Evogene Ltd. (EVGN) 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.
Evogene Ltd. (EVGN) stock price & volume — 10-year historical chart
Evogene Ltd. (EVGN) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Evogene Ltd. (EVGN) competitors in Microbiome and Phage Therapeutics — business model, growth, and fundamentals comparison
Evogene Ltd. (EVGN) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Evogene Ltd. (EVGN) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 6.54M | 3.38M | 1.75M | 753K | 1.04M | 930K | 1.68M | 5.64M | 8.51M | 5.25M |
| Revenue Growth % | -41.23% | -48.3% | -48.33% | -56.9% | 38.11% | -10.58% | 80.11% | 236.72% | 50.9% | -26.18% |
| Cost of Goods Sold | 7.32M | 4.68M | 3.31M | 3.1M | 3.3M | 3M | 3.45M | 4.24M | 5.12M | 4.41M |
| COGS % of Revenue | 111.9% | 138.45% | 189.52% | 412.08% | 317.4% | 322.69% | 205.91% | 75.2% | 60.19% | - |
| Gross Profit | -778K▲ 0% | -1.3M▼ 67.1% | -1.56M▼ 20.3% | -2.35M▼ 50.3% | -2.26M▲ 3.8% | -2.07M▲ 8.4% | -1.77M▲ 14.3% | 1.4M▲ 178.9% | 3.39M▲ 142.2% | 846K▲ 0% |
| Gross Margin % | -11.9% | -38.45% | -89.52% | -312.08% | -217.4% | -222.69% | -105.91% | 24.8% | 39.81% | 16.11% |
| Gross Profit Growth % | -155.61% | -67.1% | -20.31% | -50.26% | 3.79% | 8.4% | 14.34% | 178.86% | 142.17% | - |
| Operating Expenses | 20.31M | 20.48M | 19.69M | 20.39M | 24.57M | 29.42M | 27.94M | 27.79M | 25.12M | 15.52M |
| OpEx % of Revenue | 310.57% | 605.89% | 1127.08% | 2707.84% | 2362.88% | 3163.33% | 1668.12% | 492.73% | 295.17% | - |
| Selling, General & Admin | 3.89M | 5.5M | 5.6M | 5.77M | 7.97M | 9.99M | 10.41M | 9.68M | 10.87M | 6.95M |
| SG&A % of Revenue | 59.46% | 162.56% | 320.44% | 765.87% | 766.83% | 1074.3% | 621.79% | 171.61% | 127.67% | - |
| Research & Development | 16.42M | 14.99M | 14.09M | 14.62M | 16.6M | 19.43M | 17.53M | 18.11M | 14.26M | 8.56M |
| R&D % of Revenue | 251.1% | 443.33% | 806.64% | 1941.97% | 1596.06% | 2089.03% | 1046.33% | 321.12% | 167.5% | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -21.09M▲ 0% | -21.79M▼ 3.3% | -21.25M▲ 2.4% | -22.74M▼ 7.0% | -26.84M▼ 18.0% | -31.49M▼ 17.3% | -29.71M▲ 5.6% | -26.39M▲ 11.2% | -21.73M▲ 17.6% | -14.67M▲ 0% |
| Operating Margin % | -322.46% | -644.34% | -1216.6% | -3019.92% | -2580.29% | -3386.02% | -1774.03% | -467.93% | -255.36% | -279.38% |
| Operating Income Growth % | -17.68% | -3.3% | 2.44% | -6.99% | -18.01% | -17.35% | 5.64% | 11.19% | 17.65% | - |
| EBITDA | -18.81M | -19.64M | -19.23M | -19.97M | -24.11M | -29.26M | -27.14M | -23.78M | -19.23M | -12.93M |
| EBITDA Margin % | -287.63% | -580.89% | -1100.97% | -2652.19% | -2318.08% | -3145.81% | -1620% | -421.61% | -225.94% | -246.18% |
| EBITDA Growth % | -21.47% | -4.41% | 2.07% | -3.83% | -20.71% | -21.35% | 7.25% | 12.37% | 19.13% | 34.93% |
| D&A (Non-Cash Add-back) | 2.28M | 2.15M | 2.02M | 2.77M | 2.73M | 2.23M | 2.58M | 2.61M | 2.5M | 1.74M |
| EBIT | -19.4M | -20.7M | -20.64M | -18.74M | -25.91M | -30.03M | -29.51M | -25.82M | -17.88M | -7.46M |
| Net Interest Income | 2.25M | 2M | 1.27M | 405K | -39K | -112K | -59K | 1.08M | 833K | 5.34M |
| Interest Income | 2.4M | 2.13M | 1.41M | 759K | 230K | 291K | 182K | 1.25M | 957K | 7.03M |
| Interest Expense | 155K | 129K | 141K | 354K | 269K | 403K | 241K | 171K | 124K | 1.69M |
| Other Income/Expense | 1.53M | 958K | 472K | 3.65M | 661K | 1.06M | -39K | 404K | 3.69M | 5.43M |
| Pretax Income | -19.56M▲ 0% | -20.83M▼ 6.5% | -20.78M▲ 0.2% | -19.09M▲ 8.1% | -26.17M▼ 37.1% | -30.43M▼ 16.3% | -29.75M▲ 2.2% | -25.99M▲ 12.7% | -18.05M▲ 30.6% | -9.24M▲ 0% |
| Pretax Margin % | -299.02% | -616% | -1189.58% | -2535.33% | -2516.73% | -3272.26% | -1776.36% | -460.76% | -212.02% | -176.02% |
| Income Tax | 36K | 11K | 30K | 24K | 32K | 13K | 90K | -33K | 9K | 9K |
| Effective Tax Rate % | -0.18% | -0.05% | -0.14% | -0.13% | -0.12% | -0.04% | -0.3% | 0.13% | -0.05% | -0.1% |
| Net Income | -19.59M▲ 0% | -20.84M▼ 6.4% | -20.76M▲ 0.4% | -18.11M▲ 12.7% | -23.37M▼ 29.1% | -27.79M▼ 18.9% | -26.64M▲ 4.2% | -23.88M▲ 10.4% | -16.48M▲ 31.0% | -2.75M▲ 0% |
| Net Margin % | -299.57% | -616.33% | -1188.21% | -2405.31% | -2247.5% | -2988.49% | -1590.33% | -423.39% | -193.69% | -52.33% |
| Net Income Growth % | -13.82% | -6.36% | 0.38% | 12.75% | -29.05% | -18.91% | 4.16% | 10.36% | 30.96% | 88.31% |
| Net Income (Continuing) | -19.59M | -20.84M | -20.81M | -19.11M | -26.21M | -30.45M | -29.84M | -25.95M | -18.05M | -9.25M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 253K | 10.07M | 10.84M | 9.77M | 6.86M | 16.63M | 16.29M | 16.11M |
| EPS (Diluted) | -0.77▲ 0% | -0.81▼ 5.2% | -0.81▲ 0.0% | -0.70▲ 13.6% | -0.64▲ 8.6% | -0.68▼ 6.3% | -6.46▼ 850.0% | -5.23▲ 19.0% | -2.89▲ 44.7% | -0.32▲ 0% |
| EPS Growth % | -13.24% | -5.19% | 0% | 13.58% | 8.57% | -6.25% | -850% | 19.04% | 44.74% | 88.78% |
| EPS (Basic) | -0.77 | -0.81 | -0.81 | -0.70 | -0.64 | -0.68 | -6.46 | -5.23 | -2.89 | - |
| Diluted Shares Outstanding | 25.44M | 25.73M | 25.75M | 25.75M | 36.55M | 41.01M | 4.12M | 4.57M | 5.7M | 8.72M |
| Basic Shares Outstanding | 25.44M | 25.73M | 25.75M | 25.75M | 36.55M | 41.01M | 4.12M | 4.57M | 5.7M | 8.72M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
Evogene Ltd. (EVGN) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 89.49M | 72.79M | 55.49M | 49.03M | 51.82M | 56.89M | 37.75M | 34.47M | 21.59M | 20.06M |
| Cash & Short-Term Investments | 88.11M | 71.75M | 54.47M | 46.88M | 48.23M | 53.87M | 35.35M | 31.06M | 15.31M | 15.96M |
| Cash Only | 3.24M | 3.44M | 5.81M | 34.75M | 46.23M | 32.33M | 28.98M | 20.77M | 15.3M | 5.63M |
| Short-Term Investments | 84.88M | 68.32M | 48.66M | 12.13M | 2M | 21.54M | 6.38M | 10.29M | 10K | 10.33M |
| Accounts Receivable | 1.18M | 813K | 746K | 1.21M | 2.17M | 1.17M | 803K | 804K | 1.49M | 379K |
| Days Sales Outstanding | 65.58 | 87.77 | 155.86 | 586.52 | 760.88 | 460.76 | 174.98 | 52.03 | 63.77 | 120.72 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 92K | 566K | 76K | 1.82M | 2.11M |
| Days Inventory Outstanding | - | - | - | - | - | 11.19 | 59.9 | 6.54 | 129.6 | 166.49 |
| Other Current Assets | 47K | 47K | 47K | 47K | 118K | 77K | 32K | 0 | 1.3M | 1.61M |
| Total Non-Current Assets | 6.5M | 4.81M | 3.21M | 22.34M | 20.09M | 19.41M | 18.38M | 16.63M | 18.27M | 6.02M |
| Property, Plant & Equipment | 6.48M | 4.79M | 3.19M | 5.25M | 3.94M | 4.18M | 4.07M | 3.44M | 4.25M | 3.36M |
| Fixed Asset Turnover | 1.01x | 0.71x | 0.55x | 0.14x | 0.26x | 0.22x | 0.41x | 1.64x | 2.00x | 1.36x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 17.07M | 16.14M | 15.21M | 14.14M | 13.17M | 12.2M | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82K | 628K |
| Other Non-Current Assets | 13K | 19K | 19K | 9K | 9K | 25K | 74K | 28K | 1.75M | 10.69M |
| Total Assets | 95.99M▲ 0% | 77.6M▼ 19.2% | 58.69M▼ 24.4% | 71.36M▲ 21.6% | 71.92M▲ 0.8% | 76.3M▲ 6.1% | 56.13M▼ 26.4% | 51.1M▼ 9.0% | 39.86M▼ 22.0% | 26.09M▲ 0% |
| Asset Turnover | 0.07x | 0.04x | 0.03x | 0.01x | 0.01x | 0.01x | 0.03x | 0.11x | 0.21x | 0.16x |
| Asset Growth % | -14.75% | -19.15% | -24.37% | 21.59% | 0.77% | 6.1% | -26.44% | -8.95% | -21.99% | -100.82% |
| Total Current Liabilities | 5.22M | 4.66M | 5.43M | 5.75M | 9.68M | 6.88M | 5.63M | 6.94M | 18.7M | 4.08M |
| Accounts Payable | 1.33M | 1.11M | 1.01M | 1M | 863K | 1.46M | 1.04M | 1.78M | 1.23M | 457K |
| Days Payables Outstanding | 66.34 | 86.55 | 111.89 | 117.75 | 95.42 | 177.94 | 109.64 | 153.63 | 87.49 | 58.71 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 974K | 884K | 853K | 10.37M | 675K |
| Deferred Revenue (Current) | 1.09M | 620K | 1.4M | 423K | 119K | 264K | 101K | 750K | 683K | 1.73M |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 4.14M | -974K | -884K | -853K | 2.88M | 1.19M |
| Current Ratio | 17.13x | 15.61x | 10.22x | 8.53x | 5.36x | 8.27x | 6.71x | 4.96x | 1.15x | 1.15x |
| Quick Ratio | 17.13x | 15.61x | 10.22x | 8.53x | 5.36x | 8.25x | 6.61x | 4.95x | 1.06x | 1.06x |
| Cash Conversion Cycle | - | - | - | - | - | 294.01 | 125.24 | -95.05 | 105.88 | 228.5 |
| Total Non-Current Liabilities | 3.47M | 3.56M | 2.96M | 5.4M | 5.36M | 6M | 15.71M | 15.47M | 6.33M | 4.76M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 10.11M | 10.37M | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 2.08M | 1.66M | 1.7M | 932K | 285K | 1.91M | 7.66M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 31K | 33K | 31K | 0 | 0 | 0 | 0 | 393K | 90K | 189K |
| Total Liabilities | 8.7M | 8.22M | 8.39M | 11.15M | 15.03M | 12.88M | 21.34M | 22.42M | 25.03M | 6M |
| Total Debt | 0 | 0 | 0 | 2.97M | 2.44M | 2.67M | 11.93M | 11.51M | 12.87M | 2.52M |
| Net Debt | -3.24M | -3.44M | -5.81M | -31.78M | -43.79M | -29.66M | -17.05M | -9.27M | -2.43M | -3.11M |
| Debt / Equity | - | - | - | 0.05x | 0.04x | 0.04x | 0.34x | 0.40x | 0.87x | 0.87x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | -0.19x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | 0.24x |
| Interest Coverage | -136.06x | -168.88x | -150.74x | -64.24x | -99.76x | -78.14x | -123.30x | -154.33x | -175.27x | -4.42x |
| Total Equity | 87.29M▲ 0% | 69.38M▼ 20.5% | 50.31M▼ 27.5% | 60.22M▲ 19.7% | 56.88M▼ 5.5% | 63.42M▲ 11.5% | 34.79M▼ 45.1% | 28.68M▼ 17.5% | 14.84M▼ 48.3% | 17.25M▲ 0% |
| Equity Growth % | -15.87% | -20.52% | -27.49% | 19.7% | -5.54% | 11.49% | -45.14% | -17.55% | -48.27% | -96.41% |
| Book Value per Share | 3.43 | 2.70 | 1.95 | 2.34 | 1.56 | 1.55 | 8.44 | 6.28 | 2.60 | 1.98 |
| Total Shareholders' Equity | 87.29M | 69.38M | 50.05M | 50.14M | 46.05M | 53.65M | 27.93M | 12.05M | -1.45M | 1.14M |
| Common Stock | 141K | 142K | 142K | 142K | 200K | 234K | 235K | 286K | 363K | 489K |
| Retained Earnings | -96.19M | -117.03M | -137.79M | -155.9M | -179.28M | -207.07M | -233.71M | -257.59M | -274.07M | -277.25M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 183.34M | 372.54M | 187.7M | 205.9M | 225.12M | 260.49M | 261.4M | 269.35M | 272.26M | 277.9M |
| Minority Interest | 0 | 0 | 253K | 10.07M | 10.84M | 9.77M | 6.86M | 16.63M | 16.29M | 16.11M |
Evogene Ltd. (EVGN) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -11.69M | -15.93M | -15.16M | -17.36M | -19.51M | -24.84M | -23.68M | -21.58M | -19.7M | -19.7M |
| Operating CF Margin % | -178.79% | -471.13% | -867.83% | -2305.98% | -1876.35% | -2670.86% | -1413.61% | -382.57% | -231.47% | - |
| Operating CF Growth % | 5.75% | -36.23% | 4.82% | -14.53% | -12.38% | -27.29% | 4.67% | 8.87% | 8.7% | -32.82% |
| Net Income | -19.59M | -20.84M | -20.81M | -19.11M | -26.21M | -30.45M | -29.84M | -25.95M | -18.05M | -2.75M |
| Depreciation & Amortization | 2.28M | 2.15M | 2.02M | 2.77M | 2.73M | 2.23M | 2.58M | 2.61M | 2.5M | 1.74M |
| Stock-Based Compensation | 2.94M | 2.24M | 1.73M | 1.58M | 4.1M | 2.61M | 1.19M | 1.88M | 1.79M | 867K |
| Deferred Taxes | 36K | 11K | 30K | 24K | 13K | 13K | 90K | -33K | 9K | 8K |
| Other Non-Cash Items | 705K | 705K | 2.03M | -1.62M | 1.28M | -906K | 3.08M | 321K | -2.64M | -11.89M |
| Working Capital Changes | 1.94M | -196K | -161K | -997K | -1.43M | 1.66M | -771K | -400K | -3.31M | -1.85M |
| Change in Receivables | 2.51M | 37K | -28K | 88K | -150K | -59K | -67K | -1.45M | 191K | 1.56M |
| Change in Inventory | -279K | 351K | 146K | -895K | -912K | -92K | -474K | 490K | -1.74M | -1.02M |
| Change in Payables | -215K | -86K | -114K | -122K | -29K | 625K | -469K | 742K | -596K | -736.62K |
| Cash from Investing | 4.03M | 15.24M | 17.35M | 37.14M | 9.41M | -20.44M | 13.27M | -4.54M | 9.62M | 16.59M |
| Capital Expenditures | -808K | -590K | -374K | -900K | -682K | -724K | -1.17M | -785K | -626K | -457.29K |
| CapEx % of Revenue | 12.35% | 17.45% | 21.41% | 119.52% | 65.58% | 77.85% | 69.91% | 13.92% | 7.36% | - |
| Acquisitions | -5.46M | -4.76M | 0 | 10M | 0 | 0 | 0 | 0 | 0 | 32.41K |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 5.47M | 4.76M | 0 | -10M | 0 | 0 | 0 | 26K | 58K | 14.65M |
| Cash from Financing | 655K | 814K | 297K | 9M | 20.37M | 30.28M | 9.34M | 18.15M | 4.66M | -6.21M |
| Debt Issued (Net) | 0 | 0 | 0 | -597K | -639K | -580K | 9.2M | -836K | -901K | -596K |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 1000K | 1000K | 21K | 1000K | 123K | 1.84M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 655K | 814K | 297K | -97K | 2.35M | 1.27M | 125K | 10.54M | 5.43M | -10.76M |
| Net Change in Cash | -6.99M▲ 0% | 199K▲ 102.8% | 2.38M▲ 1093.5% | 28.94M▲ 1118.4% | 11.48M▼ 60.3% | -13.9M▼ 221.1% | -3.35M▲ 75.9% | -8.21M▼ 145.4% | -5.47M▲ 33.3% | -5.69M▲ 0% |
| Free Cash Flow | -12.5M▲ 0% | -16.52M▼ 32.1% | -15.54M▲ 6.0% | -18.26M▼ 17.6% | -20.2M▼ 10.6% | -25.56M▼ 26.6% | -24.85M▲ 2.8% | -22.36M▲ 10.0% | -20.33M▲ 9.1% | -16.94M▲ 0% |
| FCF Margin % | -191.15% | -488.58% | -889.24% | -2425.5% | -1941.92% | -2748.71% | -1483.52% | -396.49% | -238.82% | -322.56% |
| FCF Growth % | 13.26% | -32.14% | 5.96% | -17.57% | -10.58% | -26.57% | 2.79% | 10.01% | 9.1% | 17.53% |
| FCF per Share | -0.49 | -0.64 | -0.60 | -0.71 | -0.55 | -0.62 | -6.03 | -4.89 | -3.57 | -3.57 |
| FCF Conversion (FCF/Net Income) | 0.60x | 0.76x | 0.73x | 0.96x | 0.83x | 0.89x | 0.89x | 0.90x | 1.20x | 6.16x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Evogene Ltd. (EVGN) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -20.51% | -26.6% | -34.69% | -32.78% | -39.92% | -46.21% | -54.25% | -75.24% | -75.75% | -19.33% |
| Return on Invested Capital (ROIC) | -17.81% | -21.79% | -28.87% | -46.77% | -96.92% | -100.81% | -86.54% | -106.53% | -102.42% | -102.42% |
| Gross Margin | -11.9% | -38.45% | -89.52% | -312.08% | -217.4% | -222.69% | -105.91% | 24.8% | 39.81% | 16.11% |
| Net Margin | -299.57% | -616.33% | -1188.21% | -2405.31% | -2247.5% | -2988.49% | -1590.33% | -423.39% | -193.69% | -52.33% |
| Debt / Equity | - | - | - | 0.05x | 0.04x | 0.04x | 0.34x | 0.40x | 0.87x | 0.87x |
| Interest Coverage | -136.06x | -168.88x | -150.74x | -64.24x | -99.76x | -78.14x | -123.30x | -154.33x | -175.27x | -4.42x |
| FCF Conversion | 0.60x | 0.76x | 0.73x | 0.96x | 0.83x | 0.89x | 0.89x | 0.90x | 1.20x | 6.16x |
| Revenue Growth | -41.23% | -48.3% | -48.33% | -56.9% | 38.11% | -10.58% | 80.11% | 236.72% | 50.9% | -26.18% |
Evogene Ltd. (EVGN) stock FAQ — growth, dividends, profitability & financials explained
Evogene Ltd. (EVGN) reported $5.3M in revenue for fiscal year 2024. This represents a 69% decrease from $17.1M in 2012.
Evogene Ltd. (EVGN) grew revenue by 50.9% over the past year. This is strong growth.
Evogene Ltd. (EVGN) reported a net loss of $2.7M for fiscal year 2024.
Evogene Ltd. (EVGN) has a return on equity (ROE) of -75.8%. Negative ROE indicates the company is unprofitable.
Evogene Ltd. (EVGN) had negative free cash flow of $16.9M in fiscal year 2024, likely due to heavy capital investments.
Evogene Ltd. (EVGN) 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