Symbol	plxs		Price	27.74	Country	USA	EV	989.5	Cash/shr%	9.8%	COMPR	57.85	P/S					0.69
	Name	Plexus Corp.		Cap	1097.0	Float	39.2	EV		EV/EBITDA	8.54	EPSR	34.48	Trail EBITDA					96.1
	Industry	Electronics		Rank	31	Short%	0.4%	PB	2.08	PE	23.71	PE*4	18.25	Est. EBITDA					115.8
	SubIndustry	Electronic Compo-Misc		Rank	79	ShortRatio	0.57	PB less	2.08	PE	22.55	PE*4	18.25
	10Q2	11Q1	10Q4	10Q3	10Q2	10Q1	09Q4	09Q3	09Q2	09Q1	08Q4	08Q3	08Q2	08Q1	07Q4	07Q3	07Q2	07Q1	06Q4	06Q3	06Q2	06Q1
	Growth Rate%
	Revenue		27.3		-5.6	-17.4	-17.0	-13.8	-0.5	11.8	20.2	25.2	20.3	7.2
	Dil EPS Ex. Extro Items		-244.9			-11.6	-43.9	-72.9	-25.9	-18.9	24.2	118.2	81.3	-42.4
	Dil Normalized EPS				-18.2	-20.8	-43.9	-45.8	-24.1	-12.7	24.2	108.7	75.8	-40.2
	Leverage
	SGA/EBIT		0.0			2.6	2.9	5.1	2.2	2.3	2.2	1.9	1.7	1.7	2.1	2.9	2.1	1.8
	Income Statement
			10Q2		10Q1	09Q4	09Q3	09Q2	09Q1	08Q4	08Q3	08Q2	08Q1	07Q4	07Q3	07Q2	07Q1	06Q4
	Revenue		495.00		430.40	392.98	378.64	388.89	456.11	475.97	456.35	451.05	458.25	425.68	379.57	360.17	380.83	396.94
	Gross Profit	0.00				37.82	34.60	35.80	46.55	49.82	48.83	51.55	55.55	53.72	38.52	31.64	39.65	44.88
	Gross Margin%		0.0%		0.0%	9.6%	9.1%	9.2%	10.2%	10.5%	10.7%	11.4%	12.1%	12.6%	10.1%	8.8%	10.4%	10.4%
	SGA	0	23.03			23.03	22.49	22.34	25.27	26.85	26.35	23.99	23.63	21.17	20.17	20.57	20.35	20.35
	SGA%		4.7%		0.0%	5.9%	5.9%	5.7%	5.5%	5.6%	5.8%	5.3%	5.2%	5.0%	5.3%	5.7%	5.3%	5.3%
	DA					NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
	Research/Others					0.00	0.00	0.01	0.00	0.00	0.00	0.00	-0.01	0.00	0.00	0.00	-0.01	0.00
	Research%		0.0%		0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
	Unusual Expense					0	0	8.02	0.55	2.12	0	0	0	0.91	0	0.42	0.51	0
	Total Expenses		23.03			23.03	22.49	30.37	25.82	28.97	26.35	23.99	23.62	22.08	20.17	20.99	20.85	20.35
	EBITDA					14.79	12.11	13.45	21.28	22.97	22.48	27.56	31.93	32.55	18.35	11.07	19.31	24.53
	EBIT	0	-23.03			14.79	12.11	5.43	20.73	20.85	22.48	27.56	31.93	31.64	18.35	10.65	18.8	24.53
	EBIT%		-4.7%		0.0%	3.8%	3.2%	1.4%	4.5%	4.4%	4.9%	6.1%	7.0%	7.4%	4.8%	3.0%	4.9%	6.2%
	Interet Expense					-2.53	-2.68	-2.73	-2.93	-2.82	-2.26	-0.72	-0.74	-0.74	-0.74	-0.76	-0.93	-0.86
	Int/Invest Income					0.47	0.45	0.47	0.93	1.3	1.83	1.99	2.55	2.37	2.26	2.15	2.31	1.94
	Int Income(Expense)					NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
	Others,Net					0.19	0.37	0.14	0.2	-0.25	-0.26	-0.36	-0.47	-0.03	-0.45	-0.08	-0.55	-0.22
	Total Other Inc(Exp)		-1.87			-1.87	-1.86	-2.12	-1.8	-1.77	-0.69	0.91	1.34	1.6	20.17
	Income Before Tax		-21.16			12.92	10.25	3.32	18.93	19.08	21.79	28.47	33.27	33.24	19.42	11.96	19.63	25.39
	Tax					-2.13	1.04	-1.71	1.89	1.76	4.36	6.36	5.99	8.33	3.88	1.8	4.51	-17.76
	Tax Rate		-16%		######	-16%	10%	-52%	10%	9%	20%	22%	18%	25%	2017%
	Income After Tax		-24.65			15.05	9.21	5.03	17.04	17.32	17.43	22.11	27.28	24.9	15.54	10.16	15.12	43.14
	Net Income B4 Extra. Items					15.05	9.21	5.03	17.04	17.32	17.43	22.11	27.28	24.9	15.54	10.16	15.12	43.14
	Total Adj  to Net Income					NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA	NA
	Diluted Net Income		-24.65			15.05	9.21	5.03	17.04	17.32	17.43	22.11	27.28	24.9	15.54	10.16	15.12	42.64
	Profit Margin%		-5.0%		0.0%	3.8%	2.4%	1.3%	3.7%	3.6%	3.8%	4.9%	6.0%	5.8%	2017.0%
	Dil EPS Ex. Extro Items		-0.623			0.38	0.23	0.13	0.43	0.43	0.41	0.48	0.58	0.53	0.33	0.22	0.32	0.92
	Dil EPS Inc. Extror Items					0.38	0.23	0.13	0.43	0.43	0.41	0.48	0.58	0.53	0.33	0.22	0.32	0.91
	Total Special Itmes					0	0	8.02	0.55	2.12	0	0	0	0.91	0	0.42	0.51	0
	Normalized Income B4 Tax					12.92	10.25	11.34	19.48	21.2	21.79	28.47	33.27	34.14	19.42	12.38	20.15	25.39
	Diluted Normalized EPS		0.52		0.36	0.38	0.23	0.26	0.44	0.48	0.41	0.48	0.58	0.55	0.33	0.23	0.33	0.92
	Total Shares Outstandings					39.55	39.46	39.37	39.36	39.33	39.91	43.63	46.48	46.4
	PE Diluted EPS					1.17	1.22	1.40	1.75	1.90	2.00	1.92	1.66	1.40	1.79
	PE Normalized EPS				1.23	1.31	1.41	1.59	1.81	1.95	2.02	1.94	1.69	1.44	1.81
	OCF/NI					4.06	2.90	6.60	2.90	-0.04	0.33	1.93	0.61	0.92
	FCF/NI					3.04	1.61	5.25	1.52	-0.99	-0.47	1.46	0.11	0.52
	Balance Sheet
	Cash and ST Investments					258.38	215.49	201.33	178.39	165.97	206.5	144.16	213.05	209.11
	Accounts Receivables, Net					193.22	205.44	200.66	225.75	253.5	241.1	228.81	249.06	230.83
	Total Inventory					322.35	313.46	336.24	346.22	340.24	342.31	312.96	295.54	275.85
	Other Current Assets, Total					15.06	13.48	766.73	16.48	15.52	14.89	12.77	12.22	12.93
	Total Current Assets					798.43	758.06	192.79	778.23	786.97	812.22	705.82	776.84	734.16
	PPE, Net					197.47	195.55	0	194.12	179.12	171.37	168.77	163.62	159.52
	Goodwill, Net					0	0	NA	5.74	7.28	7.88	7.89	7.88	8.06
	Intangibles, Net					NA	NA	NA	NA	NA	NA	NA	NA	NA
	Long Term Investments					NA	NA	14.97	NA	NA	NA	NA	NA	NA
	Other Long Term Assets, Total					26.77	23.07	25.17	26.15	18.86	18.35	18.34	14.95	14.78
	Other Assets, Total					NA	NA	NA	NA	NA	NA	NA	NA	NA
	Total Non-Current Assets					224.24	218.62	40.14	226.01	205.26	197.6	195	186.45	182.36
	Total Assets					1022.67	976.68	984.69	1004.24	992.23	1009.82	900.81	963.29	916.52
	Total Short Term Debt
	Total Current Liabilities					339.32	311.17	330.07	351.57	347.89	346.79	331.18	319.18	307.04
	Total Long Term Debt					133.94	138.3	141.38	145.52	154.53	174.13	24.46	24.68	25.08
	Other Liabilities, Total					21.97	18.94	19.19	21.44	15.86	16.05	14.01	14.64	11.13
	Total Non-Current Liabilities					155.91	157.24	160.57	166.96	170.39	190.18	38.47	39.32	36.21
	Total Liabilities					495.23	468.41	490.64	518.53	518.28	536.97	369.65	358.5	343.25
	Total Equity					527.45	508.27	494.05	485.72	473.95	472.85	531.16	604.79	573.27
	Cash Flow
	Depreciation/Depletion					9.03	8.66	8.67	8.1	7.76	7.37	7.1	6.99	6.99
	Amortization					NA	NA	NA	NA	NA	NA	NA	NA	NA
	Non-Cash Items					1.85	2.13	8.31	2.82	4.01	1.83	2.1	2.36	1.68
	Change in Working Capital					38.85	4.68	9.7	22.32	-30.23	-20.78	10.82	-19.85	-17
	Cash from Operating Activities					61.03	26.69	33.22	49.35	-0.74	5.71	42.58	16.64	22.88
	CAPEX					-15.23	-11.89	-6.81	-23.49	-16.45	-13.98	-10.27	-13.64	-9.98
	Other Investing CF Items, Total					0.11	0.01	0.15	0.07	0	0.01	52.68	-10	-10
	Cash from Investing Activities					-15.12	-11.88	-6.66	-23.43	-16.44	-13.97	42.42	-13.09	-19.98
	Financing Cash Flow Items					0.34	0.08	0.02	0.01	0.51	0.54	0.14	0.41	5.16
	Cash from Financing Activities					-2.55	-2.79	-4.14	-7.4	-21.21	70.28	-99.9	1.19	5.3
	FCF					45.8	14.8	26.41	25.86	-17.19	-8.27	32.31	3	12.9
	Net Change in Cash					42.89	14.16	22.94	12.42	-40.53	62.33	-14.38	4.44	8.9
	SGA Growth%					-14.2	-14.6	-6.9	6.9	26.8	30.6	16.6	16.1	4.0