Every figure this model derived for ESAB, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-07-03.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 62,261,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-07-03 |
| cash | 217,491,000 | CashAndCashEquivalentsAtCarryingValue |
2026-07-03 |
| current assets | 1,528,463,000 | AssetsCurrent |
2026-07-03 |
| current liabilities | 779,007,000 | LiabilitiesCurrent |
2026-07-03 |
| equity | 2,538,681,000 | StockholdersEquity |
2026-07-03 |
| interest expense | 66,569,000 | InterestPaidNet |
2025-12-31 |
| ocf | 258,868,000 | NetCashProvidedByUsedInOperatingActivities |
2026-07-03 |
| revenue | 3,002,055,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-07-03 |
| sbc | 17,419,000 | ShareBasedCompensation |
2026-07-03 |
The figures themselves rather than their scores — what somebody looking up ESAB on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 15.95 |
| current ratio | 2.07 |
| current ratio reported | 1.96 |
| deferred revenue growth | 62.28 |
| dilution pct | 0.27 |
| ebit cagr | 2.79 |
| ebit yoy | -16.95 |
| fcf margin | 6.55 |
| growth cv | 1.07 |
| interest cover | 5.44 |
| net debt ebitda | 4.72 |
| operating margin | 12.07 |
| owner earnings margin | 5.97 |
| revenue growth | 9.65 |
| revenue growth per share | 9.36 |
| roic | 6.07 |
| rule of 40 | 21.73 |
| sbc pct revenue | 0.58 |
What this model itself distrusts about ESAB's figures. Written by the derivation as it ran, not added afterwards.