European Wax Center, Inc.

EWCZ

EWCZEuropean Wax Center, Inc. US flag

NASDAQ Global Select

5.82

USD

- -

319.14MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-3.63	1.13	1.1	1.2	1.45	1.21
Return on Capital (%)	- -	- -	10.94	- -	7.48	9.31	7.79
Return on Invested Capital (%)	- -	- -	4.38	- -	5.84	8.55	6.42
Gross Margin (%)	73.48	65.66	73.78	71.44	71.66	73.58	73.95
EBITDA Margin (%)	17.64	16.83	25.31	29.18	29.42	31.33	30.75
Operating Margin (%)	7.57	-2.1	13.93	19.25	20.13	21.98	20.87
Incremental Operating Margin (%)	- -	- -	35.97	52.35	33.49	-77.75	44.24
Pretax Margin (%)	-15.82	-20.79	2.28	-19.27	8.24	7.78	8.04
Profit Margin (%)	-15.82	-20.79	3.87	3.52	3.94	4.82	4.2
Net Income to Common Margin (%)	-15.82	-22.4	3.87	3.52	3.94	4.82	4.2
Effective Tax Rate (%)	- -	- -	2.79	- -	33.84	12.98	28.52
Dvd Payout Ratio (%)	-21.29	7.21	- -	1,040.91	18.52	4.17	0.07
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	225	265	178	380	380	381	382
ST Debt	2	2	6	5	5	5	5
LT Debt	223	263	173	375	375	376	377
Total Debt/EBITDA	8.28	15.25	3.94	6.29	5.85	5.6	6.02
Net Debt/EBITDA	7.9	13.14	2.98	5.47	4.97	4.82	4.77
Total Debt/EBIT	19.31	-122.02	7.16	9.53	8.55	7.99	8.86
Net Debt/EBIT	18.43	-105.14	5.42	8.29	7.27	6.87	7.02
EBITDA to Interest Expense	1.75	0.95	2.23	2.56	2.44	2.67	2.41
EBITDA-CapEx/Interest Expense	-0.99	-1.06	1.83	2.55	2.41	2.65	2.3
EBIT to Interest Expense	0.75	-0.12	1.23	1.69	1.67	1.87	1.64
Interest Expense	16	18	20	24	27	25	26
Common Equity/Total Assets	-9.54	-10.12	-0.57	-16.54	-15.1	-14.2	-12.65
Long-Term Debt/Equity (%)	70.95	82.69	50.58	287.91	326.22	410.04	359.55
Long-Term Debt/Capital (%)	130.97	128.9	51.28	119.73	124.02	121.96	119.26
Long-Term Debt/Total Assets (%)	38.68	43.33	28.14	52.39	51.1	53.12	51.99
Total Debt/Equity (%)	71.67	83.45	52.23	291.99	330.77	415.78	364.54
Total Debt/Capital (%)	132.31	130.09	52.95	121.42	125.75	123.66	120.92
Total Debt/Total Assets (%)	39.08	43.73	29.05	53.14	51.82	53.86	52.71
Net Debt to Equity	68.41	71.91	39.54	253.8	281.09	357.59	288.7
Net Debt/Capital (%)	134.39	136.7	46	122.89	129.43	126.84	126.09
EBITDA	27	17	45	61	65	68	64
EBITDA-CapEx	-15	-19	37	60	64	67	61
Operating Income (Loss)	12	-2	25	40	44	48	43

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.34	1.99	1.35	1.35	1.39	1.38	1.76
Current Ratio	1.4	3.11	2.36	2.63	2.52	2.43	2.7
Quick Ratio	0.57	2.27	1.56	1.56	1.64	1.58	2.02
CFO/Avg Current Liab	- -	0.06	1.64	1.37	1.57	1.53	1.34
Common Equity/Total Assets	-9.54	-10.12	-0.57	-16.54	-15.1	-14.2	-12.65
Long-Term Debt/Equity (%)	70.95	82.69	50.58	287.91	326.22	410.04	359.55
Long-Term Debt/Capital (%)	130.97	128.9	51.28	119.73	124.02	121.96	119.26
Long-Term Debt/Total Assets (%)	38.68	43.33	28.14	52.39	51.1	53.12	51.99
Total Debt/Equity (%)	71.67	83.45	52.23	291.99	330.77	415.78	364.54
Total Debt/Capital (%)	132.31	130.09	52.95	121.42	125.75	123.66	120.92
Total Debt/Total Assets (%)	39.08	43.73	29.05	53.14	51.82	53.86	52.71
CFO/Total Liabilities	5.61	0.48	15.19	7.57	8.98	9.18	8.54
CFO/CapEx	0.35	0.04	5.04	181.04	70.83	108.46	18.2
Altman's Z-Score	2.63	0.87	6.19	1.73	1.8	1.54	1.13

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	17.44	30.48	30.52	27.32	26.24	22.66
Days Sales Outstanding	- -	20.93	11.98	11.96	13.36	13.91	16.11
Inventory Turnover	- -	2.2	3.15	2.79	2.86	2.88	2.92
Days Inventory Outstanding	- -	166.1	115.73	130.77	127.57	126.85	124.9
Accounts Payable Turnover	- -	10.67	13.49	9.27	10.13	9.54	8.81
Accounts Payable Turnover Days	- -	34.22	27.05	39.39	36.03	38.27	41.41
Cash Conversion Cycle	- -	152.82	100.65	103.35	104.9	102.49	99.6
Inventory to Cash Days	- -	-145.17	-103.75	-118.81	-114.21	-112.94	-108.79
Inventories	22	10	19	23	21	19	18
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	23	17	24	23	21	19	18
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	1,121	555	659	289	- -
- Cash & Cash Equivalents	10	37	43	44	53	50	76
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	162	51	33	28	26
+ Total Debt	225	265	178	380	380	381	382
Enterprise Value	215	229	1,418	942	1,019	648	332
Total Capital	170	204	337	313	302	308	316
Total Debt/Capital (%)	132.31	130.09	52.95	121.42	125.75	123.66	120.92
Total Debt / EV	1.05	1.16	0.13	0.4	0.37	0.59	1.15
EV/Sales	1.39	2.21	7.93	4.54	4.61	2.99	1.61
EV/EBITDA	7.9	13.14	31.34	15.57	15.68	9.53	5.22
EV/EBIT	18.43	- -	56.94	23.61	22.92	13.58	7.69
EV/Cash Flow to Firm	7.11	11.62	23.22	25.91	13.92	8.23	4.62
EV/Free Cash Flow to Firm	2.95	4.05	20.47	25.74	13.77	8.18	4.44
Diluted Market Cap	- -	- -	1,121	555	659	289	- -
Diluted Enterprise Value	215	229	1,418	942	1,019	648	332
EV per Share	7.06	7.51	38.39	21.15	21.03	14.95	- -
TTM Sales	154	103	179	207	221	217	207
TTM EBITDA	27	17	45	61	65	68	64
TTM Operating Income	12	-2	25	40	44	48	43
TTM Cash Flow to Firm	30	20	61	36	73	79	72
TTM Free Cash Flow to Firm	73	57	69	37	74	79	75

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	22.62	12.44	11.68	5.07	- -
EV/EBIT	18.43	- -	56.94	23.61	22.92	13.58	7.69
Enterprise Value	215	229	1,418	942	1,019	648	332
Low Price	- -	- -	18.55	12.02	11.97	4.8	2.72
EV/Sales	1.39	2.21	7.93	4.54	4.61	2.99	1.61
EV/EBITDA	7.9	13.14	31.34	15.57	15.68	9.53	5.22
Price/Earnings	- -	- -	162.17	75.92	75.69	27.62	- -
Price/Earnings Average	- -	- -	144.65	130.21	94.52	41.19	- -
Price/Earnings High	- -	- -	185.25	203.11	115.29	66.55	- -
Price/Earnings Low	- -	- -	99.12	73.29	66.67	19.88	- -
Price/Book Value	- -	- -	-321.45	-4.68	-5.94	-2.88	- -
Price/Book Value Average	- -	- -	-286.73	-8.03	-7.42	-4.29	- -
Price/Book Value High	- -	- -	-367.21	-12.53	-9.05	-6.93	- -
Price/Book Value Low	- -	- -	-196.47	-4.52	-5.23	-2.07	- -
Price/Tangible Book Value	- -	- -	-5.92	-1.46	-1.75	-0.76	- -
Price/Tangible Book Value Average	- -	- -	-5.28	-2.5	-2.19	-1.14	- -
Price/Tangible Book Value High	- -	- -	-6.76	-3.89	-2.67	-1.83	- -
Price/Tangible Book Value Low	- -	- -	-3.62	-1.4	-1.54	-0.55	- -
Price/Sales	- -	- -	6.27	2.68	2.98	1.33	- -
Price/Sales Average	- -	- -	5.6	4.59	3.72	1.99	- -
Price/Sales High	- -	- -	7.17	7.16	4.54	3.21	- -
Price/Sales Low	- -	- -	3.83	2.58	2.63	0.96	- -
Price/Cash Flow	- -	- -	27.11	12.51	11.85	5.11	- -
Price/Cash Flow Average	- -	- -	24.18	21.45	14.8	7.63	- -
Price/Cash Flow High	- -	- -	30.97	33.47	18.05	12.32	- -
Price/Cash Flow Low	- -	- -	16.57	12.08	10.44	3.68	- -
Price/Free Cash Flow Average	- -	- -	20.18	21.34	14.59	7.56	- -
Price/Free Cash Flow High	- -	- -	25.84	33.28	17.8	12.21	- -
Price/Free Cash Flow Low	- -	- -	13.83	12.01	10.29	3.65	- -
EV/Sales Average	1.39	2.21	7.26	6.46	5.35	3.64	1.61
EV/Sales High	1.39	2.21	8.83	9.03	6.17	4.86	1.61
EV/Sales Low	1.39	2.21	5.5	4.45	4.26	2.61	1.61
EV/EBITDA Average	7.9	13.14	28.67	22.13	18.2	11.62	5.22
EV/EBITDA High	7.9	13.14	34.87	30.93	20.98	15.52	5.22
EV/EBITDA Low	7.9	13.14	21.71	15.26	14.47	8.34	5.22
EV/EBIT Average	18.43	-105.14	52.08	33.56	26.6	16.56	7.69
EV/EBIT High	18.43	-105.14	63.35	46.91	30.66	22.12	7.69
EV/EBIT Low	18.43	-105.14	39.44	23.13	21.15	11.88	7.69
Last Price	- -	- -	30.35	12.45	13.59	6.67	3.6
High Price	- -	- -	34.67	33.31	20.7	16.07	7.6
Enterprise Value Average	215	229	1,297	1,339	1,183	790	332
Enterprise Value High	215	229	1,577	1,872	1,364	1,055	332
Enterprise Value Low	215	229	982	923	941	567	332

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-3.63	1.13	1.1	1.2	1.45	1.21
Return on Capital (%)	- -	- -	10.94	- -	7.48	9.31	7.79
Return on Invested Capital (%)	- -	- -	4.38	- -	5.84	8.55	6.42
Gross Margin (%)	73.48	65.66	73.78	71.44	71.66	73.58	73.95
EBITDA Margin (%)	17.64	16.83	25.31	29.18	29.42	31.33	30.75
Operating Margin (%)	7.57	-2.1	13.93	19.25	20.13	21.98	20.87
Incremental Operating Margin (%)	- -	- -	35.97	52.35	33.49	-77.75	44.24
Pretax Margin (%)	-15.82	-20.79	2.28	-19.27	8.24	7.78	8.04
Profit Margin (%)	-15.82	-20.79	3.87	3.52	3.94	4.82	4.2
Net Income to Common Margin (%)	-15.82	-22.4	3.87	3.52	3.94	4.82	4.2
Effective Tax Rate (%)	- -	- -	2.79	- -	33.84	12.98	28.52
Dvd Payout Ratio (%)	-21.29	7.21	- -	1,040.91	18.52	4.17	0.07
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	225	265	178	380	380	381	382
ST Debt	2	2	6	5	5	5	5
LT Debt	223	263	173	375	375	376	377
Total Debt/EBITDA	8.28	15.25	3.94	6.29	5.85	5.6	6.02
Net Debt/EBITDA	7.9	13.14	2.98	5.47	4.97	4.82	4.77
Total Debt/EBIT	19.31	-122.02	7.16	9.53	8.55	7.99	8.86
Net Debt/EBIT	18.43	-105.14	5.42	8.29	7.27	6.87	7.02
EBITDA to Interest Expense	1.75	0.95	2.23	2.56	2.44	2.67	2.41
EBITDA-CapEx/Interest Expense	-0.99	-1.06	1.83	2.55	2.41	2.65	2.3
EBIT to Interest Expense	0.75	-0.12	1.23	1.69	1.67	1.87	1.64
Interest Expense	16	18	20	24	27	25	26
Common Equity/Total Assets	-9.54	-10.12	-0.57	-16.54	-15.1	-14.2	-12.65
Long-Term Debt/Equity (%)	70.95	82.69	50.58	287.91	326.22	410.04	359.55
Long-Term Debt/Capital (%)	130.97	128.9	51.28	119.73	124.02	121.96	119.26
Long-Term Debt/Total Assets (%)	38.68	43.33	28.14	52.39	51.1	53.12	51.99
Total Debt/Equity (%)	71.67	83.45	52.23	291.99	330.77	415.78	364.54
Total Debt/Capital (%)	132.31	130.09	52.95	121.42	125.75	123.66	120.92
Total Debt/Total Assets (%)	39.08	43.73	29.05	53.14	51.82	53.86	52.71
Net Debt to Equity	68.41	71.91	39.54	253.8	281.09	357.59	288.7
Net Debt/Capital (%)	134.39	136.7	46	122.89	129.43	126.84	126.09
EBITDA	27	17	45	61	65	68	64
EBITDA-CapEx	-15	-19	37	60	64	67	61
Operating Income (Loss)	12	-2	25	40	44	48	43

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.34	1.99	1.35	1.35	1.39	1.38	1.76
Current Ratio	1.4	3.11	2.36	2.63	2.52	2.43	2.7
Quick Ratio	0.57	2.27	1.56	1.56	1.64	1.58	2.02
CFO/Avg Current Liab	- -	0.06	1.64	1.37	1.57	1.53	1.34
Common Equity/Total Assets	-9.54	-10.12	-0.57	-16.54	-15.1	-14.2	-12.65
Long-Term Debt/Equity (%)	70.95	82.69	50.58	287.91	326.22	410.04	359.55
Long-Term Debt/Capital (%)	130.97	128.9	51.28	119.73	124.02	121.96	119.26
Long-Term Debt/Total Assets (%)	38.68	43.33	28.14	52.39	51.1	53.12	51.99
Total Debt/Equity (%)	71.67	83.45	52.23	291.99	330.77	415.78	364.54
Total Debt/Capital (%)	132.31	130.09	52.95	121.42	125.75	123.66	120.92
Total Debt/Total Assets (%)	39.08	43.73	29.05	53.14	51.82	53.86	52.71
CFO/Total Liabilities	5.61	0.48	15.19	7.57	8.98	9.18	8.54
CFO/CapEx	0.35	0.04	5.04	181.04	70.83	108.46	18.2
Altman's Z-Score	2.63	0.87	6.19	1.73	1.8	1.54	1.13

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	17.44	30.48	30.52	27.32	26.24	22.66
Days Sales Outstanding	- -	20.93	11.98	11.96	13.36	13.91	16.11
Inventory Turnover	- -	2.2	3.15	2.79	2.86	2.88	2.92
Days Inventory Outstanding	- -	166.1	115.73	130.77	127.57	126.85	124.9
Accounts Payable Turnover	- -	10.67	13.49	9.27	10.13	9.54	8.81
Accounts Payable Turnover Days	- -	34.22	27.05	39.39	36.03	38.27	41.41
Cash Conversion Cycle	- -	152.82	100.65	103.35	104.9	102.49	99.6
Inventory to Cash Days	- -	-145.17	-103.75	-118.81	-114.21	-112.94	-108.79
Inventories	22	10	19	23	21	19	18
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	23	17	24	23	21	19	18
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	1,121	555	659	289	- -
- Cash & Cash Equivalents	10	37	43	44	53	50	76
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	162	51	33	28	26
+ Total Debt	225	265	178	380	380	381	382
Enterprise Value	215	229	1,418	942	1,019	648	332
Total Capital	170	204	337	313	302	308	316
Total Debt/Capital (%)	132.31	130.09	52.95	121.42	125.75	123.66	120.92
Total Debt / EV	1.05	1.16	0.13	0.4	0.37	0.59	1.15
EV/Sales	1.39	2.21	7.93	4.54	4.61	2.99	1.61
EV/EBITDA	7.9	13.14	31.34	15.57	15.68	9.53	5.22
EV/EBIT	18.43	- -	56.94	23.61	22.92	13.58	7.69
EV/Cash Flow to Firm	7.11	11.62	23.22	25.91	13.92	8.23	4.62
EV/Free Cash Flow to Firm	2.95	4.05	20.47	25.74	13.77	8.18	4.44
Diluted Market Cap	- -	- -	1,121	555	659	289	- -
Diluted Enterprise Value	215	229	1,418	942	1,019	648	332
EV per Share	7.06	7.51	38.39	21.15	21.03	14.95	- -
TTM Sales	154	103	179	207	221	217	207
TTM EBITDA	27	17	45	61	65	68	64
TTM Operating Income	12	-2	25	40	44	48	43
TTM Cash Flow to Firm	30	20	61	36	73	79	72
TTM Free Cash Flow to Firm	73	57	69	37	74	79	75

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	22.62	12.44	11.68	5.07	- -
EV/EBIT	18.43	- -	56.94	23.61	22.92	13.58	7.69
Enterprise Value	215	229	1,418	942	1,019	648	332
Low Price	- -	- -	18.55	12.02	11.97	4.8	2.72
EV/Sales	1.39	2.21	7.93	4.54	4.61	2.99	1.61
EV/EBITDA	7.9	13.14	31.34	15.57	15.68	9.53	5.22
Price/Earnings	- -	- -	162.17	75.92	75.69	27.62	- -
Price/Earnings Average	- -	- -	144.65	130.21	94.52	41.19	- -
Price/Earnings High	- -	- -	185.25	203.11	115.29	66.55	- -
Price/Earnings Low	- -	- -	99.12	73.29	66.67	19.88	- -
Price/Book Value	- -	- -	-321.45	-4.68	-5.94	-2.88	- -
Price/Book Value Average	- -	- -	-286.73	-8.03	-7.42	-4.29	- -
Price/Book Value High	- -	- -	-367.21	-12.53	-9.05	-6.93	- -
Price/Book Value Low	- -	- -	-196.47	-4.52	-5.23	-2.07	- -
Price/Tangible Book Value	- -	- -	-5.92	-1.46	-1.75	-0.76	- -
Price/Tangible Book Value Average	- -	- -	-5.28	-2.5	-2.19	-1.14	- -
Price/Tangible Book Value High	- -	- -	-6.76	-3.89	-2.67	-1.83	- -
Price/Tangible Book Value Low	- -	- -	-3.62	-1.4	-1.54	-0.55	- -
Price/Sales	- -	- -	6.27	2.68	2.98	1.33	- -
Price/Sales Average	- -	- -	5.6	4.59	3.72	1.99	- -
Price/Sales High	- -	- -	7.17	7.16	4.54	3.21	- -
Price/Sales Low	- -	- -	3.83	2.58	2.63	0.96	- -
Price/Cash Flow	- -	- -	27.11	12.51	11.85	5.11	- -
Price/Cash Flow Average	- -	- -	24.18	21.45	14.8	7.63	- -
Price/Cash Flow High	- -	- -	30.97	33.47	18.05	12.32	- -
Price/Cash Flow Low	- -	- -	16.57	12.08	10.44	3.68	- -
Price/Free Cash Flow Average	- -	- -	20.18	21.34	14.59	7.56	- -
Price/Free Cash Flow High	- -	- -	25.84	33.28	17.8	12.21	- -
Price/Free Cash Flow Low	- -	- -	13.83	12.01	10.29	3.65	- -
EV/Sales Average	1.39	2.21	7.26	6.46	5.35	3.64	1.61
EV/Sales High	1.39	2.21	8.83	9.03	6.17	4.86	1.61
EV/Sales Low	1.39	2.21	5.5	4.45	4.26	2.61	1.61
EV/EBITDA Average	7.9	13.14	28.67	22.13	18.2	11.62	5.22
EV/EBITDA High	7.9	13.14	34.87	30.93	20.98	15.52	5.22
EV/EBITDA Low	7.9	13.14	21.71	15.26	14.47	8.34	5.22
EV/EBIT Average	18.43	-105.14	52.08	33.56	26.6	16.56	7.69
EV/EBIT High	18.43	-105.14	63.35	46.91	30.66	22.12	7.69
EV/EBIT Low	18.43	-105.14	39.44	23.13	21.15	11.88	7.69
Last Price	- -	- -	30.35	12.45	13.59	6.67	3.6
High Price	- -	- -	34.67	33.31	20.7	16.07	7.6
Enterprise Value Average	215	229	1,297	1,339	1,183	790	332
Enterprise Value High	215	229	1,577	1,872	1,364	1,055	332
Enterprise Value Low	215	229	982	923	941	567	332

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	31	31	37	45	48	43	44
Diluted Weighted Avg Shares	30	30	37	45	48	43	- -
Basic Weighted Avg Shares	30	30	37	45	48	43	- -
Revenue per Share	5.06	3.4	4.84	4.65	4.56	5.01	- -
EBITDA per Share	0.89	0.57	1.22	1.36	1.34	1.57	- -
Operating Income per Share	0.38	-0.07	0.67	0.9	0.92	1.1	- -
Basic EPS, GAAP	-0.8	-0.76	0.19	0.16	0.18	0.24	- -
Basic EPS from Cont Ops	-0.8	-0.71	0.11	0.3	0.25	0.34	- -
Diluted EPS, GAAP	-0.8	-0.76	0.19	0.16	0.18	0.24	- -
Diluted EPS from Cont Ops	-0.8	-0.71	0.11	0.3	0.25	0.34	- -
Dividend per Share	0.17	- -	- -	4.61	0.06	0.02	- -
Cash Flow per Share	0.48	0.05	1.12	1	1.15	1.3	- -
Free Cash Flow per Basic Share	-0.91	-1.16	0.9	0.99	1.13	1.29	- -
Cash & Equivalents per Share	0.34	1.21	1.17	0.99	1.09	1.15	- -
Book Value per Share	-1.81	-2.02	-0.09	-2.66	-2.29	-2.32	- -
Tangible Book Value per Share	-6.98	-7.35	-5.13	-8.56	-7.75	-8.76	- -

European Wax Center, Inc.

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)