Floor & Decor Holdings, Inc. Financial Ratios — FND 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 (%)	- -	158.6	99.05	109.9	77.18	132.4	150.62	63.96	47.24	39.66	38.76	29.19	19.02	13.55	12.08
Return on Assets (%)	- -	5.31	2.12	2.52	3.87	5.45	10.82	10.09	8.47	7.49	8.57	7.38	5.46	4.24	3.97
Return on Capital (%)	- -	31.52	11.61	12.11	16.35	16.78	- -	35.73	- -	12.34	13.92	11.78	8.7	6.75	6.1
Return on Invested Capital (%)	- -	9.21	5.07	6.25	8.08	14.45	- -	21.63	- -	10.8	12.55	10.87	7.25	5.58	5.09
Gross Margin (%)	40.88	40.34	38.25	39.26	39.87	40.85	41.35	41.07	42.19	42.66	41.42	40.51	42.1	43.28	43.64
EBITDA Margin (%)	10.16	9.94	9.11	9.88	10.17	11.61	12.44	12.25	12.6	13.51	14.32	13.85	11.86	10.97	10.91
Operating Margin (%)	8.42	8.23	7.31	7.54	7.66	8.89	9.7	9.21	8.98	9.73	10.88	10.21	7.28	5.75	5.77
Incremental Operating Margin (%)	- -	7.36	4.47	8.26	8.02	12.48	12.24	7.13	7.85	13.75	13.63	7.46	-76.28	-155.78	6.09
Pretax Margin (%)	4.41	6.25	4.04	4.23	5.49	5.19	7.12	7.16	7.35	8.54	9.73	9.04	7.06	5.69	5.69
Profit Margin (%)	2.71	3.83	2.5	2.58	3.42	4.1	7.42	6.8	7.36	8.04	8.25	6.99	5.57	4.62	4.45
Net Income to Common Margin (%)	2.71	3.83	2.5	2.58	3.42	4.1	7.42	6.8	7.36	8.04	8.25	6.99	5.57	4.62	4.45
Effective Tax Rate (%)	38.58	38.69	38.22	38.95	37.67	21.05	- -	5.06	- -	5.9	15.22	22.67	21.04	18.76	21.76
Dvd Payout Ratio (%)	- -	- -	225.57	- -	- -	522.78	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	158.6	-124.38	109.9	77.18	-559.76	150.62	63.96	47.24	39.66	38.76	29.19	19.02	13.55	12.08

Credit (USD)

MCP API Chat

	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	- -	91	160	152	178	391	189	145	1,061	1,244	1,423	1,741	1,625	1,687	1,991
ST Debt	- -	9	1	2	1	4	4	4	75	96	107	108	129	141	158
LT Debt	- -	82	158	151	176	387	186	142	987	1,148	1,317	1,633	1,497	1,546	1,833
Total Debt/EBITDA	- -	2.72	3.95	2.64	2.23	3.2	1.1	0.69	4.12	3.8	2.9	2.95	3.11	3.45	3.9
Net Debt/EBITDA	- -	2.71	3.94	2.63	2.22	3.2	1.09	0.69	0.45	-0.3	0.12	0.67	0.31	0.02	-0.1
Total Debt/EBIT	- -	3.29	4.92	3.46	2.96	4.19	1.41	0.92	5.78	5.27	3.81	4	5.06	6.58	7.37
Net Debt/EBIT	- -	3.28	4.91	3.45	2.95	4.18	1.4	0.92	0.63	-0.42	0.16	0.91	0.51	0.03	-0.2
EBITDA to Interest Expense	3.99	5.1	5.27	6.46	8.5	9.53	12.51	23.49	29.29	39.07	99.84	53.01	32.13	47.38	45.37
EBITDA-CapEx/Interest Expense	2.64	3.46	2.01	2.09	3.7	3.7	5.09	6.51	7.02	13.74	17.05	12.02	-1.49	4.05	17.17
EBIT to Interest Expense	3.31	4.23	4.22	4.92	6.4	7.29	9.74	17.66	20.88	28.14	75.84	39.09	19.73	24.84	23.97
Interest Expense	7	7	8	9	9	13	14	9	9	8	5	11	16	10	11
Common Equity/Total Assets	- -	3.35	1.1	3.35	6.43	2.03	11.2	19.74	16.96	20.45	23.38	26.9	30.38	32.12	33.48
Long-Term Debt/Equity (%)	- -	29.68	59.89	53.41	56.45	288.38	41.9	24.27	129.12	115.13	99.51	98.54	77.51	71.23	76.1
Long-Term Debt/Capital (%)	- -	76.42	95.38	86.79	78.1	95.01	60.11	36.46	67.8	62.63	57.36	56.09	49.21	46.72	47.96
Long-Term Debt/Total Assets (%)	- -	16.89	28.13	23.72	23.54	46.59	17.37	11.49	42.46	39.87	35.3	37.53	32.1	30.61	33.52
Total Debt/Equity (%)	- -	32.95	60.45	54	56.85	290.98	42.69	24.87	138.87	124.77	107.58	105.05	84.17	77.72	82.67
Total Debt/Capital (%)	- -	84.85	96.27	87.75	78.66	95.87	61.24	37.36	72.92	67.87	62	59.79	53.43	50.97	52.1
Total Debt/Total Assets (%)	- -	18.76	28.39	23.98	23.71	47.01	17.7	11.78	45.67	43.2	38.16	40.01	34.86	33.39	36.41
Net Debt to Equity	- -	32.84	60.38	53.91	56.75	290.65	42.57	24.76	15.12	-9.92	4.42	24.01	8.42	0.41	-2.2
Net Debt/Capital (%)	- -	84.7	96.26	87.73	78.63	95.86	61.17	37.26	8.09	-6.49	2.71	13.71	5.41	0.29	-1.49
EBITDA	28	33	40	58	80	122	172	209	258	328	492	590	523	489	511
EBITDA-CapEx	19	23	15	19	35	47	70	58	62	115	84	134	-24	42	193
Operating Income (Loss)	23	28	32	44	60	93	134	157	184	236	373	435	321	256	270

Liquidity (USD)

MCP API Chat

	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	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.44	0.14	0.01	0.03	0.15	0.22
Current Ratio	- -	1.57	2.15	1.54	1.55	1.38	1.4	1.38	1.27	1.49	1.23	1.45	1.14	1.2	1.33
Quick Ratio	- -	0.08	0.15	0.11	0.14	0.14	0.19	0.18	0.18	0.51	0.22	0.11	0.14	0.25	0.3
CFO/Avg Current Liab	- -	0.62	-0.2	0.39	0.12	0.41	0.36	0.49	0.43	0.65	0.35	0.11	0.74	0.5	0.32
Common Equity/Total Assets	- -	3.35	1.1	3.35	6.43	2.03	11.2	19.74	16.96	20.45	23.38	26.9	30.38	32.12	33.48
Long-Term Debt/Equity (%)	- -	29.68	59.89	53.41	56.45	288.38	41.9	24.27	129.12	115.13	99.51	98.54	77.51	71.23	76.1
Long-Term Debt/Capital (%)	- -	76.42	95.38	86.79	78.1	95.01	60.11	36.46	67.8	62.63	57.36	56.09	49.21	46.72	47.96
Long-Term Debt/Total Assets (%)	- -	16.89	28.13	23.72	23.54	46.59	17.37	11.49	42.46	39.87	35.3	37.53	32.1	30.61	33.52
Total Debt/Equity (%)	- -	32.95	60.45	54	56.85	290.98	42.69	24.87	138.87	124.77	107.58	105.05	84.17	77.72	82.67
Total Debt/Capital (%)	- -	84.85	96.27	87.75	78.66	95.87	61.24	37.36	72.92	67.87	62	59.79	53.43	50.97	52.1
Total Debt/Total Assets (%)	- -	18.76	28.39	23.98	23.71	47.01	17.7	11.78	45.67	43.2	38.16	40.01	34.86	33.39	36.41
CFO/Total Liabilities	- -	11.21	-5.17	12.34	4.67	12.84	17.47	28.57	13.12	21.57	12.52	4.17	29.42	20.94	12.48
CFO/CapEx	0.83	2.18	-0.62	1.12	0.45	1.2	1.07	1.23	1.04	1.91	0.74	0.25	1.47	1.35	1.2
Altman's Z-Score	- -	3.43	2.99	2.86	2.86	3.02	7.21	5.39	3.64	4.78	5.25	3.64	4.4	3.92	2.98

Working Capital (USD)

MCP API Chat

	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	- -	110.64	63.25	49.28	39.71	36.06	31.27	28.13	29.9	40.52	52.07	48.41	45.45	44.34	47.91
Days Sales Outstanding	- -	3.3	5.77	7.41	9.19	10.12	11.67	12.98	12.21	9.01	7.01	7.54	8.03	8.23	7.62
Inventory Turnover	- -	3.76	2.09	1.99	1.99	2.2	2.25	2.24	2.25	2.25	2.42	2.21	2.13	2.26	2.33
Days Inventory Outstanding	- -	96.98	174.28	183.59	183.57	166.28	162.15	162.83	162.5	162.16	150.82	165.5	171.28	161.65	156.61
Accounts Payable Turnover	- -	12.8	6.05	4.83	4.27	4.2	4.54	3.67	3.79	3.72	4.38	4.5	3.73	3.47	3.57
Accounts Payable Turnover Days	- -	28.51	60.31	75.52	85.53	86.84	80.45	99.4	96.23	98.09	83.31	81.05	97.83	105.34	102.18
Cash Conversion Cycle	- -	71.76	119.74	115.48	107.23	89.56	93.38	76.4	78.48	73.07	74.52	92	81.48	64.55	62.05
Inventory to Cash Days	- -	-93.68	-168.51	-176.19	-174.38	-156.16	-150.48	-149.85	-150.29	-153.15	-143.81	-157.96	-163.25	-153.42	-148.99
Inventories	- -	106	156	202	273	294	428	471	582	654	1,008	1,292	1,106	1,133	1,133
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	106	157	204	275	296	428	471	582	654	1,008	1,292	1,106	1,133	1,133

Enterprise Value (USD)

MCP API Chat

	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	- -	- -	- -	- -	- -	- -	4,427	2,506	5,052	9,535	13,610	7,355	11,855	10,675	6,554
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	1	1	27	308	139	10	34	188	249
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	91	160	152	178	391	189	145	1,061	1,244	1,423	1,741	1,625	1,687	1,991
Enterprise Value	- -	91	159	152	177	390	4,616	2,651	6,087	10,471	14,894	9,086	13,446	12,174	8,296
Total Capital	- -	107	166	174	226	408	309	389	1,456	1,834	2,296	2,911	3,042	3,309	3,823
Total Debt/Capital (%)	- -	84.85	96.27	87.75	78.66	95.87	61.24	37.36	72.92	67.87	62	59.79	53.43	50.97	52.1
Total Debt / EV	- -	1	1	1	1	1	0.04	0.05	0.17	0.12	0.1	0.19	0.12	0.14	0.24
EV/Sales	- -	0.27	0.36	0.26	0.23	0.37	3.33	1.55	2.98	4.32	4.34	2.13	3.05	2.73	1.77
EV/EBITDA	- -	2.72	3.94	2.63	2.22	3.2	26.79	12.66	23.61	31.95	30.3	15.39	25.69	24.91	16.23
EV/EBIT	- -	3.28	4.91	3.45	2.95	4.18	34.38	16.84	33.12	44.36	39.88	20.87	41.83	47.52	30.72
EV/Cash Flow to Firm	- -	3.31	- -	3.1	6.76	3.92	37.35	13.66	28.51	25.29	48.75	75.05	16.47	19.91	21.24
EV/Free Cash Flow to Firm	- -	2.38	11.1	1.73	2.49	2.24	20.44	7.67	14.86	16.71	20.88	15.73	9.86	11.5	11.71
Diluted Market Cap	- -	- -	- -	- -	- -	- -	4,851	2,708	5,333	9,855	13,962	7,481	12,035	10,799	6,602
Diluted Enterprise Value	- -	91	159	152	177	390	5,040	2,853	6,368	10,792	15,246	9,212	13,626	12,298	8,344
EV per Share	- -	0.98	1.73	1.65	1.92	4.23	50.75	27.4	61.21	101.97	142.28	86.02	126.53	113.7	77.08
TTM Sales	276	335	444	585	784	1,051	1,385	1,710	2,045	2,426	3,434	4,264	4,414	4,456	4,684
TTM EBITDA	28	33	40	58	80	122	172	209	258	328	492	590	523	489	511
TTM Operating Income	23	28	32	44	60	93	134	157	184	236	373	435	321	256	270
TTM Cash Flow to Firm	12	27	-11	49	26	100	124	194	213	414	306	121	816	612	391
TTM Free Cash Flow to Firm	22	38	14	88	71	174	226	345	409	627	713	578	1,364	1,058	708

Multiples (USD)

MCP API Chat

	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	- -	- -	- -	- -	- -	- -	22.94	8.04	13.31	15.93	19.69	13.15	8.91	10.29	9.44
EV/EBIT	- -	3.28	4.91	3.45	2.95	4.18	34.38	16.84	33.12	44.36	39.88	20.87	41.83	47.52	30.72
Enterprise Value	- -	91	159	152	177	390	4,616	2,651	6,087	10,471	14,894	9,086	13,446	12,174	8,296
Low Price	- -	- -	- -	- -	- -	- -	29.37	23.3	25.2	24.36	81.2	59.91	69.12	89.06	55.11
EV/Sales	- -	0.27	0.36	0.26	0.23	0.37	3.33	1.55	2.98	4.32	4.34	2.13	3.05	2.73	1.77
EV/EBITDA	- -	2.72	3.94	2.63	2.22	3.2	26.79	12.66	23.61	31.95	30.3	15.39	25.69	24.91	16.23
Price/Earnings	- -	- -	- -	- -	- -	- -	43.07	21.57	33.54	48.9	48.05	24.66	48.19	51.85	31.41
Price/Earnings Average	- -	- -	- -	- -	- -	- -	34.34	35.09	27.89	32.27	41.6	29.17	40.99	57.17	40.58
Price/Earnings High	- -	- -	- -	- -	- -	- -	44.12	48.54	34.99	53.53	53.92	46.71	50.41	70.56	56.11
Price/Earnings Low	- -	- -	- -	- -	- -	- -	25.99	19.4	16.64	12.83	30.01	21.22	29.86	46.32	28.43
Price/Book Value	- -	- -	- -	- -	- -	- -	37	10.29	12.82	16.19	15.6	6.28	8.37	6.58	3.58
Price/Book Value Average	- -	- -	- -	- -	- -	- -	29.51	16.73	10.66	10.68	13.51	7.43	7.12	7.25	4.62
Price/Book Value High	- -	- -	- -	- -	- -	- -	37.9	23.15	13.37	17.72	17.51	11.9	8.75	8.95	6.39
Price/Book Value Low	- -	- -	- -	- -	- -	- -	22.33	9.25	6.36	4.25	9.74	5.41	5.19	5.88	3.24
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	41.75	10.13	11.82	14.43	14.86	5.89	7.8	6.06	3.27
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	33.29	16.47	9.83	9.52	12.86	6.96	6.64	6.68	4.22
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	42.76	22.78	12.33	15.8	16.68	11.15	8.16	8.24	5.84
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	25.19	9.11	5.86	3.79	9.28	5.07	4.84	5.41	2.96
Price/Sales	- -	- -	- -	- -	- -	- -	3.2	1.47	2.47	3.93	3.96	1.72	2.69	2.4	1.4
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.55	2.38	2.05	2.59	3.43	2.04	2.28	2.64	1.81
Price/Sales High	- -	- -	- -	- -	- -	- -	3.27	3.3	2.58	4.3	4.45	3.27	2.81	3.26	2.5
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.93	1.32	1.23	1.03	2.48	1.48	1.66	2.14	1.27
Price/Cash Flow	- -	- -	- -	- -	- -	- -	40.54	13.5	24.69	23.48	45.16	65.4	14.75	17.7	17.16
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	32.33	21.97	20.53	15.49	39.1	77.36	12.55	19.51	22.18
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	41.52	30.38	25.75	25.7	50.68	123.88	15.43	24.08	30.66
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	24.46	12.14	12.24	6.16	28.21	56.28	9.14	15.81	15.54
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	18.29	13.07	11.07	10.51	17.05	15.55	7.57	11.34	12.19
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	23.5	18.08	13.88	17.44	22.1	24.9	9.32	14	16.85
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	13.84	7.23	6.6	4.18	12.3	11.31	5.52	9.19	8.54
EV/Sales Average	- -	0.27	0.36	0.26	0.23	0.37	2.69	2.47	2.56	2.98	3.81	2.45	2.64	2.98	2.18
EV/Sales High	- -	0.27	0.36	0.26	0.23	0.37	3.41	3.38	3.08	4.69	4.82	3.67	3.17	3.6	2.87
EV/Sales Low	- -	0.27	0.36	0.26	0.23	0.37	2.07	1.4	1.73	1.42	2.85	1.89	2.02	2.48	1.64
EV/EBITDA Average	- -	2.72	3.94	2.63	2.22	3.2	21.58	20.16	20.31	22.06	26.58	17.67	22.31	27.15	19.97
EV/EBITDA High	- -	2.72	3.94	2.63	2.22	3.2	27.41	27.62	24.46	34.7	33.68	26.52	26.74	32.8	26.31
EV/EBITDA Low	- -	2.72	3.94	2.63	2.22	3.2	16.6	11.45	13.73	10.49	19.9	13.65	17.08	22.58	15.01
EV/EBIT Average	- -	3.28	4.91	3.45	2.95	4.18	27.7	26.82	28.49	30.62	34.99	23.96	36.31	51.79	37.8
EV/EBIT High	- -	3.28	4.91	3.45	2.95	4.18	35.18	36.74	34.31	48.18	44.34	35.97	43.53	62.56	49.8
EV/EBIT Low	- -	3.28	4.91	3.45	2.95	4.18	21.3	15.24	19.26	14.56	26.2	18.51	27.8	43.08	28.42
Last Price	- -	- -	- -	- -	- -	- -	48.68	25.9	50.81	92.85	130.01	69.63	111.56	99.7	60.89
High Price	- -	- -	- -	- -	- -	- -	49.86	58.28	53	101.63	145.89	131.88	116.7	135.67	108.76
Enterprise Value Average	- -	91	159	152	177	390	3,719	4,222	5,236	7,229	13,066	10,430	11,672	13,268	10,209
Enterprise Value High	- -	91	159	152	177	390	4,723	5,784	6,304	11,373	16,556	15,661	13,992	16,026	13,449
Enterprise Value Low	- -	91	159	152	177	390	2,860	2,399	3,540	3,438	9,785	8,059	8,936	11,035	7,674

Shares Outstanding	- -	92	92	92	92	92	96	98	101	104	106	106	107	107	108
Diluted Weighted Avg Shares	97	97	97	97	97	97	100	105	105	106	107	107	108	108	108
Basic Weighted Avg Shares	92	92	92	92	92	92	91	97	99	103	105	106	106	107	108
Revenue per Share	3	3.63	4.81	6.34	8.5	11.39	15.23	17.67	20.57	23.62	32.8	40.37	41.54	41.61	43.52
EBITDA per Share	0.3	0.36	0.44	0.63	0.86	1.32	1.89	2.16	2.59	3.19	4.7	5.59	4.92	4.56	4.75
Operating Income per Share	0.25	0.3	0.35	0.48	0.65	1.01	1.48	1.63	1.85	2.3	3.57	4.12	3.02	2.39	2.51
Basic EPS, GAAP	0.08	0.14	0.12	0.16	0.29	0.47	1.13	1.2	1.51	1.9	2.71	2.82	2.31	1.92	1.94
Basic EPS from Cont Ops	0.08	0.14	0.12	0.16	0.29	0.47	1.13	1.2	1.51	1.9	2.71	2.82	2.31	1.92	1.94
Diluted EPS, GAAP	0.08	0.13	0.11	0.16	0.28	0.44	1.03	1.11	1.44	1.84	2.64	2.78	2.28	1.9	1.92
Diluted EPS from Cont Ops	0.08	0.13	0.11	0.16	0.28	0.44	1.03	1.11	1.44	1.84	2.64	2.78	2.28	1.9	1.92
Dividend per Share	- -	- -	0.27	- -	- -	2.44	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.09	0.25	-0.17	0.47	0.22	0.97	1.2	1.92	2.06	3.96	2.88	1.06	7.56	5.63	3.55
Free Cash Flow per Basic Share	-0.02	0.14	-0.44	0.05	-0.27	0.16	0.08	0.35	0.09	1.89	-1.02	-3.26	2.41	1.46	0.6
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	0.01	0.01	0.27	3	1.33	0.09	0.32	1.75	2.32
Book Value per Share	- -	0.18	0.07	0.23	0.52	0.18	1.32	2.52	3.96	5.74	8.33	11.08	13.33	15.15	17.01
Tangible Book Value per Share	- -	-0.68	-0.8	-0.6	-0.27	-2.2	1.17	2.56	4.3	6.43	8.75	11.83	14.3	16.46	18.62

Floor & Decor Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)