Every figure this model derived for TW, 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
TW on one particular measure came for.
Ratio
Value
cash operating margin
59.82
dilution pct
-0.01
ebit cagr
27.47
ebit yoy
28.21
ev ebit
21.73
ev owner earnings
20.23
ev sales
9.49
fcf margin
51.88
growth cv
0.36
interest cover
469.28
operating margin
43.68
owner earnings margin
46.93
revenue growth
14.04
revenue growth per share
14.05
roic
16.64
rule of 40
57.72
sbc pct revenue
4.95
What to be careful about
What this model itself distrusts about TW's figures. Written by the
derivation as it ran, not added afterwards.
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`
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
resilience rests on 2 of 3 inputs; not tagged: liquidity