EMCOR Group, Inc. Financial Ratios — EME Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	15.45	15.16	11.48	13.96	12.69	12.01	13.39	14.7	14.68	5.48	14.43	13.42	18.01	23.44	23.6
Return on Assets (%)	4.53	4.79	3.77	4.92	4.97	4.92	5.81	7.04	7.29	2.69	7.3	7.41	10.43	14.06	14.97
Return on Capital (%)	- -	13.13	9.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	11.11	9.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	13.07	12.98	12.97	14.12	14.06	13.74	14.92	14.83	14.78	15.86	15.16	14.48	16.6	18.98	19.33
EBITDA Margin (%)	4.8	5.19	4.87	5.53	5.39	5.17	6.2	5.99	6.04	6.8	6.49	6.08	7.92	10.15	10.33
Operating Margin (%)	3.84	4.2	3.81	4.37	4.29	4.12	5.05	5	5.04	5.59	5.36	5.1	6.98	9.23	9.23
Incremental Operating Margin (%)	-0.73	7.67	-14.09	43.5	2.43	2.75	57.21	4.06	5.38	-7.78	3.52	2.91	20.79	23.54	9.24
Pretax Margin (%)	- -	4.11	3.67	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	2.33	2.37	1.95	2.63	2.56	2.41	2.96	3.49	3.54	1.51	3.87	3.67	5.03	6.91	7.49
Net Income to Common Margin (%)	2.33	2.37	1.95	2.63	2.56	2.41	2.96	3.49	3.54	1.51	3.87	3.67	5.03	6.91	7.49
Effective Tax Rate (%)	- -	38.45	35.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	2.62	21.43	7.84	11.64	11.63	10.49	8.32	6.52	5.52	13.29	7.34	6.69	5.16	4.31	3.54
Sustainable Growth Rate (%)	15.04	11.91	10.58	12.34	11.21	10.75	12.27	13.74	13.87	4.75	13.37	12.52	17.08	22.43	22.77

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	155	156	355	335	315	423	310	296	570	536	540	535	340	343	468
ST Debt	2	2	19	19	18	15	15	16	71	71	74	83	78	81	99
LT Debt	153	154	335	316	298	408	295	280	499	465	466	452	262	262	369
Total Debt/EBITDA	0.57	0.49	1.15	0.94	0.87	1.08	0.65	0.61	1.03	0.89	0.84	0.79	0.34	0.23	0.27
Net Debt/EBITDA	-1.32	-1.4	-0.28	-0.27	-0.47	-0.11	-0.33	-0.14	-0.1	-1.06	-0.88	-0.31	-0.79	-0.91	-0.63
Total Debt/EBIT	0.72	0.6	1.47	1.19	1.09	1.36	0.8	0.73	1.23	1.09	1.02	0.95	0.39	0.25	0.3
Net Debt/EBIT	-1.65	-1.73	-0.35	-0.34	-0.6	-0.13	-0.41	-0.17	-0.12	-1.29	-1.07	-0.37	-0.89	-1	-0.71
EBITDA to Interest Expense	23.94	44.18	35.16	39.15	40.54	30.93	37.34	35.97	40.12	66.43	105.95	51.03	57.97	391.25	146
EBITDA-CapEx/Interest Expense	21.31	38.97	31.11	34.96	36.57	27.79	34.62	32.76	36.62	61.11	99.99	47.29	53.41	371.42	136.62
EBIT to Interest Expense	19.17	35.8	27.48	30.94	32.23	24.61	30.41	30	33.46	54.59	87.43	42.8	51.06	355.88	130.49
Interest Expense	11	7	9	9	9	13	13	14	14	9	6	13	17	4	12
Common Equity/Total Assets	30.22	32.92	32.73	37.82	40.47	41.45	45.32	50.41	49.03	48.99	52.12	58.19	57.72	61.93	64.64
Long-Term Debt/Equity (%)	12.31	11.36	22.66	22.14	20.1	26.55	17.61	16.07	24.25	22.65	20.7	22.91	10.61	8.9	10.04
Long-Term Debt/Capital (%)	14.25	12.95	22.32	19.41	16.98	20.2	13.98	11.87	16.98	15.41	13.81	12.06	6.31	5.11	5.7
Long-Term Debt/Total Assets (%)	5.09	4.96	9.68	9.34	8.4	10.6	7.43	6.84	10.33	9.18	8.57	8.19	3.97	3.39	3.97
Total Debt/Equity (%)	12.44	11.49	23.97	23.47	21.29	27.53	18.53	16.98	27.72	26.08	23.98	27.11	13.76	11.67	12.74
Total Debt/Capital (%)	14.39	13.1	23.6	20.57	17.98	20.95	14.71	12.55	19.41	17.75	16	14.27	8.18	6.69	7.23
Total Debt/Total Assets (%)	5.14	5.02	10.23	9.9	8.89	10.99	7.82	7.23	11.81	10.58	9.93	9.69	5.14	4.44	5.04
Net Debt to Equity	-28.63	-33.11	-5.75	-6.76	-11.6	-2.68	-9.39	-3.91	-2.73	-30.99	-25.2	-10.6	-31.75	-45.58	-30.26
Net Debt/Capital (%)	-63.13	-76.87	-8.01	-8.06	-13.57	-2.65	-9.59	-3.42	-2.18	-30.1	-22.21	-6.35	-23.3	-35.41	-20.73
EBITDA	270	321	308	355	362	391	477	487	555	598	643	673	997	1,479	1,755
EBITDA-CapEx	240	284	273	317	327	351	442	444	506	550	607	624	919	1,404	1,642
Operating Income (Loss)	216	260	241	281	288	311	388	406	462	492	531	565	878	1,345	1,569

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.38	0.47	0.34	0.34	0.34	0.31	0.28	0.21	0.19	0.42	0.35	0.17	0.22	0.32	0.23
Current Ratio	1.46	1.58	1.49	1.47	1.46	1.43	1.38	1.38	1.37	1.44	1.44	1.26	1.26	1.3	1.22
Quick Ratio	1.36	1.48	1.39	1.38	1.39	1.38	1.33	1.32	1.32	1.39	1.38	1.2	1.21	1.25	1.17
CFO/Avg Current Liab	0.12	0.14	0.12	0.19	0.2	0.18	0.23	0.16	0.19	0.39	0.14	0.19	0.29	0.37	0.29
Common Equity/Total Assets	30.22	32.92	32.73	37.82	40.47	41.45	45.32	50.41	49.03	48.99	52.12	58.19	57.72	61.93	64.64
Long-Term Debt/Equity (%)	12.31	11.36	22.66	22.14	20.1	26.55	17.61	16.07	24.25	22.65	20.7	22.91	10.61	8.9	10.04
Long-Term Debt/Capital (%)	14.25	12.95	22.32	19.41	16.98	20.2	13.98	11.87	16.98	15.41	13.81	12.06	6.31	5.11	5.7
Long-Term Debt/Total Assets (%)	5.09	4.96	9.68	9.34	8.4	10.6	7.43	6.84	10.33	9.18	8.57	8.19	3.97	3.39	3.97
Total Debt/Equity (%)	12.44	11.49	23.97	23.47	21.29	27.53	18.53	16.98	27.72	26.08	23.98	27.11	13.76	11.67	12.74
Total Debt/Capital (%)	14.39	13.1	23.6	20.57	17.98	20.95	14.71	12.55	19.41	17.75	16	14.27	8.18	6.69	7.23
Total Debt/Total Assets (%)	5.14	5.02	10.23	9.9	8.89	10.99	7.82	7.23	11.81	10.58	9.93	9.69	5.14	4.44	5.04
CFO/Total Liabilities	8.45	10.54	7.56	12.59	12.93	11.34	15.97	11.55	12.83	26.78	10	14.03	21.74	29.47	23.18
CFO/CapEx	5.05	4.87	4.23	6.49	7.52	6.62	10.55	6.23	7.34	16.81	8.81	10.1	11.47	18.78	11.55
Altman's Z-Score	4.62	5.06	5.39	5.71	5.57	5.98	6.15	5.92	5.77	5.15	5.55	5.81	5.81	7.15	7.65

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.93	5.14	5.09	5.14	5.18	5.29	4.95	4.81	4.82	4.45	4.8	4.64	4.36	4.3	4.35
Days Sales Outstanding	74.09	70.98	71.75	71.08	70.46	69	73.68	75.9	75.68	82.01	76.04	78.63	83.7	84.96	84
Inventory Turnover	125.61	113	107.41	111.49	136.83	173.76	163.19	162.86	188.93	157.85	156.41	135.57	106.85	114.33	123.5
Days Inventory Outstanding	2.91	3.23	3.4	3.27	2.67	2.1	2.24	2.24	1.93	2.31	2.33	2.69	3.42	3.19	2.96
Accounts Payable Turnover	10.94	11.15	11.27	11.63	12.15	13.17	12.25	11.35	11.87	11.09	11.95	12	11.78	12.58	12.69
Accounts Payable Turnover Days	33.37	32.75	32.38	31.39	30.03	27.72	29.81	32.15	30.76	32.92	30.54	30.41	30.97	29	28.76
Cash Conversion Cycle	43.62	41.47	42.77	42.96	43.1	43.38	46.11	45.99	46.85	51.4	47.84	50.91	56.14	59.15	58.2
Inventory to Cash Days	71.18	67.75	68.36	67.81	67.79	66.9	71.44	73.66	73.75	79.69	73.71	75.93	80.28	81.77	81.05
Inventories	45	51	52	47	38	37	43	42	40	53	54	86	111	96	126
Raw Materials	21	21	33	23	23	22	24	30	31	42	46	74	94	84	120
Work In Process	23	30	19	24	14	15	19	12	9	11	8	12	16	12	6
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,790	2,309	2,847	2,951	3,016	4,300	4,844	3,469	4,851	5,048	6,888	7,395	10,202	21,159	27,520
- Cash & Cash Equivalents	511	605	440	432	487	465	467	364	359	903	821	456	790	1,340	1,112
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	10	11	13	13	3	1	1	1	1	1	1	1	1	1	1
+ Total Debt	155	156	355	335	315	423	310	296	570	536	540	535	340	343	468
Enterprise Value	1,444	1,870	2,775	2,868	2,848	4,260	4,688	3,402	5,063	4,681	6,608	7,475	9,754	20,163	26,877
Total Capital	1,076	1,190	1,503	1,630	1,752	2,021	2,108	2,358	2,939	3,017	3,377	3,751	4,156	5,123	6,476
Total Debt/Capital (%)	14.39	13.1	23.6	20.57	17.98	20.95	14.71	12.55	19.41	17.75	16	14.27	8.18	6.69	7.23
Total Debt / EV	0.11	0.08	0.13	0.12	0.11	0.1	0.07	0.09	0.11	0.11	0.08	0.07	0.03	0.02	0.02
EV/Sales	0.26	0.3	0.44	0.45	0.42	0.56	0.61	0.42	0.55	0.53	0.67	0.67	0.78	1.38	1.58
EV/EBITDA	5.36	5.82	9	8.07	7.87	10.91	9.83	6.98	9.13	7.82	10.27	11.1	9.78	13.64	15.31
EV/EBIT	6.69	7.18	11.52	10.21	9.89	13.71	12.07	8.37	10.95	9.52	12.45	13.23	11.11	14.99	17.13
EV/Cash Flow to Firm	9.24	9.9	17.82	11.36	10.46	15.76	12.49	12.11	13.85	5.77	20.44	14.73	10.69	14.29	20.5
EV/Free Cash Flow to Firm	7.77	8.25	14.51	9.87	9.26	13.74	11.44	10.49	12.23	5.45	18.38	13.42	9.85	13.57	18.88
Diluted Market Cap	1,833	2,344	2,889	2,984	3,041	4,331	4,874	3,488	4,878	5,069	6,923	7,426	10,247	21,246	27,620
Diluted Enterprise Value	1,487	1,906	2,817	2,900	2,873	4,291	4,717	3,421	5,090	4,702	6,643	7,505	9,798	20,251	26,977
EV per Share	21.63	28.04	41.37	43.24	45.36	70.09	79.11	58.53	90.07	84.82	122.21	149.7	205.95	432.54	597.5
TTM Sales	5,613	6,195	6,334	6,425	6,719	7,552	7,687	8,131	9,175	8,797	9,904	11,076	12,583	14,566	16,986
TTM EBITDA	270	321	308	355	362	391	477	487	555	598	643	673	997	1,479	1,755
TTM Operating Income	216	260	241	281	288	311	388	406	462	492	531	565	878	1,345	1,569
TTM Cash Flow to Firm	- -	189	156	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	227	191	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	10.24	10.55	15.57	10.48	10.07	14.34	12.16	11.09	12.07	5.93	19.5	13.57	10.48	14.33	19.52
EV/EBIT	6.69	7.18	11.52	10.21	9.89	13.71	12.07	8.37	10.95	9.52	12.45	13.23	11.11	14.99	17.13
Enterprise Value	1,444	1,870	2,775	2,868	2,848	4,260	4,688	3,402	5,063	4,681	6,608	7,475	9,754	20,163	26,877
Low Price	18.25	25.32	34.42	38.68	39.83	40.98	59.76	57.29	58.05	41.85	87.36	95.64	141.89	209.31	320.89
EV/Sales	0.26	0.3	0.44	0.45	0.42	0.56	0.61	0.42	0.55	0.53	0.67	0.67	0.78	1.38	1.58
EV/EBITDA	5.36	5.82	9	8.07	7.87	10.91	9.83	6.98	9.13	7.82	10.27	11.1	9.78	13.64	15.31
Price/Earnings	13.69	15.75	23	17.5	17.51	23.64	21.32	12.23	14.92	37.97	17.96	18.21	16.12	21.01	21.62
Price/Earnings Average	13.92	13.19	21.22	17.24	16.84	17.89	17.89	15.53	13.94	30.04	16.44	14.78	13.86	17.27	18.88
Price/Earnings High	16.72	15.9	23.83	18.88	19.09	24.53	21.94	17.44	16.17	38.88	19.17	19.26	17.02	24.64	27.52
Price/Earnings Low	9.32	11.52	18.65	15.21	14.52	13.69	15.59	11.74	10.04	17.38	12.32	11.76	10.62	9.69	11.34
Price/Book Value	1.97	2.26	2.51	2.3	2.1	2.69	2.7	1.68	2.05	2.03	2.43	2.3	2.67	4.43	4.58
Price/Book Value Average	2	1.89	2.31	2.27	2.02	2.04	2.26	2.14	1.91	1.61	2.22	1.87	2.3	3.64	4
Price/Book Value High	2.4	2.28	2.6	2.48	2.29	2.79	2.77	2.4	2.22	2.08	2.59	2.43	2.82	5.19	5.83
Price/Book Value Low	1.34	1.65	2.04	2	1.74	1.56	1.97	1.62	1.38	0.93	1.67	1.49	1.76	2.04	2.4
Price/Tangible Book Value	5.81	5.17	27.56	31.66	18.39	60.64	22.62	13.23	12.68	8.16	8.91	16.04	10.99	16.63	23.85
Price/Tangible Book Value Average	5.92	4.33	25.42	31.2	17.68	45.9	18.98	16.79	11.85	6.46	8.15	13.02	9.45	13.68	20.83
Price/Tangible Book Value High	7.1	5.22	28.56	34.15	20.04	62.93	23.27	18.85	13.75	8.36	9.51	16.96	11.61	19.51	30.36
Price/Tangible Book Value Low	3.96	3.78	22.35	27.52	15.24	35.12	16.53	12.69	8.53	3.73	6.11	10.36	7.24	7.67	12.51
Price/Sales	0.32	0.37	0.45	0.46	0.45	0.57	0.63	0.43	0.53	0.57	0.7	0.67	0.81	1.45	1.62
Price/Sales Average	0.32	0.31	0.41	0.45	0.43	0.43	0.53	0.54	0.49	0.45	0.64	0.54	0.7	1.19	1.41
Price/Sales High	0.39	0.38	0.47	0.5	0.49	0.59	0.65	0.61	0.57	0.59	0.74	0.71	0.86	1.7	2.06
Price/Sales Low	0.22	0.27	0.36	0.4	0.37	0.33	0.46	0.41	0.36	0.26	0.48	0.43	0.53	0.67	0.85
Price/Cash Flow	11.98	12.52	18.97	11.96	11.31	16.39	13.23	12.8	13.64	6.26	21.6	14.85	11.34	15.03	21.14
Price/Cash Flow Average	12.19	10.48	17.5	11.79	10.88	12.41	11.1	16.25	12.74	4.95	19.78	12.06	9.75	12.36	18.46
Price/Cash Flow High	14.64	12.64	19.66	12.91	12.33	17.01	13.62	18.24	14.78	6.41	23.06	15.71	11.98	17.63	26.9
Price/Cash Flow Low	8.16	9.16	15.39	10.4	9.38	9.49	9.67	12.28	9.17	2.86	14.82	9.59	7.47	6.93	11.09
Price/Free Cash Flow Average	10.42	8.83	14.36	10.33	9.68	10.86	10.21	14.08	11.28	4.69	17.86	11.02	9.01	11.78	17.05
Price/Free Cash Flow High	12.51	10.65	16.13	11.31	10.97	14.88	12.51	15.81	13.08	6.08	20.82	14.35	11.06	16.81	24.85
Price/Free Cash Flow Low	6.97	7.72	12.63	9.11	8.35	8.3	8.89	10.65	8.12	2.71	13.37	8.76	6.9	6.61	10.24
EV/Sales Average	0.26	0.24	0.4	0.44	0.41	0.43	0.51	0.53	0.52	0.41	0.61	0.55	0.66	1.13	1.38
EV/Sales High	0.33	0.31	0.45	0.48	0.46	0.59	0.63	0.6	0.6	0.55	0.71	0.71	0.82	1.64	2.02
EV/Sales Low	0.16	0.2	0.35	0.39	0.35	0.32	0.44	0.4	0.38	0.22	0.45	0.44	0.5	0.6	0.81
EV/EBITDA Average	5.47	4.65	8.29	7.95	7.55	8.23	8.2	8.9	8.56	6.06	9.37	9.03	8.35	11.09	13.33
EV/EBITDA High	6.83	5.89	9.34	8.73	8.62	11.32	10.12	10.01	9.86	8.02	10.99	11.73	10.36	16.11	19.59
EV/EBITDA Low	3.24	3.89	7.26	6.99	6.44	6.27	7.1	6.7	6.27	3.25	6.91	7.21	6.29	5.93	7.86
EV/EBIT Average	6.84	5.74	10.6	10.06	9.49	10.34	10.07	10.67	10.26	7.37	11.35	10.77	9.48	12.2	14.91
EV/EBIT High	8.53	7.27	11.94	11.04	10.84	14.23	12.43	12	11.83	9.76	13.32	13.99	11.76	17.71	21.92
EV/EBIT Low	4.04	4.8	9.28	8.84	8.1	7.88	8.72	8.03	7.51	3.95	8.37	8.59	7.14	6.51	8.79
Last Price	26.81	34.61	42.44	44.49	48.04	70.76	81.75	59.69	86.3	91.46	127.39	148.11	215.43	453.9	611.79
High Price	32.75	34.95	43.98	48	52.37	73.44	84.11	85.08	93.54	93.65	135.98	156.67	227.5	532.38	778.64
Enterprise Value Average	1,475	1,495	2,555	2,825	2,732	3,215	3,908	4,336	4,745	3,627	6,026	6,084	8,323	16,402	23,391
Enterprise Value High	1,841	1,893	2,879	3,101	3,120	4,422	4,827	4,877	5,470	4,802	7,072	7,902	10,325	23,822	34,382
Enterprise Value Low	873	1,251	2,237	2,482	2,333	2,450	3,385	3,262	3,475	1,943	4,443	4,855	6,271	8,762	13,792

Shares Outstanding	66	67	67	63	61	60	59	56	56	55	53	48	47	46	45
Diluted Weighted Avg Shares	68	68	68	67	63	61	60	58	57	55	54	50	48	47	45
Basic Weighted Avg Shares	67	67	67	66	63	61	59	58	56	55	54	50	47	47	45
Revenue per Share	84.06	92.88	94.41	96.86	107	124.26	129.73	139.91	163.23	159.38	183.17	221.82	265.69	312.47	377.63
EBITDA per Share	4.04	4.82	4.6	5.36	5.77	6.43	8.05	8.38	9.87	10.84	11.9	13.49	21.05	31.72	39.01
Operating Income per Share	3.23	3.9	3.59	4.23	4.59	5.11	6.55	6.99	8.23	8.91	9.82	11.31	18.54	28.85	34.87
Basic EPS, GAAP	1.96	2.2	1.85	2.54	2.74	2.99	3.83	4.88	5.78	2.41	7.09	8.13	13.37	21.61	28.3
Basic EPS from Cont Ops	1.87	2.35	2.24	2.69	2.75	3.05	3.85	4.92	5.78	2.41	7.1	8.13	13.37	21.61	28.3
Diluted EPS, GAAP	1.91	2.16	1.82	2.52	2.72	2.97	3.81	4.85	5.75	2.4	7.06	8.1	13.31	21.52	28.19
Diluted EPS from Cont Ops	1.82	2.31	2.21	2.66	2.73	3.03	3.83	4.89	5.75	2.4	7.06	8.1	13.32	21.52	28.19
Dividend per Share	0.05	0.51	0.18	0.32	0.32	0.32	0.32	0.32	0.32	0.32	0.52	0.54	0.69	0.93	1
Cash Flow per Share	2.24	2.76	2.24	3.72	4.25	4.32	6.18	4.66	6.33	14.61	5.9	9.97	19	30.2	28.95
Free Cash Flow per Basic Share	1.79	2.2	1.71	3.15	3.68	3.67	5.59	3.92	5.47	13.74	5.23	8.99	17.34	28.59	26.44
Cash & Equivalents per Share	7.66	9.07	6.56	6.51	7.75	7.65	7.89	6.26	6.38	16.36	15.19	9.14	16.68	28.74	24.72
Book Value per Share	13.64	15.34	16.91	19.32	22.83	26.28	30.33	35.47	42.13	44.95	52.45	64.39	80.56	102.51	133.53
Tangible Book Value per Share	4.61	6.7	1.54	1.41	2.61	1.17	3.61	4.51	6.8	11.21	14.3	9.24	19.6	27.29	25.65

EMCOR Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)