Evotec SE (EVO) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Evotec SE (EVO) stock price & volume — 10-year historical chart
Evotec SE (EVO) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Evotec SE (EVO) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | Apr 8, 2026 | $0.06vs $0.21-73.9% | $347Mvs $329M+5.5% |
| Q4 2025 | Nov 5, 2025 | $0.14vs $0.14-1.4% | $192Mvs $240M-20.0% |
| Q3 2025 | Aug 13, 2025 | $0.14vs $0.18+19.9% | $202Mvs $192M+5.1% |
| Q2 2025 | May 6, 2025 | $0.20vs $0.11-77.3% | $219Mvs $276M-20.5% |
Evotec SE (EVO) competitors in Contract development and manufacturing services — business model, growth, and fundamentals comparison
Evotec SE (EVO) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Evotec SE (EVO) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 257.63M | 375.4M | 446.44M | 500.92M | 618.03M | 751.45M | 781.43M | 796.97M | 757.26M |
| Revenue Growth % | 56.61% | 45.71% | 18.92% | 12.2% | 23.38% | 21.59% | 3.99% | 1.99% | -4.98% |
| Cost of Goods Sold | 175.06M | 263.39M | 313.55M | 375.18M | 466.49M | 577.38M | 606.38M | 682.09M | 694.6M |
| COGS % of Revenue | 67.95% | 70.16% | 70.23% | 74.9% | 75.48% | 76.84% | 77.6% | 85.59% | 91.73% |
| Gross Profit | 82.57M▲ 0% | 112.02M▲ 35.7% | 132.89M▲ 18.6% | 125.74M▼ 5.4% | 151.54M▲ 20.5% | 174.06M▲ 14.9% | 175.05M▲ 0.6% | 114.88M▼ 34.4% | 62.66M▼ 45.5% |
| Gross Margin % | 32.05% | 29.84% | 29.77% | 25.1% | 24.52% | 23.16% | 22.4% | 14.41% | 8.27% |
| Gross Profit Growth % | 41.01% | 35.67% | 18.64% | -5.38% | 20.52% | 14.86% | 0.57% | -34.37% | -45.45% |
| Operating Expenses | 43.89M | 49.22M | 58.38M | 77.19M | 110.55M | 153.22M | 222.56M | 257.4M | 197.97M |
| OpEx % of Revenue | 17.04% | 13.11% | 13.08% | 15.41% | 17.89% | 20.39% | 28.48% | 32.3% | 26.14% |
| Selling, General & Admin | 42.38M | 57.01M | 66.43M | 77.2M | 105.44M | 156.19M | 169.61M | 188.2M | 123.65M |
| SG&A % of Revenue | 16.45% | 15.19% | 14.88% | 15.41% | 17.06% | 20.79% | 21.71% | 23.61% | 16.33% |
| Research & Development | 17.61M | 35.62M | 58.43M | 59.61M | 65.7M | 76.64M | 68.53M | 50.86M | 74.33M |
| R&D % of Revenue | 6.84% | 9.49% | 13.09% | 11.9% | 10.63% | 10.2% | 8.77% | 6.38% | 9.82% |
| Other Operating Expenses | -209K | 257K | -66.6M | -59.63M | -60.6M | -79.62M | -15.58M | 18.34M | 0 |
| Operating Income | 37.49M▲ 0% | 77.46M▲ 106.6% | 62.59M▼ 19.2% | 48.56M▼ 22.4% | 41M▼ 15.6% | 20.85M▼ 49.1% | -47.51M▼ 327.9% | -142.52M▼ 200.0% | -135.31M▲ 5.1% |
| Operating Margin % | 14.55% | 20.63% | 14.02% | 9.69% | 6.63% | 2.77% | -6.08% | -17.88% | -17.87% |
| Operating Income Growth % | 19.63% | 106.6% | -19.2% | -22.43% | -15.57% | -49.14% | -327.85% | -200% | 5.06% |
| EBITDA | 58.26M | 108.76M | 111.4M | 104.61M | 111.39M | 104.05M | 45.47M | -40.9M | -39.76M |
| EBITDA Margin % | 22.61% | 28.97% | 24.95% | 20.88% | 18.02% | 13.85% | 5.82% | -5.13% | -5.25% |
| EBITDA Growth % | 34.75% | 86.67% | 2.43% | -6.09% | 6.48% | -6.6% | -56.3% | -189.95% | 2.79% |
| D&A (Non-Cash Add-back) | 20.77M | 31.29M | 48.81M | 56.06M | 70.4M | 83.2M | 92.98M | 101.62M | 95.55M |
| EBIT | 26.83M | 74.59M | 37.96M | 34.3M | 246.23M | -140.81M | -68.85M | -182.28M | -135.31M |
| Net Interest Income | -358K | -1.69M | -5.22M | -7.13M | -6.98M | -4.81M | -2.48M | -9.26M | -9.62M |
| Interest Income | 903K | 898K | 2.23M | 1.34M | 2.27M | 8.34M | 9.26M | 2.44M | 4.25M |
| Interest Expense | 1.26M | 2.59M | 7.46M | 8.46M | 9.25M | 13.15M | 11.74M | 11.7M | 13.87M |
| Other Income/Expense | -11.16M | -5.46M | -6.03M | -22.72M | 195.98M | -174.81M | -33.09M | -51.45M | 12M |
| Pretax Income | 26.33M▲ 0% | 72M▲ 173.4% | 56.56M▼ 21.4% | 25.84M▼ 54.3% | 236.98M▲ 817.1% | -153.96M▼ 165.0% | -80.59M▲ 47.7% | -193.98M▼ 140.7% | -123.31M▲ 36.4% |
| Pretax Margin % | 10.22% | 19.18% | 12.67% | 5.16% | 38.34% | -20.49% | -10.31% | -24.34% | -16.28% |
| Income Tax | 2.33M | -12.06M | 19.33M | 19.56M | 21.47M | 21.7M | 3.32M | 2.1M | -23.88M |
| Effective Tax Rate % | 8.86% | -16.75% | 34.18% | 75.7% | 9.06% | -14.09% | -4.12% | -1.08% | 19.37% |
| Net Income | 24.26M▲ 0% | 84.17M▲ 247.0% | 38.16M▼ 54.7% | 6.28M▼ 83.5% | 215.51M▲ 3332.8% | -175.66M▼ 181.5% | -83.91M▲ 52.2% | -196.08M▼ 133.7% | -99.43M▲ 49.3% |
| Net Margin % | 9.42% | 22.42% | 8.55% | 1.25% | 34.87% | -23.38% | -10.74% | -24.6% | -13.13% |
| Net Income Growth % | -11.89% | 247% | -54.67% | -83.55% | 3332.78% | -181.51% | 52.23% | -133.67% | 49.29% |
| Net Income (Continuing) | 25M | 84.06M | 37.31M | 6.28M | 215.51M | -175.66M | -83.91M | -196.08M | -99.43M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 992K | 876K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.08▲ 0% | 0.28▲ 250.0% | 0.13▼ 53.6% | 0.02▼ 84.6% | 0.65▲ 3150.0% | -0.49▼ 175.4% | -0.23▲ 53.1% | -0.56▼ 143.5% | -0.28▲ 50.0% |
| EPS Growth % | -20% | 250% | -53.57% | -84.62% | 3150% | -175.38% | 53.06% | -143.48% | 50% |
| EPS (Basic) | 0.08 | 0.28 | 0.13 | 0.02 | 0.65 | -0.49 | -0.23 | -0.56 | -0.28 |
| Diluted Shares Outstanding | 290.02M | 294.96M | 299.45M | 307.5M | 332.81M | 353.41M | 353.87M | 354.59M | 355.16M |
| Basic Shares Outstanding | 290.02M | 294.96M | 299.45M | 307.5M | 332.81M | 353.35M | 353.87M | 353.29M | 355.16M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Evotec SE (EVO) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 180.25M | 249.77M | 527.05M | 806.13M | 1.1B | 1.07B | 903.16M | 681.96M | 762.62M |
| Cash & Short-Term Investments | 101.58M | 149.88M | 359.22M | 589.67M | 858.5M | 707.31M | 604.11M | 396.8M | 476.19M |
| Cash Only | 67.02M | 109.06M | 310.97M | 517.05M | 699.33M | 400.7M | 510.91M | 306.39M | 418.34M |
| Short-Term Investments | 34.56M | 40.82M | 48.25M | 72.62M | 159.17M | 306.61M | 93.2M | 90.41M | 57.85M |
| Accounts Receivable | 69.98M | 60.94M | 139.34M | 167.48M | 176.75M | 275.77M | 221.9M | 218.38M | 213.42M |
| Days Sales Outstanding | 99.14 | 59.25 | 113.92 | 122.03 | 104.39 | 133.95 | 103.65 | 100.02 | 102.87 |
| Inventory | 9.02M | 5.66M | 12.07M | 16.62M | 25.79M | 29.82M | 30.89M | 31.12M | 29.3M |
| Days Inventory Outstanding | 18.8 | 7.84 | 14.05 | 16.17 | 20.18 | 18.85 | 18.59 | 16.65 | 15.4 |
| Other Current Assets | 17.03M | 25.27M | 6.13M | 21.04M | 20.68M | 43.82M | 27.87M | 13.42M | 24.75M |
| Total Non-Current Assets | 487.02M | 522.11M | 852.81M | 1.03B | 1.13B | 1.18B | 1.35B | 1.23B | 1.02B |
| Property, Plant & Equipment | 74.66M | 90.52M | 268.53M | 412.7M | 484.6M | 650.2M | 806.56M | 823.94M | 554.39M |
| Fixed Asset Turnover | 3.45x | 4.15x | 1.66x | 1.21x | 1.28x | 1.16x | 0.97x | 0.97x | 1.37x |
| Goodwill | 220.18M | 220.79M | 287.27M | 302.67M | 257.57M | 274.82M | 275.63M | 282.85M | 272.25M |
| Intangible Assets | 135.03M | 122.99M | 131.33M | 119.95M | 30.85M | 23.82M | 15.45M | 26.44M | 31.56M |
| Long-Term Investments | 22.14M | 28.99M | 46.31M | 72.22M | 287.01M | 150.33M | 142.09M | 42.15M | 52.61M |
| Other Non-Current Assets | 15.77M | 15.5M | 26.56M | 45.73M | 56.84M | 74.08M | 95.23M | 37.82M | 36.84M |
| Total Assets | 667.27M▲ 0% | 771.88M▲ 15.7% | 1.38B▲ 78.8% | 1.84B▲ 33.2% | 2.24B▲ 21.6% | 2.26B▲ 1.0% | 2.25B▼ 0.2% | 1.91B▼ 15.1% | 1.78B▼ 7.0% |
| Asset Turnover | 0.39x | 0.49x | 0.32x | 0.27x | 0.28x | 0.33x | 0.35x | 0.42x | 0.43x |
| Asset Growth % | 89.91% | 15.68% | 78.76% | 33.18% | 21.63% | 0.99% | -0.21% | -15.09% | -7.03% |
| Total Current Liabilities | 245.78M | 196.28M | 200.88M | 255.06M | 324.52M | 337.71M | 464.57M | 344.58M | 367.92M |
| Accounts Payable | 26.08M | 31.14M | 35.16M | 52.06M | 72.6M | 97.28M | 134.32M | 85.79M | 64.74M |
| Days Payables Outstanding | 54.37 | 43.15 | 40.92 | 50.65 | 56.8 | 61.49 | 80.85 | 45.91 | 34.02 |
| Short-Term Debt | 167.76M | 55.07M | 23.27M | 36.72M | 36.14M | 1.56M | 149.1M | 50.8M | 103.64M |
| Deferred Revenue (Current) | 18.99M | 61.19M | 82.4M | 86.44M | 126.78M | 136.67M | 107.86M | 109.81M | 108.02M |
| Other Current Liabilities | 29.44M | 16.74M | 17.17M | 31.68M | 63.93M | 76.54M | 45.83M | 84.21M | 41.18M |
| Current Ratio | 0.73x | 1.27x | 2.62x | 3.16x | 3.39x | 3.18x | 1.94x | 1.98x | 2.07x |
| Quick Ratio | 0.70x | 1.24x | 2.56x | 3.10x | 3.31x | 3.09x | 1.88x | 1.89x | 1.99x |
| Cash Conversion Cycle | 63.57 | 23.95 | 87.04 | 87.56 | 67.77 | 91.31 | 41.39 | 70.76 | 84.25 |
| Total Non-Current Liabilities | 89.75M | 150.73M | 643.51M | 696.2M | 532.96M | 732.36M | 667.99M | 615.39M | 596.72M |
| Long-Term Debt | 20.3M | 54.68M | 364.68M | 405.02M | 326.34M | 328.3M | 477.11M | 392.74M | 194.82M |
| Capital Lease Obligations | 1.17M | 2.87M | 131.87M | 160.21M | 135.96M | 162M | 170.03M | 0 | 149.04M |
| Deferred Tax Liabilities | 23.5M | 21.52M | 78.08M | 73.39M | 17.69M | 18.52M | 18.14M | 14.52M | 79.51M |
| Other Non-Current Liabilities | 16.11M | 20.62M | 25.3M | 25.62M | 18.49M | 17.4M | -152.57M | 20.9M | 19.74M |
| Total Liabilities | 335.52M | 347M | 844.39M | 951.26M | 857.48M | 1.07B | 1.13B | 959.98M | 964.64M |
| Total Debt | 189.93M | 114.47M | 519.83M | 601.94M | 512.92M | 506.67M | 815.35M | 443.54M | 447.5M |
| Net Debt | 122.91M | 5.41M | 208.86M | 84.9M | -186.41M | 105.98M | 304.44M | 137.15M | 29.16M |
| Debt / Equity | 0.57x | 0.27x | 0.97x | 0.68x | 0.37x | 0.43x | 0.73x | 0.47x | 0.55x |
| Debt / EBITDA | 3.26x | 1.05x | 4.67x | 5.75x | 4.60x | 4.87x | 17.93x | - | - |
| Net Debt / EBITDA | 2.11x | 0.05x | 1.87x | 0.81x | -1.67x | 1.02x | 6.70x | - | - |
| Interest Coverage | 21.27x | 28.79x | 5.09x | 4.05x | 26.61x | -10.71x | -5.87x | -15.58x | -9.75x |
| Total Equity | 331.75M▲ 0% | 424.88M▲ 28.1% | 535.47M▲ 26.0% | 886.41M▲ 65.5% | 1.38B▲ 55.4% | 1.19B▼ 13.8% | 1.12B▼ 5.7% | 952.52M▼ 14.9% | 813.36M▼ 14.6% |
| Equity Growth % | 55.07% | 28.07% | 26.03% | 65.54% | 55.42% | -13.83% | -5.67% | -14.95% | -14.61% |
| Book Value per Share | 1.14 | 1.44 | 1.79 | 2.88 | 4.14 | 3.36 | 3.16 | 2.69 | 2.29 |
| Total Shareholders' Equity | 330.75M | 424M | 535.47M | 886.41M | 1.38B | 1.19B | 1.12B | 952.52M | 813.36M |
| Common Stock | 147.53M | 149.06M | 169.39M | 200.56M | 176.61M | 176.95M | 177.19M | 177.55M | 177.7M |
| Retained Earnings | -566.73M | -481.01M | -495.22M | -529.36M | -216.42M | -392.38M | -476.29M | -672.37M | -775.56M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.55M |
| Accumulated OCI | -28.9M | -27.2M | -21.96M | -45.91M | -12.64M | -37.4M | -30.64M | -7.35M | -45.09M |
| Minority Interest | 992K | 876K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Evotec SE (EVO) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 10.83M | 156.24M | 42.22M | 44.72M | 122.24M | 205.81M | 36.44M | 18.22M | -9.06M |
| Operating CF Margin % | 4.2% | 41.62% | 9.46% | 8.93% | 19.78% | 27.39% | 4.66% | 2.29% | -1.2% |
| Operating CF Growth % | -83.93% | 1342.93% | -72.98% | 5.93% | 173.33% | 68.37% | -82.29% | -50% | -149.75% |
| Net Income | 24M | 84.06M | 37.31M | 6.25M | 215.51M | -175.66M | -83.91M | -196.08M | -99.43M |
| Depreciation & Amortization | 20.77M | 31.29M | 48.8M | 56.06M | 67.61M | 83.2M | 92.98M | 101.62M | 95.55M |
| Stock-Based Compensation | 2.92M | 4.25M | 3.65M | 5.29M | 7.8M | 9.92M | 9.63M | 5.04M | 0 |
| Deferred Taxes | -6.14M | -26.12M | 6.74M | 7.49M | 5.07M | 21.7M | 3.32M | 2.1M | 14.11M |
| Other Non-Cash Items | 4.97M | -9.17M | 14.61M | 6.51M | -171.47M | 161.37M | 24.37M | 173.75M | 39.11M |
| Working Capital Changes | -35.68M | 71.93M | -68.9M | -36.87M | -2.28M | 105.28M | -9.94M | -68.21M | -58.4M |
| Change in Receivables | -7.88M | -1.85M | -49.33M | -4.18M | -48.03M | -53.68M | 0 | 0 | -27.6M |
| Change in Inventory | 814K | -283K | -1.36M | -3.63M | -11.65M | -4.41M | 0 | 0 | -9.18M |
| Change in Payables | 1.9M | 5.01M | -2.03M | 2.17M | 31.34M | 24.55M | 0 | 0 | -7.02M |
| Cash from Investing | -269.03M | -39.13M | -86.63M | -155.09M | -243.85M | -412.8M | -13.29M | -71.19M | 159.86M |
| Capital Expenditures | -17.59M | -27.87M | -31.32M | -99.07M | -118.94M | -181.35M | -213.32M | -117.47M | -79.36M |
| CapEx % of Revenue | 6.83% | 7.42% | 7.02% | 19.78% | 19.25% | 24.13% | 27.3% | 14.74% | 10.48% |
| Acquisitions | -270.32M | 5.17M | -52.15M | -33.63M | -21.09M | -83.82M | -20.16M | 42.78M | 213.76M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 691K | -2.14M | -583K | -6.24M | -7.38M | 3.03M | 8.22M | -2.78M | 0 |
| Cash from Financing | 240.72M | -77.76M | 211.26M | 246.41M | 398.43M | -58.15M | 71.96M | -161.42M | -30.93M |
| Debt Issued (Net) | 148.37M | -79.34M | 209.36M | -5.16M | 14.77M | -53.11M | 84.6M | -152.07M | -6.96M |
| Equity Issued (Net) | 90.25M | 0 | 0 | 249.97M | 404.32M | 355K | 0 | 0 | -1.27M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 2.11M | 1.58M | 1.9M | 1.59M | -20.66M | -5.39M | -12.63M | -9.35M | -22.71M |
| Net Change in Cash | -16.92M▲ 0% | 42.04M▲ 348.4% | 167.98M▲ 299.6% | 145.55M▼ 13.4% | 276.75M▲ 90.1% | -284.17M▼ 202.7% | 95.75M▲ 133.7% | -204.52M▼ 313.6% | 148.32M▲ 172.5% |
| Free Cash Flow | -6.76M▲ 0% | 128.37M▲ 1999.3% | 10.31M▼ 92.0% | -54.35M▼ 627.1% | 3.29M▲ 106.1% | 24.46M▲ 642.5% | -179.56M▼ 834.2% | -114.02M▲ 36.5% | -78.74M▲ 30.9% |
| FCF Margin % | -2.62% | 34.2% | 2.31% | -10.85% | 0.53% | 3.25% | -22.98% | -14.31% | -10.4% |
| FCF Growth % | -111.81% | 1999.29% | -91.97% | -627.12% | 106.06% | 642.47% | -834.18% | 36.5% | 30.94% |
| FCF per Share | -0.02 | 0.44 | 0.03 | -0.18 | 0.01 | 0.07 | -0.51 | -0.32 | -0.22 |
| FCF Conversion (FCF/Net Income) | 0.45x | 1.86x | 1.11x | 7.12x | 0.57x | -1.17x | -0.43x | -0.09x | 0.09x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Evotec SE (EVO) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 13.73% | 8.89% | 22.25% | 7.95% | 0.88% | 19.04% | -13.7% | -7.27% | -18.92% | -11.26% |
| Return on Invested Capital (ROIC) | 14.49% | 9.17% | 13.13% | 7.99% | 4.25% | 2.84% | 1.26% | -2.62% | -8.5% | -10.5% |
| Gross Margin | 35.59% | 32.05% | 29.84% | 29.77% | 25.1% | 24.52% | 23.16% | 22.4% | 14.41% | 8.27% |
| Net Margin | 16.73% | 9.42% | 22.42% | 8.55% | 1.25% | 34.87% | -23.38% | -10.74% | -24.6% | -13.13% |
| Debt / Equity | 0.13x | 0.57x | 0.27x | 0.97x | 0.68x | 0.37x | 0.43x | 0.73x | 0.47x | 0.55x |
| Interest Coverage | 22.63x | 21.27x | 28.79x | 5.09x | 4.05x | 26.61x | -10.71x | -5.87x | -15.58x | -9.75x |
| FCF Conversion | 2.45x | 0.45x | 1.86x | 1.11x | 7.12x | 0.57x | -1.17x | -0.43x | -0.09x | 0.09x |
| Revenue Growth | 28.85% | 56.61% | 45.71% | 18.92% | 12.2% | 23.38% | 21.59% | 3.99% | 1.99% | -4.98% |
Evotec SE (EVO) stock FAQ — growth, dividends, profitability & financials explained
Evotec SE (EVO) reported $786.0M in revenue for fiscal year 2025. This represents a 21897% increase from $3.6M in 2003.
Evotec SE (EVO) saw revenue decline by 5.0% over the past year.
Evotec SE (EVO) reported a net loss of $103.7M for fiscal year 2025.
Evotec SE (EVO) has a return on equity (ROE) of -11.3%. Negative ROE indicates the company is unprofitable.
Evotec SE (EVO) had negative free cash flow of $92.2M in fiscal year 2025, likely due to heavy capital investments.
Evotec SE (EVO) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates