Crescent Capital BDC, Inc. Financial Ratios — 487 Stock

Profitability (USD)

	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	12/31/2015	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 (%)	- -	- -	- -	3.75	8.79	11.31	13.8	2.46	12.37	9.93	4.77
Return on Assets (%)	- -	- -	- -	1.94	4.67	6.07	7.05	1.19	5.72	4.49	2.11
Return on Capital (%)	- -	- -	- -	1.98	4.78	6.21	7.22	1.22	5.87	4.6	2.16
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-877.37	77.92	81.14	110.43	117.26	114	102.76	71.22	90.97	89.5	76.32
Profit Margin (%)	-877.37	77.91	79.02	107.65	115.84	112.49	98.47	67.08	90.68	88.2	72.77
Net Income to Common Margin (%)	-877.37	77.91	79.02	107.65	115.84	112.49	98.47	67.08	90.68	88.2	72.77
Effective Tax Rate (%)	- -	0.01	2.61	2.51	1.21	1.32	4.18	5.82	0.33	1.46	4.65
Dvd Payout Ratio (%)	- -	45.64	91.13	166.16	83.81	77.98	57.07	355.69	76.99	102.15	196.51
Sustainable Growth Rate (%)	- -	- -	- -	-2.48	1.42	2.49	5.92	-6.28	2.85	-0.21	-4.6

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2015	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	- -	- -	151	236	322	472	631	654	845	876	874
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	151	236	322	472	631	654	845	876	874
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	- -	- -	52.39	51.36	54.46	53.12	49.5	47.01	45.63	44.72	43.53
Long-Term Debt/Equity (%)	- -	- -	87.3	90.8	79.13	84.27	96.74	106.84	113.76	118.25	123.76
Long-Term Debt/Capital (%)	- -	- -	46.61	47.59	44.18	45.73	49.17	51.65	53.22	54.18	55.31
Long-Term Debt/Total Assets (%)	- -	- -	45.74	46.64	43.1	44.77	47.89	50.23	51.91	52.88	53.86
Total Debt/Equity (%)	- -	- -	87.3	90.8	79.13	84.27	96.74	106.84	113.76	118.25	123.76
Total Debt/Capital (%)	- -	- -	46.61	47.59	44.18	45.73	49.17	51.65	53.22	54.18	55.31
Total Debt/Total Assets (%)	- -	- -	45.74	46.64	43.1	44.77	47.89	50.23	51.91	52.88	53.86
Net Debt to Equity	- -	- -	-5.37	-1.63	-1.12	-0.34	-1.54	-1.04	-1.05	-1.37	-0.71
Net Debt/Capital (%)	- -	- -	-2.95	-0.86	-0.63	-0.18	-0.79	-0.51	-0.49	-0.63	-0.32
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2015	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	- -	- -	52.39	51.36	54.46	53.12	49.5	47.01	45.63	44.72	43.53
Long-Term Debt/Equity (%)	- -	- -	87.3	90.8	79.13	84.27	96.74	106.84	113.76	118.25	123.76
Long-Term Debt/Capital (%)	- -	- -	46.61	47.59	44.18	45.73	49.17	51.65	53.22	54.18	55.31
Long-Term Debt/Total Assets (%)	- -	- -	45.74	46.64	43.1	44.77	47.89	50.23	51.91	52.88	53.86
Total Debt/Equity (%)	- -	- -	87.3	90.8	79.13	84.27	96.74	106.84	113.76	118.25	123.76
Total Debt/Capital (%)	- -	- -	46.61	47.59	44.18	45.73	49.17	51.65	53.22	54.18	55.31
Total Debt/Total Assets (%)	- -	- -	45.74	46.64	43.1	44.77	47.89	50.23	51.91	52.88	53.86
CFO/Total Liabilities	- -	- -	-56.29	-66.94	-59.66	-12.51	-23.69	4.05	10.43	6.43	8.16
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

	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	12/31/2015	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	- -	- -	- -	- -	- -	426	553	390	642	725	534
- Cash & Cash Equivalents	- -	- -	9	4	5	2	10	6	8	10	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	151	236	322	472	631	654	845	876	874
Enterprise Value	- -	- -	- -	- -	- -	896	1,174	1,038	1,479	1,591	1,403
Total Capital	- -	- -	324	495	729	1,032	1,283	1,267	1,587	1,616	1,580
Total Debt/Capital (%)	- -	- -	46.61	47.59	44.18	45.73	49.17	51.65	53.22	54.18	55.31
Total Debt / EV	- -	- -	- -	- -	- -	0.53	0.54	0.63	0.57	0.55	0.62
EV/Sales	- -	- -	- -	- -	- -	18.44	13.82	44.81	16	19.05	29.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	37.15	16.03	27.01	18.78
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	37.15	16.03	27.01	18.78
Diluted Market Cap	- -	- -	- -	- -	- -	419	510	390	623	725	535
Diluted Enterprise Value	- -	- -	- -	- -	- -	889	1,131	1,038	1,460	1,591	1,404
EV per Share	- -	- -	- -	- -	- -	31.82	38	33.62	39.91	42.93	37.95
TTM Sales	- -	15	11	8	25	49	85	23	92	84	47
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	-78	-88	-165	-203	-62	-158	28	92	59	75
TTM Free Cash Flow to Firm	- -	-78	-88	-165	-203	-62	-158	28	92	59	75

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2015	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	- -	- -	- -	- -	- -	-6.78	-3.23	13.96	6.75	12.31	7.16
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	896	1,174	1,038	1,479	1,591	1,403
Low Price	- -	- -	- -	- -	- -	6.05	14.22	12.64	12.45	15.95	12.97
EV/Sales	- -	- -	- -	- -	- -	18.44	13.82	44.81	16	19.05	29.59
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	7.66	6.09	25.11	7.43	9.85	15.51
Price/Earnings Average	- -	- -	- -	- -	- -	6.41	6.16	32.38	6.56	9.02	16.9
Price/Earnings High	- -	- -	- -	- -	- -	8.53	7.08	36.75	7.71	10.02	21.84
Price/Earnings Low	- -	- -	- -	- -	- -	3.06	4.84	25.11	5.33	8.02	13.93
Price/Book Value	- -	- -	- -	- -	- -	0.76	0.85	0.64	0.86	0.98	0.76
Price/Book Value Average	- -	- -	- -	- -	- -	0.64	0.86	0.82	0.76	0.9	0.82
Price/Book Value High	- -	- -	- -	- -	- -	0.85	0.98	0.93	0.9	1	1.07
Price/Book Value Low	- -	- -	- -	- -	- -	0.3	0.67	0.64	0.62	0.8	0.68
Price/Tangible Book Value	- -	- -	- -	- -	- -	0.76	0.85	0.64	0.86	0.98	0.76
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	0.64	0.86	0.82	0.76	0.9	0.82
Price/Tangible Book Value High	- -	- -	- -	- -	- -	0.85	0.98	0.93	0.9	1	1.07
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	0.3	0.67	0.64	0.62	0.8	0.68
Price/Sales	- -	- -	- -	- -	- -	8.62	6	16.84	6.73	8.69	11.29
Price/Sales Average	- -	- -	- -	- -	- -	7.21	6.07	21.72	5.95	7.96	12.3
Price/Sales High	- -	- -	- -	- -	- -	9.59	6.97	24.65	6.99	8.84	15.89
Price/Sales Low	- -	- -	- -	- -	- -	3.44	4.77	16.84	4.84	7.08	10.13
Price/Cash Flow	- -	- -	- -	- -	- -	-6.78	-3.23	13.96	6.75	12.31	7.16
Price/Cash Flow Average	- -	- -	- -	- -	- -	-5.67	-3.27	18.01	5.96	11.28	7.81
Price/Cash Flow High	- -	- -	- -	- -	- -	-7.54	-3.76	20.44	7	12.53	10.08
Price/Cash Flow Low	- -	- -	- -	- -	- -	-2.71	-2.57	13.96	4.85	10.03	6.43
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	-5.67	-3.27	18.01	5.96	11.28	7.81
Price/Free Cash Flow High	- -	- -	- -	- -	- -	-7.54	-3.76	20.44	7	12.53	10.08
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	-2.71	-2.57	13.96	4.85	10.03	6.43
EV/Sales Average	- -	- -	- -	- -	- -	17.01	13.89	49.68	15.19	18.33	30.59
EV/Sales High	- -	- -	- -	- -	- -	19.43	14.87	52.61	16.27	19.2	34.18
EV/Sales Low	- -	- -	- -	- -	- -	13.18	12.48	44.81	14.04	17.44	28.43
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	15.13	17.9	12.64	17.33	19.57	14.45
High Price	- -	- -	- -	- -	- -	16.84	20.79	18.49	17.99	19.91	20.34
Enterprise Value Average	- -	- -	- -	- -	- -	827	1,180	1,151	1,404	1,530	1,451
Enterprise Value High	- -	- -	- -	- -	- -	944	1,263	1,219	1,504	1,604	1,621
Enterprise Value Low	- -	- -	- -	- -	- -	640	1,060	1,038	1,298	1,457	1,348

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2015	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

Shares Outstanding	4	6	30	30	30	28	31	31	37	37	37
Diluted Weighted Avg Shares	25	30	30	30	30	28	28	31	36	37	37
Basic Weighted Avg Shares	25	30	30	30	30	28	28	31	36	37	37
Revenue per Share	0.01	0.5	0.38	0.25	0.84	1.76	2.98	0.75	2.57	2.25	1.28
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.09	0.39	0.3	0.27	0.97	1.98	2.94	0.5	2.33	1.99	0.93
Basic EPS from Cont Ops	-0.09	0.39	0.3	0.27	0.97	1.98	2.94	0.5	2.33	1.99	0.93
Diluted EPS, GAAP	-0.09	0.39	0.3	0.27	0.97	1.98	2.94	0.5	2.33	1.99	0.93
Diluted EPS from Cont Ops	-0.09	0.39	0.3	0.27	0.97	1.98	2.94	0.5	2.33	1.99	0.93
Dividend per Share	- -	0.18	0.27	0.45	0.82	1.54	1.68	1.79	1.8	2.03	1.83
Cash Flow per Share	- -	-2.61	-2.94	-5.48	-6.76	-2.23	-5.54	0.9	2.57	1.59	2.02
Free Cash Flow per Basic Share	- -	-2.61	-2.94	-5.48	-6.76	-2.23	-5.54	0.9	2.57	1.59	2.02
Cash & Equivalents per Share	- -	- -	0.31	0.14	0.15	0.07	0.33	0.21	0.21	0.27	0.14
Book Value per Share	- -	- -	5.75	8.64	13.55	19.88	21.12	19.83	20.04	19.98	19.1
Tangible Book Value per Share	- -	- -	5.75	8.64	13.55	19.88	21.12	19.83	20.04	19.98	19.1