BJ's Restaurants, Inc. Financial Ratios — BJRI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	16.24	9.93	6.11	8.43	16.55	19.73	22.47	23.38	19.33	-26	-1.49	1.53	7.02	5.74	16.73
Return on Assets (%)	6.77	5.92	3.59	4.36	6.82	6.64	6.51	7.37	5.12	-5.43	-0.34	0.39	1.87	1.59	4.75
Return on Capital (%)	16.29	9.94	6.07	7.79	13.05	13.19	- -	16.02	8.38	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	10.36	8.63	6.05	7.27	10.92	11.23	- -	14.13	7.72	- -	- -	- -	- -	- -	- -
Gross Margin (%)	20.37	19.38	17.52	17.95	19.89	19.3	16.67	17.44	15.99	7.25	11.93	11.28	13.34	14.41	15.46
EBITDA Margin (%)	12.81	11.82	10.01	11.26	13.32	13.02	10.92	11.82	10.76	0.49	5.54	5.54	6.97	7.75	8.95
Operating Margin (%)	7.32	5.98	3.68	4.71	6.86	6.54	4.27	5.52	4.56	-8.9	-1.16	0.06	1.64	2.39	3.43
Incremental Operating Margin (%)	13.21	-3.53	-20.7	16	31.39	2.62	-54.15	20.68	-19.41	- -	- -	6.75	42.93	44.07	37.07
Pretax Margin (%)	7.03	6.02	3.23	4.3	6.75	6.15	3.43	4.66	3.99	-11.55	-1.76	-0.65	0.76	0.61	3.38
Profit Margin (%)	5.08	4.43	2.71	3.24	4.93	4.59	4.34	4.55	3.89	-7.44	-0.33	0.32	1.47	1.23	3.49
Net Income to Common Margin (%)	5.08	4.43	2.71	3.24	4.93	4.59	4.34	4.55	3.89	-7.44	-0.33	0.32	1.47	1.23	3.49
Effective Tax Rate (%)	27.68	26.37	15.95	24.57	27.02	25.43	- -	2.28	2.28	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	5.07	18.68	22.11	-0.26	-3.27	2.45	0.16	0.08	- -
Sustainable Growth Rate (%)	16.24	9.93	6.11	8.43	16.55	19.73	21.33	19.01	15.05	-26.07	-1.54	1.49	7.01	5.74	16.73

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	58	100	148	164	95	624	610	525	533	520	501	491
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	32	37	39	40	37	40	44
LT Debt	- -	- -	- -	58	100	148	164	95	591	574	486	493	482	461	447
Total Debt/EBITDA	- -	- -	- -	0.61	0.82	1.15	1.45	0.72	4.99	159.23	8.73	7.49	5.59	4.76	3.92
Net Debt/EBITDA	-0.28	-0.18	-0.3	0.29	0.54	0.97	1.24	0.5	0.96	16.99	0.19	0.49	0.42	0.38	0.49
Total Debt/EBIT	- -	- -	- -	1.46	1.59	2.28	3.72	1.54	11.77	-8.81	-41.82	739.88	23.74	15.41	10.22
Net Debt/EBIT	-0.49	-0.36	-0.81	0.69	1.04	1.93	3.16	1.07	2.28	-0.94	-0.91	48.79	1.78	1.24	1.28
EBITDA to Interest Expense	552.35	1,550.52	-583.14	400.03	120.67	74.71	25.03	27.3	27.09	0.54	12.03	24.62	18.9	19.19	26.39
EBITDA-CapEx/Interest Expense	-101.5	-471.37	297.01	29.76	35.87	11.5	9.32	14.69	9.28	-5.58	3.6	-2.6	-1.23	5.17	11.72
EBIT to Interest Expense	315.72	784.83	-214.67	167.31	62.13	37.56	9.78	12.74	11.49	-9.79	-2.51	0.25	4.45	5.93	10.12
Interest Expense	- -	- -	- -	- -	1	2	5	5	5	7	5	3	5	5	5
Common Equity/Total Assets	59.7	59.52	58.21	45.51	37.14	30.19	27.77	35.23	20.82	20.96	25.24	25.92	27.28	28.09	28.67
Long-Term Debt/Equity (%)	- -	- -	- -	16.63	31.76	53.84	63.19	30.72	203.71	195.27	145.61	142.59	131.81	124.49	121.98
Long-Term Debt/Capital (%)	- -	- -	- -	16.46	28.41	41.49	46.27	27.95	69.84	68.91	61.79	61.3	59.65	58.08	57.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.96	14.74	21.41	23.92	13.67	55.16	54.15	46.95	47.1	45.55	44.25	43.99
Total Debt/Equity (%)	- -	- -	- -	16.63	31.76	53.84	63.19	30.72	214.8	207.8	157.37	154.18	142.03	135.29	134.02
Total Debt/Capital (%)	- -	- -	- -	16.46	28.41	41.49	46.27	27.95	73.64	73.33	66.78	66.28	64.28	63.12	62.76
Total Debt/Total Assets (%)	- -	- -	- -	8.96	14.74	21.41	23.92	13.67	58.16	57.62	50.74	50.93	49.08	48.09	48.33
Net Debt to Equity	-6.74	-4.05	-5.73	7.83	20.82	45.56	53.79	21.27	41.55	22.17	3.44	10.17	10.64	10.92	16.72
Net Debt/Capital (%)	-8.07	-4.74	-6.91	8.49	20.65	37.5	42.3	21.17	14.63	8.34	1.53	4.51	5	5.27	8.07
EBITDA	80	84	78	95	122	129	113	132	125	4	60	71	93	105	125
EBITDA-CapEx	-15	-25	-40	7	36	20	42	71	43	-39	18	-8	-6	28	56
Operating Income (Loss)	45	42	29	40	63	65	44	62	53	-69	-13	1	22	32	48

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.61	0.4	0.34	0.29	0.3	0.18	0.2	0.19	0.14	0.29	0.19	0.13	0.15	0.13	0.13
Current Ratio	1.17	0.91	0.77	0.76	0.8	0.47	0.49	0.52	0.41	0.54	0.45	0.42	0.42	0.41	0.4
Quick Ratio	0.81	0.63	0.47	0.46	0.51	0.3	0.31	0.4	0.28	0.42	0.34	0.27	0.24	0.24	0.22
CFO/Avg Current Liab	1.17	1.13	1.09	1	1.14	1.14	0.86	0.97	0.75	0.24	0.34	0.26	0.53	0.51	0.58
Common Equity/Total Assets	59.7	59.52	58.21	45.51	37.14	30.19	27.77	35.23	20.82	20.96	25.24	25.92	27.28	28.09	28.67
Long-Term Debt/Equity (%)	- -	- -	- -	16.63	31.76	53.84	63.19	30.72	203.71	195.27	145.61	142.59	131.81	124.49	121.98
Long-Term Debt/Capital (%)	- -	- -	- -	16.46	28.41	41.49	46.27	27.95	69.84	68.91	61.79	61.3	59.65	58.08	57.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.96	14.74	21.41	23.92	13.67	55.16	54.15	46.95	47.1	45.55	44.25	43.99
Total Debt/Equity (%)	- -	- -	- -	16.63	31.76	53.84	63.19	30.72	214.8	207.8	157.37	154.18	142.03	135.29	134.02
Total Debt/Capital (%)	- -	- -	- -	16.46	28.41	41.49	46.27	27.95	73.64	73.33	66.78	66.28	64.28	63.12	62.76
Total Debt/Total Assets (%)	- -	- -	- -	8.96	14.74	21.41	23.92	13.67	58.16	57.62	50.74	50.93	49.08	48.09	48.33
CFO/Total Liabilities	47.72	47.06	45.62	33.53	34.84	33.23	25.2	34.44	14.84	5.3	9.17	7.3	15.28	15.12	17.02
CFO/CapEx	0.86	0.81	0.82	1.14	1.48	1.27	1.51	2.18	1.41	0.94	1.52	0.65	1.07	1.32	1.59
Altman's Z-Score	6.35	4.84	4.3	4.71	3.97	3.42	3.11	3.93	2.03	1.36	1.93	2	2.32	2.4	2.61

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	50.52	42.33	60.4	119.42	110.54	113.47	116.72	70.85	67.53	84.4	129.9	118.41	128.12	122.4	112.7
Days Sales Outstanding	7.22	8.62	6.04	3.06	3.3	3.22	3.13	5.15	5.4	4.32	2.81	3.08	2.85	2.98	3.24
Inventory Turnover	96.14	94.98	94.76	89.86	87.17	85.26	84.21	89.32	91.9	66.33	86.06	97.09	91.95	89.32	91.43
Days Inventory Outstanding	3.8	3.84	3.85	4.06	4.19	4.28	4.33	4.09	3.97	5.5	4.24	3.76	3.97	4.09	3.99
Accounts Payable Turnover	23.09	23.11	22.42	21.08	21.88	25.01	30.5	29.84	32.6	23.59	22.13	21.02	19.25	20.8	26.48
Accounts Payable Turnover Days	15.81	15.79	16.28	17.31	16.68	14.6	11.97	12.23	11.2	15.47	16.49	17.36	18.96	17.55	13.78
Cash Conversion Cycle	-4.79	-3.33	-6.38	-10.2	-9.19	-7.1	-4.51	-2.99	-1.82	-5.65	-9.44	-10.52	-12.15	-10.48	-6.55
Inventory to Cash Days	3.43	4.78	2.19	-1.01	-0.89	-1.06	-1.21	1.07	1.43	-1.18	-1.43	-0.68	-1.12	-1.1	-0.75
Inventories	6	6	7	8	9	10	11	10	11	11	12	12	13	13	13
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	6	6	7	8	9	10	11	10	11	11	12	12	13	13	13

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,252	921	876	1,391	1,118	936	778	1,060	770	815	801	617	845	813	866
- Cash & Cash Equivalents	22	15	23	31	35	23	24	29	22	52	39	25	29	26	24
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	58	100	148	164	95	624	610	525	533	520	501	491
Enterprise Value	1,207	888	845	1,419	1,184	1,062	917	1,126	1,371	1,373	1,288	1,125	1,335	1,287	1,333
Total Capital	300	333	356	352	354	357	353	340	847	833	787	804	808	793	782
Total Debt/Capital (%)	- -	- -	- -	16.46	28.41	41.49	46.27	27.95	73.64	73.33	66.78	66.28	64.28	63.12	62.76
Total Debt / EV	- -	- -	- -	0.04	0.08	0.14	0.18	0.08	0.45	0.44	0.41	0.47	0.39	0.39	0.37
EV/Sales	1.94	1.25	1.09	1.68	1.29	1.07	0.89	1.01	1.18	1.76	1.18	0.88	1	0.95	0.95
EV/EBITDA	15.17	10.6	10.89	14.9	9.67	8.21	8.14	8.52	10.97	358.2	21.4	15.83	14.37	12.23	10.64
EV/EBIT	26.55	20.94	29.59	35.63	18.77	16.34	20.84	18.27	25.88	- -	- -	1,562.87	61	39.62	27.77
EV/Cash Flow to Firm	14.89	10.04	8.85	14.16	9.25	7.6	8.14	8.18	11.38	30.45	19.75	22.64	11.57	11.44	11.55
EV/Free Cash Flow to Firm	6.89	4.49	3.98	7.53	5.53	4.26	5	5.67	6.77	15.53	11.99	8.77	6.23	6.8	7.2
Diluted Market Cap	1,321	949	897	1,422	1,140	952	793	1,092	782	815	801	624	861	835	891
Diluted Enterprise Value	1,298	934	874	1,449	1,206	1,078	932	1,157	1,383	1,373	1,288	1,132	1,352	1,310	1,358
EV per Share	43.68	31.71	29.96	51.2	46.03	44.56	42.91	53.71	67.59	64.9	55.54	48.08	56.92	55.65	60.65
TTM Sales	621	708	775	846	920	993	1,032	1,117	1,161	779	1,087	1,284	1,333	1,357	1,399
TTM EBITDA	80	84	78	95	122	129	113	132	125	4	60	71	93	105	125
TTM Operating Income	45	42	29	40	63	65	44	62	53	-69	-13	1	22	32	48
TTM Cash Flow to Firm	81	88	95	100	128	140	113	138	121	45	65	50	115	113	115
TTM Free Cash Flow to Firm	175	198	212	188	214	249	183	199	203	88	107	128	214	189	185

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	7.54	4.81	4.22	7.56	5.35	3.84	4.46	5.63	3.94	9.71	7.53	4.81	4.21	4.68	4.95
EV/EBIT	26.55	20.94	29.59	35.63	18.77	16.34	20.84	18.27	25.88	- -	- -	1,562.87	61	39.62	27.77
Enterprise Value	1,207	888	845	1,419	1,184	1,062	917	1,126	1,371	1,373	1,288	1,125	1,335	1,287	1,333
Low Price	32.84	31.03	25.5	25.11	40.33	32.24	28	35.9	32.62	6.01	28.85	20.15	21.64	27.61	28.46
EV/Sales	1.94	1.25	1.09	1.68	1.29	1.07	0.89	1.01	1.18	1.76	1.18	0.88	1	0.95	0.95
EV/EBITDA	15.17	10.6	10.89	14.9	9.67	8.21	8.14	8.52	10.97	358.2	21.4	15.83	14.37	12.23	10.64
Price/Earnings	39.67	29.32	41.66	50.78	24.67	20.55	17.37	20.86	17.02	- -	- -	151.48	42.96	48.71	17.74
Price/Earnings Average	38.8	37.8	43.82	35.77	26.68	21.51	17.32	22.87	19.34	-10.21	-297.07	157.85	36.04	47.38	16.45
Price/Earnings High	49.57	48.54	54.97	51.21	31.46	24.87	22.7	31.55	25.33	-16.26	-407.87	213.69	45.13	53.88	21.17
Price/Earnings Low	28.74	27.66	34.2	25.4	22.88	16.86	13.36	14.81	14.63	-2.2	-185.54	115.7	25.81	38.27	12.82
Price/Book Value	4.18	2.77	2.46	4.72	4.42	4.49	4.1	4.33	3.45	3.67	3.07	2.28	2.92	2.78	2.97
Price/Book Value Average	4.09	3.56	2.59	3.33	4.78	4.69	4.09	4.75	3.92	2.66	4.1	2.37	2.45	2.7	2.76
Price/Book Value High	5.22	4.58	3.25	4.76	5.63	5.43	5.35	6.55	5.13	4.24	5.63	3.21	3.07	3.07	3.55
Price/Book Value Low	3.03	2.61	2.02	2.36	4.1	3.68	3.15	3.07	2.96	0.57	2.56	1.74	1.76	2.18	2.15
Price/Tangible Book Value	3.82	2.51	2.21	4.04	3.59	3.46	3.06	3.48	2.7	2.82	2.43	1.81	2.34	2.22	2.4
Price/Tangible Book Value Average	3.74	3.23	2.32	2.85	3.88	3.63	3.05	3.82	3.06	2.04	3.26	1.89	1.96	2.16	2.22
Price/Tangible Book Value High	4.77	4.15	2.91	4.08	4.57	4.19	4	5.26	4.01	3.26	4.47	2.56	2.46	2.46	2.86
Price/Tangible Book Value Low	2.77	2.37	1.81	2.02	3.33	2.84	2.36	2.47	2.32	0.44	2.03	1.38	1.41	1.75	1.73
Price/Sales	2.02	1.3	1.13	1.65	1.22	0.94	0.75	0.95	0.66	1.05	0.74	0.48	0.63	0.6	0.62
Price/Sales Average	1.97	1.68	1.19	1.16	1.32	0.99	0.75	1.04	0.75	0.76	0.99	0.5	0.53	0.58	0.57
Price/Sales High	2.52	2.15	1.49	1.66	1.55	1.14	0.99	1.44	0.99	1.21	1.35	0.68	0.67	0.66	0.74
Price/Sales Low	1.46	1.23	0.93	0.82	1.13	0.77	0.58	0.67	0.57	0.16	0.62	0.37	0.38	0.47	0.45
Price/Cash Flow	15.47	10.43	9.17	13.91	8.79	6.77	7.27	7.97	6.64	20.09	12.46	12.08	7.98	8.01	7.84
Price/Cash Flow Average	15.13	13.44	9.64	9.8	9.51	7.08	7.25	8.74	7.54	14.58	16.66	12.59	6.69	7.79	7.27
Price/Cash Flow High	19.33	17.26	12.1	14.02	11.21	8.19	9.5	12.06	9.88	23.21	22.88	17.04	8.38	8.86	9.35
Price/Cash Flow Low	11.21	9.83	7.52	6.96	8.15	5.55	5.59	5.66	5.7	3.14	10.41	9.23	4.8	6.29	5.66
Price/Free Cash Flow Average	7.38	6.2	4.44	5.32	5.78	4.02	4.44	6.17	4.48	7.05	10.06	5.01	3.53	4.55	4.59
Price/Free Cash Flow High	9.43	7.96	5.57	7.62	6.82	4.65	5.82	8.52	5.87	11.22	13.81	6.79	4.42	5.18	5.91
Price/Free Cash Flow Low	5.47	4.53	3.47	3.78	4.96	3.15	3.43	4	3.39	1.52	6.28	3.68	2.53	3.68	3.57
EV/Sales Average	1.94	1.65	1.16	1.19	1.39	1.11	0.89	1.1	1.27	1.48	1.43	0.9	0.9	0.93	0.91
EV/Sales High	2.48	2.13	1.46	1.69	1.62	1.27	1.12	1.49	1.5	1.93	1.8	1.07	1.03	1.01	1.07
EV/Sales Low	1.43	1.21	0.9	0.86	1.2	0.9	0.71	0.73	1.09	0.88	1.06	0.76	0.75	0.82	0.78
EV/EBITDA Average	15.12	14	11.58	10.58	10.41	8.55	8.12	9.3	11.81	299.96	25.88	16.19	12.91	12.02	10.14
EV/EBITDA High	19.39	18.03	14.6	15.02	12.18	9.73	10.26	12.64	13.98	391.21	32.52	19.39	14.83	13.05	11.98
EV/EBITDA Low	11.13	10.19	8.97	7.6	9.01	6.91	6.55	6.2	10.1	178.92	19.2	13.77	10.74	10.58	8.72
EV/EBIT Average	26.45	27.66	31.46	25.3	20.22	17	20.79	19.93	27.86	-16.6	-124.03	1,598.94	54.79	38.94	26.46
EV/EBIT High	33.93	35.62	39.67	35.92	23.66	19.36	26.26	27.09	32.97	-21.65	-155.84	1,915.08	62.95	42.27	31.26
EV/EBIT Low	19.47	20.14	24.38	18.16	17.49	13.75	16.76	13.28	23.84	-9.9	-92.01	1,360.35	45.6	34.26	22.76
Last Price	45.32	32.9	31.06	50.21	43.47	39.3	36.4	50.57	37.96	38.49	34.55	26.38	36.01	35.14	39.4
High Price	56.64	54.46	40.99	50.63	55.44	47.55	47.55	76.5	56.48	44.47	63.42	37.22	37.83	38.87	47.02
Enterprise Value Average	1,203	1,172	898	1,007	1,275	1,105	915	1,228	1,476	1,150	1,558	1,151	1,199	1,265	1,270
Enterprise Value High	1,543	1,509	1,133	1,430	1,492	1,258	1,155	1,669	1,747	1,500	1,958	1,379	1,378	1,374	1,500
Enterprise Value Low	885	854	696	723	1,103	893	738	818	1,263	686	1,156	979	998	1,113	1,093

Shares Outstanding	28	28	28	26	25	22	20	21	19	22	23	23	23	23	21
Diluted Weighted Avg Shares	29	29	29	28	26	24	22	22	21	21	23	24	24	24	23
Basic Weighted Avg Shares	28	28	28	28	26	24	21	21	20	21	23	23	23	23	22
Revenue per Share	22.47	25.3	27.49	30.51	35.76	41.68	48.27	53.29	57.26	36.79	46.87	54.86	56.85	58.68	63.65
EBITDA per Share	2.88	2.99	2.75	3.44	4.76	5.43	5.27	6.3	6.16	0.18	2.6	3.04	3.96	4.55	5.7
Operating Income per Share	1.65	1.51	1.01	1.44	2.45	2.73	2.06	2.94	2.61	-3.27	-0.54	0.03	0.93	1.4	2.18
Basic EPS, GAAP	1.14	1.12	0.75	0.99	1.76	1.91	2.1	2.42	2.23	-2.74	-0.16	0.17	0.84	0.72	2.22
Basic EPS from Cont Ops	1.14	1.12	0.75	0.99	1.76	1.91	2.1	2.42	2.23	-2.74	-0.16	0.17	0.84	0.72	2.22
Diluted EPS, GAAP	1.08	1.09	0.73	0.97	1.73	1.88	2.06	2.35	2.2	-2.74	-0.16	0.17	0.82	0.7	2.16
Diluted EPS from Cont Ops	1.08	1.09	0.73	0.97	1.73	1.88	2.06	2.35	2.2	-2.74	-0.16	0.17	0.82	0.7	2.16
Dividend per Share	- -	- -	- -	- -	- -	- -	0.11	0.45	0.49	0.01	0.01	- -	- -	- -	- -
Cash Flow per Share	2.93	3.16	3.39	3.61	4.95	5.81	5.01	6.34	5.72	1.92	2.77	2.18	4.51	4.39	5.03
Free Cash Flow per Basic Share	-0.48	-0.74	-0.76	0.43	1.6	1.22	1.7	3.43	1.67	-0.13	0.95	-1.17	0.3	1.06	1.86
Cash & Equivalents per Share	1.64	1.19	1.1	1.11	1.35	0.96	1.14	1.39	1.1	2.44	1.66	1.06	1.24	1.13	1.08
Book Value per Share	10.85	11.9	12.61	10.63	9.84	8.76	8.88	11.68	11	10.49	11.27	11.58	12.31	12.64	13.25
Tangible Book Value per Share	11.86	13.12	14.07	12.41	12.12	11.34	11.89	14.53	14.08	13.66	14.19	14.56	15.4	15.79	16.45

BJ's Restaurants, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)