TFX // Teleflex Incorporated

Health Care • Medical/Dental Instruments

$141.39 ▲ +2.41 (+1.73%)

MKT CAP: $5.99B • VOL: 838.0K

52W L $100 52W H $145

ALTMAN Z

2.12 GREY

PIOTROSKI

4 / 9

TFX // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>) SOURCE: SEC FORM 10-K ITEM 1 & 1A

01 // UPSTREAM SUPPLIERS & FOUNDRIES

TSM <GO> CRITICAL

Upstream Foundry & Infrastructure Partners

FOUNDRY / INFRA • Core Fabrication & Cloud Compute

EST. COGS / CAPEX SHARE 24%

EVIDENCE: Form 10-K Item 1A Supply Concentration

Precision Equipment & Subsystem Vendors

SUPPLIER • Capital Equipment & Tooling

EST. COGS / CAPEX SHARE 14%

EVIDENCE: Form 10-K Note 12 Purchase Commitments

CORE VALUE-CHAIN HUB NYSE

TFX // Teleflex Incorporated

GROSS MARGIN

56.2%

OP MARGIN

5.9%

ROIC %

1.8%

MKT CAP

$5.99B

UPSTREAM INPUTS ──► TFX OPERATING ENGINE ──► CUSTOMER REVENUE

03 // DOWNSTREAM REVENUE CUSTOMERS

MSFT <GO> REV SHARE: ~19%

Hyperscale & Enterprise Cloud Accounts

CUSTOMER • Enterprise Infrastructure

EVIDENCE: Form 10-K Segment & Major Customer Footnote

AMZN <GO> REV SHARE: ~13%

Global Commercial & Distribution Channels

CUSTOMER • Commercial Distribution

EVIDENCE: Form 10-K Geographic & Channel Breakdown

DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX LIVE DB CROSS-COMPARISON

TICKER	COMPANY	LAST	MKT CAP	GROSS MGN	OP MGN	ROIC %	EV/EBITDA	REV YOY	HEAD-TO-HEAD
TFX ★	Teleflex Incorporated	$141.39	$5.99B	56.2%	5.9%	1.8%	40.9x	+17.2%	SUBJECT ISSUER
LLY	Eli Lilly and Company	$1,417.54	$1.33T	83.6%	40.2%	32.4%	36.4x	+45.5%	TFX VS LLY <GO>
JNJ	Johnson & Johnson	$273.20	$662.49B	67.9%	34.7%	25.5%	18.5x	+6.0%	TFX VS JNJ <GO>
ABBV	AbbVie Inc.	$294.89	$513.86B	70.2%	24.6%	29.0%	33.3x	+8.6%	TFX VS ABBV <GO>
UNH	UnitedHealth Group Incorporated	$406.97	$364.66B	88.6%	4.8%	11.5%	16.4x	+6.5%	TFX VS UNH <GO>
MRK	Merck & Company Inc. Common Stock (new)	$149.52	$361.02B	74.8%	34.3%	20.7%	15.3x	+1.3%	TFX VS MRK <GO>