Blue Owl Capital Corporation Financial Ratios — 1D6 Stock

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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 (%)	- -	9.64	8.54	10.78	6.61	10.7	7.89	13.33	9.94	9.4
Return on Assets (%)	- -	5.72	4.82	6.57	3.78	5.08	3.47	5.86	4.35	4.04
Return on Capital (%)	- -	5.82	4.92	6.71	3.87	5.2	3.56	6.04	4.49	4.17
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	68.35	88.95	91.6	109.47	130.05	92.44	88.89	96.67	91.23	90.54
Profit Margin (%)	66.94	88.82	91.1	109.03	128.17	90.61	87.07	94.6	89.37	88.41
Net Income to Common Margin (%)	66.94	88.82	91.1	109.03	128.17	90.61	87.07	94.6	89.37	88.41
Effective Tax Rate (%)	2.07	0.15	0.54	0.4	1.45	1.98	2.05	2.14	2.03	2.35
Dvd Payout Ratio (%)	8.24	27.06	44.52	44.4	116.96	73.75	104.73	77.32	110.18	119.94
Sustainable Growth Rate (%)	- -	7.03	4.74	5.99	-1.12	2.81	-0.37	3.02	-1.01	-1.87

Credit (USD)

Credit Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	492	919	2,568	3,038	5,293	7,079	7,282	7,077	7,458	9,300
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	492	919	2,568	3,038	5,293	7,079	7,282	7,077	7,458	9,300
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	57.63	60.26	54.86	64.94	50.83	44.65	43.3	44.57	42.93	43.04
Long-Term Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Long-Term Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Long-Term Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
Total Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Total Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Total Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
Net Debt to Equity	-30.76	-1.18	-3.72	-5.18	-6.07	-7.17	-5.93	-9.51	-7.25	-7.04
Net Debt/Capital (%)	-21.74	-0.73	-2.13	-3.56	-3.27	-3.38	-2.72	-4.57	-3.33	-3.22
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	57.63	60.26	54.86	64.94	50.83	44.65	43.3	44.57	42.93	43.04
Long-Term Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Long-Term Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Long-Term Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
Total Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Total Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Total Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
CFO/Total Liabilities	-188.89	-137.46	-118.08	-78.33	-28.07	-16.67	2.82	15.16	2.02	17.79
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	7,437	5,036	5,654	4,540	5,718	5,967	6,380
- Cash & Cash Equivalents	209	17	122	310	349	426	349	573	432	521
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	492	919	2,568	3,038	5,293	7,079	7,282	7,077	7,458	9,300
Enterprise Value	- -	- -	- -	10,165	9,979	12,307	11,474	12,223	12,993	15,159
Total Capital	1,172	2,392	5,833	9,016	11,039	13,017	13,164	13,098	13,411	16,697
Total Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Total Debt / EV	- -	- -	- -	0.3	0.53	0.58	0.63	0.58	0.57	0.61
EV/Sales	- -	- -	- -	22.26	32.99	17.85	21.42	14.58	19.52	21.36
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	52.81	10.76	81.1	8.7
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	52.81	10.76	81.1	8.7
Diluted Market Cap	- -	- -	- -	6,157	5,019	5,633	4,558	5,724	5,965	6,465
Diluted Enterprise Value	- -	- -	- -	8,885	9,962	12,286	11,491	12,228	12,991	15,244
EV per Share	- -	- -	- -	25.92	25.59	31.26	29.23	31.36	33.3	30.35
TTM Sales	25	117	222	457	303	690	536	839	666	710
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-945	-1,335	-3,172	-2,527	-1,560	-1,227	217	1,136	160	1,742
TTM Free Cash Flow to Firm	-945	-1,335	-3,172	-2,527	-1,560	-1,227	217	1,136	160	1,742

Multiples (USD)

Valuation Multiples API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	-2.44	-3.22	-4.59	20.98	5.04	37.23	3.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	10,165	9,979	12,307	11,474	12,223	12,993	15,159
Low Price	- -	- -	- -	15.36	8.6	12.23	10.24	11.53	14.19	11.7
EV/Sales	- -	- -	- -	22.26	32.99	17.85	21.42	14.58	19.52	21.36
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	12.36	12.94	9.01	9.77	7.22	10.03	10.3
Price/Earnings Average	- -	- -	- -	10.95	13	8.89	11.18	6.62	10	11.32
Price/Earnings High	- -	- -	- -	12.36	17.9	9.36	12.97	7.42	11.06	12.7
Price/Earnings Low	- -	- -	- -	10.02	8.62	7.68	8.65	5.67	9.31	9.44
Price/Book Value	- -	- -	- -	1.24	0.88	0.95	0.77	0.95	1	0.86
Price/Book Value Average	- -	- -	- -	1.1	0.88	0.94	0.88	0.87	1	0.95
Price/Book Value High	- -	- -	- -	1.24	1.21	0.99	1.02	0.98	1.11	1.06
Price/Book Value Low	- -	- -	- -	1.01	0.58	0.81	0.68	0.75	0.93	0.79
Price/Tangible Book Value	- -	- -	- -	1.24	0.88	0.95	0.77	0.95	1	0.86
Price/Tangible Book Value Average	- -	- -	- -	1.1	0.88	0.94	0.88	0.87	1	0.95
Price/Tangible Book Value High	- -	- -	- -	1.24	1.21	0.99	1.02	0.98	1.11	1.06
Price/Tangible Book Value Low	- -	- -	- -	1.01	0.58	0.81	0.68	0.75	0.93	0.79
Price/Sales	- -	- -	- -	13.48	16.59	8.17	8.51	6.83	8.96	9.11
Price/Sales Average	- -	- -	- -	11.94	16.66	8.06	9.73	6.27	8.93	10.01
Price/Sales High	- -	- -	- -	13.48	22.95	8.48	11.3	7.02	9.89	11.23
Price/Sales Low	- -	- -	- -	10.92	11.05	6.96	7.53	5.36	8.32	8.34
Price/Cash Flow	- -	- -	- -	-2.44	-3.22	-4.59	20.98	5.04	37.23	3.71
Price/Cash Flow Average	- -	- -	- -	-2.16	-3.23	-4.53	23.99	4.63	37.12	4.08
Price/Cash Flow High	- -	- -	- -	-2.44	-4.45	-4.77	27.85	5.18	41.08	4.58
Price/Cash Flow Low	- -	- -	- -	-1.97	-2.14	-3.91	18.57	3.96	34.56	3.4
Price/Free Cash Flow Average	- -	- -	- -	-2.16	-3.23	-4.53	23.99	4.63	37.12	4.08
Price/Free Cash Flow High	- -	- -	- -	-2.44	-4.45	-4.77	27.85	5.18	41.08	4.58
Price/Free Cash Flow Low	- -	- -	- -	-1.97	-2.14	-3.91	18.57	3.96	34.56	3.4
EV/Sales Average	- -	- -	- -	20.39	33.05	17.73	22.64	14.02	19.49	22.25
EV/Sales High	- -	- -	- -	22.26	39.37	18.16	24.2	14.77	20.44	23.45
EV/Sales Low	- -	- -	- -	19.16	27.43	16.63	20.45	13.11	18.87	20.6
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	18.96	12.91	14.36	11.57	14.67	15.29	12.77
High Price	- -	- -	- -	18.96	17.86	14.91	15.36	15.09	16.87	15.75
Enterprise Value Average	- -	- -	- -	9,314	10,000	12,230	12,126	11,755	12,976	15,788
Enterprise Value High	- -	- -	- -	10,165	11,910	12,526	12,960	12,387	13,610	16,645
Enterprise Value Low	- -	- -	- -	8,753	8,297	11,471	10,953	10,997	12,564	14,621

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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

Shares Outstanding	384	384	384	392	390	394	392	390	390	499
Diluted Weighted Avg Shares	384	68	136	325	389	392	394	390	390	506
Basic Weighted Avg Shares	384	68	136	325	389	392	394	390	390	506
Revenue per Share	0.06	1.72	1.64	1.41	0.78	1.76	1.36	2.15	1.71	1.4
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Basic EPS from Cont Ops	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Diluted EPS, GAAP	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Diluted EPS from Cont Ops	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Dividend per Share	- -	0.41	0.66	0.68	1.17	1.17	1.24	1.57	1.68	1.49
Cash Flow per Share	-2.46	-19.69	-23.37	-7.78	-4.01	-3.13	0.55	2.91	0.41	3.44
Free Cash Flow per Basic Share	-2.46	-19.69	-23.37	-7.78	-4.01	-3.13	0.55	2.91	0.41	3.44
Cash & Equivalents per Share	0.55	0.05	0.32	0.79	0.9	1.08	0.89	1.47	1.11	1.04
Book Value per Share	1.77	3.84	8.51	15.24	14.74	15.08	14.99	15.45	15.26	14.81
Tangible Book Value per Share	1.77	3.84	8.51	15.24	14.74	15.08	14.99	15.45	15.26	14.81