Citizens Financial Corp. Financial Ratios — CIWV Stock

Profitability (USD)

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	10.66	10.2	10.09	7.96	9.44	8.78	4.07	3.59	10.03	11.41	13.89	14.05	12.13	13.27	15.9
Return on Assets (%)	1.19	1.1	1.03	0.78	0.91	0.87	0.42	0.35	1.09	1.42	1.42	1.2	1	1.14	1.48
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	5.92	5.79	5.1	3.57	4.44	4.7	2.37	1.77	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	38.9	37.71	38.26	28.5	34.52	31.13	14.63	12.81	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	35.03	32.8	31.49	21.34	28.63	27.35	11.51	9.37	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	6.85	2.86	12.43	-366.8	142.66	9.22	1,768.13	84.04	-35.92	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.03	32.8	31.49	21.34	28.63	27.35	11.51	9.37	28.68	33.15	41.67	41.11	35.6	36.66	42.04
Profit Margin (%)	22.99	21.66	21.15	16.97	19.71	18.76	9.38	8.56	22.95	26.39	33.09	32.65	28.49	29.04	32.91
Net Income to Common Margin (%)	22.99	21.66	21.15	16.97	19.71	18.76	9.38	8.56	22.95	26.39	33.09	32.65	28.49	29.04	32.91
Effective Tax Rate (%)	34.36	33.98	32.84	20.49	31.18	31.41	18.53	8.67	19.98	20.4	20.59	20.58	19.98	20.8	21.72
Dvd Payout Ratio (%)	44.34	47.01	47.63	58.69	48.49	50.24	84.94	79.85	34.5	25.18	20.86	21.75	23.39	20.84	17.62
Sustainable Growth Rate (%)	5.94	5.4	5.28	3.29	4.86	4.37	0.61	0.72	6.57	8.53	11	10.99	9.29	10.51	13.1

Credit (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	15	12	25	27	26	23	22	39	7	6	15	16	22	20	17
ST Debt	14	10	22	23	21	20	20	32	- -	- -	- -	- -	- -	- -	- -
LT Debt	1	2	3	4	5	4	3	8	7	6	15	16	22	20	17
Total Debt/EBITDA	4.56	3.66	7	9.58	7.16	6.74	13.87	28.72	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	3.1	2.23	5.36	7.61	5.27	4.98	9.49	18.96	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	5.07	4.2	8.5	12.8	8.63	7.67	17.63	39.26	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	3.44	2.56	6.51	10.17	6.35	5.67	12.07	25.92	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.02	10.64	9.79	9.89	9.32	10.43	10.34	9.06	12.69	12.24	8.89	8.31	8.26	8.97	9.68
Long-Term Debt/Equity (%)	4.14	9.12	16.62	20.51	26.23	17.32	12.9	37.74	22.6	19.55	40.7	44.11	51.12	37.99	27.36
Long-Term Debt/Capital (%)	2.38	5.93	7.41	8.67	10.75	7.21	5.68	12.1	15.24	13.67	25.2	24.58	29.07	24.59	19.87
Long-Term Debt/Total Assets (%)	0.47	1.03	1.63	1.94	2.16	1.45	1.1	2.78	2.28	1.94	3	2.71	3.38	2.93	2.4
Total Debt/Equity (%)	77.33	59.56	124.37	131.82	130.82	115.13	106.14	189	22.6	19.55	40.7	44.11	51.12	37.99	27.36
Total Debt/Capital (%)	44.44	38.73	55.45	55.76	53.61	47.95	46.74	60.6	15.24	13.67	25.2	24.58	29.07	24.59	19.87
Total Debt/Total Assets (%)	8.82	6.73	12.18	12.47	10.77	9.61	9.07	13.94	2.28	1.94	3	2.71	3.38	2.93	2.4
Net Debt to Equity	52.44	36.32	95.3	104.74	96.3	85.07	72.64	124.8	-79.95	-113.22	-270.08	-80.26	-25.99	-35.75	-72.8
Net Debt/Capital (%)	35.16	27.83	48.81	50.04	45.96	40.5	37.52	50.39	-116.99	-380.35	248.76	-80.9	-17.34	-30.11	-112.12
EBITDA	3	3	4	3	4	3	2	1	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	3	3	4	3	4	3	2	1	-1	- -	- -	-1	-2	-1	- -
Operating Income (Loss)	3	3	3	2	3	3	1	1	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.02	10.64	9.79	9.89	9.32	10.43	10.34	9.06	12.69	12.24	8.89	8.31	8.26	8.97	9.68
Long-Term Debt/Equity (%)	4.14	9.12	16.62	20.51	26.23	17.32	12.9	37.74	22.6	19.55	40.7	44.11	51.12	37.99	27.36
Long-Term Debt/Capital (%)	2.38	5.93	7.41	8.67	10.75	7.21	5.68	12.1	15.24	13.67	25.2	24.58	29.07	24.59	19.87
Long-Term Debt/Total Assets (%)	0.47	1.03	1.63	1.94	2.16	1.45	1.1	2.78	2.28	1.94	3	2.71	3.38	2.93	2.4
Total Debt/Equity (%)	77.33	59.56	124.37	131.82	130.82	115.13	106.14	189	22.6	19.55	40.7	44.11	51.12	37.99	27.36
Total Debt/Capital (%)	44.44	38.73	55.45	55.76	53.61	47.95	46.74	60.6	15.24	13.67	25.2	24.58	29.07	24.59	19.87
Total Debt/Total Assets (%)	8.82	6.73	12.18	12.47	10.77	9.61	9.07	13.94	2.28	1.94	3	2.71	3.38	2.93	2.4
CFO/Total Liabilities	1.49	1.61	1.63	1.63	1.43	1.33	1.35	1.2	1.87	1.89	1.5	1.31	1.24	1.69	2.01
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	3.63	23.74	14.13	11.77	4.2	9.01	29.68
Altman's Z-Score	0.28	0.28	0.3	0.29	0.29	0.3	0.21	0.17	0.26	0.25	0.19	0.17	0.17	0.2	0.22

Working Capital (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	6.84	7.51	8.43	8.82	8.52	8.2	7.94	7.66	19.16	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	53.38	48.59	43.31	41.39	42.85	44.53	45.99	47.63	19.05	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	8	11	26	28	31	35	12	7	26	24	32	28	34	41	56
- Cash & Cash Equivalents	5	5	6	5	7	6	7	13	23	36	98	29	11	18	45
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	15	12	25	27	26	23	22	39	7	6	15	16	22	20	17
Enterprise Value	18	18	46	49	50	52	27	33	10	-6	-51	15	45	42	28
Total Capital	33	32	46	48	48	49	48	65	43	46	59	65	76	79	85
Total Debt/Capital (%)	44.44	38.73	55.45	55.76	53.61	47.95	46.74	60.6	15.24	13.67	25.2	24.58	29.07	24.59	19.87
Total Debt / EV	0.82	0.66	0.55	0.54	0.51	0.45	0.83	1.18	0.66	-1.06	-0.29	1.08	0.49	0.46	0.61
EV/Sales	2.17	2.08	4.83	5.01	4.8	4.69	2.44	3.13	0.72	- -	- -	0.74	2.05	1.62	0.89
EV/EBITDA	5.57	5.5	12.63	17.58	13.92	15.07	16.66	24.42	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	6.19	6.33	15.34	23.48	16.78	17.15	21.18	33.38	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	8.13	7.09	14.93	15.46	15.95	17.65	8.8	10.66	2.04	- -	- -	2.03	5.94	4.04	2.13
EV/Free Cash Flow to Firm	8.13	7.09	14.93	15.46	15.95	17.65	8.8	10.66	1.6	- -	- -	1.87	4.79	3.64	2.06
Diluted Market Cap	8	11	26	28	31	35	12	7	26	24	32	28	34	41	56
Diluted Enterprise Value	18	18	46	49	50	52	27	33	10	-6	-51	15	45	42	28
EV per Share	9.2	9.5	23.86	25.93	26.77	28.25	14.69	18.31	5.73	- -	- -	8.69	26.24	24.69	16.22
TTM Sales	8	9	10	10	10	11	11	11	14	16	18	20	22	26	31
TTM EBITDA	3	3	4	3	4	3	2	1	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	3	3	3	2	3	3	1	1	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2	3	3	3	3	3	3	3	5	5	7	7	8	10	13
TTM Free Cash Flow to Firm	2	3	3	3	3	3	3	3	6	6	7	8	9	12	13

Multiples (USD)

API Chat

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	3.61	4.22	8.59	8.77	9.92	11.82	3.78	2.38	4.29	4.21	4.36	3.54	3.64	3.54	4.16
EV/EBIT	6.19	6.33	15.34	23.48	16.78	17.15	21.18	33.38	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	18	18	46	49	50	52	27	33	10	-6	-51	15	45	42	28
Low Price	8.02	8.95	11.33	13.92	15.17	16.7	11.25	7	13.48	12.85	14.75	17.7	17.6	18.26	24.25
EV/Sales	2.17	2.08	4.83	5.01	4.8	4.69	2.44	3.13	0.72	- -	- -	0.74	2.05	1.62	0.89
EV/EBITDA	5.57	5.5	12.63	17.58	13.92	15.07	16.66	24.42	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	4.19	5.7	13.14	16.74	15.15	16.73	11.18	8.17	8.49	5.57	5.53	4.27	5.45	5.44	5.46
Price/Earnings Average	8.66	9.84	11.27	15.1	12.97	14.09	27.52	18.47	7.84	5.47	4.84	4.83	5.5	4.52	5.19
Price/Earnings High	10.59	12.78	14.36	18.22	15.66	18.58	36.28	26.55	9.37	7.86	5.73	5.72	6.99	5.89	6.01
Price/Earnings Low	8.22	9.03	10.84	15.86	13.81	14.78	19.91	13.97	7.43	5.09	4.34	4.61	4.82	4.13	4.05
Price/Book Value	0.43	0.57	1.29	1.31	1.4	1.38	0.45	0.29	0.73	0.61	0.73	0.57	0.63	0.69	0.82
Price/Book Value Average	0.9	0.98	1.11	1.18	1.2	1.16	1.12	0.66	0.67	0.6	0.64	0.64	0.64	0.57	0.77
Price/Book Value High	1.1	1.27	1.41	1.43	1.44	1.53	1.47	0.95	0.8	0.86	0.76	0.76	0.81	0.74	0.9
Price/Book Value Low	0.85	0.9	1.07	1.24	1.27	1.22	0.81	0.5	0.64	0.56	0.57	0.61	0.56	0.52	0.6
Price/Tangible Book Value	0.42	0.53	1.29	1.37	1.58	1.72	0.55	0.36	0.93	0.76	1.02	0.89	0.88	0.87	0.96
Price/Tangible Book Value Average	0.87	0.92	1.11	1.24	1.35	1.45	1.35	0.81	0.86	0.75	0.89	1	0.89	0.73	0.91
Price/Tangible Book Value High	1.06	1.2	1.41	1.49	1.63	1.91	1.78	1.17	1.03	1.08	1.06	1.19	1.13	0.94	1.06
Price/Tangible Book Value Low	0.82	0.84	1.07	1.3	1.44	1.52	0.98	0.61	0.82	0.7	0.8	0.96	0.78	0.66	0.71
Price/Sales	0.96	1.23	2.78	2.84	2.99	3.14	1.05	0.7	1.95	1.47	1.83	1.39	1.55	1.58	1.8
Price/Sales Average	1.99	2.13	2.38	2.56	2.56	2.64	2.58	1.58	1.8	1.44	1.6	1.58	1.57	1.31	1.71
Price/Sales High	2.43	2.77	3.04	3.09	3.09	3.49	3.4	2.27	2.15	2.07	1.9	1.87	1.99	1.71	1.98
Price/Sales Low	1.89	1.96	2.29	2.69	2.72	2.77	1.87	1.2	1.7	1.34	1.44	1.5	1.37	1.2	1.33
Price/Cash Flow	3.61	4.22	8.59	8.77	9.92	11.82	3.78	2.38	5.48	4.38	4.67	3.84	4.5	3.93	4.3
Price/Cash Flow Average	7.47	7.28	7.37	7.91	8.49	9.95	9.31	5.39	5.06	4.31	4.09	4.35	4.54	3.27	4.08
Price/Cash Flow High	9.13	9.45	9.38	9.54	10.25	13.12	12.27	7.75	6.04	6.19	4.84	5.15	5.77	4.26	4.73
Price/Cash Flow Low	7.09	6.68	7.09	8.3	9.04	10.44	6.74	4.08	4.79	4.01	3.66	4.14	3.98	2.99	3.19
Price/Free Cash Flow Average	7.47	7.28	7.37	7.91	8.49	9.95	9.31	5.39	3.96	4.13	3.82	4	3.67	2.95	3.95
Price/Free Cash Flow High	9.13	9.45	9.38	9.54	10.25	13.12	12.27	7.75	4.74	5.94	4.52	4.74	4.66	3.83	4.57
Price/Free Cash Flow Low	7.09	6.68	7.09	8.3	9.04	10.44	6.74	4.08	3.76	3.84	3.42	3.82	3.22	2.69	3.08
EV/Sales Average	3.2	2.97	4.43	4.73	4.37	4.19	3.97	4.01	0.58	- -	- -	0.92	2.06	1.36	0.8
EV/Sales High	3.64	3.61	5.09	5.26	4.9	5.04	4.79	4.7	0.93	0.24	- -	1.21	2.49	1.75	1.07
EV/Sales Low	3.09	2.8	4.34	4.86	4.54	4.32	3.26	3.62	0.48	- -	- -	0.85	1.87	1.24	0.42
EV/EBITDA Average	8.21	7.88	11.59	16.6	12.67	13.47	27.13	31.3	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	9.35	9.57	13.3	18.46	14.21	16.18	32.74	36.71	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	7.95	7.42	11.36	17.05	13.16	13.89	22.25	28.3	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	9.12	9.06	14.08	22.17	15.28	15.33	34.49	42.79	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	10.39	11	16.16	24.66	17.13	18.42	41.62	50.17	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	8.83	8.53	13.8	22.77	15.86	15.81	28.29	38.69	- -	- -	- -	- -	- -	- -	- -
Last Price	4.09	5.65	13.73	14.7	16.64	18.91	6.32	4.09	15.4	14.06	18.81	16.4	19.9	24.02	32.75
High Price	10.33	12.66	15	16	17.2	21	20.5	13.3	17	19.85	19.5	22	25.5	26	36
Enterprise Value Average	26	26	42	46	45	47	44	43	8	-6	-55	18	45	35	25
Enterprise Value High	30	32	48	51	51	56	53	50	13	4	-50	24	54	46	33
Enterprise Value Low	26	25	41	47	47	48	36	39	7	-8	-58	17	41	32	13

	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	4.24	4.58	4.94	5.17	5.57	6.02	6.03	5.85	7.91	9.57	10.28	11.77	12.81	15.21	18.21
EBITDA per Share	1.65	1.73	1.89	1.47	1.92	1.87	0.88	0.75	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	1.49	1.5	1.56	1.1	1.6	1.65	0.69	0.55	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.98	0.99	1.04	0.88	1.1	1.13	0.57	0.5	1.81	2.53	3.4	3.84	3.65	4.42	5.99
Basic EPS from Cont Ops	0.98	0.99	1.04	0.88	1.1	1.13	0.57	0.5	1.81	2.53	3.4	3.84	3.65	4.42	5.99
Diluted EPS, GAAP	0.98	0.99	1.04	0.88	1.1	1.13	0.57	0.5	1.81	2.53	3.4	3.84	3.65	4.42	5.99
Diluted EPS from Cont Ops	0.98	0.99	1.04	0.88	1.1	1.13	0.57	0.5	1.81	2.53	3.4	3.84	3.65	4.42	5.99
Dividend per Share	0.43	0.47	0.5	0.52	0.53	0.57	0.48	0.4	0.63	0.64	0.71	0.84	0.85	0.92	1.06
Cash Flow per Share	1.13	1.34	1.6	1.68	1.68	1.6	1.67	1.72	2.81	3.21	4.03	4.28	4.42	6.11	7.61
Free Cash Flow per Basic Share	1.13	1.34	1.6	1.68	1.68	1.6	1.67	1.72	2.04	3.07	3.74	3.91	3.37	5.43	7.36
Cash & Equivalents per Share	2.43	2.46	3.09	2.9	3.63	3.3	3.86	7.31	13.48	21.18	57.73	17.11	6.56	10.75	26.49
Book Value per Share	9.42	9.98	10.63	11.21	11.91	13.72	13.94	14	21.19	23.09	25.82	28.86	31.48	35.03	40.16
Tangible Book Value per Share	9.74	10.59	10.63	10.72	10.52	10.98	11.52	11.39	16.53	18.38	18.41	18.5	22.58	27.56	34.02

Citizens Financial Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)