BWX Technologies, Inc. Financial Ratios — BWXT 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 (%)	68.13	94.41	68.64	4.51	18.99	22.5	15.74	21.02	19.42	19.24	18.38	12.84	12.2	12.86	13.67
Return on Assets (%)	2.96	8.09	12.7	1.08	6.21	12.39	8.98	13.48	13.7	13.26	12.76	9.3	9.16	10.04	9.21
Return on Capital (%)	71.33	92.85	68.65	5.37	13.75	15.33	10.63	14.5	13.21	12.93	12.18	8.58	8.62	9.43	9.25
Return on Invested Capital (%)	1.33	20.61	16.28	0.93	11.35	28.39	19	24.79	20.93	18.19	14.08	12.11	12.22	12.45	9.99
Gross Margin (%)	19.24	25.22	34.54	20.51	27.42	29.94	29.37	28	28.17	27.1	25.91	24.72	24.86	24.23	22.91
EBITDA Margin (%)	2.94	10.66	22.56	8.15	17.55	19.27	19.85	18.6	19.06	18.4	17.79	17.11	16.5	15.35	13.56
Operating Margin (%)	0.47	8.55	18	0.86	12	16.01	16.5	15.26	15.8	15.54	14.54	13.8	13.35	12.17	10.15
Incremental Operating Margin (%)	-61.12	78.8	0.17	276.84	-448.52	58.14	21.95	-3.32	26.02	13.39	-3,803.05	-0.64	9.55	-2.04	-0.91
Pretax Margin (%)	3.2	9.7	18.46	2.22	15.62	16.59	17.53	15.56	16.56	17.06	18.63	14.08	12.88	12.9	12.45
Profit Margin (%)	2.65	6.92	22.38	2.03	9.29	11.81	8.76	12.61	12.88	13.12	14.4	10.67	9.85	10.43	10.28
Net Income to Common Margin (%)	2.65	6.92	22.38	2.03	9.29	11.81	8.76	12.61	12.88	13.12	14.4	10.67	9.85	10.43	10.28
Effective Tax Rate (%)	25.27	31.89	35.3	5.26	36.38	28.63	49.84	18.86	22.01	22.91	22.6	24.1	23.36	19.05	17.15
Dvd Payout Ratio (%)	- -	4.57	22.2	193.08	24.52	20.29	28.24	28.03	26.66	26.08	25.98	33.92	34.43	31.26	27.95
Sustainable Growth Rate (%)	68.13	90.1	53.4	-4.2	14.34	17.94	11.3	15.12	14.25	14.22	13.61	8.48	8	8.84	9.85

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	5	4	5	300	293	525	509	768	824	951	1,189	1,289	1,210	1,055	2,016
ST Debt	5	4	5	15	15	27	28	14	15	89	- -	6	6	12	- -
LT Debt	1	- -	- -	285	278	498	481	754	809	863	1,189	1,283	1,203	1,043	2,016
Total Debt/EBITDA	0.06	0.01	0.01	2.54	1.18	1.76	1.52	2.29	2.28	2.44	3.15	3.37	2.94	2.54	4.65
Net Debt/EBITDA	-4.72	-1.08	-0.98	1.49	0.56	1.34	0.91	2.2	2.04	2.33	3.06	3.28	2.75	2.37	3.5
Total Debt/EBIT	0.38	0.02	0.02	24.1	1.73	2.11	1.83	2.8	2.75	2.88	3.85	4.18	3.63	3.21	6.21
Net Debt/EBIT	-29.43	-1.35	-1.23	14.17	0.82	1.61	1.1	2.69	2.46	2.75	3.74	4.07	3.4	2.98	4.67
EBITDA to Interest Expense	19.14	93.97	131.51	16.68	24.4	35.61	22.51	12.03	10.22	12.6	10.57	10.49	8.76	10.51	9.81
EBITDA-CapEx/Interest Expense	5.08	70.78	106.2	5.86	17.69	29.34	16	8.1	5.07	4.37	1.87	5.04	5.54	6.62	5.64
EBIT to Interest Expense	3.07	75.31	104.92	1.76	16.68	29.59	18.71	9.87	8.48	10.64	8.64	8.46	7.09	8.34	7.34
Interest Expense	5	4	3	7	10	8	15	28	35	31	36	36	47	39	44
Common Equity/Total Assets	4.74	12.33	25.22	22.53	53.84	56.11	57.93	70.57	70.49	67.64	71.04	73.86	76.27	79.74	59.11
Long-Term Debt/Equity (%)	0.08	0.04	0.02	28.1	99.51	330.91	168.35	319.73	200.3	139.65	186.64	171.39	128.94	96.54	163.5
Long-Term Debt/Capital (%)	0.43	0.12	0.03	29.71	26.56	35.25	32.05	38.93	37.3	34.47	40.09	39.79	36.41	31.19	44.39
Long-Term Debt/Total Assets (%)	0.02	0.02	0.01	9.98	20.23	31.51	28.09	45.53	42.4	37.62	47.55	48.97	43.81	36.34	47.2
Total Debt/Equity (%)	0.63	0.45	0.41	29.58	104.87	349.11	178.1	325.77	203.94	154.01	186.64	172.23	129.61	97.69	163.5
Total Debt/Capital (%)	3.61	1.21	0.72	31.28	27.99	37.19	33.9	39.66	37.98	38.02	40.09	39.99	36.6	31.57	44.39
Total Debt/Total Assets (%)	0.19	0.16	0.19	10.5	21.32	33.24	29.72	46.39	43.17	41.48	47.55	49.21	44.04	36.78	47.2
Net Debt to Equity	-49.09	-37.8	-28.85	17.39	49.54	265.58	106.92	313.1	182.53	147.11	181.32	167.52	121.49	90.83	122.97
Net Debt/Capital (%)	152.58	3,077.99	-101.81	21.11	15.51	31.06	23.54	38.72	35.41	36.94	39.4	39.32	35.12	30.02	37.51
EBITDA	87	351	349	118	248	299	335	335	361	391	378	382	412	415	434
EBITDA-CapEx	23	264	282	41	180	246	238	225	179	136	67	184	261	261	249
Operating Income (Loss)	14	281	278	12	170	248	278	275	299	330	309	308	333	329	325

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	0.42	0.44	0.38	0.16	0.45	0.32	0.39	0.09	0.23	0.09	0.08	0.11	0.2	0.16	0.74
Current Ratio	1.29	1.41	1.55	1.8	1.83	1.58	1.65	1.44	1.56	1.46	1.68	2.1	2.18	1.96	2.32
Quick Ratio	1.02	1.13	1.22	0.72	1.7	1.5	1.58	1.31	1.45	1.37	1.57	1.94	2	1.77	2.15
CFO/Avg Current Liab	0.16	0.17	0.14	0.09	0.57	0.6	0.46	0.37	0.71	0.42	0.78	0.59	0.98	0.96	0.84
Common Equity/Total Assets	4.74	12.33	25.22	22.53	53.84	56.11	57.93	70.57	70.49	67.64	71.04	73.86	76.27	79.74	59.11
Long-Term Debt/Equity (%)	0.08	0.04	0.02	28.1	99.51	330.91	168.35	319.73	200.3	139.65	186.64	171.39	128.94	96.54	163.5
Long-Term Debt/Capital (%)	0.43	0.12	0.03	29.71	26.56	35.25	32.05	38.93	37.3	34.47	40.09	39.79	36.41	31.19	44.39
Long-Term Debt/Total Assets (%)	0.02	0.02	0.01	9.98	20.23	31.51	28.09	45.53	42.4	37.62	47.55	48.97	43.81	36.34	47.2
Total Debt/Equity (%)	0.63	0.45	0.41	29.58	104.87	349.11	178.1	325.77	203.94	154.01	186.64	172.23	129.61	97.69	163.5
Total Debt/Capital (%)	3.61	1.21	0.72	31.28	27.99	37.19	33.9	39.66	37.98	38.02	40.09	39.99	36.6	31.57	44.39
Total Debt/Total Assets (%)	0.19	0.16	0.19	10.5	21.32	33.24	29.72	46.39	43.17	41.48	47.55	49.21	44.04	36.78	47.2
CFO/Total Liabilities	8.88	10.06	9.67	4.38	30.59	16.78	15.56	11.93	18.57	11.72	20.71	13.08	20.05	22.82	15.79
CFO/CapEx	2.72	2.13	2.05	1.05	4.9	4.56	2.29	1.55	1.53	0.77	1.24	1.23	2.4	2.66	2.6
Altman's Z-Score	2.11	2.84	2.93	1.97	4.78	4.83	5.71	5.54	5.85	5.18	4.41	4.72	5.44	6.54	5.7

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	8.95	9.81	4.26	5.52	8.89	10.72	10.38	11.3	16.28	13.62	12.23	16.24	17.96	16.5	12.29
Days Sales Outstanding	40.77	37.19	85.58	66.11	41.06	34.05	35.16	32.31	22.43	26.81	29.85	22.48	20.32	22.12	29.7
Inventory Turnover	22.9	21.26	8.53	18.75	119.21	297.18	- -	- -	- -	- -	- -	- -	136.91	60.53	56.79
Days Inventory Outstanding	15.94	17.17	42.77	19.47	3.06	1.23	- -	- -	- -	- -	- -	- -	2.67	6.03	6.43
Accounts Payable Turnover	11.31	9.87	3.43	5.14	12.57	12.39	12.33	12.45	9.54	8.72	8.41	10.61	15	14.48	16.51
Accounts Payable Turnover Days	32.27	36.99	106.55	71.05	29.05	29.45	29.61	29.32	38.27	41.86	43.4	34.41	24.33	25.21	22.1
Cash Conversion Cycle	24.43	17.37	21.8	14.52	15.07	5.83	5.55	3	-15.85	-15.05	-13.55	-11.93	-1.35	2.94	14.03
Inventory to Cash Days	24.83	20.03	42.81	46.64	38	32.82	35.16	32.31	22.43	26.81	29.85	22.48	17.65	16.09	23.27
Inventories	107	124	113	10	7	- -	- -	- -	- -	- -	- -	- -	27	40	47
Raw Materials	78	98	85	82	- -	- -	- -	- -	- -	- -	- -	- -	27	40	47
Work In Process	7	8	11	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	22	18	17	17	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	-99	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	2,030	2,220	2,737	2,352	3,390	4,068	6,009	3,787	5,921	5,754	4,514	5,311	7,030	10,200	15,826
- Cash & Cash Equivalents	415	384	346	124	155	126	203	30	87	43	34	35	76	74	500
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	16	18	15	14	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Total Debt	5	4	5	300	293	525	509	768	824	951	1,189	1,289	1,210	1,055	2,016
Enterprise Value	1,561	1,769	2,403	2,539	3,539	4,453	6,312	4,522	6,653	6,659	5,666	6,561	8,164	11,181	17,343
Total Capital	147	371	681	959	1,048	1,412	1,501	1,936	2,170	2,503	2,966	3,223	3,305	3,344	4,541
Total Debt/Capital (%)	3.61	1.21	0.72	31.28	27.99	37.19	33.9	39.66	37.98	38.02	40.09	39.99	36.6	31.57	44.39
Total Debt / EV	- -	- -	- -	0.12	0.08	0.12	0.08	0.17	0.12	0.14	0.21	0.2	0.15	0.09	0.12
EV/Sales	0.53	0.54	1.55	1.75	2.5	2.87	3.74	2.51	3.51	3.14	2.67	2.94	3.27	4.14	5.42
EV/EBITDA	17.95	5.04	6.89	21.47	14.25	14.9	18.84	13.51	18.42	17.04	14.99	17.18	19.82	26.95	39.98
EV/EBIT	112.05	6.29	8.63	203.95	20.84	17.93	22.67	16.46	22.22	20.18	18.35	21.29	24.49	33.98	53.43
EV/Cash Flow to Firm	8.82	9.44	17.22	29.05	10.36	18.11	27.51	23.57	21.68	30.22	13.7	24.09	20.42	25.39	33.58
EV/Free Cash Flow to Firm	6.48	6.45	11.62	15.47	8.63	14.92	19.34	15.01	13.6	14.01	7.82	13.94	14.82	18.82	24.74
Diluted Market Cap	2,045	2,232	2,756	2,358	3,418	4,122	6,071	3,824	5,948	5,770	4,526	5,326	7,050	10,232	15,876
Diluted Enterprise Value	1,644	1,869	2,433	2,550	3,570	4,522	6,377	4,562	6,686	6,679	5,681	6,580	8,183	11,213	17,393
EV per Share	13.28	14.94	21.48	23.4	33.17	43.46	63.54	45.64	69.75	69.76	60.1	71.75	89.11	122.1	189.4
TTM Sales	2,952	3,291	1,547	1,451	1,416	1,551	1,688	1,800	1,895	2,124	2,124	2,233	2,496	2,704	3,198
TTM EBITDA	87	351	349	118	248	299	335	335	361	391	378	382	412	415	434
TTM Operating Income	14	281	278	12	170	248	278	275	299	330	309	308	333	329	325
TTM Cash Flow to Firm	177	187	140	87	342	246	229	192	307	220	414	272	400	440	516
TTM Free Cash Flow to Firm	241	274	207	164	410	299	326	301	489	475	725	471	551	594	701

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	8.61	8.22	13.44	14.98	8.47	14.09	19.04	13.72	12.89	12.78	6.49	12.02	13.69	18.2	23.9
EV/EBIT	112.05	6.29	8.63	203.95	20.84	17.93	22.67	16.46	22.22	20.18	18.35	21.29	24.49	33.98	53.43
Enterprise Value	1,561	1,769	2,403	2,539	3,539	4,453	6,312	4,522	6,653	6,659	5,666	6,561	8,164	11,181	17,343
Low Price	12.92	16.26	17.77	19.62	19.02	26.89	39.03	35.91	37.4	40.4	45.5	42.58	55.47	74.69	84.21
EV/Sales	0.53	0.54	1.55	1.75	2.5	2.87	3.74	2.51	3.51	3.14	2.67	2.94	3.27	4.14	5.42
EV/EBITDA	17.95	5.04	6.89	21.47	14.25	14.9	18.84	13.51	18.42	17.04	14.99	17.18	19.82	26.95	39.98
Price/Earnings	25.92	9.75	7.91	80.03	25.79	22.22	40.64	16.69	24.26	20.65	14.76	22.3	28.59	36.18	48.11
Price/Earnings Average	28.34	9.36	6.93	83.38	20.23	19.86	34.54	26.5	20.79	19.61	17.93	20.42	25.62	32.84	40.15
Price/Earnings High	38.68	10.86	8.02	95.09	26.33	22.76	42.23	31.5	25.05	24.17	21.17	24.13	30.43	44.27	60.82
Price/Earnings Low	19.39	8.46	5.75	72.42	15.44	15.05	26.22	15.67	14.61	13.84	14.02	16.35	20.67	24.26	23.44
Price/Book Value	15.37	6.34	4.16	3.65	4.58	4.59	6.06	3.24	4.4	3.71	2.54	2.75	3.36	4.46	6.27
Price/Book Value Average	16.81	6.08	3.65	3.81	3.59	4.1	5.15	5.15	3.77	3.52	3.09	2.51	3.01	4.05	5.23
Price/Book Value High	22.94	7.06	4.22	4.34	4.67	4.7	6.29	6.12	4.54	4.34	3.64	2.97	3.57	5.45	7.92
Price/Book Value Low	11.5	5.5	3.02	3.31	2.74	3.11	3.91	3.05	2.65	2.49	2.41	2.01	2.43	2.99	3.05
Price/Tangible Book Value	4.45	3.5	3.34	3	64.12	-23.23	-139.81	-14.18	-94.31	40.72	27.16	20.3	15.6	16.25	39.34
Price/Tangible Book Value Average	4.87	3.36	2.93	3.13	50.31	-20.76	-118.8	-22.52	-80.83	38.67	33.01	18.59	13.97	14.75	32.83
Price/Tangible Book Value High	6.65	3.9	3.39	3.56	65.47	-23.79	-145.26	-26.77	-97.39	47.67	38.96	21.97	16.6	19.89	49.73
Price/Tangible Book Value Low	3.33	3.03	2.43	2.71	38.38	-15.73	-90.21	-13.32	-56.82	27.29	25.81	14.89	11.27	10.9	19.17
Price/Sales	0.69	0.67	1.77	1.62	2.39	2.62	3.56	2.1	3.12	2.71	2.13	2.38	2.82	3.77	4.95
Price/Sales Average	0.75	0.65	1.55	1.69	1.88	2.34	3.03	3.34	2.68	2.57	2.58	2.18	2.52	3.42	4.13
Price/Sales High	1.03	0.75	1.8	1.93	2.45	2.69	3.7	3.97	3.23	3.17	3.05	2.57	3	4.62	6.26
Price/Sales Low	0.51	0.59	1.29	1.47	1.43	1.78	2.3	1.98	1.88	1.82	2.02	1.74	2.04	2.53	2.41
Price/Cash Flow	11.7	12.01	19.85	29.15	10.11	16.96	27.07	22.37	21.19	29.29	11.69	21.7	19.33	24.97	32.98
Price/Cash Flow Average	12.79	11.52	17.41	30.37	7.94	15.15	23	35.53	18.16	27.82	14.21	19.87	17.32	22.67	27.52
Price/Cash Flow High	17.45	13.38	20.13	34.64	10.33	17.37	28.13	42.24	21.89	34.29	16.77	23.48	20.57	30.56	41.69
Price/Cash Flow Low	8.75	10.41	14.42	26.38	6.06	11.49	17.47	21.01	12.77	19.63	11.11	15.91	13.97	16.75	16.07
Price/Free Cash Flow Average	9.42	7.88	11.79	15.61	6.65	12.59	16.18	21.8	11.05	12.14	7.89	11.01	12.26	16.52	19.94
Price/Free Cash Flow High	12.85	9.16	13.64	17.8	8.65	14.43	19.78	25.91	13.31	14.96	9.31	13.01	14.57	22.28	30.21
Price/Free Cash Flow Low	6.44	7.13	9.77	13.55	5.07	9.54	12.29	12.89	7.76	8.57	6.17	8.81	9.9	12.21	11.64
EV/Sales Average	0.62	0.54	1.34	1.82	1.99	2.6	3.21	3.75	3.07	3	3.13	2.74	2.98	3.79	4.6
EV/Sales High	0.89	0.64	1.59	2.06	2.55	2.94	3.88	4.38	3.62	3.6	3.59	3.14	3.45	4.98	6.73
EV/Sales Low	0.38	0.47	1.08	1.6	1.54	2.03	2.48	2.39	2.27	2.24	2.56	2.31	2.49	2.89	2.89
EV/EBITDA Average	20.93	5.04	5.95	22.34	11.32	13.5	16.16	20.17	16.09	16.31	17.57	16.01	18.04	24.68	33.94
EV/EBITDA High	30.24	6.01	7.03	25.25	14.55	15.28	19.55	23.56	18.97	19.57	20.19	18.33	20.92	32.45	49.62
EV/EBITDA Low	12.86	4.45	4.77	19.62	8.78	10.56	12.49	12.83	11.92	12.2	14.41	13.48	15.09	18.85	21.27
EV/EBIT Average	130.6	6.28	7.46	212.25	16.56	16.25	19.44	24.58	19.41	19.31	21.5	19.85	22.3	31.12	45.36
EV/EBIT High	188.73	7.51	8.81	239.9	21.28	18.39	23.52	28.72	22.89	23.16	24.71	22.72	25.85	40.91	66.31
EV/EBIT Low	80.27	5.56	5.98	186.39	12.85	12.71	15.02	15.64	14.38	14.44	17.63	16.71	18.65	23.77	28.43
Last Price	17.27	18.75	24.46	21.68	31.77	39.7	60.49	38.23	62.08	60.28	47.88	58.08	76.73	111.39	172.84
High Price	25.77	20.89	24.81	25.76	32.44	40.66	62.85	72.18	64.11	70.57	68.68	62.84	81.66	136.31	218.5
Enterprise Value Average	1,819	1,768	2,077	2,642	2,812	4,036	5,412	6,753	5,812	6,373	6,641	6,116	7,432	10,239	14,723
Enterprise Value High	2,629	2,111	2,453	2,986	3,614	4,566	6,549	7,888	6,852	7,645	7,631	7,000	8,615	13,463	21,524
Enterprise Value Low	1,118	1,563	1,666	2,320	2,182	3,155	4,183	4,295	4,305	4,765	5,445	5,147	6,216	7,821	9,228

Shares Outstanding	118	115	110	107	105	99	99	95	95	95	91	91	92	91	91
Diluted Weighted Avg Shares	118	119	113	109	108	104	100	100	96	96	95	92	92	92	92
Basic Weighted Avg Shares	118	118	112	108	107	102	99	99	95	95	94	91	92	92	92
Revenue per Share	25.11	27.79	13.82	13.37	13.27	15.13	16.99	18.17	19.87	22.25	22.53	24.42	27.25	29.52	34.93
EBITDA per Share	0.74	2.96	3.12	1.09	2.33	2.92	3.37	3.38	3.79	4.09	4.01	4.18	4.5	4.53	4.74
Operating Income per Share	0.12	2.38	2.49	0.11	1.59	2.42	2.8	2.77	3.14	3.46	3.28	3.37	3.64	3.59	3.54
Basic EPS, GAAP	0.67	1.92	3.09	0.27	1.23	1.79	1.49	2.29	2.56	2.92	3.24	2.6	2.68	3.08	3.59
Basic EPS from Cont Ops	0.6	1.84	1.65	0.28	1.32	1.79	1.49	2.29	2.57	2.92	3.25	2.61	2.69	3.08	3.6
Diluted EPS, GAAP	0.66	1.91	3.07	0.27	1.22	1.76	1.47	2.27	2.55	2.91	3.24	2.6	2.68	3.07	3.58
Diluted EPS from Cont Ops	0.6	1.83	1.64	0.28	1.31	1.77	1.48	2.27	2.55	2.92	3.24	2.6	2.68	3.07	3.59
Dividend per Share	- -	0.08	0.34	0.4	0.32	0.36	0.42	0.64	0.69	0.76	0.85	0.89	0.93	0.96	1.01
Cash Flow per Share	1.48	1.56	1.23	0.74	3.14	2.34	2.23	1.71	2.93	2.06	4.09	2.68	3.97	4.46	5.24
Free Cash Flow per Basic Share	0.93	0.83	0.63	0.04	2.5	1.83	1.26	0.61	1.02	-0.61	0.8	0.51	2.32	2.78	3.22
Cash & Equivalents per Share	4.12	3.99	3.19	1.18	1.48	1.37	2.08	0.34	0.97	0.49	0.4	0.43	0.83	0.81	5.46
Book Value per Share	1.12	2.96	5.88	5.93	6.94	8.65	9.99	11.79	14.11	16.25	18.85	21.15	22.87	24.99	27.57
Tangible Book Value per Share	3.88	5.36	7.33	7.23	0.5	-1.71	-0.43	-2.7	-0.66	1.48	1.76	2.86	4.92	6.85	4.39

BWX Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)