Watts Water Technologies, Inc. Financial Ratios — WTS 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 (%)	13.08	13.41	11.51	9.86	-27.36	25.02	20.08	31.2	27.36	21.15	26.88	34.27	29.43	26.83	25.99
Return on Assets (%)	3.98	4.02	3.4	2.73	-6.21	4.88	4.18	7.55	7.79	6.6	9.22	13.28	12.36	12.37	12.91
Return on Capital (%)	9.46	9.5	8.6	6.53	- -	10.44	8.83	16.75	17.44	15.54	21.64	29.27	24.09	22.68	23.14
Return on Invested Capital (%)	7.56	7	6.42	5.85	- -	7.03	6.46	11.02	11.44	10.27	14.19	19.21	16.32	16.08	17.46
Gross Margin (%)	36.12	35.97	35.73	35.79	37.68	40.45	41.35	41.95	42.33	41.46	42.4	44.17	46.73	47.15	49.46
EBITDA Margin (%)	13.13	12.57	11.56	12.08	7.79	13.78	15.26	15.36	15.5	15.74	16.8	18.45	19.44	20.07	21.74
Operating Margin (%)	9.73	9.17	8.24	8.91	4.21	10.12	11.68	12.26	12.58	12.66	14.31	16.45	17.33	17.65	19.35
Incremental Operating Margin (%)	6.55	-30	-20.61	33.33	158.7	-115.01	49.06	20.06	26.97	11.32	22.59	39.17	40.1	21.03	39.83
Pretax Margin (%)	7.67	7.02	5.96	5.49	-7.56	9.14	9.82	11.16	11.49	11.07	12.94	15.54	17	17.14	18.28
Profit Margin (%)	4.72	4.79	3.98	3.32	-7.69	6.02	5.02	8.18	8.22	7.58	9.16	12.71	12.75	12.93	13.98
Net Income to Common Margin (%)	4.72	4.79	3.98	3.32	-7.69	6.02	5.02	8.18	8.22	7.58	9.16	12.71	12.75	12.93	13.98
Effective Tax Rate (%)	28.45	29.74	30.64	39.47	- -	34.12	48.92	26.69	28.49	31.56	29.22	18.24	25.01	24.56	23.55
Dvd Payout Ratio (%)	21.11	22.73	29.06	40.76	-20.46	29.1	35.43	22.11	23.88	27.47	20.7	15.71	17.74	19.06	19.63
Sustainable Growth Rate (%)	10.32	10.36	8.17	5.84	-32.96	17.74	12.96	24.31	20.82	15.34	21.32	28.88	24.21	21.72	20.89

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	399	385	308	580	575	650	497	353	309	198	142	148	298	197	198
ST Debt	2	77	2	2	1	139	22	30	105	- -	- -	- -	- -	- -	- -
LT Debt	397	308	306	578	574	511	475	323	204	198	142	148	298	197	198
Total Debt/EBITDA	2.16	2.14	1.81	3.17	5.03	3.38	2.24	1.47	1.25	0.83	0.47	0.4	0.75	0.44	0.37
Net Debt/EBITDA	0.81	0.63	0.23	1.52	2.44	1.62	0.98	0.62	0.36	-0.09	-0.33	-0.45	-0.13	-0.42	-0.39
Total Debt/EBIT	2.92	2.94	2.53	4.3	9.31	4.6	2.92	1.84	1.54	1.04	0.55	0.45	0.84	0.5	0.42
Net Debt/EBIT	1.09	0.87	0.33	2.07	4.52	2.2	1.28	0.78	0.44	-0.11	-0.39	-0.5	-0.15	-0.48	-0.44
EBITDA to Interest Expense	7.16	7.29	7.92	9.19	4.7	8.53	11.64	14.74	17.59	17.86	48.25	52.19	48.74	30.75	49.09
EBITDA-CapEx/Interest Expense	6.26	6.05	6.63	8	3.56	6.93	10.02	12.5	15.52	14.56	44.02	48.17	45.12	28.35	44.86
EBIT to Interest Expense	5.31	5.32	5.65	6.77	2.54	6.26	8.91	11.77	14.28	14.36	41.1	46.51	43.46	27.05	43.69
Interest Expense	26	25	22	20	24	23	19	16	14	13	6	7	8	15	11
Common Equity/Total Assets	30.62	29.35	29.69	25.88	18.99	19.96	21.67	26.85	30.02	32.42	36.07	41.36	42.54	49.57	49.79
Long-Term Debt/Equity (%)	43.21	32.73	30.49	63.33	81.46	69.44	57.25	36.28	20.88	18.53	12.1	11.35	19.71	11.53	9.75
Long-Term Debt/Capital (%)	43.29	34.7	37.06	53.31	64.06	51.01	54.34	40.55	24.71	26.02	17.49	15.6	23.29	14.22	12.11
Long-Term Debt/Total Assets (%)	23.46	17.99	17.56	29.66	33.96	29	27.33	19.56	11.85	11.4	7.65	7.64	12.92	8.22	6.86
Total Debt/Equity (%)	43.42	40.94	30.71	63.54	81.61	88.33	59.96	39.65	31.62	18.53	12.1	11.35	19.71	11.53	9.75
Total Debt/Capital (%)	43.5	43.4	37.33	53.49	64.18	64.89	56.92	44.31	37.41	26.02	17.49	15.6	23.29	14.22	12.11
Total Debt/Total Assets (%)	23.58	22.5	17.68	29.76	34.03	36.89	28.63	21.37	17.94	11.4	7.65	7.64	12.92	8.22	6.86
Net Debt to Equity	16.18	12.06	3.97	30.53	39.59	42.37	26.16	16.75	9.15	-1.93	-8.53	-12.55	-3.42	-11.12	-10.25
Net Debt/Capital (%)	22.29	18.43	7.15	35.59	46.5	47	36.56	25.16	14.75	-3.81	-17.59	-25.68	-5.57	-19.02	-16.94
EBITDA	185	179	170	183	114	193	222	240	248	238	304	365	400	452	530
EBITDA-CapEx	161	149	143	159	87	157	191	204	219	194	277	337	370	417	484
Operating Income (Loss)	137	131	121	135	62	142	170	192	201	191	259	326	356	398	472

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	0.89	0.74	0.82	0.87	1	0.8	0.86	0.59	0.52	0.7	0.59	0.82	0.86	0.93	0.79
Current Ratio	2.85	2.23	2.62	2.53	2.74	1.93	2.39	2.07	1.75	2.27	2.11	2.51	2.61	2.59	2.51
Quick Ratio	1.61	1.3	1.47	1.47	1.64	1.26	1.52	1.17	1.05	1.33	1.13	1.44	1.5	1.53	1.37
CFO/Avg Current Liab	0.45	0.41	0.34	0.4	0.34	0.38	0.41	0.5	0.51	0.63	0.5	0.57	0.79	0.88	0.86
Common Equity/Total Assets	30.62	29.35	29.69	25.88	18.99	19.96	21.67	26.85	30.02	32.42	36.07	41.36	42.54	49.57	49.79
Long-Term Debt/Equity (%)	43.21	32.73	30.49	63.33	81.46	69.44	57.25	36.28	20.88	18.53	12.1	11.35	19.71	11.53	9.75
Long-Term Debt/Capital (%)	43.29	34.7	37.06	53.31	64.06	51.01	54.34	40.55	24.71	26.02	17.49	15.6	23.29	14.22	12.11
Long-Term Debt/Total Assets (%)	23.46	17.99	17.56	29.66	33.96	29	27.33	19.56	11.85	11.4	7.65	7.64	12.92	8.22	6.86
Total Debt/Equity (%)	43.42	40.94	30.71	63.54	81.61	88.33	59.96	39.65	31.62	18.53	12.1	11.35	19.71	11.53	9.75
Total Debt/Capital (%)	43.5	43.4	37.33	53.49	64.18	64.89	56.92	44.31	37.41	26.02	17.49	15.6	23.29	14.22	12.11
Total Debt/Total Assets (%)	23.58	22.5	17.68	29.76	34.03	36.89	28.63	21.37	17.94	11.4	7.65	7.64	12.92	8.22	6.86
CFO/Total Liabilities	16.26	17.35	16.01	13.06	11.1	13.45	17.18	22.22	26.04	34.23	26.49	35.54	39.04	52.4	47.1
CFO/CapEx	5.38	4.36	4.27	5.7	3.95	3.84	5.05	4.63	6.64	5.22	6.77	7.97	10.46	10.23	8.8
Altman's Z-Score	4.04	4.13	4.74	4.29	3.76	4.06	4.81	5.2	6.13	7.12	9.45	8.63	9.09	10.09	10.51

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	7.17	6.93	7.03	7.2	7.45	7.28	7.04	7.42	7.53	7.23	8.65	8.71	8.33	8.78	8.91
Days Sales Outstanding	50.94	52.69	51.91	50.72	49.02	50.17	51.88	49.17	48.5	50.49	42.22	41.92	43.81	41.57	40.95
Inventory Turnover	3.29	3.21	3.17	3.23	3.44	3.47	3.43	3.33	3.31	3.31	3.29	2.96	2.83	3.01	2.69
Days Inventory Outstanding	110.88	113.55	115.28	113	106.08	105.06	106.49	109.67	110.11	110.28	111.08	123.24	129.1	121.35	135.69
Accounts Payable Turnover	7.62	7.16	7	7.16	7.76	8.21	7.77	7.46	7.24	7.51	9.07	7.99	8.41	8.46	8.27
Accounts Payable Turnover Days	47.92	50.99	52.14	51	47.05	44.47	46.96	48.93	50.44	48.59	40.26	45.65	43.39	43.16	44.16
Cash Conversion Cycle	113.89	115.25	115.05	112.73	108.04	110.75	111.41	109.91	108.17	112.19	113.04	119.5	129.52	119.75	132.49
Inventory to Cash Days	-59.95	-60.86	-63.37	-62.28	-57.06	-54.89	-54.61	-60.51	-61.62	-59.79	-68.87	-81.31	-85.3	-79.78	-94.74
Inventories	281	288	310	292	240	239	259	287	270	264	371	376	399	392	524
Raw Materials	105	111	111	105	88	82	82	87	83	80	119	138	151	142	191
Work In Process	29	20	19	17	15	14	18	17	16	16	20	21	20	17	28
Finished Goods	147	157	180	170	136	144	160	182	171	168	231	217	228	233	305
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	1,276	1,548	2,196	2,239	1,733	2,243	2,613	2,213	3,402	4,126	6,563	4,899	6,959	6,811	9,247
- Cash & Cash Equivalents	251	271	268	301	296	338	280	204	220	219	242	311	350	387	406
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	399	385	308	580	575	650	497	353	309	198	142	148	298	197	198
Enterprise Value	1,421	1,659	2,236	2,518	2,013	2,555	2,830	2,363	3,491	4,105	6,463	4,736	6,907	6,621	9,039
Total Capital	918	886	824	1,084	896	1,002	873	798	826	762	811	946	1,281	1,385	1,632
Total Debt/Capital (%)	43.5	43.4	37.33	53.49	64.18	64.89	56.92	44.31	37.41	26.02	17.49	15.6	23.29	14.22	12.11
Total Debt / EV	0.28	0.23	0.14	0.23	0.29	0.25	0.18	0.15	0.09	0.05	0.02	0.03	0.04	0.03	0.02
EV/Sales	1.01	1.16	1.52	1.66	1.37	1.83	1.94	1.51	2.18	2.72	3.57	2.39	3.36	2.94	3.71
EV/EBITDA	7.69	9.25	13.13	13.77	17.61	13.26	12.73	9.83	14.08	17.28	21.26	12.96	17.28	14.65	17.05
EV/EBIT	10.38	12.67	18.42	18.68	32.57	18.06	16.63	12.32	17.34	21.49	24.96	14.54	19.38	16.65	19.16
EV/Cash Flow to Firm	9.84	11	16.8	17.1	15.01	16.7	17.08	13.03	17.11	17.25	34.89	20.61	21.79	17.79	22.03
EV/Free Cash Flow to Firm	8.47	9.15	13.91	14.73	12.44	13.52	14.4	10.84	14.97	14.57	30.49	18.37	19.92	16.25	19.82
Diluted Market Cap	1,283	1,552	2,203	2,246	1,733	2,249	2,613	2,213	3,412	4,138	6,582	4,913	6,979	6,811	9,247
Diluted Enterprise Value	1,432	1,665	2,242	2,524	2,013	2,561	2,830	2,363	3,501	4,117	6,482	4,750	6,928	6,621	9,039
EV per Share	38.09	46.08	62.99	71.33	57.67	74.27	82.26	68.88	102.38	121.09	191.21	141.36	206.79	197.63	269.82
TTM Sales	1,407	1,427	1,474	1,514	1,468	1,398	1,457	1,565	1,600	1,509	1,809	1,980	2,056	2,252	2,438
TTM EBITDA	185	179	170	183	114	193	222	240	248	238	304	365	400	452	530
TTM Operating Income	137	131	121	135	62	142	170	192	201	191	259	326	356	398	472
TTM Cash Flow to Firm	144	151	133	147	134	153	166	181	204	238	185	230	317	372	410
TTM Free Cash Flow to Firm	168	181	161	171	162	189	197	218	233	282	212	258	347	407	456

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	8.59	9.46	15.1	14.13	12.64	12.92	13.99	10.74	15.29	15.18	31.72	19.49	20.5	17.18	20.65
EV/EBIT	10.38	12.67	18.42	18.68	32.57	18.06	16.63	12.32	17.34	21.49	24.96	14.54	19.38	16.65	19.16
Enterprise Value	1,421	1,659	2,236	2,518	2,013	2,555	2,830	2,363	3,491	4,105	6,463	4,736	6,907	6,621	9,039
Low Price	24.31	30.88	42.63	51.71	48.09	44.51	59.15	61.17	61.91	69.02	113.44	116.31	142.1	175.37	177.59
EV/Sales	1.01	1.16	1.52	1.66	1.37	1.83	1.94	1.51	2.18	2.72	3.57	2.39	3.36	2.94	3.71
EV/EBITDA	7.69	9.25	13.13	13.77	17.61	13.26	12.73	9.83	14.08	17.28	21.26	12.96	17.28	14.65	17.05
Price/Earnings	19.22	22.63	37.48	44.52	- -	26.64	35.74	17.29	25.87	36.09	39.61	19.48	26.55	23.39	27.13
Price/Earnings Average	19.15	19.72	30.92	41.73	-16.92	24.07	30.78	20.77	22.68	28.36	30.9	18.86	22.43	23.13	24.12
Price/Earnings High	22.89	22.84	37.96	46.21	-19.83	29.03	36.73	25.01	26.15	36.49	43.24	26.05	27.16	25.62	28.3
Price/Earnings Low	13.66	16.25	25.83	36.29	-14.87	18.18	27.84	16.39	16.05	20.47	23.14	15.49	18.11	20.17	17.46
Price/Book Value	2.46	3.09	4.25	4.44	5.4	6.37	6.94	4.98	6.58	7.32	9.81	6.13	7.08	5.73	6.45
Price/Book Value Average	2.45	2.69	3.51	4.16	5.95	5.76	5.98	5.99	5.76	5.75	7.65	5.94	5.98	5.67	5.73
Price/Book Value High	2.93	3.11	4.31	4.61	6.97	6.95	7.14	7.21	6.65	7.4	10.71	8.21	7.25	6.28	6.72
Price/Book Value Low	1.75	2.22	2.93	3.62	5.23	4.35	5.41	4.72	4.08	4.15	5.73	4.88	4.83	4.94	4.15
Price/Tangible Book Value	4.55	5.33	6.19	35.38	75.04	2,038.98	28	12.21	13.86	12.67	14.78	8.24	11.52	8.99	10.58
Price/Tangible Book Value Average	4.54	4.65	5.11	33.16	82.72	1,842.59	24.12	14.66	12.15	9.96	11.54	7.98	9.73	8.89	9.4
Price/Tangible Book Value High	5.42	5.38	6.27	36.72	96.93	2,221.93	28.78	17.66	14.01	12.81	16.14	11.02	11.78	9.84	11.03
Price/Tangible Book Value Low	3.24	3.83	4.26	28.84	72.66	1,391.95	21.81	11.57	8.6	7.19	8.64	6.55	7.86	7.75	6.81
Price/Sales	0.91	1.08	1.49	1.48	1.18	1.6	1.79	1.41	2.13	2.73	3.63	2.47	3.38	3.02	3.79
Price/Sales Average	0.9	0.94	1.23	1.39	1.3	1.45	1.54	1.7	1.86	2.15	2.83	2.4	2.86	2.99	3.37
Price/Sales High	1.08	1.09	1.51	1.54	1.53	1.75	1.84	2.05	2.15	2.76	3.96	3.31	3.46	3.31	3.96
Price/Sales Low	0.64	0.78	1.03	1.21	1.14	1.09	1.4	1.34	1.32	1.55	2.12	1.97	2.31	2.61	2.44
Price/Cash Flow	10.14	11.59	18.58	16.56	15.85	16.24	16.76	13.07	17.54	18.03	36.3	21.87	22.39	18.86	23
Price/Cash Flow Average	10.1	10.1	15.33	15.52	17.47	14.68	14.43	15.69	15.37	14.17	28.32	21.18	18.92	18.65	20.45
Price/Cash Flow High	12.07	11.7	18.82	17.19	20.47	17.7	17.22	18.9	17.73	18.23	39.63	29.25	22.91	20.66	23.99
Price/Cash Flow Low	7.2	8.33	12.8	13.5	15.34	11.09	13.05	12.39	10.88	10.23	21.21	17.39	15.27	16.27	14.8
Price/Free Cash Flow Average	8.56	8.24	12.45	13.25	13.94	11.68	12.05	12.91	13.4	11.93	24.75	18.87	17.32	16.99	18.36
Price/Free Cash Flow High	10.24	9.55	15.29	14.67	16.33	14.08	14.37	15.54	15.45	15.34	34.64	26.07	20.97	18.82	21.54
Price/Free Cash Flow Low	6.11	6.79	10.4	11.52	12.24	8.82	10.89	10.19	9.49	8.61	18.53	15.5	13.98	14.82	13.29
EV/Sales Average	1.01	1.02	1.26	1.57	1.49	1.67	1.69	1.79	1.92	2.13	2.78	2.31	2.83	2.91	3.29
EV/Sales High	1.19	1.17	1.54	1.72	1.72	1.97	1.99	2.14	2.2	2.75	3.91	3.23	3.44	3.23	3.87
EV/Sales Low	0.75	0.86	1.05	1.39	1.33	1.32	1.55	1.44	1.37	1.54	2.06	1.89	2.28	2.52	2.35
EV/EBITDA Average	7.69	8.15	10.87	13	19.16	12.14	11.1	11.68	12.39	13.56	16.52	12.54	14.58	14.48	15.11
EV/EBITDA High	9.03	9.34	13.3	14.23	22.03	14.3	13.05	13.95	14.23	17.47	23.24	17.49	17.68	16.09	17.8
EV/EBITDA Low	5.71	6.83	9.12	11.5	17.13	9.56	10.13	9.35	8.87	9.76	12.28	10.22	11.74	12.58	10.83
EV/EBIT Average	10.38	11.17	15.25	17.64	35.44	16.53	14.5	14.64	15.25	16.86	19.39	14.07	16.35	16.46	16.98
EV/EBIT High	12.19	12.8	18.65	19.31	40.75	19.48	17.06	17.47	17.52	21.73	27.29	19.62	19.83	18.29	20
EV/EBIT Low	7.71	9.36	12.79	15.61	31.67	13.03	13.24	11.72	10.93	12.14	14.42	11.47	13.17	14.3	12.17
Last Price	34.21	42.99	61.87	63.44	49.67	65.2	75.95	64.53	99.76	121.7	194.17	146.23	208.34	203.3	276.02
High Price	40.75	43.39	62.66	65.84	64.16	71.05	78.05	93.35	100.86	123.03	212	195.6	213.14	222.7	287.89
Enterprise Value Average	1,421	1,462	1,852	2,377	2,190	2,339	2,467	2,808	3,072	3,221	5,021	4,581	5,827	6,545	8,012
Enterprise Value High	1,669	1,675	2,264	2,603	2,518	2,756	2,902	3,351	3,529	4,150	7,066	6,389	7,067	7,271	9,437
Enterprise Value Low	1,056	1,225	1,553	2,104	1,957	1,843	2,252	2,247	2,201	2,319	3,734	3,733	4,694	5,685	5,741

Shares Outstanding	36	35	35	35	34	34	34	34	34	34	34	33	33	33	33
Diluted Weighted Avg Shares	38	36	36	35	35	34	34	34	34	34	34	34	34	34	34
Basic Weighted Avg Shares	37	36	36	35	35	34	34	34	34	34	34	34	33	34	34
Revenue per Share	37.73	39.65	41.51	42.88	42.05	40.65	42.35	45.62	46.94	44.5	53.53	59.09	61.57	67.23	72.79
EBITDA per Share	4.95	4.98	4.8	5.18	3.28	5.6	6.46	7.01	7.27	7.01	8.99	10.9	11.97	13.49	15.83
Operating Income per Share	3.67	3.64	3.42	3.82	1.77	4.11	4.94	5.59	5.91	5.63	7.66	9.72	10.67	11.87	14.08
Basic EPS, GAAP	1.78	1.9	1.65	1.42	-3.23	2.45	2.12	3.73	3.86	3.37	4.9	7.51	7.85	8.69	10.17
Basic EPS from Cont Ops	2.07	1.96	1.72	1.42	-3.23	2.45	2.12	3.73	3.86	3.37	4.9	7.51	7.85	8.69	10.17
Diluted EPS, GAAP	1.77	1.89	1.65	1.42	-3.23	2.44	2.12	3.73	3.85	3.36	4.89	7.49	7.82	8.69	10.17
Diluted EPS from Cont Ops	2.06	1.95	1.71	1.42	-3.23	2.44	2.12	3.73	3.85	3.36	4.89	7.49	7.82	8.69	10.17
Dividend per Share	0.44	0.44	0.5	0.58	0.66	0.71	0.75	0.83	0.92	0.93	1.01	1.18	1.39	1.66	2
Cash Flow per Share	3.38	3.71	3.33	3.83	3.13	4.01	4.53	4.94	5.69	6.75	5.35	6.69	9.31	10.78	12
Free Cash Flow per Basic Share	2.75	2.86	2.55	3.16	2.34	2.97	3.63	3.87	4.83	5.46	4.56	5.85	8.42	9.73	10.64
Cash & Equivalents per Share	6.83	7.59	7.55	8.53	8.49	9.84	8.15	5.95	6.44	6.46	7.16	9.28	10.48	11.55	12.1
Book Value per Share	13.91	13.93	14.55	14.28	9.2	10.23	10.94	12.95	15.17	16.62	19.8	23.84	29.41	35.47	42.82
Tangible Book Value per Share	7.51	8.06	10	1.79	0.66	0.03	2.71	5.29	7.2	9.6	13.13	17.75	18.09	22.62	26.09

Watts Water Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)