Tradeweb Markets Inc. Financial Ratios — 4T0 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 (%)	- -	- -	5.74	2.11	4.33	5.07	6.44	7.07	8.98	13.21
Return on Assets (%)	- -	- -	5.05	1.66	3.09	3.89	5.05	5.48	7	10.52
Return on Capital (%)	- -	- -	5.74	0.8	2.36	3.48	4.78	5.41	7.04	10.25
Return on Invested Capital (%)	- -	- -	5.72	3.1	4.06	4.73	5.78	6.23	7.75	9.05
Gross Margin (%)	53.56	50.65	55.98	57.52	60.83	62.17	63.62	65.6	65.66	67.32
EBITDA Margin (%)	35.35	31.26	38.64	42.44	46.73	49.25	49.75	51.61	52.03	52.89
Operating Margin (%)	18.92	17.66	26.2	28.75	30.78	34.52	35.85	37.05	39.73	41.18
Incremental Operating Margin (%)	- -	- -	54.32	42.96	44.26	52.67	48.65	46.52	49	48.81
Pretax Margin (%)	18.78	17.8	26.58	29.05	30.75	34.37	36.77	40.95	43.71	57.25
Profit Margin (%)	18.93	16.58	24.25	10.8	18.63	21.07	26.02	27.27	29.06	39.6
Net Income to Common Margin (%)	18.93	16.58	24.25	10.8	18.63	21.07	26.02	27.27	29.06	39.6
Effective Tax Rate (%)	- -	6.83	8.76	23.21	20.43	26.18	17.73	23.45	24.45	21.57
Dvd Payout Ratio (%)	139.54	181.71	109.96	70.9	21.48	20.22	16.1	16.01	13.35	9.93
Sustainable Growth Rate (%)	- -	- -	-0.57	0.61	3.4	4.04	5.41	5.93	7.78	11.9

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	- -	- -	- -	31	34	24	28	27	36	139
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	31	34	24	28	27	36	139
Total Debt/EBITDA	- -	- -	- -	0.09	0.08	0.05	0.05	0.04	0.04	0.13
Net Debt/EBITDA	- -	-2.24	-1.61	-1.4	-1.9	-1.83	-2.13	-2.47	-1.49	-1.92
Total Debt/EBIT	- -	- -	- -	0.16	0.13	0.07	0.07	0.05	0.05	0.17
Net Debt/EBIT	- -	-3.96	-2.38	-2.43	-3	-2.71	-3.05	-3.38	-1.98	-2.5
EBITDA to Interest Expense	129.94	- -	- -	- -	- -	- -	327.67	337.38	209.87	559.26
EBITDA-CapEx/Interest Expense	122.47	- -	- -	- -	- -	- -	314.81	328.33	200.3	538.37
EBIT to Interest Expense	69.55	- -	- -	- -	- -	- -	236.14	242.18	160.26	435.41
Interest Expense	1	- -	- -	- -	- -	- -	2	2	4	2
Common Equity/Total Assets	- -	74.91	91.5	66.31	75.77	77.55	79.13	76.12	79.8	79.46
Long-Term Debt/Equity (%)	- -	- -	- -	0.67	0.69	0.46	0.5	0.46	0.56	1.94
Long-Term Debt/Capital (%)	- -	- -	- -	0.67	0.68	0.46	0.5	0.46	0.56	1.9
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.61	0.61	0.41	0.45	0.39	0.49	1.7
Total Debt/Equity (%)	- -	- -	- -	0.67	0.69	0.46	0.5	0.46	0.56	1.94
Total Debt/Capital (%)	- -	- -	- -	0.67	0.68	0.46	0.5	0.46	0.56	1.9
Total Debt/Total Assets (%)	- -	- -	- -	0.61	0.61	0.41	0.45	0.39	0.49	1.7
Net Debt to Equity	- -	-35.74	-8.97	-10.03	-15.77	-18.31	-22.67	-28.77	-20.95	-29
Net Debt/Capital (%)	- -	-55.63	-9.85	-11.07	-18.56	-22.29	-29.12	-40.13	-26.31	-39.76
EBITDA	174	158	254	329	417	530	591	691	898	1,086
EBITDA-CapEx	164	144	239	313	406	513	568	672	857	1,045
Operating Income (Loss)	93	89	172	223	275	372	426	496	686	845

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	- -	1.55	1.51	1.39	1.66	2.02	2.45	1.91	2.36	3.72
Current Ratio	- -	1.93	2.54	1.81	1.91	2.34	2.8	2.57	2.99	4.32
Quick Ratio	- -	1.88	2.49	1.77	1.88	2.3	2.75	2.52	2.89	4.21
CFO/Avg Current Liab	- -	- -	1.11	1.03	1.1	1.21	1.27	1.06	1.23	2.07
Common Equity/Total Assets	- -	74.91	91.5	66.31	75.77	77.55	79.13	76.12	79.8	79.46
Long-Term Debt/Equity (%)	- -	- -	- -	0.67	0.69	0.46	0.5	0.46	0.56	1.94
Long-Term Debt/Capital (%)	- -	- -	- -	0.67	0.68	0.46	0.5	0.46	0.56	1.9
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.61	0.61	0.41	0.45	0.39	0.49	1.7
Total Debt/Equity (%)	- -	- -	- -	0.67	0.69	0.46	0.5	0.46	0.56	1.94
Total Debt/Capital (%)	- -	- -	- -	0.67	0.68	0.46	0.5	0.46	0.56	1.9
Total Debt/Total Assets (%)	- -	- -	- -	0.61	0.61	0.41	0.45	0.39	0.49	1.7
CFO/Total Liabilities	- -	67.97	65.3	61.88	67.09	84.85	88.65	66.13	103.29	116.73
CFO/CapEx	17.19	16.68	17.99	19.71	38.58	34.25	27.26	40.27	21.92	28.79
Altman's Z-Score	- -	- -	- -	- -	12.45	19.77	13.41	11.93	22.39	16.12

Working Capital (USD)

Working Capital 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

Accounts Receivable Turnover	- -	- -	3.88	3.97	7.71	9.14	8.36	3.8	4.11	7.38
Days Sales Outstanding	- -	- -	94.19	92.01	47.36	39.94	43.64	95.99	88.78	49.49
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)

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	- -	- -	- -	- -	11,996	20,375	13,725	19,075	28,592	22,589
- Cash & Cash Equivalents	- -	353	410	461	791	972	1,257	1,706	1,340	2,085
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	1,214	716	663	593	558	599	681
+ Total Debt	- -	- -	- -	31	34	24	28	27	36	139
Enterprise Value	- -	- -	- -	- -	11,955	20,091	13,088	17,954	27,886	21,325
Total Capital	- -	986	4,572	4,624	5,054	5,333	5,574	5,959	6,435	7,328
Total Debt/Capital (%)	- -	- -	- -	0.67	0.68	0.46	0.5	0.46	0.56	1.9
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01
EV/Sales	- -	- -	- -	- -	13.39	18.66	11.01	13.42	16.16	10.39
EV/EBITDA	- -	- -	- -	- -	28.66	37.9	22.13	26	31.05	19.64
EV/EBIT	- -	- -	- -	- -	45.39	55.99	31.72	35.53	41.13	25.53
EV/Cash Flow to Firm	- -	- -	- -	- -	26.97	34.76	20.63	24.01	30.95	18.24
EV/Free Cash Flow to Firm	- -	- -	- -	- -	27.69	35.8	21.42	24.62	32.43	18.89
Diluted Market Cap	- -	- -	- -	- -	11,579	20,779	13,773	19,133	28,862	22,851
Diluted Enterprise Value	- -	- -	- -	- -	11,538	20,495	13,136	18,012	28,157	21,587
EV per Share	- -	- -	- -	- -	61.3	98.86	63.02	84.68	130.98	100.38
TTM Sales	492	504	658	776	893	1,076	1,189	1,338	1,726	2,052
TTM EBITDA	174	158	254	329	417	530	591	691	898	1,086
TTM Operating Income	93	89	172	223	275	372	426	496	686	845
TTM Cash Flow to Firm	- -	225	277	311	443	578	634	748	901	1,169
TTM Free Cash Flow to Firm	- -	211	262	295	432	561	611	729	860	1,129

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	- -	- -	- -	- -	26.82	37.03	22.59	26.3	33.69	20.27
EV/EBIT	- -	- -	- -	- -	45.39	55.99	31.72	35.53	41.13	25.53
Enterprise Value	- -	- -	- -	- -	11,955	20,091	13,088	17,954	27,886	21,325
Low Price	- -	- -	- -	- -	34.76	59.9	52.1	63.12	88.5	102.01
EV/Sales	- -	- -	- -	- -	13.39	18.66	11.01	13.42	16.16	10.39
EV/EBITDA	- -	- -	- -	- -	28.66	37.9	22.13	26	31.05	19.64
Price/Earnings	- -	- -	- -	- -	66.74	89.03	43.92	51.98	57.04	27.89
Price/Earnings Average	- -	- -	- -	- -	59.69	72.78	47.37	44.87	47.73	33.15
Price/Earnings High	- -	- -	- -	- -	73.94	90.72	66.48	55.66	58.42	39.58
Price/Earnings Low	- -	- -	- -	- -	37.71	53.19	34.63	36.47	37.59	26.76
Price/Book Value	- -	- -	- -	- -	2.79	4.39	2.77	3.55	4.93	3.47
Price/Book Value Average	- -	- -	- -	- -	2.49	3.59	2.99	3.06	4.12	4.13
Price/Book Value High	- -	- -	- -	- -	3.09	4.47	4.19	3.8	5.05	4.93
Price/Book Value Low	- -	- -	- -	- -	1.58	2.62	2.18	2.49	3.25	3.33
Price/Tangible Book Value	- -	- -	- -	- -	46.39	38.51	14.31	13.41	26.66	11.65
Price/Tangible Book Value Average	- -	- -	- -	- -	41.49	31.48	15.44	11.58	22.31	13.84
Price/Tangible Book Value High	- -	- -	- -	- -	51.4	39.24	21.67	14.36	27.3	16.53
Price/Tangible Book Value Low	- -	- -	- -	- -	26.21	23.01	11.28	9.41	17.57	11.17
Price/Sales	- -	- -	- -	- -	12.43	18.76	11.43	14.17	16.58	11.05
Price/Sales Average	- -	- -	- -	- -	11.12	15.34	12.33	12.23	13.87	13.13
Price/Sales High	- -	- -	- -	- -	13.77	19.12	17.3	15.18	16.98	15.67
Price/Sales Low	- -	- -	- -	- -	7.03	11.21	9.01	9.94	10.92	10.6
Price/Cash Flow	- -	- -	- -	- -	25.04	34.94	21.47	25.42	31.87	19.42
Price/Cash Flow Average	- -	- -	- -	- -	22.39	28.56	23.16	21.94	26.66	23.08
Price/Cash Flow High	- -	- -	- -	- -	27.74	35.6	32.5	27.22	32.64	27.55
Price/Cash Flow Low	- -	- -	- -	- -	14.15	20.87	16.93	17.83	21	18.63
Price/Free Cash Flow Average	- -	- -	- -	- -	23.99	30.27	24.37	22.7	28.19	24.1
Price/Free Cash Flow High	- -	- -	- -	- -	29.71	37.74	34.2	28.16	34.5	28.77
Price/Free Cash Flow Low	- -	- -	- -	- -	15.15	22.12	17.81	18.45	22.2	19.45
EV/Sales Average	- -	- -	- -	- -	11.97	15.21	11.92	11.47	13.45	12.47
EV/Sales High	- -	- -	- -	- -	14.84	19.02	16.94	14.43	16.56	15
EV/Sales Low	- -	- -	- -	- -	7.55	11.04	8.57	9.16	10.51	9.94
EV/EBITDA Average	- -	- -	- -	- -	25.62	30.88	23.95	22.22	25.85	23.57
EV/EBITDA High	- -	- -	- -	- -	31.76	38.63	34.05	27.95	31.82	28.36
EV/EBITDA Low	- -	- -	- -	- -	16.15	22.43	17.22	17.76	20.2	18.8
EV/EBIT Average	- -	- -	- -	- -	40.58	45.63	34.34	30.37	34.24	30.63
EV/EBIT High	- -	- -	- -	- -	50.31	57.07	48.81	38.21	42.15	36.86
EV/EBIT Low	- -	- -	- -	- -	25.58	33.13	24.68	24.27	26.75	24.43
Last Price	- -	- -	- -	- -	61.52	100.26	66.09	89.97	134.29	106.33
High Price	- -	- -	- -	- -	68.16	102.17	100.03	96.34	137.54	150.88
Enterprise Value Average	- -	- -	- -	- -	10,688	16,372	14,168	15,346	23,217	25,585
Enterprise Value High	- -	- -	- -	- -	13,250	20,478	20,138	19,306	28,577	30,787
Enterprise Value Low	- -	- -	- -	- -	6,738	11,889	10,184	12,262	18,136	20,405

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	46	123	123	163	195	203	208	212	213	212
Diluted Weighted Avg Shares	227	227	123	157	188	207	208	213	215	215
Basic Weighted Avg Shares	227	227	123	148	180	201	206	211	213	213
Revenue per Share	2.17	2.22	5.33	5.24	4.95	5.34	5.78	6.35	8.1	9.63
EBITDA per Share	0.77	0.69	2.06	2.22	2.31	2.63	2.88	3.28	4.22	5.09
Operating Income per Share	0.41	0.39	1.4	1.51	1.52	1.84	2.07	2.35	3.22	3.96
Basic EPS, GAAP	0.41	0.37	1.29	0.57	0.92	1.13	1.5	1.73	2.35	3.81
Basic EPS from Cont Ops	0.41	0.37	1.29	1.17	1.21	1.36	1.75	1.99	2.68	4.32
Diluted EPS, GAAP	0.41	0.37	1.29	0.54	0.88	1.09	1.48	1.72	2.33	3.78
Diluted EPS from Cont Ops	0.41	0.37	1.29	1.11	1.16	1.32	1.73	1.97	2.65	4.29
Dividend per Share	0.57	0.67	1.42	1.05	0.32	0.32	0.32	0.36	0.4	0.48
Cash Flow per Share	0.76	0.99	2.25	2.1	2.46	2.87	3.08	3.54	4.21	5.48
Free Cash Flow per Basic Share	0.71	0.93	2.12	1.99	2.39	2.79	2.97	3.45	4.02	5.29
Cash & Equivalents per Share	- -	2.86	3.32	2.82	4.06	4.78	6.05	8.05	6.3	9.81
Book Value per Share	- -	8	37.06	20.68	22.07	22.86	23.85	25.35	27.24	30.63
Tangible Book Value per Share	- -	1.29	2.64	-4.72	1.33	2.6	4.62	6.71	5.04	9.13