Every figure this model derived for LW, 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 2026-05-31.
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 | 402,700,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-05-31 |
| cash | 68,200,000 | CashAndCashEquivalentsAtCarryingValue |
2026-05-31 |
| current assets | 2,014,400,000 | AssetsCurrent |
2026-05-31 |
| current liabilities | 1,415,500,000 | LiabilitiesCurrent |
2026-05-31 |
| equity | 1,824,900,000 | StockholdersEquity |
2026-05-31 |
| interest expense | 202,800,000 | InterestPaid |
2026-05-31 |
| ocf | 942,900,000 | NetCashProvidedByUsedInOperatingActivities |
2026-05-31 |
| revenue | 6,612,300,000 | RevenueFromContractWithCustomerIncludingAssessedTax |
2026-05-31 |
| sbc | 46,200,000 | ShareBasedCompensation |
2026-05-31 |
The figures themselves rather than their scores — what somebody looking up LW on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 15.64 |
| current ratio | 1.42 |
| current ratio reported | 1.42 |
| dilution pct | -2.48 |
| ebit cagr | 7.38 |
| ebit yoy | -11.13 |
| ev ebit | 18.85 |
| ev owner earnings | 22.56 |
| ev sales | 1.69 |
| fcf margin | 8.17 |
| growth cv | 0.88 |
| interest cover | 2.91 |
| net debt ebitda | 3.66 |
| operating margin | 8.94 |
| owner earnings margin | 7.47 |
| revenue growth | 2.5 |
| revenue growth per share | 5.11 |
| roic | 8.59 |
| rule of 40 | 11.44 |
| sbc pct revenue | 0.7 |
What this model itself distrusts about LW's figures. Written by the derivation as it ran, not added afterwards.