Danaher Corporation (BMV:DHR)

Intra-Cellular Therapies Ratios and Metrics

Market cap in millions MXN. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 1, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,670,426	3,454,805	2,889,952	3,768,888	4,819,728	3,140,032
Market Cap Growth	-20.68%	19.55%	-23.32%	-21.80%	53.49%	50.63%
Enterprise Value	2,965,726	3,792,433	3,074,074	4,096,064	5,339,456	3,545,010
Last Close Price	3670.00	4536.89	3871.27	4479.92	5970.70	4090.08
PE Ratio	41.51	42.52	36.04	27.20	37.50	44.96
PS Ratio	5.90	6.94	7.16	7.25	9.48	7.08
PB Ratio	2.71	3.35	3.20	3.86	5.20	3.97
P/FCF Ratio	-	31.31	29.57	26.11	33.03	29.13
P/OCF Ratio	-	24.79	23.86	22.68	28.13	25.42
EV/Sales Ratio	6.53	7.62	7.61	7.88	10.50	8.00
EV/EBITDA Ratio	20.01	24.25	24.09	21.62	28.48	27.03
EV/EBIT Ratio	30.53	35.31	33.79	27.70	36.78	37.00
EV/FCF Ratio	32.36	34.37	31.45	28.37	36.59	32.89
Debt / Equity Ratio	0.35	0.35	0.37	0.41	0.52	0.56
Debt / EBITDA Ratio	2.37	2.20	2.50	2.07	2.48	3.24
Debt / FCF Ratio	3.82	3.24	3.38	2.79	3.27	4.09
Asset Turnover	0.30	0.30	0.28	0.32	0.31	0.32
Inventory Turnover	3.61	3.92	3.64	3.78	3.74	4.72
Quick Ratio	1.10	0.95	1.27	1.33	1.00	1.47
Current Ratio	1.62	1.40	1.68	1.89	1.43	1.87
Return on Equity (ROE)	6.68%	7.57%	8.15%	13.29%	12.82%	10.41%
Return on Assets (ROA)	4.01%	3.98%	3.98%	5.66%	5.56%	4.35%
Return on Capital (ROIC)	4.62%	4.61%	4.68%	6.81%	6.79%	5.24%
Return on Capital Employed (ROCE)	6.90%	7.30%	7.10%	10.00%	9.40%	7.00%
Earnings Yield	2.41%	2.35%	2.79%	3.73%	2.74%	2.31%
FCF Yield	3.43%	3.19%	3.38%	3.83%	3.03%	3.43%
Dividend Yield	0.63%	0.50%	0.46%	0.43%	0.29%	0.35%
Payout Ratio	23.85%	19.70%	17.23%	11.35%	11.53%	16.87%
Buyback Yield / Dilution	2.86%	0.79%	-0.81%	-0.04%	-2.52%	0.94%
Total Shareholder Return	3.50%	1.29%	-0.36%	0.39%	-2.23%	1.29%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.