TopBuild Corp. Financial Ratios — BLD Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	- -	- -	205.78	64.22	69.22	35.95	35.52	32.71	31.18	37.59	29.76	23.21	16.03
Return on Assets (%)	- -	-1.74	0.64	5.06	4.36	9.19	6.41	7.55	9.12	9.16	12.54	12.57	12.58	9.2
Return on Capital (%)	- -	- -	- -	- -	25.44	- -	18	16.62	17.39	15.18	18.94	18	15.77	10.65
Return on Invested Capital (%)	- -	-5.15	1.55	- -	6.74	- -	10.22	11.5	13.14	12.98	17.22	16.77	16.43	12.7
Gross Margin (%)	19.3	21.44	21.93	22.15	22.97	24.19	24.16	25.96	27.46	27.95	29.68	30.87	30.49	29.01
EBITDA Margin (%)	-0.85	3.65	4.42	5.92	7.67	9.62	10.42	13.04	15.36	15.94	18.38	19.48	19.27	17.77
Operating Margin (%)	-3.31	1.71	2.69	5.17	6.98	8.75	8.76	11.03	13.06	13.67	15.92	16.92	16.63	14.64
Incremental Operating Margin (%)	- -	31.45	16.52	40.97	30.15	27.7	8.81	33.59	69.77	15.8	21.07	43.92	5.56	-119.08
Pretax Margin (%)	-10.74	0.76	1.87	4.58	6.67	6.72	7.58	9.67	11.89	12.43	14.82	15.89	15.78	13.01
Profit Margin (%)	-15.9	-0.9	0.62	4.89	4.17	8.3	5.65	7.28	9.09	9.29	11.1	11.82	11.68	9.65
Net Income to Common Margin (%)	-15.9	-0.9	0.62	4.89	4.17	8.3	5.65	7.28	9.09	9.29	11.1	11.82	11.68	9.65
Effective Tax Rate (%)	- -	207.21	62.96	- -	37.56	- -	25.48	24.74	23.54	25.25	25.08	25.59	25.95	25.85
Dvd Payout Ratio (%)	- -	- -	- -	252.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-314.37	64.22	69.22	35.95	35.52	32.71	31.18	37.59	29.76	23.21	16.03

Credit (USD)

API Chat

	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	12/31/2012	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	- -	- -	- -	193	179	242	743	822	794	1,683	1,677	1,638	1,578	3,151
ST Debt	- -	- -	- -	15	20	12	27	70	57	96	103	115	119	155
LT Debt	- -	- -	- -	178	159	229	717	752	737	1,588	1,574	1,523	1,459	2,996
Total Debt/EBITDA	- -	- -	- -	2.02	1.34	1.32	2.99	2.4	1.9	3.03	1.82	1.62	1.54	3.28
Net Debt/EBITDA	- -	-0.06	-0.04	0.84	0.33	1.01	2.59	1.6	0.9	2.43	1.32	0.56	0.95	2.77
Total Debt/EBIT	- -	- -	- -	2.32	1.47	1.45	3.56	2.84	2.24	3.53	2.1	1.86	1.78	3.98
Net Debt/EBIT	- -	-0.13	-0.07	0.97	0.37	1.11	3.08	1.89	1.06	2.84	1.53	0.65	1.1	3.36
EBITDA to Interest Expense	-0.74	3.86	5.39	10.1	23.83	22.86	8.66	9.05	12.86	19.07	16.23	13.56	14.05	9.26
EBITDA-CapEx/Interest Expense	-0.74	2.81	4.33	8.66	21.3	19.7	6.83	7.84	11.6	17.17	14.88	12.7	13.1	8.69
EBIT to Interest Expense	-2.88	1.8	3.28	8.83	21.68	20.81	7.28	7.65	10.94	16.35	14.06	11.78	12.13	7.63
Interest Expense	14	13	12	9	6	8	29	38	32	29	57	75	73	104
Common Equity/Total Assets	- -	- -	- -	4.67	8.84	17.58	18.02	24.32	31.15	28.2	38.14	45.93	63.22	53.22
Long-Term Debt/Equity (%)	- -	- -	- -	19.49	16.33	23.02	66.84	65.22	54.65	97.02	81.56	59.42	66.04	129.35
Long-Term Debt/Capital (%)	- -	- -	- -	66.04	48.39	41.75	60.44	51.66	44.11	55.04	45.83	38	31.91	44.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	10.87	9.4	13.11	29.2	28.88	26.18	37.28	34.16	29.51	30.81	45.36
Total Debt/Equity (%)	- -	- -	- -	21.13	18.38	24.27	69.35	71.33	58.86	102.86	86.91	63.9	71.42	136.05
Total Debt/Capital (%)	- -	- -	- -	71.6	54.48	44.03	62.7	56.5	47.51	58.36	48.83	40.86	34.52	47.27
Total Debt/Total Assets (%)	- -	- -	- -	11.78	10.58	13.83	30.29	31.58	28.2	39.53	36.4	31.73	33.33	47.71
Net Debt to Equity	- -	-0.3	-0.31	8.8	4.57	18.6	59.93	47.48	27.93	82.7	63.08	22.29	44.15	114.93
Net Debt/Capital (%)	- -	100	100	51.23	22.92	37.61	59.23	43.08	28.09	49.31	38.11	18.08	23.39	41.07
EBITDA	-10	52	67	96	134	183	248	342	417	556	920	1,012	1,027	961
EBITDA-CapEx	-10	38	54	82	119	158	196	297	377	500	844	948	957	902
Operating Income (Loss)	-40	24	41	84	122	167	209	290	355	476	797	879	886	792

Liquidity (USD)

API Chat

	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	12/31/2012	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	- -	0.01	0.01	0.35	0.41	0.16	0.23	0.39	0.66	0.19	0.3	1.1	0.52	0.22
Current Ratio	- -	1.21	1.11	1.47	1.62	1.46	1.59	1.64	1.89	1.62	1.96	2.66	2.08	1.94
Quick Ratio	- -	0.81	0.74	1.07	1.19	1.04	1.14	1.29	1.53	1.1	1.36	2.14	1.5	1.28
CFO/Avg Current Liab	- -	0.19	0.26	0.18	0.24	0.33	0.42	0.59	0.74	0.66	0.65	1.09	1.01	0.94
Common Equity/Total Assets	- -	- -	- -	4.67	8.84	17.58	18.02	24.32	31.15	28.2	38.14	45.93	63.22	53.22
Long-Term Debt/Equity (%)	- -	- -	- -	19.49	16.33	23.02	66.84	65.22	54.65	97.02	81.56	59.42	66.04	129.35
Long-Term Debt/Capital (%)	- -	- -	- -	66.04	48.39	41.75	60.44	51.66	44.11	55.04	45.83	38	31.91	44.94
Long-Term Debt/Total Assets (%)	- -	- -	- -	10.87	9.4	13.11	29.2	28.88	26.18	37.28	34.16	29.51	30.81	45.36
Total Debt/Equity (%)	- -	- -	- -	21.13	18.38	24.27	69.35	71.33	58.86	102.86	86.91	63.9	71.42	136.05
Total Debt/Capital (%)	- -	- -	- -	71.6	54.48	44.03	62.7	56.5	47.51	58.36	48.83	40.86	34.52	47.27
Total Debt/Total Assets (%)	- -	- -	- -	11.78	10.58	13.83	30.29	31.58	28.2	39.53	36.4	31.73	33.33	47.71
CFO/Total Liabilities	- -	5.31	13.71	7.71	10.7	15.03	12.09	18.73	24.4	15.37	18.52	32.68	30.72	17.63
CFO/CapEx	- -	1.76	5.47	4.11	5.42	4.47	3.18	5.97	8.74	7.26	6.49	13.27	11.19	12.73
Altman's Z-Score	- -	3.72	3.93	4.62	5.16	6.98	5.18	6.02	7.13	6.55	6.57	7.85	8.76	7.94

Working Capital (USD)

API Chat

	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	12/31/2012	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	- -	13.8	7.12	7.09	7.14	6.79	6.66	6.28	6.35	6.36	6.66	6.35	6.87	6.57
Days Sales Outstanding	- -	26.44	51.26	51.45	51.12	53.72	54.78	58.14	57.49	57.36	54.82	57.44	53.1	55.54
Inventory Turnover	- -	22.63	11.52	11.15	11.43	11.68	12.04	12.22	12.7	9.77	8.9	8.94	9.61	8.42
Days Inventory Outstanding	- -	16.13	31.69	32.72	31.93	31.26	30.31	29.88	28.74	37.36	41.01	40.83	38	43.33
Accounts Payable Turnover	- -	13.13	5.77	5.27	5.42	5.78	6.4	6.19	6.2	6.81	7.6	7.35	8.09	8.79
Accounts Payable Turnover Days	- -	27.79	63.29	69.25	67.4	63.16	57.05	58.95	58.84	53.58	48.01	49.64	45.11	41.55
Cash Conversion Cycle	- -	14.78	19.65	14.92	15.65	21.83	28.04	29.06	27.38	41.14	47.82	48.63	45.99	57.32
Inventory to Cash Days	- -	10.31	19.57	18.72	19.19	22.46	24.46	28.26	28.75	20	13.81	16.61	15.1	12.2
Inventories	- -	98	107	119	116	131	169	149	161	353	439	365	407	505
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	98	107	119	116	131	169	149	161	353	456	375	407	505

Enterprise Value (USD)

API Chat

	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	12/31/2012	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	- -	- -	- -	1,159	1,339	2,716	1,571	3,485	6,060	9,050	5,041	11,826	9,497	11,821
- Cash & Cash Equivalents	- -	3	3	113	134	57	101	185	330	140	240	849	400	185
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	193	179	242	743	822	794	1,683	1,677	1,638	1,578	3,151
Enterprise Value	- -	-3	-3	1,240	1,384	2,901	2,214	4,122	6,523	10,594	6,478	12,615	10,675	14,787
Total Capital	- -	- -	- -	270	328	549	1,186	1,456	1,671	2,884	3,434	4,009	4,572	6,667
Total Debt/Capital (%)	- -	- -	- -	71.6	54.48	44.03	62.7	56.5	47.51	58.36	48.83	40.86	34.52	47.27
Total Debt / EV	- -	- -	- -	0.16	0.13	0.08	0.34	0.2	0.12	0.16	0.26	0.13	0.15	0.21
EV/Sales	- -	- -	- -	0.77	0.79	1.52	0.93	1.57	2.4	3.04	1.29	2.43	2	2.73
EV/EBITDA	- -	- -	- -	12.96	10.36	15.83	8.91	12.05	15.63	19.06	7.04	12.47	10.4	15.38
EV/EBIT	- -	- -	- -	14.84	11.38	17.39	10.6	14.24	18.37	22.24	8.13	14.35	12.04	18.67
EV/Cash Flow to Firm	- -	- -	- -	18.75	17.23	23.57	11.74	13.73	17.05	24.94	12.03	13.94	12.86	17.75
EV/Free Cash Flow to Firm	- -	- -	- -	15.55	14.65	19.55	9.18	11.92	15.4	22.05	10.54	13.02	11.87	16.56
Diluted Market Cap	- -	- -	- -	1,163	1,348	2,770	1,603	3,544	6,130	9,145	5,077	11,893	9,552	11,907
Diluted Enterprise Value	- -	-3	-3	1,243	1,392	2,955	2,245	4,181	6,594	10,689	6,514	12,682	10,730	14,874
EV per Share	- -	- -	- -	32.91	36.78	80.91	63.4	121.94	198.17	322.96	201.1	399.25	349.95	521.89
TTM Sales	1,208	1,412	1,512	1,617	1,743	1,906	2,384	2,624	2,718	3,486	5,009	5,195	5,330	5,409
TTM EBITDA	-10	52	67	96	134	183	248	342	417	556	920	1,012	1,027	961
TTM Operating Income	-40	24	41	84	122	167	209	290	355	476	797	879	886	792
TTM Cash Flow to Firm	-85	10	76	66	80	123	189	300	383	425	538	905	830	833
TTM Free Cash Flow to Firm	-85	24	90	80	94	148	241	346	424	480	615	969	899	893

Multiples (USD)

API Chat

	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	12/31/2012	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	- -	- -	- -	16.69	14.82	20	7.3	11.17	15.37	19.94	8.87	13.02	11.3	14.6
EV/EBIT	- -	- -	- -	14.84	11.38	17.39	10.6	14.24	18.37	22.24	8.13	14.35	12.04	18.67
Enterprise Value	- -	-3	-3	1,240	1,384	2,901	2,214	4,122	6,523	10,594	6,478	12,615	10,675	14,787
Low Price	- -	- -	- -	22.75	23.02	35.76	41.27	43.71	54.83	178.03	140.66	156.49	302.7	266.26
EV/Sales	- -	- -	- -	0.77	0.79	1.52	0.93	1.57	2.4	3.04	1.29	2.43	2	2.73
EV/EBITDA	- -	- -	- -	12.96	10.36	15.83	8.91	12.05	15.63	19.06	7.04	12.47	10.4	15.38
Price/Earnings	- -	- -	- -	14.68	18.45	17.17	11.66	18.25	24.53	27.93	9.07	19.25	15.25	22.66
Price/Earnings Average	- -	- -	- -	14.34	16.93	12.18	17.87	14.44	17.45	22.2	10.87	12.56	19.21	19.68
Price/Earnings High	- -	- -	- -	17.35	20.47	17.32	22.6	20.13	26.69	28.76	16.27	19.7	24.29	25.06
Price/Earnings Low	- -	- -	- -	10.85	11.93	8.11	10.7	7.74	7.31	18.02	8.15	8.05	14.83	14.46
Price/Book Value	- -	- -	- -	15.1	8.97	8.83	3.55	5.5	6.91	7.54	2.87	4.99	3.17	3.36
Price/Book Value Average	- -	- -	- -	14.75	8.23	6.26	5.45	4.36	4.92	5.99	3.44	3.25	4	2.92
Price/Book Value High	- -	- -	- -	17.85	9.95	8.91	6.89	6.07	7.52	7.76	5.15	5.1	5.05	3.72
Price/Book Value Low	- -	- -	- -	11.17	5.8	4.17	3.26	2.33	2.06	4.86	2.58	2.09	3.08	2.15
Price/Tangible Book Value	- -	- -	- -	-8.9	-17.82	-23.84	-3.2	-8.8	-24	-9.07	-7.73	-169.01	-20.63	-5.68
Price/Tangible Book Value Average	- -	- -	- -	-8.69	-16.35	-16.91	-4.9	-6.96	-17.07	-7.21	-9.27	-110.22	-25.98	-4.93
Price/Tangible Book Value High	- -	- -	- -	-10.51	-19.77	-24.05	-6.2	-9.71	-26.12	-9.34	-13.87	-172.93	-32.85	-6.28
Price/Tangible Book Value Low	- -	- -	- -	-6.58	-11.52	-11.26	-2.93	-3.73	-7.15	-5.85	-6.95	-70.67	-20.06	-3.63
Price/Sales	- -	- -	- -	0.72	0.77	1.42	0.66	1.33	2.23	2.6	1.01	2.28	1.78	2.19
Price/Sales Average	- -	- -	- -	0.7	0.71	1.01	1.01	1.05	1.59	2.06	1.21	1.48	2.24	1.9
Price/Sales High	- -	- -	- -	0.85	0.85	1.44	1.28	1.47	2.43	2.67	1.81	2.33	2.84	2.42
Price/Sales Low	- -	- -	- -	0.53	0.5	0.67	0.6	0.56	0.66	1.68	0.9	0.95	1.73	1.39
Price/Cash Flow	- -	- -	- -	20.7	17.44	23.99	9.4	12.82	16.93	22.46	10.17	13.92	12.24	15.63
Price/Cash Flow Average	- -	- -	- -	20.22	16.01	17.02	14.41	10.15	12.05	17.85	12.19	9.08	15.41	13.57
Price/Cash Flow High	- -	- -	- -	24.46	19.36	24.2	18.22	14.15	18.43	23.12	18.25	14.25	19.48	17.29
Price/Cash Flow Low	- -	- -	- -	15.3	11.28	11.33	8.62	5.44	5.04	14.49	9.14	5.82	11.9	9.97
Price/Free Cash Flow Average	- -	- -	- -	16.3	13.61	14.19	11.18	8.84	10.94	15.85	10.64	8.49	14.23	12.68
Price/Free Cash Flow High	- -	- -	- -	19.72	16.45	20.17	14.14	12.32	16.73	20.53	15.92	13.32	17.99	16.15
Price/Free Cash Flow Low	- -	- -	- -	12.34	9.59	9.44	6.69	4.74	4.58	12.87	7.97	5.44	10.99	9.32
EV/Sales Average	- -	- -	- -	0.75	0.73	1.11	1.28	1.29	1.76	2.51	1.49	1.64	2.47	2.45
EV/Sales High	- -	- -	- -	0.9	0.88	1.53	1.55	1.71	2.6	3.12	2.09	2.48	3.06	2.97
EV/Sales Low	- -	- -	- -	0.58	0.52	0.77	0.87	0.81	0.83	2.12	1.19	1.1	1.95	1.94
EV/EBITDA Average	- -	-0.06	-0.04	12.68	9.53	11.52	12.28	9.92	11.44	15.72	8.13	8.4	12.8	13.76
EV/EBITDA High	- -	-0.06	-0.04	15.17	11.46	15.96	14.85	13.1	16.91	19.54	11.39	12.74	15.87	16.69
EV/EBITDA Low	- -	-0.06	-0.04	9.8	6.81	8.01	8.39	6.18	5.43	13.28	6.48	5.67	10.14	10.93
EV/EBIT Average	- -	-0.13	-0.07	14.52	10.47	12.66	14.6	11.73	13.45	18.34	9.38	9.67	14.82	16.71
EV/EBIT High	- -	-0.13	-0.07	17.36	12.59	17.53	17.65	15.48	19.88	22.8	13.15	14.67	18.39	20.26
EV/EBIT Low	- -	-0.13	-0.07	11.23	7.49	8.8	9.97	7.31	6.39	15.5	7.49	6.52	11.75	13.27
Last Price	- -	- -	- -	30.77	35.6	75.74	45	103.08	184.08	275.91	156.49	374.26	311.34	417.19
High Price	- -	- -	- -	36.36	39.51	76.4	87.21	113.74	200.32	284.07	280.83	382.95	495.68	461.49
Enterprise Value Average	- -	-3	-3	1,213	1,274	2,112	3,051	3,396	4,775	8,738	7,480	8,502	13,139	13,232
Enterprise Value High	- -	-3	-3	1,450	1,531	2,925	3,688	4,483	7,058	10,861	10,484	12,890	16,298	16,042
Enterprise Value Low	- -	-3	-3	938	910	1,468	2,084	2,115	2,269	7,383	5,968	5,734	10,411	10,511

Shares Outstanding	- -	38	38	38	38	36	35	33	33	33	32	32	29	28
Diluted Weighted Avg Shares	38	38	38	38	38	37	36	34	33	33	32	32	31	29
Basic Weighted Avg Shares	38	38	38	38	38	36	35	34	33	33	32	32	31	28
Revenue per Share	31.7	37.05	39.69	42.91	46.33	53.16	68.27	77.62	82.57	106.28	155.48	164.4	174.72	190.91
EBITDA per Share	-0.27	1.35	1.75	2.54	3.55	5.11	7.11	10.12	12.68	16.94	28.57	32.02	33.66	33.93
Operating Income per Share	-1.05	0.63	1.07	2.22	3.23	4.65	5.98	8.56	10.79	14.52	24.75	27.81	29.06	27.95
Basic EPS, GAAP	-5.04	-0.33	0.25	2.1	1.93	4.41	3.86	5.65	7.5	9.88	17.26	19.44	20.41	18.41
Basic EPS from Cont Ops	-4.05	-0.3	0.28	2.1	1.93	4.41	3.86	5.65	7.5	9.88	17.26	19.44	20.41	18.41
Diluted EPS, GAAP	-5.04	-0.33	0.25	2.09	1.92	4.32	3.78	5.56	7.42	9.78	17.14	19.33	20.29	18.28
Diluted EPS from Cont Ops	-4.05	-0.3	0.28	2.09	1.92	4.32	3.78	5.56	7.42	9.78	17.14	19.33	20.29	18.28
Dividend per Share	- -	- -	- -	5.31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-2.68	0.65	1.89	1.49	2.04	3.16	4.79	8.04	10.87	12.29	15.39	26.88	25.44	26.69
Free Cash Flow per Basic Share	-2.68	0.28	1.54	1.12	1.66	2.45	3.28	6.69	9.63	10.59	13.02	24.86	23.17	24.6
Cash & Equivalents per Share	- -	0.08	0.08	3	3.57	1.58	2.89	5.47	10.03	4.26	7.45	26.86	13.12	6.52
Book Value per Share	- -	- -	- -	2.04	3.97	8.58	12.66	18.73	26.64	36.62	54.54	75.05	98.15	124.08
Tangible Book Value per Share	- -	-1.19	-2.49	-3.46	-2	-3.18	-14.07	-11.72	-7.67	-30.41	-20.25	-2.21	-15.09	-73.43

TopBuild Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)