| Stage | DUK | % of rev | PEG | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $7.6B | 100.00% | $3.0B | 100.00% | DUK ×2.51 |
| Gross profit | $4.2B | 54.82% | $2.1B | 68.61% | PEG +13.8pp |
| Operating income | $2.0B | 26.99% | $622M | 20.60% | DUK +6.4pp |
| Pre-tax income | $1.3B | 17.19% | $379M | 12.55% | DUK +4.6pp |
| Net income | $1.1B | 15.08% | $376M | 12.45% | DUK +2.6pp |
| Stage | DUK | PEG | Gap · A − B |
|---|---|---|---|
| Revenue | $7.6B100.00% | $3.0B100.00% | DUK ×2.51 |
| Gross profit | 54.82%$4.2B | 68.61%$2.1B | PEG +13.8pp |
| Operating income | 26.99%$2.0B | 20.60%$622M | DUK +6.4pp |
| Pre-tax income | 17.19%$1.3B | 12.55%$379M | DUK +4.6pp |
| Net income |
| 15.08%$1.1B |
| 12.45%$376M |
| DUK +2.6pp |