Chesapeake Financial Shares, Inc. Financial Ratios — CPKF

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 (%)	15.12	13.69	11.98	9.87	10.1	9.13	10.87	12.06	11.5	10.3	12.07	17.18	11.4	10.87	8.16
Return on Assets (%)	1.12	1.18	1.11	0.99	1.1	1	1.19	1.32	1.26	1.09	1.16	1.3	0.72	0.76	0.63
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	8.13	7.9	7.38	7.56	6.74	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	4.54	32.32	29.26	26.83	28.09	24.95	4.1	3.83	3.3	2.89	2.66	2.88	3.65	3.42	3.24
Operating Margin (%)	- -	27.36	24.7	22.16	23.69	20.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	396.52	610.07	-34.93	62.29	42.45	-35.29	-177.25	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	26.22	27.36	24.7	22.16	23.69	20.71	25.77	26.83	27.13	26.41	29.02	31.34	19.83	19.8	16.67
Profit Margin (%)	20.61	21.65	19.85	18.83	19.74	17.79	20.28	23.8	23.25	22.49	25.16	27.01	16.26	16.92	14.26
Net Income to Common Margin (%)	20.61	21.65	19.85	18.83	19.74	17.79	20.28	23.8	23.25	22.49	25.16	27.01	16.26	16.92	14.26
Effective Tax Rate (%)	21.38	20.87	19.63	15.02	16.67	14.13	21.28	11.3	14.32	14.83	13.3	13.81	18.02	14.57	14.44
Dvd Payout Ratio (%)	18.54	19.33	22.7	27.41	25.16	28.06	23.09	20.79	21.09	20.77	16.99	15.52	28.13	25.8	30.62
Sustainable Growth Rate (%)	12.32	11.04	9.26	7.16	7.56	6.57	8.36	9.55	9.08	8.16	10.02	14.52	8.19	8.06	5.66

Credit (USD)

Credit Ratios 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	40	39	26	21	31	26	15	5	5	55	124	71	88	31	63
ST Debt	- -	- -	- -	- -	16	11	10	- -	- -	50	99	46	62	6	13
LT Debt	40	39	26	21	15	15	5	5	5	5	25	25	25	25	50
Total Debt/EBITDA	25.82	3.42	2.4	2.22	2.96	2.65	8.39	2.96	3.19	36.53	78.18	37.91	38.6	13.55	27.59
Net Debt/EBITDA	-8.77	-3.17	-4.95	-2.49	-0.75	-1.3	-18.65	-43.78	-43.89	-20.78	48.49	9.32	10.11	-9.76	-4.65
Total Debt/EBIT	- -	4.04	2.84	2.69	3.51	3.19	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	-3.75	-5.86	-3.01	-0.89	-1.57	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.03	9.12	9.33	10.65	11.19	10.81	11.05	10.85	11	10.18	9.1	5.95	6.72	7.33	7.98
Long-Term Debt/Equity (%)	77.5	64.32	42.04	29.32	20.28	19.55	5.94	5.56	4.89	4.2	19.94	31.81	25.53	22.51	37.63
Long-Term Debt/Capital (%)	43.66	39.14	29.6	22.67	14.37	14.65	5.06	5.27	4.66	2.9	10.05	16.75	13.51	17.59	25.59
Long-Term Debt/Total Assets (%)	6.22	5.87	3.92	3.12	2.27	2.11	0.66	0.6	0.54	0.43	1.82	1.89	1.72	1.65	3
Total Debt/Equity (%)	77.5	64.32	42.04	29.32	41.08	33.51	17.47	5.56	4.89	44.96	98.47	89.97	88.88	27.98	47.08
Total Debt/Capital (%)	43.66	39.14	29.6	22.67	29.12	25.1	14.88	5.27	4.66	31.02	49.61	47.36	47.06	21.86	32.01
Total Debt/Total Assets (%)	6.22	5.87	3.92	3.12	4.6	3.62	1.93	0.6	0.54	4.58	8.96	5.35	5.97	2.05	3.76
Net Debt to Equity	-26.34	-59.67	-86.72	-32.79	-10.45	-16.5	-38.85	-82.18	-67.29	-25.58	61.07	22.13	23.28	-20.16	-7.93
Net Debt/Capital (%)	-35.76	-147.93	-652.98	-48.78	-11.67	-19.76	-63.54	-461.01	-205.74	-34.37	37.92	18.12	18.88	-25.24	-8.62
EBITDA	2	11	11	9	11	10	2	2	2	2	2	2	2	2	2
EBITDA-CapEx	2	11	11	9	11	10	1	1	- -	-3	-2	-1	2	2	- -
Operating Income (Loss)	- -	10	9	8	9	8	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	8.03	9.12	9.33	10.65	11.19	10.81	11.05	10.85	11	10.18	9.1	5.95	6.72	7.33	7.98
Long-Term Debt/Equity (%)	77.5	64.32	42.04	29.32	20.28	19.55	5.94	5.56	4.89	4.2	19.94	31.81	25.53	22.51	37.63
Long-Term Debt/Capital (%)	43.66	39.14	29.6	22.67	14.37	14.65	5.06	5.27	4.66	2.9	10.05	16.75	13.51	17.59	25.59
Long-Term Debt/Total Assets (%)	6.22	5.87	3.92	3.12	2.27	2.11	0.66	0.6	0.54	0.43	1.82	1.89	1.72	1.65	3
Total Debt/Equity (%)	77.5	64.32	42.04	29.32	41.08	33.51	17.47	5.56	4.89	44.96	98.47	89.97	88.88	27.98	47.08
Total Debt/Capital (%)	43.66	39.14	29.6	22.67	29.12	25.1	14.88	5.27	4.66	31.02	49.61	47.36	47.06	21.86	32.01
Total Debt/Total Assets (%)	6.22	5.87	3.92	3.12	4.6	3.62	1.93	0.6	0.54	4.58	8.96	5.35	5.97	2.05	3.76
CFO/Total Liabilities	1.88	1.61	2.35	3.19	1.08	1.77	1.94	1.96	1.37	0.82	2.04	2.25	0.89	1.4	1.1
CFO/CapEx	- -	- -	- -	- -	- -	- -	27.43	21.97	6.09	1.94	7.32	9.74	87.78	27.11	8.19
Altman's Z-Score	0.16	0.23	0.25	0.25	0.27	0.28	0.27	0.24	0.21	0.18	0.19	0.19	0.17	0.18	0.19

Working Capital (USD)

Working Capital Ratios 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	11.92	12.25	13.26	12.26	13.25	13.63	13.9	13.28	13.74	10.62	9.54	10.78	10.07	10.54	11.89
Days Sales Outstanding	30.61	29.79	27.53	29.78	27.54	26.78	26.25	27.48	26.57	34.37	38.28	33.87	36.25	34.63	30.69
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)

Enterprise Value 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	37	54	59	62	70	87	122	101	118	104	143	96	86	91	133
- Cash & Cash Equivalents	53	76	80	44	39	39	49	81	76	87	47	54	65	54	73
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	40	39	26	21	31	26	15	5	5	55	124	71	88	31	63
Enterprise Value	-164	-162	-159	-152	-125	-111	-114	-195	-246	-382	-381	-333	-374	-431	88
Total Capital	91	100	88	91	107	104	102	98	111	178	250	150	186	143	196
Total Debt/Capital (%)	43.66	39.14	29.6	22.67	29.12	25.1	14.88	5.27	4.66	31.02	49.61	47.36	47.06	21.86	32.01
Total Debt / EV	-0.24	-0.24	-0.16	-0.14	-0.25	-0.23	-0.13	-0.03	-0.02	-0.14	-0.33	-0.21	-0.23	-0.07	0.71
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.24
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.67
Diluted Market Cap	36	56	60	62	71	89	124	102	119	105	146	97	86	91	133
Diluted Enterprise Value	23	19	6	39	63	76	90	26	48	74	223	114	109	69	123
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.77
TTM Sales	34	35	37	35	38	40	44	45	49	52	60	65	62	68	70
TTM EBITDA	2	11	11	9	11	10	2	2	2	2	2	2	2	2	2
TTM Operating Income	- -	10	9	8	9	8	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	11	10	14	19	7	11	14	15	12	9	26	28	12	20	17
TTM Free Cash Flow to Firm	11	10	14	19	7	11	14	16	14	13	29	31	12	21	19

Multiples (USD)

Valuation Multiples 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	3.3	5.67	4.24	3.3	10.84	7.81	8.81	6.53	8.78	7.83	5	3.11	6.97	4.43	7.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-164	-162	-159	-152	-125	-111	-114	-195	-246	-382	-381	-333	-374	-431	88
Low Price	7.5	7.72	11.64	11.7	12.87	14.28	16.75	19.04	21.25	14.5	21.5	19.15	16.25	16.45	18.1
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.26
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.85
Price/Earnings	5.17	7.1	7.91	9.34	9.36	12.36	13.57	9.28	10.38	8.93	9.7	5.47	8.51	7.97	13.33
Price/Earnings Average	5.47	6.09	7.9	9.07	8.86	11.2	11.57	11.22	9.75	8.4	8.61	7.03	9.2	7.55	10.07
Price/Earnings High	6.51	8.09	8.79	10.06	10.2	13.02	13.57	12.19	11.46	10.37	9.71	8.3	11.14	8.37	13.63
Price/Earnings Low	4.97	4.7	7.37	8.49	8.33	9.81	9.09	8.64	9.19	6.03	6.9	5.13	7.56	6.8	8.54
Price/Book Value	0.72	0.89	0.96	0.87	0.92	1.12	1.41	1.08	1.12	0.85	1.13	1.22	0.88	0.82	1
Price/Book Value Average	0.76	0.77	0.96	0.85	0.87	1.01	1.2	1.31	1.05	0.8	1.01	1.57	0.95	0.77	0.75
Price/Book Value High	0.9	1.02	1.07	0.94	1	1.18	1.41	1.42	1.24	0.98	1.13	1.85	1.15	0.86	1.02
Price/Book Value Low	0.69	0.59	0.89	0.79	0.82	0.89	0.94	1.01	0.99	0.57	0.81	1.14	0.78	0.7	0.64
Price/Tangible Book Value	0.72	0.89	0.96	0.87	0.92	1.12	1.41	1.08	1.12	0.85	1.13	1.22	0.93	0.86	1.04
Price/Tangible Book Value Average	0.76	0.77	0.96	0.85	0.87	1.01	1.2	1.31	1.05	0.8	1.01	1.57	1	0.81	0.79
Price/Tangible Book Value High	0.9	1.02	1.07	0.94	1	1.18	1.41	1.42	1.24	0.98	1.13	1.85	1.21	0.9	1.06
Price/Tangible Book Value Low	0.69	0.59	0.89	0.79	0.82	0.89	0.94	1.01	0.99	0.57	0.81	1.14	0.82	0.73	0.67
Price/Sales	1.07	1.54	1.57	1.76	1.85	2.2	2.75	2.21	2.41	2.01	2.44	1.48	1.38	1.35	1.9
Price/Sales Average	1.13	1.32	1.57	1.71	1.75	1.99	2.35	2.67	2.27	1.89	2.17	1.9	1.5	1.28	1.44
Price/Sales High	1.34	1.75	1.75	1.9	2.01	2.32	2.75	2.9	2.66	2.33	2.44	2.24	1.81	1.42	1.94
Price/Sales Low	1.02	1.02	1.46	1.6	1.64	1.74	1.84	2.06	2.14	1.36	1.74	1.38	1.23	1.15	1.22
Price/Cash Flow	3.28	5.56	4.12	3.23	10.62	7.64	8.94	6.73	10.14	11.81	5.67	3.43	7.04	4.59	7.9
Price/Cash Flow Average	3.47	4.77	4.12	3.14	10.05	6.93	7.63	8.13	9.52	11.1	5.03	4.4	7.61	4.35	5.97
Price/Cash Flow High	4.12	6.34	4.58	3.48	11.57	8.05	8.94	8.83	11.19	13.7	5.68	5.2	9.22	4.82	8.08
Price/Cash Flow Low	3.15	3.68	3.84	2.94	9.45	6.06	5.99	6.26	8.97	7.96	4.03	3.21	6.26	3.92	5.06
Price/Free Cash Flow Average	3.49	4.87	4.24	3.2	10.26	7.08	7.51	7.89	8.24	7.35	4.44	4	7.53	4.2	5.32
Price/Free Cash Flow High	4.16	6.46	4.71	3.55	11.81	8.23	8.81	8.57	9.69	9.08	5.01	4.72	9.12	4.65	7.2
Price/Free Cash Flow Low	3.17	3.75	3.95	3	9.65	6.2	5.9	6.08	7.77	5.28	3.56	2.92	6.19	3.78	4.51
EV/Sales Average	0.75	0.29	0.15	1.06	1.55	1.67	1.59	1	0.82	1.27	3.42	2.17	1.87	0.95	1.28
EV/Sales High	0.97	0.72	0.33	1.24	1.81	1.99	2	1.23	1.22	1.71	3.69	2.51	2.18	1.09	1.79
EV/Sales Low	0.64	- -	0.04	0.95	1.44	1.42	1.09	0.38	0.69	0.74	3	1.65	1.6	0.82	1.06
EV/EBITDA Average	16.51	0.9	0.52	3.94	5.51	6.69	38.93	26.11	24.9	43.83	128.31	75.32	51.24	27.75	39.56
EV/EBITDA High	21.31	2.24	1.14	4.64	6.45	7.99	48.89	32.13	36.98	59.01	138.55	87.2	59.91	31.79	55.18
EV/EBITDA Low	14.18	-0.03	0.15	3.53	5.13	5.7	26.6	10.01	20.99	25.59	112.5	57.43	43.9	23.99	32.82
EV/EBIT Average	- -	1.07	0.62	4.77	6.53	8.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	2.65	1.35	5.62	7.65	9.63	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	-0.03	0.18	4.27	6.09	6.86	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	7.81	11.67	12.5	12.88	14.46	18	25	20.46	24	21.5	30.2	20.44	18.3	19.28	28.25
High Price	9.83	13.3	13.89	13.87	15.75	18.96	25	26.87	26.49	24.95	30.25	31	23.95	20.25	28.9
Enterprise Value Average	25	10	6	37	58	66	70	45	40	66	204	141	116	64	90
Enterprise Value High	33	26	12	43	68	79	88	56	60	89	220	164	136	73	125
Enterprise Value Low	22	- -	2	33	54	56	48	17	34	39	179	108	100	55	75

Shares Outstanding	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	7.33	7.59	7.96	7.32	7.83	8.18	9.08	9.26	9.94	10.7	12.38	13.83	13.22	14.3	14.86
EBITDA per Share	0.33	2.45	2.33	1.96	2.2	2.04	0.37	0.35	0.33	0.31	0.33	0.4	0.48	0.49	0.48
Operating Income per Share	- -	2.08	1.97	1.62	1.85	1.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.51	1.64	1.58	1.38	1.54	1.46	1.84	2.2	2.31	2.41	3.11	3.74	2.15	2.42	2.12
Basic EPS from Cont Ops	1.51	1.64	1.58	1.38	1.54	1.46	1.84	2.2	2.31	2.41	3.11	3.74	2.15	2.42	2.12
Diluted EPS, GAAP	1.5	1.61	1.54	1.35	1.51	1.42	1.8	2.17	2.29	2.39	3.11	3.73	2.15	2.42	2.12
Diluted EPS from Cont Ops	1.5	1.61	1.54	1.35	1.51	1.42	1.8	2.17	2.29	2.39	3.11	3.73	2.15	2.42	2.12
Dividend per Share	0.28	0.32	0.36	0.38	0.39	0.41	0.43	0.46	0.49	0.5	0.53	0.58	0.6	0.62	0.65
Cash Flow per Share	2.38	2.1	3.03	3.98	1.36	2.36	2.8	3.04	2.37	1.82	5.33	5.96	2.6	4.2	3.58
Free Cash Flow per Basic Share	2.38	2.1	3.03	3.98	1.36	2.36	2.69	2.9	1.98	0.88	4.6	5.35	2.57	4.04	3.14
Cash & Equivalents per Share	51.07	54.71	51.42	48.95	46.8	46.45	51.44	61.07	74.79	111.98	136.97	106.1	116.05	116.87	22.81
Book Value per Share	10.88	13.06	13.02	14.76	15.76	16.12	17.77	18.86	21.36	25.4	26.67	16.78	20.88	23.6	28.31
Tangible Book Value per Share	10.88	13.06	13.02	14.76	15.76	16.12	17.77	18.86	21.36	25.4	26.67	16.78	19.76	22.48	27.18

Chesapeake Financial Shares, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)