Every figure this model derived for EW, 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 2026-06-30.
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 | 286,700,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 4,252,700,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 6,818,900,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 1,507,900,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 10,618,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 20,400,000 | InterestExpenseNonoperating |
2025-12-31 |
| ocf | 1,720,300,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 6,512,300,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 168,000,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up EW on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 27.37 |
| current ratio | 4.52 |
| current ratio reported | 4.52 |
| dilution pct | -2.25 |
| ebit cagr | -0.95 |
| ebit yoy | -1.37 |
| ev ebit | 33.26 |
| ev owner earnings | 38.08 |
| ev sales | 7.4 |
| fcf margin | 22.01 |
| growth cv | 1.57 |
| interest cover | 71.03 |
| operating margin | 22.25 |
| owner earnings margin | 19.43 |
| revenue growth | 14.55 |
| revenue growth per share | 17.19 |
| roic | 16.44 |
| rule of 40 | 36.8 |
| sbc pct revenue | 2.58 |
What this model itself distrusts about EW's figures. Written by the derivation as it ran, not added afterwards.