The Chefs' Warehouse, Inc. Financial Ratios — CHEF 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 (%)	409.03	131.67	63.42	33.52	28.12	4.49	18.91	21.85	21.1	-98.31	-12.17	53.5	41.65	45.72	42.02
Return on Assets (%)	8.08	9.13	6.02	3.89	3.39	0.5	2.17	2.87	2.77	-8.34	-0.48	2.15	2.15	3.11	3.72
Return on Capital (%)	21.65	17.31	13.24	10.04	8.94	6.8	8	9.1	7.33	- -	- -	7.66	6.53	8.58	9.07
Return on Invested Capital (%)	27.48	14.68	9.89	6.72	6.37	5.16	5.96	6.26	5.29	- -	- -	5.44	4.89	6.41	7.17
Gross Margin (%)	26.44	26.03	25.59	24.64	25.67	25.25	25.31	24.15	24.28	22.32	22.37	23.67	23.72	24.09	24.2
EBITDA Margin (%)	7.37	6.81	6.52	4.95	5.33	5.51	4.74	4.9	4.82	-6.24	2.62	4.74	4.56	5.09	5.57
Operating Margin (%)	6.94	5.99	5.43	3.96	3.86	3.96	3.16	3.36	3.18	-9.24	0.62	3.28	2.94	3.38	3.69
Incremental Operating Margin (%)	8.83	1.22	4.04	-2.24	3.45	4.68	-5.63	5.21	1.41	- -	17.89	8.64	1.85	7.56	7.01
Pretax Margin (%)	3.32	5.22	4.28	2.98	2.65	0.48	1.41	1.93	2.04	-11.12	-0.39	1.6	1.62	2.1	2.5
Profit Margin (%)	1.92	3.02	2.52	1.71	1.55	0.25	1.1	1.41	1.52	-7.46	-0.28	1.06	1.01	1.46	1.74
Net Income to Common Margin (%)	1.92	3.02	2.52	1.71	1.55	0.25	1.1	1.41	1.52	-7.46	-0.28	1.06	1.01	1.46	1.74
Effective Tax Rate (%)	42.12	42.13	41	42.79	41.51	46.74	21.96	26.73	25.34	- -	- -	33.75	37.64	30.24	30.11
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	409.03	131.67	63.42	33.52	28.12	4.49	18.91	21.85	21.1	-98.31	-12.17	53.5	41.65	45.72	42.02

Credit (USD)

MCP 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
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	46	125	148	144	274	333	318	278	525	530	542	837	926	916	975
ST Debt	6	5	7	8	6	15	4	- -	18	23	21	32	77	40	53
LT Debt	40	119	141	136	267	318	314	278	507	507	521	805	849	876	922
Total Debt/EBITDA	1.55	3.81	3.36	3.48	4.9	5.06	5.15	3.93	6.85	-7.65	11.85	6.75	5.92	4.74	4.22
Net Debt/EBITDA	1.48	3.8	2.91	3.4	4.86	4.56	4.48	3.33	3.22	-3.04	6.21	4.09	4.27	3.07	2.71
Total Debt/EBIT	1.64	4.33	4.04	4.35	6.77	7.04	7.73	5.73	10.36	-5.17	50.18	9.76	9.18	7.14	6.37
Net Debt/EBIT	1.57	4.32	3.49	4.25	6.71	6.34	6.72	4.85	4.87	-2.05	26.28	5.91	6.62	4.62	4.1
EBITDA to Interest Expense	2.03	8.9	5.65	5.05	4.3	1.58	2.72	3.41	4.2	-3.31	2.6	2.83	3.44	3.97	5.56
EBITDA-CapEx/Interest Expense	2.03	8.9	5.65	5.05	4.3	1.58	2.72	3.41	4.2	-3.31	2.6	2.83	3.44	3.97	5.56
EBIT to Interest Expense	1.91	7.83	4.7	4.04	3.11	1.13	1.81	2.34	2.77	-4.9	0.61	1.96	2.22	2.63	3.68
Interest Expense	15	4	8	8	13	42	23	21	18	21	18	44	45	49	42
Common Equity/Total Assets	3.49	8.7	9.95	13.16	11.34	10.85	12.09	14.14	12.4	4.4	3.54	4.36	5.88	7.66	9.96
Long-Term Debt/Equity (%)	167.97	303.83	106.65	92.51	142.23	163.98	126.3	90.12	150.83	147.19	148.9	200.47	186.69	162.9	152.55
Long-Term Debt/Capital (%)	80.04	83.58	76.96	70.34	78.78	79.18	78.31	72.86	77.88	88.46	89.83	89.19	82.68	82.77	78.33
Long-Term Debt/Total Assets (%)	36.7	56.8	39.7	36.1	46.11	50.15	45.66	37.98	49.98	52.06	48.56	53.33	49.78	47.12	45.46
Total Debt/Equity (%)	193.88	317.01	111.85	97.78	145.57	171.61	127.84	90.14	156.24	153.94	154.9	208.41	203.72	170.34	161.33
Total Debt/Capital (%)	92.39	87.2	80.71	74.35	80.63	82.86	79.26	72.87	80.67	92.52	93.46	92.72	90.23	86.55	82.83
Total Debt/Total Assets (%)	42.36	59.26	41.64	38.15	47.19	52.49	46.21	37.99	51.78	54.45	50.52	55.44	54.32	49.27	48.07
Net Debt to Equity	185.25	316.71	96.69	95.51	144.26	154.65	111.15	76.4	73.41	61.2	81.14	126.31	146.94	110.13	103.85
Net Debt/Capital (%)	92.06	87.19	78.34	73.9	80.49	81.34	76.87	69.48	48.32	55.48	61.07	68.19	68.4	62.76	59.43
EBITDA	30	33	44	41	56	66	62	71	77	-69	46	124	157	193	231
EBITDA-CapEx	30	33	44	41	56	66	62	71	77	-69	46	124	157	193	231
Operating Income (Loss)	28	29	37	33	40	47	41	49	51	-103	11	86	101	128	153

Liquidity (USD)

MCP 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
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	0.05	- -	0.32	0.04	0.02	0.31	0.38	0.34	0.93	1.64	0.58	0.56	0.13	0.27	0.26
Current Ratio	1.68	2.21	2.88	2.45	2.22	2.46	2.74	2.62	3.02	3.43	2.39	2.54	1.89	2.04	2.05
Quick Ratio	1.02	1.19	1.54	1.3	1.23	1.5	1.7	1.63	2.1	2.45	1.46	1.48	1	1.13	1.08
CFO/Avg Current Liab	0.37	0.18	0.19	0.14	0.42	0.37	0.29	0.39	0.33	0.32	-0.13	0.1	0.18	0.38	0.29
Common Equity/Total Assets	3.49	8.7	9.95	13.16	11.34	10.85	12.09	14.14	12.4	4.4	3.54	4.36	5.88	7.66	9.96
Long-Term Debt/Equity (%)	167.97	303.83	106.65	92.51	142.23	163.98	126.3	90.12	150.83	147.19	148.9	200.47	186.69	162.9	152.55
Long-Term Debt/Capital (%)	80.04	83.58	76.96	70.34	78.78	79.18	78.31	72.86	77.88	88.46	89.83	89.19	82.68	82.77	78.33
Long-Term Debt/Total Assets (%)	36.7	56.8	39.7	36.1	46.11	50.15	45.66	37.98	49.98	52.06	48.56	53.33	49.78	47.12	45.46
Total Debt/Equity (%)	193.88	317.01	111.85	97.78	145.57	171.61	127.84	90.14	156.24	153.94	154.9	208.41	203.72	170.34	161.33
Total Debt/Capital (%)	92.39	87.2	80.71	74.35	80.63	82.86	79.26	72.87	80.67	92.52	93.46	92.72	90.23	86.55	82.83
Total Debt/Total Assets (%)	42.36	59.26	41.64	38.15	47.19	52.49	46.21	37.99	51.78	54.45	50.52	55.44	54.32	49.27	48.07
CFO/Total Liabilities	19.83	4.91	4.78	4.27	9.63	8.85	7.17	10.64	6.64	6.81	-2.75	2.09	4.93	11.59	9.08
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	8.75	6.35	6.25	6.22	5.6	5.47	5.56	6.07	4.39	2.64	3.91	3.96	4.24	4.54	4.64

Working Capital (USD)

MCP 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
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	10.13	9.65	10.12	9.61	9.47	9.46	9.63	9.51	9.45	8.19	12.98	12.08	11.56	10.84	10.94
Days Sales Outstanding	36.02	37.83	36.07	37.98	38.53	38.58	37.89	38.4	38.61	44.56	28.11	30.22	31.58	33.69	33.37
Inventory Turnover	14.62	11.06	9.54	8.95	9.25	9.89	10.26	10.21	10.19	8.36	11.94	10.22	9.88	9.59	8.96
Days Inventory Outstanding	24.97	33.02	38.28	40.78	39.47	36.89	35.59	35.76	35.84	43.66	30.57	35.7	36.94	38.05	40.71
Accounts Payable Turnover	11.2	11.6	15.54	16.56	14.72	13.59	14.56	14.02	13.38	10.84	16.12	14.88	14.61	12.46	11.86
Accounts Payable Turnover Days	32.58	31.46	23.49	22.04	24.79	26.85	25.07	26.04	27.28	33.66	22.64	24.53	24.99	29.29	30.79
Cash Conversion Cycle	28.41	39.39	50.85	56.73	53.21	48.63	48.41	48.12	47.17	54.56	36.04	41.39	43.54	42.45	43.29
Inventory to Cash Days	11.06	4.82	-2.21	-2.8	-0.93	1.69	2.3	2.64	2.78	0.9	-2.46	-5.48	-5.36	-4.37	-7.35
Inventories	24	40	65	76	93	87	102	113	124	83	144	246	285	316	386
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	24	41	65	77	95	90	104	115	126	92	153	255	296	328	396

Enterprise Value (USD)

MCP 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
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	314	326	635	568	426	410	535	918	1,125	866	1,224	1,234	1,108	1,870	2,413
- Cash & Cash Equivalents	2	- -	20	3	2	33	42	42	140	193	115	159	50	115	121
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	46	125	148	144	274	333	318	278	525	530	542	837	926	916	975
Enterprise Value	358	450	762	708	697	709	812	1,154	1,510	1,203	1,651	1,912	1,984	2,671	3,267
Total Capital	49	143	183	193	339	401	401	382	651	573	580	903	1,027	1,058	1,177
Total Debt/Capital (%)	92.39	87.2	80.71	74.35	80.63	82.86	79.26	72.87	80.67	92.52	93.46	92.72	90.23	86.55	82.83
Total Debt / EV	0.13	0.28	0.19	0.2	0.39	0.47	0.39	0.24	0.35	0.44	0.33	0.44	0.47	0.34	0.3
EV/Sales	0.89	0.94	1.13	0.85	0.67	0.59	0.62	0.8	0.95	1.08	0.95	0.73	0.58	0.7	0.79
EV/EBITDA	12.12	13.77	17.37	17.16	12.49	10.79	13.16	16.3	19.7	- -	36.06	15.43	12.67	13.83	14.13
EV/EBIT	12.87	15.65	20.84	21.44	17.25	15.01	19.74	23.75	29.8	- -	152.71	22.31	19.65	20.83	21.34
EV/Cash Flow to Firm	14.23	42.81	50.08	48.92	15.38	11.61	16.49	19.14	25.75	21.14	- -	36.65	22.04	14.28	20.64
EV/Free Cash Flow to Firm	14.23	42.81	50.08	48.92	15.38	11.61	16.49	19.14	25.75	21.14	- -	36.65	22.04	14.28	20.64
Diluted Market Cap	322	331	641	572	442	411	562	949	1,146	866	1,224	1,289	1,343	2,268	2,867
Diluted Enterprise Value	366	455	769	713	713	711	839	1,185	1,531	1,203	1,651	1,967	2,220	3,069	3,721
EV per Share	20.34	21.85	35.03	28.73	27.3	27.36	31.08	40.2	51.13	35.69	44.93	51.56	52.72	70.45	84.38
TTM Sales	401	480	674	833	1,047	1,193	1,302	1,445	1,592	1,112	1,746	2,613	3,434	3,794	4,150
TTM EBITDA	30	33	44	41	56	66	62	71	77	-69	46	124	157	193	231
TTM Operating Income	28	29	37	33	40	47	41	49	51	-103	11	86	101	128	153
TTM Cash Flow to Firm	25	11	15	14	45	61	49	60	59	57	-7	52	90	187	158
TTM Free Cash Flow to Firm	25	11	15	14	45	61	49	60	59	57	-7	52	90	187	158

Multiples (USD)

MCP 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
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	19.26	39.43	60.29	58.43	11.72	10.57	17.85	21.05	25.46	20.2	-61.49	55.73	21.79	14.82	22.19
EV/EBIT	12.87	15.65	20.84	21.44	17.25	15.01	19.74	23.75	29.8	- -	152.71	22.31	19.65	20.83	21.34
Enterprise Value	358	450	762	708	697	709	812	1,154	1,510	1,203	1,651	1,912	1,984	2,671	3,267
Low Price	11.32	12.58	14.72	14.8	12.55	10.31	11.85	18.65	29.56	3.55	23.84	26.28	17.29	27.64	45
EV/Sales	0.89	0.94	1.13	0.85	0.67	0.59	0.62	0.8	0.95	1.08	0.95	0.73	0.58	0.7	0.79
EV/EBITDA	12.12	13.77	17.37	17.16	12.49	10.79	13.16	16.3	19.7	- -	36.06	15.43	12.67	13.83	14.13
Price/Earnings	40.81	22.46	37.36	39.93	26.27	135.47	37.27	44.99	46.52	- -	- -	44.49	32.02	33.71	33.35
Price/Earnings Average	33.47	25.81	26.35	34.08	29.86	127.91	29.82	39.93	42.62	-7.84	-231.37	45.57	33.43	26.54	32.01
Price/Earnings High	42.28	38.72	37.96	51.98	37.6	178.26	39.82	55.23	51.34	-16.4	-282.5	56.36	42.96	34.03	36.89
Price/Earnings Low	25.87	17.87	18.86	25.65	19.77	88.4	21.54	26.24	36.08	-1.44	-177.94	35.13	18.81	18.89	24.08
Price/Book Value	83.47	17.83	17.98	11.46	6.48	5.96	6.44	8.86	8.95	20.19	32.21	18.78	11.04	13.14	11.94
Price/Book Value Average	68.45	20.49	12.68	9.78	7.36	5.62	5.15	7.87	8.2	15.15	29.98	19.23	11.52	10.34	11.46
Price/Book Value High	86.46	30.74	18.27	14.92	9.27	7.84	6.88	10.88	9.88	31.69	36.61	23.79	14.81	13.26	13.21
Price/Book Value Low	52.9	14.19	9.08	7.36	4.87	3.89	3.72	5.17	6.94	2.79	23.06	14.83	6.48	7.36	8.62
Price/Tangible Book Value	-126.18	-7.74	-111.82	45.62	-4.07	-3.82	-7.55	-162.84	-2,006.2	48.1	51.64	-29.88	-12.85	89.19	23.15
Price/Tangible Book Value Average	-103.47	-8.89	-78.87	38.93	-4.63	-3.61	-6.04	-144.51	-1,838.07	36.09	48.08	-30.61	-13.41	70.23	22.21
Price/Tangible Book Value High	-130.7	-13.34	-113.63	59.38	-5.83	-5.03	-8.06	-199.91	-2,214.14	75.51	58.7	-37.85	-17.24	90.04	25.6
Price/Tangible Book Value Low	-79.97	-6.16	-56.45	29.31	-3.06	-2.5	-4.36	-94.96	-1,556.11	6.65	36.97	-23.6	-7.55	49.99	16.71
Price/Sales	0.78	0.68	0.94	0.68	0.41	0.34	0.41	0.64	0.71	0.78	0.7	0.47	0.32	0.49	0.58
Price/Sales Average	0.64	0.78	0.66	0.58	0.46	0.32	0.33	0.56	0.65	0.58	0.65	0.48	0.34	0.39	0.56
Price/Sales High	0.81	1.17	0.96	0.89	0.58	0.45	0.44	0.78	0.78	1.22	0.8	0.6	0.43	0.5	0.64
Price/Sales Low	0.5	0.54	0.48	0.44	0.31	0.22	0.24	0.37	0.55	0.11	0.5	0.37	0.19	0.28	0.42
Price/Cash Flow	18.79	38.84	59.67	57.94	11.29	10.52	17	20.36	25.01	20.2	-61.49	53.36	17.97	12.22	18.68
Price/Cash Flow Average	15.41	44.63	42.08	49.44	12.83	9.94	13.6	18.07	22.91	15.16	-57.24	54.66	18.76	9.62	17.92
Price/Cash Flow High	19.46	66.96	60.63	75.42	16.15	13.85	18.16	25	27.6	31.71	-69.89	67.6	24.11	12.33	20.66
Price/Cash Flow Low	11.91	30.9	30.12	37.22	8.49	6.87	9.83	11.87	19.4	2.79	-44.02	42.14	10.56	6.85	13.48
Price/Free Cash Flow Average	15.8	45.31	42.52	49.86	13.32	9.98	14.28	18.68	23.33	15.16	-57.24	57.09	22.75	11.67	21.29
Price/Free Cash Flow High	19.95	67.98	61.26	76.05	16.77	13.91	19.07	25.85	28.1	31.71	-69.89	70.61	29.24	14.96	24.54
Price/Free Cash Flow Low	12.21	31.37	30.43	37.53	8.82	6.9	10.32	12.28	19.75	2.79	-44.02	44.01	12.8	8.3	16.02
EV/Sales Average	0.75	1.04	0.85	0.75	0.72	0.58	0.54	0.73	0.89	0.89	0.9	0.74	0.59	0.6	0.76
EV/Sales High	0.92	1.43	1.15	1.06	0.84	0.7	0.65	0.94	1.02	1.53	1.04	0.86	0.69	0.71	0.85
EV/Sales Low	0.61	0.8	0.67	0.61	0.57	0.48	0.45	0.53	0.79	0.41	0.75	0.63	0.44	0.49	0.63
EV/EBITDA Average	10.21	15.26	13.11	15.14	13.53	10.44	11.43	14.84	18.47	-14.23	34.22	15.67	12.98	11.77	13.71
EV/EBITDA High	12.5	20.99	17.6	21.31	15.78	12.75	13.75	19.25	21.22	-24.46	39.72	18.08	15.09	13.92	15.24
EV/EBITDA Low	8.23	11.73	10.21	12.24	10.6	8.62	9.5	10.89	16.41	-6.58	28.47	13.33	9.75	9.57	11.23
EV/EBIT Average	10.84	17.34	15.73	18.92	18.69	14.53	17.14	21.62	27.94	-9.62	144.89	22.66	20.14	17.73	20.7
EV/EBIT High	13.28	23.86	21.12	26.63	21.8	17.75	20.63	28.05	32.11	-16.53	168.17	26.15	23.4	20.97	23.01
EV/EBIT Low	8.74	13.34	12.25	15.29	14.64	12	14.24	15.87	24.82	-4.45	120.55	19.28	15.13	14.42	16.96
Last Price	17.86	15.81	29.16	23.04	16.68	15.8	20.5	31.98	38.11	25.69	33.3	33.28	29.43	49.32	62.33
High Price	18.5	27.26	29.63	29.99	23.87	20.79	21.9	39.26	42.06	40.33	37.85	42.16	39.49	49.79	68.94
Enterprise Value Average	301	499	575	625	755	686	705	1,050	1,416	987	1,566	1,942	2,033	2,274	3,170
Enterprise Value High	369	686	773	879	881	839	848	1,363	1,627	1,697	1,818	2,242	2,363	2,689	3,523
Enterprise Value Low	243	384	448	505	592	567	586	771	1,258	457	1,303	1,653	1,527	1,849	2,596

Shares Outstanding	21	21	25	25	26	26	28	30	30	37	38	39	40	40	41
Diluted Weighted Avg Shares	18	21	22	25	27	26	27	30	30	34	37	39	46	46	46
Basic Weighted Avg Shares	18	21	22	25	26	26	26	29	30	34	37	37	38	38	39
Revenue per Share	22.77	23.3	30.94	33.8	41	46.02	49.83	50.33	53.9	32.97	47.51	70.45	91.24	100.07	107.17
EBITDA per Share	1.68	1.59	2.02	1.67	2.19	2.54	2.36	2.47	2.6	-2.06	1.25	3.34	4.16	5.09	5.97
Operating Income per Share	1.58	1.4	1.68	1.34	1.58	1.82	1.57	1.69	1.72	-3.04	0.29	2.31	2.68	3.38	3.95
Basic EPS, GAAP	0.44	0.7	0.78	0.58	0.63	0.12	0.55	0.71	0.82	-2.46	-0.13	0.75	0.92	1.46	1.87
Basic EPS from Cont Ops	0.44	0.7	0.78	0.58	0.63	0.12	0.55	0.71	0.82	-2.46	-0.13	0.75	0.92	1.46	1.87
Diluted EPS, GAAP	0.43	0.69	0.77	0.57	0.61	0.12	0.52	0.69	0.8	-2.46	-0.13	0.72	0.76	1.21	1.57
Diluted EPS from Cont Ops	0.43	0.69	0.77	0.57	0.61	0.12	0.52	0.69	0.8	-2.46	-0.13	0.72	0.76	1.21	1.57
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.95	0.41	0.49	0.4	1.48	1.5	1.21	1.57	1.52	1.27	-0.54	0.62	1.64	4.04	3.34
Free Cash Flow per Basic Share	0.95	0.41	0.49	0.4	1.48	1.5	1.21	1.57	1.52	1.27	-0.54	0.62	1.64	4.04	3.34
Cash & Equivalents per Share	0.12	0.01	0.92	0.14	0.1	1.27	1.59	1.48	4.75	5.73	3.13	4.28	1.33	3.02	3.12
Book Value per Share	0.21	0.89	1.62	2.01	2.57	2.65	3.18	3.61	4.26	1.27	1.03	1.77	2.67	3.75	5.22
Tangible Book Value per Share	-0.14	-2.04	-0.26	0.51	-4.1	-4.13	-2.72	-0.2	-0.02	0.53	0.64	-1.11	-2.29	0.55	2.69

The Chefs' Warehouse, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)