WAT vs ILMN

	WAT Waters Corp	ILMN Illumina, Inc.
Price	$455.59	$269.40
Sector	Health Care	Health Care
X-Ray Score	33	39
Valuation	45	9
Growth	29	30
Profitability	32	56
Financial health	22	63
Dividends	–	–
Fair value	$495	$200
Verdict	Fair +9%	Overvalued -26%
Revenue (TTM)	$4.6B	$4.5B
Operating margin	7.1%	19.6%
Return on capital	1.3%	19.6%
Revenue growth (3y)	2.1%	-1.8%
Free-cash-flow yield	–	2.3%
Net debt / EBITDA	14.9×	0.9×
Dividend yield	None	None

Scores and fair values are model estimates from SEC filings, ranked within each company's own sector, so scores of companies in different sectors are not directly comparable. Educational only, not financial advice.