CMUV Bancorp

CMUV

CMUVCMUV Bancorp US flag

Other OTC

24.72

USD

+0.00

- -

43.79MMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	20.77	14.71	12.86	12.93
Return on Assets (%)	- -	1.89	1.33	1.22	1.24
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100
EBITDA Margin (%)	6.37	4.54	4.48	4.89	4.93
Operating Margin (%)	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	44.79	54.25	45.74	40.76	41.12
Profit Margin (%)	31.76	38.38	31.48	28.39	28.38
Net Income to Common Margin (%)	31.76	38.38	31.48	28.39	28.38
Effective Tax Rate (%)	29.08	29.25	31.19	30.35	30.98
Dvd Payout Ratio (%)	21.74	17.03	19.8	21.65	22.04
Sustainable Growth Rate (%)	- -	17.23	11.8	10.07	10.08

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	25	13	11	9	9
ST Debt	- -	- -	- -	- -	- -
LT Debt	25	13	11	9	9
Total Debt/EBITDA	38.05	21.99	20.39	14.47	13.41
Net Debt/EBITDA	-20.99	-68.84	-48.37	-60.38	-30.13
Total Debt/EBIT	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.72	8.5	9.59	9.39	9.74
Long-Term Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Long-Term Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Long-Term Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
Total Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Total Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Total Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
Net Debt to Equity	-53.94	-169.6	-92.69	-127.42	-63.41
Net Debt/Capital (%)	-124.55	233.39	-2,036.03	425.09	-185.05
EBITDA	1	1	1	1	1
EBITDA-CapEx	- -	-1	- -	-2	-1
Operating Income (Loss)	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.72	8.5	9.59	9.39	9.74
Long-Term Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Long-Term Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Long-Term Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
Total Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Total Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Total Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
CFO/Total Liabilities	1.8	1.73	1.44	1.36	1.75
CFO/CapEx	15.37	2.63	11.07	1.33	3.92
Altman's Z-Score	0.13	0.17	0.18	0.19	0.14

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	9.26	8.27	17.2	- -
Days Sales Outstanding	- -	39.42	44.14	21.21	- -
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 ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	19	28	26	28	- -
- Cash & Cash Equivalents	39	54	36	45	28
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	25	13	11	9	9
Enterprise Value	5	-13	- -	-9	-20
Total Capital	51	37	37	37	39
Total Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Total Debt / EV	5.49	-0.98	28.87	-1.01	-0.44
EV/Sales	0.44	- -	0.03	- -	- -
EV/EBITDA	6.94	- -	0.71	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	1.1	- -	0.1	- -	- -
EV/Free Cash Flow to Firm	1.03	- -	0.09	- -	- -
Diluted Market Cap	19	29	27	28	- -
Diluted Enterprise Value	5	-12	1	-8	-20
EV per Share	2.02	- -	0.2	- -	- -
TTM Sales	10	13	12	12	13
TTM EBITDA	1	1	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	4	4	4	5
TTM Free Cash Flow to Firm	4	6	4	6	6

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	4.22	4.76	6.8	4.44	- -
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	5	-13	- -	-9	-20
Low Price	6.55	9.31	13.5	11.8	15.4
EV/Sales	0.44	- -	0.03	- -	- -
EV/EBITDA	6.94	- -	0.71	- -	- -
Price/Earnings	5.69	5.5	7	7.94	- -
Price/Earnings Average	5.12	4.67	6.64	7.27	- -
Price/Earnings High	7.73	6.12	7.42	8.46	- -
Price/Earnings Low	4.5	4.07	6.79	6.24	- -
Price/Book Value	0.75	1.18	0.97	1	- -
Price/Book Value Average	0.67	1	0.92	0.91	- -
Price/Book Value High	1.02	1.32	1.03	1.06	- -
Price/Book Value Low	0.59	0.87	0.94	0.78	- -
Price/Tangible Book Value	0.75	1.17	0.95	0.98	- -
Price/Tangible Book Value Average	0.67	1	0.91	0.9	- -
Price/Tangible Book Value High	1.02	1.3	1.01	1.04	- -
Price/Tangible Book Value Low	0.59	0.87	0.93	0.77	- -
Price/Sales	1.81	2.11	2.2	2.25	- -
Price/Sales Average	1.63	1.79	2.09	2.06	- -
Price/Sales High	2.45	2.35	2.33	2.4	- -
Price/Sales Low	1.43	1.56	2.14	1.77	- -
Price/Cash Flow	4.49	6.36	7.15	7.6	- -
Price/Cash Flow Average	4.04	5.4	6.78	6.96	- -
Price/Cash Flow High	6.1	7.07	7.58	8.1	- -
Price/Cash Flow Low	3.55	4.7	6.94	5.98	- -
Price/Free Cash Flow Average	3.8	4.05	6.45	4.07	- -
Price/Free Cash Flow High	5.73	5.3	7.21	4.73	- -
Price/Free Cash Flow Low	3.34	3.52	6.6	3.49	- -
EV/Sales Average	0.29	- -	- -	- -	- -
EV/Sales High	1.12	- -	0.17	- -	- -
EV/Sales Low	0.09	- -	- -	- -	- -
EV/EBITDA Average	4.55	-29.31	-1.7	-18.16	-30.13
EV/EBITDA High	17.56	-17.09	3.78	-11.24	-30.13
EV/EBITDA Low	1.46	-34.43	-0.6	-24.14	-30.13
EV/EBIT Average	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -
Last Price	8.28	12.59	13.91	15	20.6
High Price	11.25	14	14.74	16	21.1
Enterprise Value Average	3	-18	-1	-11	-20
Enterprise Value High	12	-10	2	-7	-20
Enterprise Value Low	1	-21	- -	-15	-20

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	20.77	14.71	12.86	12.93
Return on Assets (%)	- -	1.89	1.33	1.22	1.24
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100
EBITDA Margin (%)	6.37	4.54	4.48	4.89	4.93
Operating Margin (%)	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	44.79	54.25	45.74	40.76	41.12
Profit Margin (%)	31.76	38.38	31.48	28.39	28.38
Net Income to Common Margin (%)	31.76	38.38	31.48	28.39	28.38
Effective Tax Rate (%)	29.08	29.25	31.19	30.35	30.98
Dvd Payout Ratio (%)	21.74	17.03	19.8	21.65	22.04
Sustainable Growth Rate (%)	- -	17.23	11.8	10.07	10.08

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	25	13	11	9	9
ST Debt	- -	- -	- -	- -	- -
LT Debt	25	13	11	9	9
Total Debt/EBITDA	38.05	21.99	20.39	14.47	13.41
Net Debt/EBITDA	-20.99	-68.84	-48.37	-60.38	-30.13
Total Debt/EBIT	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.72	8.5	9.59	9.39	9.74
Long-Term Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Long-Term Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Long-Term Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
Total Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Total Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Total Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
Net Debt to Equity	-53.94	-169.6	-92.69	-127.42	-63.41
Net Debt/Capital (%)	-124.55	233.39	-2,036.03	425.09	-185.05
EBITDA	1	1	1	1	1
EBITDA-CapEx	- -	-1	- -	-2	-1
Operating Income (Loss)	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.72	8.5	9.59	9.39	9.74
Long-Term Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Long-Term Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Long-Term Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
Total Debt/Equity (%)	97.79	54.17	39.07	30.53	28.23
Total Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Total Debt/Total Assets (%)	9.78	4.75	3.85	2.94	2.81
CFO/Total Liabilities	1.8	1.73	1.44	1.36	1.75
CFO/CapEx	15.37	2.63	11.07	1.33	3.92
Altman's Z-Score	0.13	0.17	0.18	0.19	0.14

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	- -	9.26	8.27	17.2	- -
Days Sales Outstanding	- -	39.42	44.14	21.21	- -
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 ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	19	28	26	28	- -
- Cash & Cash Equivalents	39	54	36	45	28
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	25	13	11	9	9
Enterprise Value	5	-13	- -	-9	-20
Total Capital	51	37	37	37	39
Total Debt/Capital (%)	50.14	35.85	28.66	23.86	22.42
Total Debt / EV	5.49	-0.98	28.87	-1.01	-0.44
EV/Sales	0.44	- -	0.03	- -	- -
EV/EBITDA	6.94	- -	0.71	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	1.1	- -	0.1	- -	- -
EV/Free Cash Flow to Firm	1.03	- -	0.09	- -	- -
Diluted Market Cap	19	29	27	28	- -
Diluted Enterprise Value	5	-12	1	-8	-20
EV per Share	2.02	- -	0.2	- -	- -
TTM Sales	10	13	12	12	13
TTM EBITDA	1	1	1	1	1
TTM Operating Income	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	4	4	4	5
TTM Free Cash Flow to Firm	4	6	4	6	6

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	4.22	4.76	6.8	4.44	- -
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	5	-13	- -	-9	-20
Low Price	6.55	9.31	13.5	11.8	15.4
EV/Sales	0.44	- -	0.03	- -	- -
EV/EBITDA	6.94	- -	0.71	- -	- -
Price/Earnings	5.69	5.5	7	7.94	- -
Price/Earnings Average	5.12	4.67	6.64	7.27	- -
Price/Earnings High	7.73	6.12	7.42	8.46	- -
Price/Earnings Low	4.5	4.07	6.79	6.24	- -
Price/Book Value	0.75	1.18	0.97	1	- -
Price/Book Value Average	0.67	1	0.92	0.91	- -
Price/Book Value High	1.02	1.32	1.03	1.06	- -
Price/Book Value Low	0.59	0.87	0.94	0.78	- -
Price/Tangible Book Value	0.75	1.17	0.95	0.98	- -
Price/Tangible Book Value Average	0.67	1	0.91	0.9	- -
Price/Tangible Book Value High	1.02	1.3	1.01	1.04	- -
Price/Tangible Book Value Low	0.59	0.87	0.93	0.77	- -
Price/Sales	1.81	2.11	2.2	2.25	- -
Price/Sales Average	1.63	1.79	2.09	2.06	- -
Price/Sales High	2.45	2.35	2.33	2.4	- -
Price/Sales Low	1.43	1.56	2.14	1.77	- -
Price/Cash Flow	4.49	6.36	7.15	7.6	- -
Price/Cash Flow Average	4.04	5.4	6.78	6.96	- -
Price/Cash Flow High	6.1	7.07	7.58	8.1	- -
Price/Cash Flow Low	3.55	4.7	6.94	5.98	- -
Price/Free Cash Flow Average	3.8	4.05	6.45	4.07	- -
Price/Free Cash Flow High	5.73	5.3	7.21	4.73	- -
Price/Free Cash Flow Low	3.34	3.52	6.6	3.49	- -
EV/Sales Average	0.29	- -	- -	- -	- -
EV/Sales High	1.12	- -	0.17	- -	- -
EV/Sales Low	0.09	- -	- -	- -	- -
EV/EBITDA Average	4.55	-29.31	-1.7	-18.16	-30.13
EV/EBITDA High	17.56	-17.09	3.78	-11.24	-30.13
EV/EBITDA Low	1.46	-34.43	-0.6	-24.14	-30.13
EV/EBIT Average	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -
Last Price	8.28	12.59	13.91	15	20.6
High Price	11.25	14	14.74	16	21.1
Enterprise Value Average	3	-18	-1	-11	-20
Enterprise Value High	12	-10	2	-7	-20
Enterprise Value Low	1	-21	- -	-15	-20

Shares Outstanding	- -	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	- -
Basic Weighted Avg Shares	2	2	2	2	- -
Revenue per Share	4.58	5.96	6.31	6.66	- -
EBITDA per Share	0.29	0.27	0.28	0.33	- -
Operating Income per Share	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.46	2.29	1.99	1.89	- -
Basic EPS from Cont Ops	1.46	2.29	1.99	1.89	- -
Diluted EPS, GAAP	1.46	2.21	1.92	1.85	- -
Diluted EPS from Cont Ops	1.46	2.21	1.92	1.85	- -
Dividend per Share	0.32	0.39	0.39	0.41	- -
Cash Flow per Share	1.84	1.98	1.94	1.97	- -
Free Cash Flow per Basic Share	1.72	1.23	1.77	0.49	- -
Cash & Equivalents per Share	17.36	24.63	19.47	24.39	- -
Book Value per Share	11.04	10.64	14.34	15.04	- -
Tangible Book Value per Share	11.05	10.75	14.57	15.35	- -

CMUV Bancorp

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)