	0.09	0.25	0.2	0.54	0.77	1.17	0.85	1.12	0.88	0.76	0.77	0.8	2.09	2.36	1.35
EV/EBITDA Average	1.77	1.75	1.77	3.69	5.15	9.98	5.04	4.35	8.89	9.58	7.46	5.39	35.7	29.5	7.68
EV/EBITDA High	2.92	2.45	2.87	4.63	6.08	12.63	6.37	5.12	11.98	11.76	9.8	6.45	42.64	39.4	9.75
EV/EBITDA Low	0.59	1.07	0.91	2.61	3.88	7.72	3.75	3.94	7.04	6.57	5.49	4.47	30.67	22.39	4.97
EV/EBIT Average	3.1	2.45	2.82	6.13	8.37	24.19	9.94	6.68	72.57	50.47	15.18	7.45	-37.83	202.21	9.31
EV/EBIT High	5.1	3.42	4.57	7.69	9.87	30.6	12.57	7.87	97.81	61.96	19.93	8.92	-45.19	270.1	11.81
EV/EBIT Low	1.03	1.5	1.45	4.33	6.3	18.7	7.4	6.06	57.43	34.59	11.15	6.17	-32.5	153.48	6.02
Last Price	27.49	23.03	46.92	69.74	59.26	35.71	66.95	58.49	35.93	33.36	53.78	33.87	28.66	57.25	63.99
High Price	31.64	33.58	49.31	71.78	86.66	66.84	71.78	80.82	60.54	54.4	59.08	54.52	38.5	61.62	64.34
Enterprise Value Average	2,496	5,051	5,887	11,561	14,950	19,614	21,722	25,584	18,360	18,524	17,801	18,132	15,207	19,614	19,824
Enterprise Value High	4,113	7,070	9,530	14,502	17,637	24,818	27,470	30,171	24,745	22,738	23,374	21,705	18,166	26,200	25,152
Enterprise Value Low	828	3,101	3,032	8,174	11,264	15,162	16,174	23,215	14,531	12,696	13,084	15,022	13,065	14,888	12,830

Shares Outstanding	233	246	237	234	230	284	294	296	295	302	308	315	322	343	347
Diluted Weighted Avg Shares	235	245	246	242	237	242	296	307	292	298	309	316	318	326	359
Basic Weighted Avg Shares	231	241	241	235	232	239	288	297	292	298	305	312	318	326	347
Revenue per Share	41.24	51.78	63.7	64.38	62.81	54.37	66.3	69.52	56.74	56.16	55.48	60.23	19.67	19.38	27.44
EBITDA per Share	6.1	11.99	13.77	13.32	12.5	8.22	14.98	19.82	7.07	6.49	7.82	10.78	1.34	2.04	7.44
Operating Income per Share	3.49	8.57	8.65	8.03	7.7	3.39	7.59	12.9	0.87	1.23	3.85	7.8	-1.26	0.3	6.14
Basic EPS, GAAP	3.14	6.69	4.07	6.88	6.31	1.01	1.38	2.27	-2.58	-0.84	2.69	4.96	-5.37	-2.61	5.31
Basic EPS from Cont Ops	3.14	6.69	4.07	6.88	6.31	1.01	1.38	2.27	-2.58	-0.84	2.69	4.96	-2.84	-2.35	4.73
Diluted EPS, GAAP	3.09	6.58	3.98	6.68	6.18	1	1.34	2.2	-2.58	-0.84	2.66	4.89	-5.37	-2.61	5.14
Diluted EPS from Cont Ops	3.09	6.58	3.98	6.68	6.18	1	1.34	2.2	-2.58	-0.84	2.66	4.89	-2.84	-2.35	4.58
Dividend per Share	- -	- -	0.75	1.1	1.71	1.94	1.99	2	2	2	- -	- -	- -	- -	0.13
Cash Flow per Share	7.16	12.73	12.94	11.98	9.66	8.3	11.93	14.16	5.3	2.77	6.22	6.03	-1.28	-0.9	4.87
Free Cash Flow per Basic Share	3.8	9.75	8.99	9.31	7.03	5.85	9.93	11.35	2.3	0.59	2.47	2.43	-3.86	-2.4	3.69
Cash & Equivalents per Share	15.11	13.31	17.88	21.65	22.78	35.05	22.15	16.85	11.83	10.23	11.05	7.46	6.36	4.76	6.09
Book Value per Share	19.06	24.96	28.02	34.34	39.27	37.03	29.99	29.49	25.52	22.58	24.73	28.98	23.82	20.79	2.2
Tangible Book Value per Share	22.8	20.31	22.13	24.8	26.38	-16.07	-8.4	-4.12	-6.23	-4.89	0.7	6.3	2.66	19.94	2.86

Western Digital Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)