First Community Corporation Financial Ratios — FCCT Stock

Profitability (USD)

	2003 Y	2004 Y	2005 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Return on Common Equity (%)	- -	47.04	38.48	10.88	8.06	8.16	6.53	4.31	8.04	12.42	8.94
Return on Assets (%)	- -	1.03	1.07	0.62	0.73	0.8	0.66	0.41	0.73	1.17	0.94
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	6.12	6.1	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	44.71	45.28	44.09	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	35.59	35.54	36.54	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	34.23	50.42	128.12	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	35.59	35.54	36.54	16.57	18.89	23.77	21.66	16.01	23.96	35.66	28.21
Profit Margin (%)	22.95	22.87	23.98	17.99	17.42	18.38	17.12	12.57	18.92	27.33	22.77
Net Income to Common Margin (%)	22.95	22.87	23.98	17.04	16.53	17.5	16.15	11.56	18.11	26.61	22.02
Effective Tax Rate (%)	35.51	35.67	34.36	- -	7.8	22.7	20.96	21.46	21.05	23.37	19.28
Dvd Payout Ratio (%)	27.11	26.64	23.77	35.62	34.3	32.03	38.16	56.61	29.06	17.1	21.92
Sustainable Growth Rate (%)	- -	34.51	29.33	7.01	5.3	5.55	4.04	1.87	5.71	10.3	6.98

Credit (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Debt	16	26	22	8	7	6	6	6	6	4	3
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	16	26	22	8	7	6	6	6	6	4	3
Total Debt/EBITDA	4.32	6.6	5.19	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	3.59	5.3	3.84	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	5.43	8.41	6.26	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	4.51	6.75	4.63	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.87	2.47	3.06	8.37	8.72	9.88	9.11	8.56	8.79	9.53	10.94
Long-Term Debt/Equity (%)	153.61	212.92	154.83	53.25	44.16	34.88	32.79	32.29	32.79	18.95	12.58
Long-Term Debt/Capital (%)	82.24	83.98	76.2	33.11	29.1	24.94	24.09	23.51	22.39	14.63	10.32
Long-Term Debt/Total Assets (%)	8.66	12.96	9.81	4.73	4.05	3.7	3.24	2.94	2.82	1.8	1.38
Total Debt/Equity (%)	153.61	212.92	154.83	53.25	44.16	34.88	32.79	32.29	32.79	18.95	12.58
Total Debt/Capital (%)	82.24	83.98	76.2	33.11	29.1	24.94	24.09	23.51	22.39	14.63	10.32
Total Debt/Total Assets (%)	8.66	12.96	9.81	4.73	4.05	3.7	3.24	2.94	2.82	1.8	1.38
Net Debt to Equity	127.64	171	114.52	-116.38	-79.39	-66.47	-237.03	-281.73	-175.19	-155.29	-132.8
Net Debt/Capital (%)	79.38	80.81	70.31	-262	-109.69	-90.59	234.84	195.14	608.7	603.64	1,209.14
EBITDA	4	4	4	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	4	4	4	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	3	3	3	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	1.87	2.47	3.06	8.37	8.72	9.88	9.11	8.56	8.79	9.53	10.94
Long-Term Debt/Equity (%)	153.61	212.92	154.83	53.25	44.16	34.88	32.79	32.29	32.79	18.95	12.58
Long-Term Debt/Capital (%)	82.24	83.98	76.2	33.11	29.1	24.94	24.09	23.51	22.39	14.63	10.32
Long-Term Debt/Total Assets (%)	8.66	12.96	9.81	4.73	4.05	3.7	3.24	2.94	2.82	1.8	1.38
Total Debt/Equity (%)	153.61	212.92	154.83	53.25	44.16	34.88	32.79	32.29	32.79	18.95	12.58
Total Debt/Capital (%)	82.24	83.98	76.2	33.11	29.1	24.94	24.09	23.51	22.39	14.63	10.32
Total Debt/Total Assets (%)	8.66	12.96	9.81	4.73	4.05	3.7	3.24	2.94	2.82	1.8	1.38
CFO/Total Liabilities	1.6	1.59	1.75	0.88	1.04	1.07	0.56	0.64	0.85	1.75	1.05
CFO/CapEx	- -	- -	- -	26.91	4.96	5.41	47.57	6.23	9.68	33.35	196.13
Altman's Z-Score	0.12	0.13	0.14	0.14	0.15	0.18	0.15	0.15	0.17	0.19	0.2

Working Capital (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Accounts Receivable Turnover	- -	7.9	8.59	11.97	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	46.2	42.49	30.49	- -	- -	- -	- -	- -	- -	- -
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 Chat

	2003 Y	2004 Y	2005 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Market Capitalization	- -	- -	- -	8	9	10	8	13	16	16	14
- Cash & Cash Equivalents	3	5	6	18	13	11	43	51	31	31	29
+ Preferred Equity and Hybrid Capital	- -	- -	- -	2	2	2	2	2	2	2	2
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	16	26	22	8	7	6	6	6	6	4	3
Enterprise Value	14	21	16	1	6	7	-27	-31	-8	-9	-9
Total Capital	20	31	28	24	24	24	25	25	26	26	26
Total Debt/Capital (%)	82.24	83.98	76.2	33.11	29.1	24.94	24.09	23.51	22.39	14.63	10.32
Total Debt / EV	1.2	1.25	1.35	13.76	1.27	0.92	-0.22	-0.19	-0.76	-0.41	-0.29
EV/Sales	1.61	2.4	1.69	0.09	0.77	0.89	- -	- -	1.99	- -	- -
EV/EBITDA	3.59	5.3	3.84	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	4.51	6.75	4.63	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.76	6.96	4.42	0.43	3.37	4.17	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	4.76	6.96	4.42	0.41	2.8	3.52	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	9	11	11	9	15	16	18	17
Diluted Enterprise Value	14	21	16	2	7	8	-26	-29	-8	-7	-7
EV per Share	7.22	11.07	8.31	0.36	3.4	3.99	- -	- -	9.48	- -	- -
TTM Sales	8	9	9	7	7	7	7	6	8	9	8
TTM EBITDA	4	4	4	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	3	3	3	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3	3	4	1	2	2	1	1	2	3	2
TTM Free Cash Flow to Firm	3	3	4	1	2	2	1	1	2	3	2

Multiples (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Price/Free Cash Flow	- -	- -	- -	6.58	5.33	6.18	9.9	10.94	8.78	5.38	9.04
EV/EBIT	4.51	6.75	4.63	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	14	21	16	1	6	7	-27	-31	-8	-9	-9
Low Price	- -	- -	- -	4.75	6.28	6.3	4.33	5.36	8.36	9.49	8
EV/Sales	1.61	2.4	1.69	0.09	0.77	0.89	- -	- -	1.99	- -	- -
EV/EBITDA	3.59	5.3	3.84	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	7.13	7.7	7.79	7.66	17.66	11.02	6.67	7.75
Price/Earnings Average	- -	- -	- -	6.49	7.31	7.19	7.71	15.81	9.71	6.52	7.6
Price/Earnings High	- -	- -	- -	9.96	9.95	9.29	11.45	20.7	11.62	8.22	8.76
Price/Earnings Low	- -	- -	- -	6.76	8.62	8.07	6.61	12.06	9.72	6.5	7.01
Price/Book Value	- -	- -	- -	0.57	0.6	0.62	0.49	0.75	0.86	0.79	0.67
Price/Book Value Average	- -	- -	- -	0.52	0.57	0.57	0.49	0.67	0.76	0.77	0.66
Price/Book Value High	- -	- -	- -	0.8	0.78	0.74	0.73	0.88	0.91	0.98	0.76
Price/Book Value Low	- -	- -	- -	0.54	0.68	0.64	0.42	0.51	0.76	0.77	0.61
Price/Tangible Book Value	- -	- -	- -	0.62	0.66	0.65	0.51	0.79	0.99	0.89	0.74
Price/Tangible Book Value Average	- -	- -	- -	0.56	0.62	0.6	0.51	0.71	0.87	0.87	0.72
Price/Tangible Book Value High	- -	- -	- -	0.87	0.85	0.78	0.76	0.93	1.05	1.09	0.83
Price/Tangible Book Value Low	- -	- -	- -	0.59	0.73	0.68	0.44	0.54	0.88	0.86	0.67
Price/Sales	- -	- -	- -	1.22	1.27	1.36	1.24	2.04	1.99	1.77	1.71
Price/Sales Average	- -	- -	- -	1.11	1.21	1.26	1.25	1.83	1.76	1.74	1.67
Price/Sales High	- -	- -	- -	1.7	1.64	1.63	1.85	2.39	2.1	2.19	1.93
Price/Sales Low	- -	- -	- -	1.15	1.42	1.41	1.07	1.39	1.76	1.73	1.54
Price/Cash Flow	- -	- -	- -	5.94	5.56	6.36	8.79	11.01	9.69	4.77	7.86
Price/Cash Flow Average	- -	- -	- -	5.41	5.28	5.87	8.85	9.85	8.54	4.66	7.7
Price/Cash Flow High	- -	- -	- -	8.3	7.19	7.58	13.14	12.9	10.22	5.88	8.88
Price/Cash Flow Low	- -	- -	- -	5.63	6.23	6.59	7.58	7.52	8.55	4.65	7.11
Price/Free Cash Flow Average	- -	- -	- -	6	5.06	5.71	9.96	9.79	7.74	5.26	8.85
Price/Free Cash Flow High	- -	- -	- -	9.2	6.89	7.37	14.79	12.82	9.27	6.63	10.21
Price/Free Cash Flow Low	- -	- -	- -	6.24	5.97	6.41	8.54	7.47	7.75	5.24	8.17
EV/Sales Average	1.61	2.4	1.69	- -	0.71	0.79	- -	- -	1.76	- -	- -
EV/Sales High	1.61	2.4	1.69	0.57	1.14	1.16	- -	- -	2.1	- -	- -
EV/Sales Low	1.61	2.4	1.69	0.02	0.92	0.94	- -	- -	1.76	- -	- -
EV/EBITDA Average	3.59	5.3	3.84	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	3.59	5.3	3.84	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	3.59	5.3	3.84	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	4.51	6.75	4.63	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	4.51	6.75	4.63	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	4.51	6.75	4.63	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	5.01	5.61	6.08	5.02	7.85	9.48	9.73	8.85
High Price	- -	- -	- -	7	7.25	7.25	7.5	9.2	10	12	10
Enterprise Value Average	14	21	16	- -	5	6	-27	-32	-10	-10	-10
Enterprise Value High	14	21	16	4	8	8	-23	-28	-7	-6	-8
Enterprise Value Low	14	21	16	- -	7	7	-28	-35	-9	-10	-11

	2003 Y	2004 Y	2005 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	4.5	4.61	4.91	4.12	4.41	4.46	4.06	3.84	4.75	5.48	5.18
EBITDA per Share	2.01	2.09	2.17	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	1.6	1.64	1.8	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.03	1.05	1.18	0.7	0.73	0.78	0.66	0.44	0.86	1.46	1.14
Basic EPS from Cont Ops	1.03	1.05	1.18	0.74	0.77	0.82	0.69	0.48	0.9	1.5	1.18
Diluted EPS, GAAP	1.03	1.03	1.17	0.61	0.63	0.68	0.57	0.39	0.86	1.26	0.99
Diluted EPS from Cont Ops	1.03	1.03	1.17	0.64	0.67	0.71	0.6	0.42	0.9	1.29	1.02
Dividend per Share	0.28	0.28	0.28	0.29	0.29	0.29	0.29	0.29	0.29	0.29	0.29
Cash Flow per Share	1.52	1.59	1.88	0.84	1.01	0.96	0.57	0.71	0.98	2.04	1.13
Free Cash Flow per Basic Share	1.52	1.59	1.88	0.81	0.81	0.78	0.56	0.6	0.88	1.98	1.12
Cash & Equivalents per Share	1.47	2.71	2.93	10.85	7.77	7.01	26.35	31.32	18.87	19.01	17.59
Book Value per Share	1.88	2.63	3.51	8.79	9.29	9.83	10.25	10.45	11.01	12.3	13.22
Tangible Book Value per Share	5.42	6.23	7.05	8.09	8.55	9.31	9.88	9.89	9.55	10.99	11.99

First Community Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)