Every figure this model derived for TDW, 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.
The figures, and where each came from
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.
The figures themselves rather than their scores — what somebody looking up
TDW on one particular measure came for.
Ratio
Value
cash operating margin
30.72
current ratio
3.58
current ratio reported
3.58
dilution pct
-4.98
ebit cagr
89.18
ebit yoy
-19.25
fcf margin
20.14
growth cv
0.99
interest cover
4.92
net debt ebitda
0.16
operating margin
18.43
owner earnings margin
19.12
revenue growth
-1.02
revenue growth per share
4.16
roic
13.47
rule of 40
17.41
sbc pct revenue
1.02
What to be careful about
What this model itself distrusts about TDW's figures. Written by the
derivation as it ran, not added afterwards.
no market cap; set `market_cap` in overrides.yaml
gross profit last tagged 2020-12-31 and no cost of sales line to rebuild it from; dropped from durability
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
2 of 5 dimensions could not be measured (valuation, durability -- 35% of the model), so this row is not comparable with the others; its total rests on what was left