Burnham Holdings, Inc. Financial Ratios — BURCA 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
Return on Common Equity (%)	5.27	7.91	4.95	7.75	6.75	3.96	0.84	-0.48	7.48	5.44	0.85	4.56	7.66	9.18	-17.76
Return on Assets (%)	3.3	5.56	3.65	6.03	5.45	3.29	0.7	-0.39	6.1	4.34	0.64	3.16	5.22	6.31	-11.61
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.05	- -	8.42	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.07	- -	6.48	- -
Gross Margin (%)	22.68	24.05	23.74	23.81	23.26	21.15	20.37	21.07	21.45	20.52	16.03	19.18	23.8	22.32	22.98
EBITDA Margin (%)	6.62	9	8.74	8.98	8.78	6.11	5.59	5.99	7.2	6.58	2.6	6.11	8.27	7.17	-2.76
Operating Margin (%)	4.43	6.73	6.3	6.66	6.52	3.65	3.35	4	5.26	4.27	0.52	4.12	6.23	5.05	-4.82
Incremental Operating Margin (%)	10.36	83.87	12.26	13.25	9.32	33.97	-12.49	9.23	22.42	12.77	-22.12	39.78	-22.19	-19.74	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	4.71	- -
Profit Margin (%)	2.56	4.02	2.79	4.28	4.07	2.69	0.55	-0.28	4.12	3.49	0.47	2.26	4.23	5.12	-8.31
Net Income to Common Margin (%)	2.55	4.01	2.78	4.27	4.06	2.68	0.55	-0.28	4.12	3.49	0.47	2.26	4.23	5.12	-8.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.81	- -	24.49	- -
Dvd Payout Ratio (%)	59.96	39.3	67.98	44.39	51.71	86.75	415.67	-741.28	46.33	61.91	398.24	75.96	56.11	52.49	-14.87
Sustainable Growth Rate (%)	2.11	4.8	1.58	4.31	3.26	0.52	-2.65	-4.01	4.01	2.07	-2.54	1.1	3.36	4.36	-20.4

Credit (USD)

API Chat

	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
Total Debt	16	8	5	9	13	15	15	18	19	22	24	36	32	28	18
ST Debt	- -	- -	- -	- -	1	- -	- -	4	1	1	1	1	1	2	2
LT Debt	16	8	5	9	12	15	15	14	18	21	23	35	30	27	16
Total Debt/EBITDA	1.24	0.42	0.32	0.51	0.81	1.39	1.56	1.53	1.23	1.81	4.21	2.42	1.71	1.7	-2.47
Net Debt/EBITDA	0.9	0.16	0.02	0.24	0.51	0.67	1	0.82	0.57	1.01	2.85	1.82	1.17	0.96	-0.55
Total Debt/EBIT	1.85	0.56	0.44	0.69	1.09	2.33	2.61	2.29	1.69	2.79	21.13	3.59	2.27	2.42	-1.41
Net Debt/EBIT	1.34	0.21	0.03	0.33	0.69	1.13	1.67	1.23	0.78	1.56	14.3	2.7	1.55	1.37	-0.31
EBITDA to Interest Expense	8.27	11.75	13.37	14.59	14.34	10.4	9.63	11.2	13.4	13.26	5.41	5.22	6.74	8.09	-11.15
EBITDA-CapEx/Interest Expense	5.5	10.3	9.88	12.06	8.7	7.29	9.63	7.06	7.64	8.59	-3.68	5.22	6.74	8.09	-11.15
EBIT to Interest Expense	5.53	8.78	9.64	10.82	10.64	6.21	5.76	7.48	9.79	8.6	1.08	3.52	5.07	5.7	-19.5
Interest Expense	2	2	1	1	1	1	1	1	1	1	1	3	3	2	1
Common Equity/Total Assets	68.94	71.26	76.11	79.11	82.05	83.79	82.34	82.2	80.9	78.75	70.77	67.78	68.36	68.86	61.59
Long-Term Debt/Equity (%)	25.16	11.15	6.45	11.88	15.03	17.2	17.69	17.74	20.57	23.32	24.31	38.05	29.87	23.77	15.27
Long-Term Debt/Capital (%)	13.72	6.71	4.63	7.56	9.36	11.09	11.82	10.59	12.91	14.73	16.18	22.29	19.14	16.54	12.54
Long-Term Debt/Total Assets (%)	11.04	5.15	3.71	6.5	8.6	10.5	11.08	10.12	12.15	13.78	13.81	19.66	16.41	13.86	9.02
Total Debt/Equity (%)	25.34	11.17	6.45	11.88	16.58	17.2	17.69	22.77	21.69	24.44	25.11	38.99	31.09	25.13	16.96
Total Debt/Capital (%)	13.82	6.72	4.63	7.56	10.33	11.09	11.82	13.6	13.62	15.44	16.72	22.84	19.92	17.48	13.94
Total Debt/Total Assets (%)	11.11	5.16	3.71	6.5	9.49	10.5	11.08	12.99	12.81	14.44	14.27	20.15	17.08	14.65	10.02
Net Debt to Equity	18.37	4.29	0.46	5.62	10.54	8.33	11.33	12.21	9.98	13.71	17	29.34	21.23	14.24	3.76
Net Debt/Capital (%)	10.42	2.69	0.35	3.72	6.82	5.7	7.9	7.78	6.54	9.02	11.78	18	14.13	10.31	3.29
EBITDA	13	18	17	18	17	11	10	12	15	12	6	15	18	17	-7
EBITDA-CapEx	9	16	12	15	10	7	10	7	9	8	-4	15	18	17	-7
Operating Income (Loss)	9	14	12	13	12	6	6	8	11	8	1	10	14	12	-12

Liquidity (USD)

API Chat

	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
Cash Ratio	0.16	0.14	0.15	0.2	0.24	0.44	0.25	0.28	0.21	0.2	0.16	0.19	0.16	0.16	0.18
Current Ratio	2.58	2.2	2.24	3.09	3.48	4.14	3.24	2.67	2.91	3	2.51	2.69	2.57	2.39	1.87
Quick Ratio	0.96	0.9	0.82	1.13	1.24	1.77	1.26	1.08	1.11	1.21	0.89	0.98	0.99	0.77	0.86
CFO/Avg Current Liab	0.23	0.46	0.2	0.1	0.33	0.27	0.48	0.3	0.42	0.17	0.33	0.04	0.56	0.57	0.03
Common Equity/Total Assets	68.94	71.26	76.11	79.11	82.05	83.79	82.34	82.2	80.9	78.75	70.77	67.78	68.36	68.86	61.59
Long-Term Debt/Equity (%)	25.16	11.15	6.45	11.88	15.03	17.2	17.69	17.74	20.57	23.32	24.31	38.05	29.87	23.77	15.27
Long-Term Debt/Capital (%)	13.72	6.71	4.63	7.56	9.36	11.09	11.82	10.59	12.91	14.73	16.18	22.29	19.14	16.54	12.54
Long-Term Debt/Total Assets (%)	11.04	5.15	3.71	6.5	8.6	10.5	11.08	10.12	12.15	13.78	13.81	19.66	16.41	13.86	9.02
Total Debt/Equity (%)	25.34	11.17	6.45	11.88	16.58	17.2	17.69	22.77	21.69	24.44	25.11	38.99	31.09	25.13	16.96
Total Debt/Capital (%)	13.82	6.72	4.63	7.56	10.33	11.09	11.82	13.6	13.62	15.44	16.72	22.84	19.92	17.48	13.94
Total Debt/Total Assets (%)	11.11	5.16	3.71	6.5	9.49	10.5	11.08	12.99	12.81	14.44	14.27	20.15	17.08	14.65	10.02
CFO/Total Liabilities	7.88	17.46	10.76	4.36	12.07	9.27	18.48	13.06	19.96	7.5	14.56	1.72	25.38	27.28	1.86
CFO/CapEx	1.47	6.16	1.49	0.9	1.11	1.6	- -	1.79	1.83	1.09	1.1	- -	- -	- -	- -
Altman's Z-Score	3.72	3.88	4.29	4.54	4.41	4.24	3.78	3.93	4	3.57	3.29	3.4	3.15	3.15	3.3

Working Capital (USD)

API Chat

	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
Accounts Receivable Turnover	8.19	8.57	8.04	9.21	8.91	7.91	7.73	8.59	8.82	7.04	8.16	8.88	7.39	8.5	9.75
Days Sales Outstanding	44.59	42.61	45.38	39.64	40.97	46.12	47.22	42.49	41.4	51.83	44.75	41.09	49.39	42.95	37.42
Inventory Turnover	3.56	3.79	3.54	3.57	3.32	3.27	3.4	3.52	3.58	3.09	3.66	3.51	2.88	3.45	4.71
Days Inventory Outstanding	102.58	96.33	103.21	102.37	109.9	111.78	107.46	103.67	101.85	118.13	99.73	103.92	126.56	105.75	77.49
Accounts Payable Turnover	5.77	5.64	4.97	5.86	7.11	7.78	17.65	12.51	6.64	5.76	6.11	5.84	4.71	4.8	10.66
Accounts Payable Turnover Days	63.26	64.74	73.43	62.24	51.33	46.91	20.68	29.17	54.95	63.35	59.7	62.48	77.56	76.04	34.24
Cash Conversion Cycle	83.9	74.2	75.15	79.77	99.54	110.99	133.99	116.99	88.3	106.62	84.77	82.54	98.39	72.66	80.67
Inventory to Cash Days	-57.99	-53.72	-57.83	-62.73	-68.92	-65.67	-60.24	-61.18	-60.44	-66.3	-54.98	-62.83	-77.16	-62.81	-40.07
Inventories	41	41	41	44	44	40	43	46	47	49	51	60	58	47	37
Raw Materials	33	33	34	37	35	31	- -	37	38	39	72	83	72	64	56
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	8	7	7	7	9	8	- -	9	10	11	11	13	20	13	13
Other Inventory	- -	- -	- -	- -	- -	- -	43	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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
Market Capitalization	64	64	85	90	75	72	72	63	65	58	64	57	54	65	117
- Cash & Cash Equivalents	4	5	5	5	5	8	6	8	6	6	6	7	6	6	8
+ Preferred Equity and Hybrid Capital	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	16	8	5	9	13	15	15	18	19	22	24	36	32	28	18
Enterprise Value	76	67	85	95	84	79	82	73	78	75	83	87	80	87	128
Total Capital	118	114	114	122	130	132	130	133	138	144	143	156	158	163	126
Total Debt/Capital (%)	13.82	6.72	4.63	7.56	10.33	11.09	11.82	13.6	13.62	15.44	16.72	22.84	19.92	17.48	13.94
Total Debt / EV	0.21	0.11	0.06	0.1	0.16	0.19	0.19	0.25	0.24	0.3	0.29	0.41	0.39	0.33	0.14
EV/Sales	0.38	0.33	0.45	0.47	0.44	0.46	0.47	0.37	0.37	0.4	0.38	0.36	0.36	0.37	0.5
EV/EBITDA	5.77	3.65	5.14	5.29	5.04	7.52	8.39	6.2	5.11	6.12	14.65	5.89	4.37	5.21	- -
EV/EBIT	8.62	4.88	7.13	7.13	6.79	12.58	14.02	9.29	7	9.43	73.5	8.74	5.8	7.4	- -
EV/Cash Flow to Firm	5.59	2.33	6.08	14.78	6.36	8.75	- -	7.24	4.61	11.29	6.26	24.15	3.32	3.69	- -
EV/Free Cash Flow to Firm	3.53	2.02	3.82	7.93	3.51	5.65	- -	4.51	3.05	6.29	3.41	24.15	3.32	3.69	- -
Diluted Market Cap	64	64	85	91	75	72	72	63	65	58	64	57	55	65	117
Diluted Enterprise Value	76	67	86	95	85	79	82	73	78	75	83	87	81	88	128
EV per Share	17.02	15.03	19	21.09	18.63	17.43	17.84	16.16	17.08	16.48	17.88	18.82	17.42	18.78	27.3
TTM Sales	199	205	190	200	190	172	176	198	212	187	219	241	223	233	258
TTM EBITDA	13	18	17	18	17	11	10	12	15	12	6	15	18	17	-7
TTM Operating Income	9	14	12	13	12	6	6	8	11	8	1	10	14	12	-12
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	- -	24	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	- -	24	- -

Multiples (USD)

API Chat

	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
Price/Free Cash Flow	5.84	3.93	7.84	15.25	5.43	8.74	7.55	5.18	3.47	6.42	3.21	39.17	2.59	2.95	87.77
EV/EBIT	8.62	4.88	7.13	7.13	6.79	12.58	14.02	9.29	7	9.43	73.5	8.74	5.8	7.4	- -
Enterprise Value	76	67	85	95	84	79	82	73	78	75	83	87	80	87	128
Low Price	12.25	13.55	14.11	17.75	16.1	15	13.36	13.91	13.53	8.5	12.01	12.06	11.5	11.51	13.2
EV/Sales	0.38	0.33	0.45	0.47	0.44	0.46	0.47	0.37	0.37	0.4	0.38	0.36	0.36	0.37	0.5
EV/EBITDA	5.77	3.65	5.14	5.29	5.04	7.52	8.39	6.2	5.11	6.12	14.65	5.89	4.37	5.21	- -
Price/Earnings	12.56	7.77	15.97	10.55	9.73	15.5	74.29	- -	7.38	8.92	62.91	10.59	5.77	5.41	- -
Price/Earnings Average	12.71	8.15	15.03	9.92	11.23	16.37	73.85	-126.6	7.59	8.05	61.19	11.48	6.15	5.09	-4.74
Price/Earnings High	14.54	9.54	20.11	10.57	13.2	17.91	79.76	-141.67	8.11	10.49	88.59	12.71	6.8	5.84	-5.78
Price/Earnings Low	10.8	7.39	11.98	9.36	9.43	14.76	63.62	-115.92	7.08	5.94	54.59	10.22	5.65	4.48	-2.88
Price/Book Value	0.63	0.6	0.78	0.8	0.65	0.61	0.63	0.55	0.54	0.48	0.54	0.48	0.43	0.48	1.09
Price/Book Value Average	0.64	0.63	0.74	0.75	0.75	0.65	0.63	0.6	0.56	0.43	0.53	0.52	0.46	0.45	0.94
Price/Book Value High	0.73	0.74	0.99	0.8	0.88	0.71	0.68	0.67	0.6	0.56	0.76	0.58	0.51	0.52	1.15
Price/Book Value Low	0.54	0.57	0.59	0.71	0.63	0.58	0.54	0.55	0.52	0.32	0.47	0.46	0.42	0.4	0.57
Price/Tangible Book Value	1.44	1.31	1.37	1.56	1.23	1.1	0.84	0.87	0.81	0.69	0.73	0.68	0.54	0.57	1.14
Price/Tangible Book Value Average	1.45	1.37	1.29	1.47	1.42	1.16	0.83	0.95	0.83	0.63	0.71	0.74	0.57	0.54	0.99
Price/Tangible Book Value High	1.66	1.61	1.73	1.56	1.67	1.27	0.9	1.07	0.89	0.82	1.03	0.82	0.63	0.62	1.2
Price/Tangible Book Value Low	1.24	1.24	1.03	1.38	1.19	1.05	0.72	0.87	0.78	0.46	0.63	0.66	0.53	0.47	0.6
Price/Sales	0.32	0.31	0.44	0.45	0.39	0.42	0.41	0.32	0.3	0.31	0.29	0.24	0.24	0.28	0.45
Price/Sales Average	0.32	0.33	0.42	0.42	0.46	0.44	0.41	0.35	0.31	0.28	0.29	0.26	0.26	0.26	0.39
Price/Sales High	0.37	0.38	0.56	0.45	0.54	0.48	0.44	0.39	0.33	0.37	0.41	0.29	0.29	0.3	0.48
Price/Sales Low	0.28	0.3	0.33	0.4	0.38	0.4	0.35	0.32	0.29	0.21	0.26	0.23	0.24	0.23	0.24
Price/Cash Flow	9.79	4.56	13.05	32.09	10.27	14.2	7.55	8.08	5.36	12.32	6.11	39.17	2.57	2.92	87.77
Price/Cash Flow Average	9.9	4.78	12.28	30.19	11.85	14.99	7.5	8.83	5.52	11.11	5.95	42.44	2.74	2.75	76.12
Price/Cash Flow High	11.34	5.6	16.44	32.17	13.93	16.41	8.1	9.88	5.89	14.49	8.61	47.01	3.03	3.15	92.78
Price/Cash Flow Low	8.42	4.33	9.79	28.48	9.95	13.52	6.46	8.08	5.15	8.21	5.3	37.8	2.52	2.42	46.21
Price/Free Cash Flow Average	5.91	4.12	7.37	14.35	6.27	9.23	7.5	5.66	3.57	5.8	3.12	42.44	2.76	2.77	76.12
Price/Free Cash Flow High	6.76	4.83	9.87	15.29	7.37	10.09	8.1	6.33	3.81	7.56	4.52	47.01	3.05	3.18	92.78
Price/Free Cash Flow Low	5.02	3.74	5.88	13.53	5.26	8.32	6.46	5.18	3.33	4.28	2.78	37.8	2.54	2.44	46.21
EV/Sales Average	0.39	0.34	0.42	0.45	0.5	0.48	0.47	0.4	0.38	0.37	0.37	0.38	0.38	0.36	0.43
EV/Sales High	0.43	0.4	0.56	0.48	0.58	0.52	0.5	0.44	0.4	0.46	0.5	0.41	0.4	0.4	0.52
EV/Sales Low	0.34	0.31	0.34	0.42	0.43	0.44	0.41	0.37	0.36	0.3	0.34	0.35	0.36	0.33	0.28
EV/EBITDA Average	5.83	3.82	4.84	4.99	5.73	7.9	8.35	6.69	5.23	5.65	14.34	6.21	4.57	4.99	-15.77
EV/EBITDA High	6.53	4.44	6.46	5.3	6.64	8.57	8.93	7.39	5.53	6.95	19.28	6.67	4.9	5.52	-18.9
EV/EBITDA Low	5.09	3.48	3.87	4.72	4.9	7.19	7.34	6.2	4.94	4.54	13.15	5.75	4.31	4.55	-10.15
EV/EBIT Average	8.71	5.11	6.71	6.73	7.72	13.22	13.94	10.03	7.16	8.72	71.95	9.22	6.06	7.08	-9.02
EV/EBIT High	9.76	5.94	8.96	7.15	8.95	14.35	14.92	11.07	7.57	10.72	96.73	9.9	6.5	7.84	-10.81
EV/EBIT Low	7.61	4.66	5.37	6.37	6.6	12.04	12.26	9.29	6.77	7	65.97	8.54	5.72	6.46	-5.81
Last Price	14.25	14.25	18.8	20	16.62	15.75	15.6	13.91	14.1	12.75	13.84	12.5	11.75	13.9	25.07
High Price	16.5	17.5	23.68	20.05	22.54	18.2	16.75	17	15.49	15	19.49	15	13.84	15.01	26.5
Enterprise Value Average	77	70	80	90	96	83	82	79	80	70	81	91	84	83	112
Enterprise Value High	86	82	107	95	111	90	88	87	85	86	109	98	90	92	134
Enterprise Value Low	67	64	64	85	82	76	72	73	76	56	75	84	79	76	72

	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
Shares Outstanding	- -	4	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	4	4	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	4	4	4	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	44.54	45.74	42.28	44.43	42.1	37.93	38.06	43.53	46.4	40.95	46.99	52.32	48.2	50.2	55.14
EBITDA per Share	2.95	4.12	3.7	3.99	3.7	2.32	2.13	2.61	3.34	2.69	1.22	3.2	3.98	3.6	-1.52
Operating Income per Share	1.97	3.08	2.66	2.96	2.74	1.38	1.27	1.74	2.44	1.75	0.24	2.15	3	2.54	-2.66
Basic EPS, GAAP	1.13	1.83	1.18	1.9	1.71	1.02	0.21	-0.12	1.91	1.43	0.22	1.18	2.04	2.57	-4.59
Basic EPS from Cont Ops	1.14	1.84	1.18	1.9	1.71	1.02	0.21	-0.12	1.91	1.43	0.22	1.18	1.59	1.78	-6.29
Diluted EPS, GAAP	1.13	1.83	1.17	1.89	1.7	1.02	0.21	-0.12	1.91	1.43	0.22	1.18	2.02	2.55	-4.59
Diluted EPS from Cont Ops	1.14	1.83	1.18	1.89	1.71	1.02	0.21	-0.12	1.91	1.43	0.22	1.18	1.58	1.77	-6.29
Dividend per Share	0.68	0.72	0.8	0.85	0.89	0.89	0.87	0.89	0.88	0.89	0.88	0.9	0.89	0.94	0.94
Cash Flow per Share	1.46	3.13	1.44	0.62	1.62	1.11	2.07	1.72	2.63	1.04	2.26	0.32	4.57	4.76	0.29
Free Cash Flow per Basic Share	0.47	2.62	0.48	-0.07	0.17	0.42	2.07	0.76	1.19	0.09	0.21	0.32	4.57	4.76	0.29
Cash & Equivalents per Share	1.01	1.06	1.09	1.08	1.09	1.66	1.19	1.85	1.26	1.26	1.22	1.52	1.27	1.36	1.64
Book Value per Share	22.68	23.73	23.99	24.98	25.73	25.74	24.67	25.22	26.03	26.55	25.49	25.99	27.32	28.8	23.07
Tangible Book Value per Share	9.92	10.9	13.68	12.84	13.53	14.35	18.66	15.93	17.43	18.36	18.93	18.26	21.84	24.27	22.02

Burnham Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)