| Stage | DOV | % of rev | CSW | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $2.2B | 100.00% | $361M | 100.00% | DOV ×6.18 |
| Gross profit | $903M | 40.44% | $152M | 42.03% | CSW +1.6pp |
| Operating income | $419M | 18.77% | $76M | 20.90% | CSW +2.1pp |
| Pre-tax income | $421M | 18.83% | $63M | 17.46% | DOV +1.4pp |
| Net income | $333M | 14.92% | $48M | 13.25% | DOV +1.7pp |
| Stage | DOV | CSW | Gap · A − B |
|---|---|---|---|
| Revenue | $2.2B100.00% | $361M100.00% | DOV ×6.18 |
| Gross profit | 40.44%$903M | 42.03%$152M | CSW +1.6pp |
| Operating income | 18.77%$419M | 20.90%$76M | CSW +2.1pp |
| Pre-tax income | 18.83%$421M | 17.46%$63M | DOV +1.4pp |
| Net income |
| 14.92%$333M |
| 13.25%$48M |
| DOV +1.7pp |
No disclosed counterparties: DOV, CSW.