Western Asset Emerging Markets Debt Fund Inc. Financial Ratios — EMD

Profitability (USD)

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-7.54	10.5	3.57	-2.91	-14.71	8.26	7.28	11.8
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	99.04	101.34	98.62	96.81	105.62	100.82	98.41	98.15	98.66
Profit Margin (%)	99.04	101.34	98.62	96.81	105.62	100.82	98.41	98.15	98.66
Net Income to Common Margin (%)	99.04	101.34	98.62	96.81	105.62	100.82	98.41	98.15	98.66
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	71.09	-71.26	52.88	151.05	-182.17	-40.74	76.8	96.51	63.8
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	352	380	381	362	340	235	250	200	239
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	352	380	381	362	340	235	250	200	239
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-0.05	-16.98	-10.53	-10.11	-17.55	-46.62	-42.06	-43.35	-33.3
Long-Term Debt/Equity (%)	32.92	42.54	39.8	38.72	40.84	38.1	40.48	32.43	36.55
Long-Term Debt/Capital (%)	100.22	233.76	159.1	157.27	254.44	-142.68	-213.77	-129.21	-400.25
Long-Term Debt/Total Assets (%)	24.57	29.67	28.34	27.76	28.91	27.41	28.66	24.44	26.64
Total Debt/Equity (%)	32.92	42.54	39.8	38.72	40.84	38.1	40.48	32.43	36.55
Total Debt/Capital (%)	100.22	233.76	159.1	157.27	254.44	-142.68	-213.77	-129.21	-400.25
Total Debt/Total Assets (%)	24.57	29.67	28.34	27.76	28.91	27.41	28.66	24.44	26.64
Net Debt to Equity	-0.86	-0.75	-0.14	-0.15	-0.34	-0.5	- -	- -	-0.01
Net Debt/Capital (%)	-2.7	-4.3	-0.56	-0.62	-2.14	1.85	- -	- -	0.07
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	-0.05	-16.98	-10.53	-10.11	-17.55	-46.62	-42.06	-43.35	-33.3
Long-Term Debt/Equity (%)	32.92	42.54	39.8	38.72	40.84	38.1	40.48	32.43	36.55
Long-Term Debt/Capital (%)	100.22	233.76	159.1	157.27	254.44	-142.68	-213.77	-129.21	-400.25
Long-Term Debt/Total Assets (%)	24.57	29.67	28.34	27.76	28.91	27.41	28.66	24.44	26.64
Total Debt/Equity (%)	32.92	42.54	39.8	38.72	40.84	38.1	40.48	32.43	36.55
Total Debt/Capital (%)	100.22	233.76	159.1	157.27	254.44	-142.68	-213.77	-129.21	-400.25
Total Debt/Total Assets (%)	24.57	29.67	28.34	27.76	28.91	27.41	28.66	24.44	26.64
CFO/Total Liabilities	6.9	11.01	17.07	25.14	25.32	71.02	19.96	55.66	10.78
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.07	-0.32	-0.04	-0.1	-0.27	-0.83	-0.51	-0.53	-0.35

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -
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

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	9	7	1	1	3	3	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	352	380	381	362	340	235	250	200	239
Enterprise Value	343	373	380	360	337	232	250	200	239
Total Capital	351	163	240	230	134	-165	-117	-155	-60
Total Debt/Capital (%)	100.22	233.76	159.1	157.27	254.44	-142.68	-213.77	-129.21	-400.25
Total Debt / EV	1.03	1.02	1	1	1.01	1.01	1	1	1
EV/Sales	3.28	- -	2.72	7.38	- -	- -	3.45	3.19	2.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	13.67	8.75	5.74	3.89	3.88	1.36	4.92	1.78	9.12
EV/Free Cash Flow to Firm	13.67	8.75	5.74	3.89	3.88	1.36	4.92	1.78	9.12
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	343	373	380	360	337	232	250	200	239
EV per Share	5.63	6.13	6.26	5.95	5.52	3.83	4.24	3.44	- -
TTM Sales	104	-101	140	49	-34	-148	73	63	102
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	25	43	66	93	87	171	51	112	26
TTM Free Cash Flow to Firm	25	43	66	93	87	171	51	112	26

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	343	373	380	360	337	232	250	200	239
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	3.28	- -	2.72	7.38	- -	- -	3.45	3.19	2.33
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	3.28	- -	2.72	7.38	- -	- -	3.45	3.19	2.33
EV/Sales High	3.28	- -	2.72	7.38	- -	- -	3.45	3.19	2.33
EV/Sales Low	3.28	- -	2.72	7.38	- -	- -	3.45	3.19	2.33
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value Average	343	373	380	360	337	232	250	200	239
Enterprise Value High	343	373	380	360	337	232	250	200	239
Enterprise Value Low	343	373	380	360	337	232	250	200	239

Shares Outstanding	61	61	61	61	61	60	58	58	58
Diluted Weighted Avg Shares	61	61	61	61	61	61	59	58	- -
Basic Weighted Avg Shares	61	61	61	61	61	61	59	58	- -
Revenue per Share	1.72	-1.66	2.3	0.81	-0.56	-2.45	1.23	1.08	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.7	-1.68	2.27	0.78	-0.59	-2.47	1.21	1.06	- -
Basic EPS from Cont Ops	1.7	-1.68	2.27	0.78	-0.59	-2.47	1.21	1.06	- -
Diluted EPS, GAAP	1.7	-1.68	2.27	0.78	-0.59	-2.47	1.21	1.06	- -
Diluted EPS from Cont Ops	1.7	-1.68	2.27	0.78	-0.59	-2.47	1.21	1.06	- -
Dividend per Share	1.21	1.2	1.2	1.18	1.07	1.01	0.93	1.02	- -
Cash Flow per Share	0.41	0.7	1.09	1.53	1.43	2.82	0.86	1.93	- -
Free Cash Flow per Basic Share	0.41	0.7	1.09	1.53	1.43	2.82	0.86	1.93	- -
Cash & Equivalents per Share	0.15	0.11	0.02	0.02	0.05	0.05	- -	- -	- -
Book Value per Share	-0.01	-3.57	-2.33	-2.17	-3.38	-6.6	-6.22	-6.11	- -
Tangible Book Value per Share	17.57	14.67	15.78	15.42	13.64	10.18	10.47	10.62	- -

Western Asset Emerging Markets Debt Fund Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)