Cashmere Valley Bank Financial Ratios — CSHX Stock

Profitability (USD)

	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	12/31/2012	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 (%)	- -	11.48	11.79	11.27	10.91	10.63	11.84	11.91	11.49	12.15	13.08	15.51	12.98	11.63
Return on Assets (%)	- -	1.13	1.21	1.24	1.24	1.24	1.43	1.48	1.4	1.38	1.21	1.35	1.35	1.33
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	10.79	10.67	10.62	10.74	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	3.96	46.7	47.54	47.28	50.67	4.17	5.19	4.55	5.01	4.81	4.3	3.78	3.94	3.16
Operating Margin (%)	- -	42.22	43.77	43.77	46.94	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	1,225.97	62.53	43.89	-142.07	-481.61	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	40.45	42.22	43.77	43.77	46.94	44.42	42.95	43.84	43.61	46.78	40.55	42.84	40.68	40.15
Profit Margin (%)	32.44	33.4	34.25	35.04	37.26	35.66	38.21	37.59	37.67	39.96	35.36	35	33.63	32.35
Net Income to Common Margin (%)	32.44	33.4	34.25	35.04	37.26	35.66	38.21	37.59	37.67	39.96	35.36	35	33.63	32.35
Effective Tax Rate (%)	19.8	20.89	21.76	19.94	20.62	19.72	11.02	14.27	13.61	14.56	12.8	18.15	17.11	18.99
Dvd Payout Ratio (%)	23	21.6	20.25	21.82	22.85	24.09	51	22.9	52.93	20.94	25.39	23.51	23.35	24.41
Sustainable Growth Rate (%)	- -	9	9.4	8.81	8.42	8.07	5.8	9.18	5.41	9.61	9.76	11.87	9.95	8.79

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2012	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	3	12	16	3	2	2	3	- -	- -	35	- -	- -	36	83
ST Debt	- -	9	13	- -	- -	- -	3	- -	- -	35	- -	- -	36	83
LT Debt	3	3	3	3	2	2	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	2.07	0.63	0.72	0.12	0.1	0.99	1.18	- -	- -	9.88	- -	- -	10.92	29.06
Net Debt/EBITDA	-45.58	-2.33	-1.44	-3.23	-4.72	-23.41	-13.29	-48.45	-36.74	-19.85	-53.83	-37.38	-54.58	-57.61
Total Debt/EBIT	- -	0.69	0.78	0.13	0.11	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	-2.58	-1.56	-3.49	-5.09	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.85	9.81	10.73	11.24	11.41	11.9	12.33	12.44	11.97	10.75	7.58	9.91	10.91	11.93
Long-Term Debt/Equity (%)	2.77	2.51	2.06	1.72	1.28	1.01	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	2.69	2.28	1.85	1.69	1.26	0.99	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.27	0.25	0.22	0.19	0.15	0.12	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	2.77	9.92	11.04	1.72	1.45	1.17	1.87	- -	- -	14.43	- -	- -	15.51	30.46
Total Debt/Capital (%)	2.69	9.03	9.94	1.69	1.43	1.16	1.83	- -	- -	12.61	- -	- -	13.42	23.35
Total Debt/Total Assets (%)	0.27	0.97	1.18	0.19	0.17	0.14	0.23	- -	- -	1.55	- -	- -	1.7	3.65
Net Debt to Equity	-60.81	-36.82	-22.15	-46.99	-67.79	-27.9	-20.96	-66.75	-52.26	-29	-107.53	-55.75	-77.54	-60.38
Net Debt/Capital (%)	-155.15	-58.27	-28.46	-88.64	-210.46	-38.7	-26.52	-200.72	-109.47	-40.85	1,427.33	-125.97	-345.15	-152.43
EBITDA	2	20	22	23	24	2	3	3	3	3	3	3	3	3
EBITDA-CapEx	- -	19	21	19	22	-3	-1	2	2	1	- -	-2	3	1
Operating Income (Loss)	- -	18	20	21	22	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2012	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	9.85	9.81	10.73	11.24	11.41	11.9	12.33	12.44	11.97	10.75	7.58	9.91	10.91	11.93
Long-Term Debt/Equity (%)	2.77	2.51	2.06	1.72	1.28	1.01	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	2.69	2.28	1.85	1.69	1.26	0.99	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	0.27	0.25	0.22	0.19	0.15	0.12	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	2.77	9.92	11.04	1.72	1.45	1.17	1.87	- -	- -	14.43	- -	- -	15.51	30.46
Total Debt/Capital (%)	2.69	9.03	9.94	1.69	1.43	1.16	1.83	- -	- -	12.61	- -	- -	13.42	23.35
Total Debt/Total Assets (%)	0.27	0.97	1.18	0.19	0.17	0.14	0.23	- -	- -	1.55	- -	- -	1.7	3.65
CFO/Total Liabilities	3.02	2.77	2.28	2.27	2.12	2.12	2.51	2.12	1.8	2	2.49	2.21	2	1.86
CFO/CapEx	21.71	31.86	21.88	8.75	12.02	6.09	9.64	23.03	20.81	13.67	14.58	8.03	72.65	20.16
Altman's Z-Score	0.16	0.28	0.3	0.31	0.33	0.3	0.31	0.32	0.26	0.27	0.27	0.3	0.31	0.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2012	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	- -	9.2	10.12	10.79	10.57	10.24	10.39	11.3	10.07	8.87	8.78	9.08	9.12	10.14
Days Sales Outstanding	- -	39.69	36.05	33.83	34.52	35.64	35.13	32.31	36.25	41.15	41.58	40.2	40.02	36
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

	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	12/31/2012	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	- -	119	143	157	194	238	222	250	209	277	175	198	228	289
- Cash & Cash Equivalents	78	59	47	76	115	52	43	137	125	104	170	113	216	248
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
+ Total Debt	3	12	16	3	2	2	3	- -	- -	35	- -	- -	36	83
Enterprise Value	-560	-395	-366	-331	-333	-327	-257	-429	-772	-895	-666	-565	-668	101
Total Capital	125	138	158	158	168	183	191	205	239	274	158	203	268	355
Total Debt/Capital (%)	2.69	9.03	9.94	1.69	1.43	1.16	1.83	- -	- -	12.61	- -	- -	13.42	23.35
Total Debt / EV	-0.01	-0.03	-0.04	-0.01	-0.01	-0.01	-0.01	- -	- -	-0.04	- -	- -	-0.05	0.82
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.71
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.58
Diluted Market Cap	- -	120	143	157	194	239	223	259	209	281	175	198	228	290
Diluted Enterprise Value	-74	73	112	84	81	189	184	122	84	211	4	85	48	127
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.81
TTM Sales	41	43	46	48	47	52	57	62	68	73	74	80	84	90
TTM EBITDA	2	20	22	23	24	2	3	3	3	3	3	3	3	3
TTM Operating Income	- -	18	20	21	22	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	34	32	27	28	27	28	33	31	32	40	48	41	38	37
TTM Free Cash Flow to Firm	35	33	28	31	30	33	37	32	33	43	51	46	38	39

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2012	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	- -	3.61	5.09	5.06	6.56	7.24	6.05	8.11	6.33	6.59	3.41	4.33	5.93	7.42
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-560	-395	-366	-331	-333	-327	-257	-429	-772	-895	-666	-565	-668	101
Low Price	- -	21.82	29.75	35	36.66	47.25	53.01	54.99	36.01	52.61	44.1	40	48.71	56.8
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.12
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.32
Price/Earnings	- -	8.38	9.03	9.33	11.02	12.93	10.2	11.05	8.19	9.64	6.71	7.08	8.08	9.88
Price/Earnings Average	- -	8.34	8.67	9.07	9.71	11.97	12.57	10.38	7.6	9.22	8.61	6.23	7.42	8.9
Price/Earnings High	- -	8.67	9.61	9.34	11.3	13.27	13.6	11.05	10.12	10.09	10.94	7.15	8.28	9.94
Price/Earnings Low	- -	6.2	7.63	8.5	8.55	10.53	10.01	9.64	5.6	7.09	6.59	5.55	6.73	7.58
Price/Book Value	- -	0.95	1.01	1.01	1.17	1.32	1.19	1.22	0.88	1.16	1.1	0.98	0.98	1.07
Price/Book Value Average	- -	0.94	0.97	0.98	1.03	1.22	1.46	1.14	0.81	1.11	1.41	0.86	0.9	0.96
Price/Book Value High	- -	0.98	1.07	1.01	1.2	1.36	1.58	1.22	1.08	1.21	1.8	0.99	1.01	1.07
Price/Book Value Low	- -	0.7	0.85	0.92	0.91	1.08	1.16	1.06	0.6	0.85	1.08	0.77	0.82	0.82
Price/Tangible Book Value	- -	1.02	1.07	1.07	1.23	1.41	1.26	1.29	0.92	1.24	1.21	1.05	1.04	1.12
Price/Tangible Book Value Average	- -	1.01	1.03	1.04	1.08	1.31	1.55	1.21	0.85	1.18	1.55	0.92	0.96	1.01
Price/Tangible Book Value High	- -	1.05	1.14	1.07	1.26	1.45	1.68	1.29	1.14	1.29	1.97	1.06	1.07	1.12
Price/Tangible Book Value Low	- -	0.75	0.9	0.97	0.95	1.15	1.24	1.12	0.63	0.91	1.19	0.82	0.87	0.86
Price/Sales	- -	2.8	3.09	3.27	4.11	4.61	3.9	4.15	3.08	3.85	2.37	2.48	2.72	3.2
Price/Sales Average	- -	2.79	2.97	3.18	3.62	4.27	4.8	3.9	2.86	3.68	3.04	2.18	2.5	2.88
Price/Sales High	- -	2.89	3.29	3.27	4.21	4.73	5.2	4.15	3.81	4.03	3.87	2.5	2.78	3.22
Price/Sales Low	- -	2.07	2.61	2.98	3.19	3.76	3.83	3.62	2.11	2.83	2.33	1.94	2.26	2.45
Price/Cash Flow	- -	3.72	5.29	5.61	7.07	8.39	6.65	8.44	6.63	7.05	3.64	4.86	6.01	7.76
Price/Cash Flow Average	- -	3.7	5.08	5.46	6.23	7.77	8.19	7.93	6.15	6.74	4.66	4.28	5.52	6.99
Price/Cash Flow High	- -	3.84	5.63	5.62	7.25	8.61	8.86	8.44	8.19	7.37	5.93	4.91	6.16	7.81
Price/Cash Flow Low	- -	2.75	4.47	5.11	5.49	6.84	6.52	7.37	4.54	5.18	3.57	3.81	5	5.95
Price/Free Cash Flow Average	- -	3.6	4.88	4.92	5.77	6.7	7.45	7.62	5.87	6.3	4.37	3.81	5.45	6.68
Price/Free Cash Flow High	- -	3.74	5.41	5.07	6.72	7.42	8.06	8.11	7.82	6.89	5.55	4.37	6.08	7.47
Price/Free Cash Flow Low	- -	2.67	4.29	4.61	5.09	5.89	5.93	7.08	4.33	4.85	3.34	3.39	4.94	5.69
EV/Sales Average	- -	1.7	2.29	1.66	1.23	3.3	4.12	1.57	1.02	2.7	0.73	0.77	0.36	1.08
EV/Sales High	- -	1.81	2.62	1.76	1.83	3.76	4.51	1.81	1.97	3.04	1.55	1.09	0.64	1.41
EV/Sales Low	- -	0.98	1.93	1.46	0.8	2.79	3.14	1.3	0.27	1.86	0.01	0.53	0.12	0.65
EV/EBITDA Average	-45.58	3.64	4.82	3.52	2.43	79.2	79.4	34.5	20.38	56.08	16.91	20.37	9.05	34.02
EV/EBITDA High	-45.58	3.87	5.5	3.72	3.61	90.31	87	39.86	39.31	63.26	36.1	28.9	16.35	44.73
EV/EBITDA Low	-45.58	2.11	4.07	3.09	1.58	66.89	60.53	28.63	5.39	38.59	0.31	14.13	3.12	20.52
EV/EBIT Average	- -	4.02	5.24	3.8	2.62	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	4.28	5.98	4.01	3.9	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	2.33	4.42	3.33	1.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	29.5	35.25	38.42	47.25	58	54.01	63	52.61	71.5	44.95	50.99	58.5	74.04
High Price	- -	30.5	37.5	38.5	48.45	59.5	72.02	63	65	74.82	73.25	51.5	59.93	74.5
Enterprise Value Average	-74	72	106	80	58	170	235	98	69	196	53	62	30	97
Enterprise Value High	-74	77	121	84	86	194	257	113	133	221	114	87	54	128
Enterprise Value Low	-74	42	89	70	38	144	179	81	18	135	1	43	10	59

Shares Outstanding	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Revenue per Share	10.18	10.54	11.39	11.76	11.5	12.58	13.85	15.17	17.06	18.56	18.94	20.58	21.53	23.16
EBITDA per Share	0.4	4.92	5.42	5.56	5.83	0.52	0.72	0.69	0.85	0.89	0.81	0.78	0.85	0.73
Operating Income per Share	- -	4.45	4.99	5.15	5.4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.3	3.52	3.9	4.12	4.29	4.49	5.29	5.7	6.43	7.42	6.7	7.2	7.24	7.49
Basic EPS from Cont Ops	3.3	3.52	3.9	4.12	4.29	4.49	5.29	5.7	6.43	7.42	6.7	7.22	7.26	7.53
Diluted EPS, GAAP	3.3	3.51	3.88	4.1	4.27	4.47	5.27	5.69	6.42	7.39	6.69	7.2	7.24	7.46
Diluted EPS from Cont Ops	3.3	3.51	3.88	4.1	4.27	4.47	5.27	5.69	6.42	7.39	6.69	7.21	7.26	7.5
Dividend per Share	0.76	0.76	0.79	0.9	0.98	1.08	2.7	1.31	3.4	1.55	1.7	1.7	1.7	1.85
Cash Flow per Share	8.35	7.94	6.66	6.85	6.68	6.91	8.13	7.46	7.94	10.15	12.35	10.49	9.73	9.54
Free Cash Flow per Basic Share	7.97	7.69	6.35	6.07	6.12	5.78	7.28	7.14	7.56	9.4	11.51	9.18	9.6	9.07
Cash & Equivalents per Share	139.48	130.17	129.44	120.18	129.15	138	117.24	171.22	246.99	311.04	216.38	196.69	239.66	69.77
Book Value per Share	30.17	31.13	35.02	38.08	40.5	43.9	45.54	51.78	60.09	61.61	40.77	52.11	59.47	69.43
Tangible Book Value per Share	27.93	28.95	32.89	35.97	38.41	41.12	42.9	48.95	57.17	57.83	37.15	48.61	56.19	66.31

Cashmere Valley Bank

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)