First Keystone Corporation Financial Ratios — FKYS Stock

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 (%)	11.51	10.36	10.29	10.08	8.54	8.69	7.64	7.89	8.33	8.67	10.03	10.43	4.6	-11.56	5.6
Return on Assets (%)	1.23	1.24	1.19	1.13	0.97	0.96	0.88	0.92	1.01	1.08	1.18	1.06	0.41	-0.93	0.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	5.52	5.56	4.9	3.93	4	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	3.09	40.15	42.65	42.18	36.79	37.76	3.56	3.33	2.28	2.95	2.41	2.52	2.34	2.49	2.92
Operating Margin (%)	- -	36.53	38.05	37.85	32.93	34.19	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	-2,233.33	574.48	-56.33	26.97	3,438.78	-23.36	594.69	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	39.33	35.99	37.55	37.85	32.93	34.19	32.39	30.5	33.04	35.01	39.43	38.92	18.3	-34.89	14.54
Profit Margin (%)	31.28	30.06	30.87	30.13	27.1	28.62	27.72	29.05	29.8	30.9	34.05	33.44	16.29	-34.77	14.06
Net Income to Common Margin (%)	31.28	30.06	30.87	30.13	27.1	28.62	27.72	29.05	29.8	30.9	34.05	33.44	16.29	-34.77	14.06
Effective Tax Rate (%)	20.48	16.48	17.8	20.4	17.69	16.3	14.4	4.75	9.82	11.76	13.65	14.06	10.95	- -	3.35
Dvd Payout Ratio (%)	53.31	54.18	55.64	56.95	65.8	64.29	71.06	67.25	61.08	53.29	45.05	47.7	121.94	-42.76	98.36
Sustainable Growth Rate (%)	5.37	4.74	4.56	4.34	2.92	3.1	2.21	2.58	3.24	4.05	5.51	5.45	-1.01	-16.5	0.09

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	95	83	92	122	130	126	68	206	97	72	61	185	283	234	233
ST Debt	31	38	52	56	60	51	3	161	41	- -	- -	133	134	101	100
LT Debt	64	45	40	65	70	75	65	45	57	72	61	52	149	133	133
Total Debt/EBITDA	97.36	6.08	6.51	8.52	10.44	10.08	61.56	195.54	124.56	63.23	59.25	175.26	354.3	247.79	182.35
Net Debt/EBITDA	86.96	4.54	4.35	7.85	9.6	9.23	52.37	183.77	108.39	40.29	-1.53	163.17	330.51	227.53	85.94
Total Debt/EBIT	- -	6.68	7.3	9.49	11.67	11.13	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	4.99	4.88	8.75	10.72	10.19	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	11.37	12.6	10.69	11.65	11.03	11.14	11.79	11.54	12.78	12.23	11.25	9.06	8.59	7.47	7.38
Long-Term Debt/Equity (%)	69.11	43.09	41.96	61.48	64.77	68.48	55.69	38.54	44.01	49.58	41.4	43.22	122.5	124.48	117.51
Long-Term Debt/Capital (%)	34.17	23.95	21.42	28.66	29.46	31.88	35.1	13.92	25.07	33.15	29.28	17.03	36.84	38.96	38.41
Long-Term Debt/Total Assets (%)	7.86	5.43	4.48	7.16	7.14	7.63	6.56	4.45	5.63	6.07	4.66	3.91	10.52	9.3	8.68
Total Debt/Equity (%)	102.29	79.87	95.9	114.55	119.88	114.8	58.65	176.85	75.56	49.58	41.4	153.74	232.48	219.53	205.96
Total Debt/Capital (%)	50.57	44.4	48.95	53.39	54.52	53.44	36.97	63.88	43.04	33.15	29.28	60.59	69.92	68.7	67.32
Total Debt/Total Assets (%)	11.63	10.07	10.25	13.34	13.22	12.79	6.91	20.4	9.66	6.07	4.66	13.92	19.97	16.41	15.21
Net Debt to Equity	91.35	59.62	64.12	105.66	110.2	105.12	49.89	166.21	65.75	31.59	-1.07	143.13	216.87	201.57	97.07
Net Debt/Capital (%)	47.74	37.35	39.07	51.38	52.43	51.25	33.28	62.44	39.36	23.82	-1.07	58.46	68.09	66.44	48.85
EBITDA	1	14	14	14	12	12	1	1	1	1	1	1	1	1	1
EBITDA-CapEx	-1	6	11	14	12	12	-1	1	- -	1	1	-1	-1	-1	1
Operating Income (Loss)	- -	12	13	13	11	11	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	11.37	12.6	10.69	11.65	11.03	11.14	11.79	11.54	12.78	12.23	11.25	9.06	8.59	7.47	7.38
Long-Term Debt/Equity (%)	69.11	43.09	41.96	61.48	64.77	68.48	55.69	38.54	44.01	49.58	41.4	43.22	122.5	124.48	117.51
Long-Term Debt/Capital (%)	34.17	23.95	21.42	28.66	29.46	31.88	35.1	13.92	25.07	33.15	29.28	17.03	36.84	38.96	38.41
Long-Term Debt/Total Assets (%)	7.86	5.43	4.48	7.16	7.14	7.63	6.56	4.45	5.63	6.07	4.66	3.91	10.52	9.3	8.68
Total Debt/Equity (%)	102.29	79.87	95.9	114.55	119.88	114.8	58.65	176.85	75.56	49.58	41.4	153.74	232.48	219.53	205.96
Total Debt/Capital (%)	50.57	44.4	48.95	53.39	54.52	53.44	36.97	63.88	43.04	33.15	29.28	60.59	69.92	68.7	67.32
Total Debt/Total Assets (%)	11.63	10.07	10.25	13.34	13.22	12.79	6.91	20.4	9.66	6.07	4.66	13.92	19.97	16.41	15.21
CFO/Total Liabilities	2.34	1.11	1.61	0.88	1.18	1.34	1.4	1.65	1.43	-0.19	1.3	1.5	0.46	0.65	0.79
CFO/CapEx	9.28	1.07	3.86	10.66	18.91	30.69	4.72	33.05	22.51	-5.89	31.01	9.6	3.57	5	35.66
Altman's Z-Score	0.22	0.3	0.28	0.29	0.27	0.27	0.25	0.22	0.25	0.21	0.21	0.2	0.17	0.14	0.15

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	7.07	8.02	8.67	9.78	9.15	8.27	7.65	7.66	9.22	9.64	9.69	9.58	7.12	7.45	8.76
Days Sales Outstanding	51.64	45.51	42.09	37.31	39.9	44.13	47.7	47.64	39.59	37.86	37.68	38.09	51.3	48.99	41.66
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	112	133	138	137	143	140	162	121	144	121	143	122	97	84	124
- Cash & Cash Equivalents	10	21	31	9	10	11	10	12	11	24	62	11	17	17	121
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	95	83	92	122	130	126	68	206	97	72	61	185	283	234	233
Enterprise Value	-140	-109	-155	-99	-123	-125	-129	-1	-48	-198	-295	-77	-30	-89	-158
Total Capital	188	186	189	228	238	236	185	323	226	216	210	305	404	341	346
Total Debt/Capital (%)	50.57	44.4	48.95	53.39	54.52	53.44	36.97	63.88	43.04	33.15	29.28	60.59	69.92	68.7	67.32
Total Debt / EV	-0.68	-0.76	-0.6	-1.23	-1.06	-1.01	-0.53	-168.24	-2.04	-0.36	-0.21	-2.4	-9.49	-2.63	-1.47
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.65	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	307.21	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.58	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.37	- -
Diluted Market Cap	112	133	137	137	142	139	161	120	143	120	142	121	97	83	123
Diluted Enterprise Value	197	194	199	249	262	254	219	314	229	167	142	296	363	301	235
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.1	- -
TTM Sales	32	34	33	34	34	33	31	32	34	38	43	42	34	38	44
TTM EBITDA	1	14	14	14	12	12	1	1	1	1	1	1	1	1	1
TTM Operating Income	- -	12	13	13	11	11	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	17	8	13	7	10	12	12	15	13	-2	15	18	6	9	11
TTM Free Cash Flow to Firm	19	15	16	8	11	12	15	15	13	-2	16	20	8	10	11

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	5.94	8.63	8.4	17.64	13.15	11.43	10.87	7.91	10.93	-74.01	9.03	6.04	12.81	8.04	10.75
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-140	-109	-155	-99	-123	-125	-129	-1	-48	-198	-295	-77	-30	-89	-158
Low Price	16.85	19.75	23.71	23.05	22.5	23.8	24.1	20.01	21	16	19.5	19.05	13	11.35	13.51
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.65	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	307.21	- -
Price/Earnings	11.27	13.03	13.34	13.37	15.53	14.65	18.58	13.05	14	10.16	9.69	8.64	17.42	- -	20.06
Price/Earnings Average	10.28	12.59	13.82	13.44	15.31	15.34	17.59	16.3	13	9.88	9.69	9.88	19.69	-6.36	16.43
Price/Earnings High	11.27	13.95	14.41	14.64	16.15	16.55	19.27	18.06	15.27	12.21	13.07	11.08	24.17	-7.94	20.24
Price/Earnings Low	9.26	10.59	12.65	12.5	13.71	14.17	15.85	12.46	11.88	7.9	7.84	8.11	14.16	-5.3	13.67
Price/Book Value	1.2	1.29	1.43	1.29	1.32	1.27	1.38	1.03	1.12	0.84	0.96	1.01	0.8	0.79	1.1
Price/Book Value Average	1.09	1.24	1.48	1.3	1.3	1.33	1.31	1.29	1.04	0.82	0.96	1.16	0.91	0.79	0.9
Price/Book Value High	1.2	1.38	1.55	1.41	1.37	1.44	1.44	1.43	1.22	1.01	1.3	1.3	1.11	0.99	1.11
Price/Book Value Low	0.99	1.05	1.36	1.21	1.17	1.23	1.18	0.99	0.95	0.65	0.78	0.95	0.65	0.66	0.75
Price/Tangible Book Value	1.53	1.59	1.8	1.58	1.6	1.54	1.66	1.24	1.31	0.97	1.11	1.21	0.95	0.79	1.1
Price/Tangible Book Value Average	1.39	1.54	1.86	1.59	1.58	1.61	1.57	1.55	1.22	0.94	1.11	1.38	1.07	0.79	0.9
Price/Tangible Book Value High	1.53	1.71	1.94	1.73	1.67	1.74	1.72	1.71	1.43	1.16	1.49	1.55	1.32	0.99	1.11
Price/Tangible Book Value Low	1.26	1.3	1.7	1.47	1.42	1.49	1.41	1.18	1.11	0.75	0.9	1.13	0.77	0.66	0.75
Price/Sales	3.52	3.92	4.12	4.03	4.21	4.19	5.15	3.79	4.17	3.14	3.3	2.89	2.84	2.2	2.82
Price/Sales Average	3.21	3.78	4.27	4.05	4.15	4.39	4.88	4.73	3.87	3.05	3.3	3.3	3.21	2.21	2.31
Price/Sales High	3.52	4.19	4.45	4.41	4.38	4.74	5.34	5.25	4.55	3.77	4.45	3.7	3.94	2.76	2.85
Price/Sales Low	2.9	3.18	3.9	3.77	3.72	4.06	4.4	3.62	3.54	2.44	2.67	2.71	2.31	1.84	1.92
Price/Cash Flow	6.57	16.67	10.57	19.29	13.85	11.8	13.17	8.15	11.42	-61.45	9.33	6.67	16.4	9.64	11.05
Price/Cash Flow Average	5.99	16.09	10.95	19.4	13.65	12.36	12.46	10.18	10.6	-59.74	9.33	7.63	18.54	9.71	9.05
Price/Cash Flow High	6.57	17.83	11.42	21.13	14.4	13.34	13.66	11.29	12.45	-73.87	12.59	8.55	22.76	12.13	11.15
Price/Cash Flow Low	5.4	13.55	10.03	18.04	12.22	11.42	11.23	7.79	9.69	-47.75	7.55	6.27	13.33	8.1	7.54
Price/Free Cash Flow Average	5.42	8.33	8.7	17.74	12.96	11.97	10.28	9.89	10.15	-71.95	9.04	6.91	14.48	8.1	8.81
Price/Free Cash Flow High	5.94	9.23	9.07	19.32	13.67	12.92	11.27	10.95	11.92	-88.96	12.19	7.74	17.78	10.11	10.85
Price/Free Cash Flow Low	4.88	7.01	7.97	16.49	11.61	11.06	9.27	7.56	9.27	-57.51	7.32	5.67	10.41	6.75	7.33
EV/Sales Average	5.9	5.62	6.15	7.39	7.7	7.9	6.77	10.88	6.41	4.3	3.32	7.49	11.01	7.95	4.88
EV/Sales High	6.21	6.03	6.34	7.75	7.93	8.25	7.24	11.39	7.09	5.03	4.48	7.89	11.75	8.5	5.42
EV/Sales Low	5.58	5.02	5.79	7.1	7.27	7.56	6.29	9.76	6.07	3.69	2.69	6.89	10.11	7.58	4.49
EV/EBITDA Average	191.08	14	14.43	17.51	20.94	20.92	189.85	326.62	281.73	145.76	137.97	297.26	471.04	319.03	167.14
EV/EBITDA High	201.09	15.03	14.86	18.37	21.56	21.84	203.06	342.08	311.61	170.39	186.13	313.29	502.44	341.31	185.63
EV/EBITDA Low	180.77	12.51	13.58	16.83	19.75	20.03	176.32	293	266.92	124.87	111.64	273.68	432.21	304.17	153.76
EV/EBIT Average	- -	15.39	16.17	19.51	23.39	23.1	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	16.52	16.65	20.47	24.09	24.12	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	13.74	15.22	18.76	22.07	22.12	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	20.5	24.3	25	24.65	25.49	24.6	28.25	20.95	24.75	20.59	24.08	20.29	16	13.51	19.82
High Price	20.5	26	27	27	26.5	27.8	29.3	29	27	24.75	32.5	26	22.2	17	20
Enterprise Value Average	187	190	205	250	261	261	211	345	220	165	143	314	376	302	213
Enterprise Value High	197	204	211	263	268	273	226	361	243	193	193	331	401	323	237
Enterprise Value Low	177	170	193	241	246	250	196	309	208	141	116	289	345	288	196

Shares Outstanding	5	5	6	6	6	6	6	6	6	6	6	6	6	6	6
Diluted Weighted Avg Shares	5	5	5	6	6	6	6	6	6	6	6	6	6	6	6
Basic Weighted Avg Shares	5	5	5	6	6	6	6	6	6	6	6	6	6	6	6
Revenue per Share	5.82	6.2	6.07	6.12	6.06	5.87	5.48	5.53	5.93	6.56	7.3	7.02	5.64	6.15	7.03
EBITDA per Share	0.18	2.49	2.59	2.58	2.23	2.22	0.2	0.18	0.14	0.19	0.18	0.18	0.13	0.15	0.21
Operating Income per Share	- -	2.27	2.31	2.32	1.99	2.01	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.82	1.86	1.87	1.84	1.64	1.68	1.52	1.61	1.77	2.03	2.49	2.35	0.92	-2.14	0.99
Basic EPS from Cont Ops	1.82	1.86	1.87	1.84	1.64	1.68	1.52	1.61	1.77	2.03	2.49	2.35	0.92	-2.14	0.99
Diluted EPS, GAAP	1.82	1.86	1.87	1.84	1.64	1.68	1.52	1.61	1.77	2.03	2.49	2.35	0.92	-2.14	0.99
Diluted EPS from Cont Ops	1.82	1.86	1.87	1.84	1.64	1.68	1.52	1.61	1.77	2.03	2.49	2.35	0.92	-2.14	0.99
Dividend per Share	0.97	1.01	1.04	1.05	1.08	1.08	1.08	1.08	1.08	1.08	1.12	1.12	1.12	0.91	0.97
Cash Flow per Share	3.12	1.46	2.36	1.28	1.84	2.08	2.15	2.57	2.17	-0.34	2.58	3.04	0.98	1.4	1.79
Free Cash Flow per Basic Share	2.78	0.1	1.75	1.16	1.74	2.02	1.69	2.49	2.07	-0.39	2.5	2.72	0.7	1.12	1.74
Cash & Equivalents per Share	63.69	59.25	69.8	64.33	70.42	68.81	62.74	56.98	49.67	66.48	83.99	63.83	67.31	65.53	82.18
Book Value per Share	17.1	18.86	17.45	19.09	19.29	19.34	20.41	20.25	22.13	24.52	24.98	20	19.97	17.17	18.03
Tangible Book Value per Share	13.41	15.24	13.91	15.63	15.89	15.97	17.06	16.93	18.84	21.26	21.76	16.82	16.82	17.17	18.03

First Keystone Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)