NexPoint Residential Trust, Inc. Financial Ratios — 5O4

Profitability (USD)

	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	12/31/2013	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 (%)	- -	- -	-5.45	9.66	22.66	-0.6	27.45	10.55	5.25	-1.87	8.73	0.25	-9.07
Return on Assets (%)	- -	- -	-1.3	2.18	5.11	-0.15	6.55	2.38	1.18	-0.43	2.04	0.06	-1.69
Return on Capital (%)	- -	- -	- -	3.89	7.79	- -	9.35	4.31	2.66	- -	5.42	5.46	- -
Return on Invested Capital (%)	- -	- -	- -	2.26	9.24	- -	9.7	4.63	3.38	- -	5.49	4.32	- -
Gross Margin (%)	34.49	46.41	45.65	46.59	47.36	49.16	51.7	51.76	53.39	54.51	56.78	56.4	56.36
EBITDA Margin (%)	-8.86	26.39	41.03	43.27	97.35	53.21	116.91	80.63	69.01	54.52	75.08	69.82	49.22
Operating Margin (%)	-10.44	-3.75	8.88	16.73	9.21	11.45	8.23	6.62	8.31	11.96	16.31	11.29	11.12
Incremental Operating Margin (%)	- -	- -	16.2	77.54	- -	148.31	- -	- -	32.16	29.88	100.8	89.41	16.41
Pretax Margin (%)	-53.8	-40.63	-9.34	19.49	39.07	-1.1	54.92	21.56	10.54	-3.52	16.01	0.43	-12.8
Profit Margin (%)	-53.8	-36.16	-9.21	16.47	37	-1.1	54.75	21.49	10.51	-3.51	15.95	0.43	-12.75
Net Income to Common Margin (%)	-53.8	-36.16	-9.21	16.47	37	-1.1	54.75	21.49	10.51	-3.51	15.95	0.43	-12.75
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	-51.13	-118.01	59.49	32.45	-1,375.23	28.12	72.93	154.49	-435.95	100.45	4,410.02	-165.81
Sustainable Growth Rate (%)	- -	- -	-11.87	3.91	15.31	-8.87	19.73	2.86	-2.86	-10.03	-0.04	-10.57	-24.12

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2013	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	- -	487	705	708	762	825	1,362	1,345	1,555	1,599	1,477	1,464	1,558
ST Debt	- -	- -	29	340	38	- -	217	182	278	73	23	- -	88
LT Debt	- -	487	676	367	724	825	1,145	1,163	1,276	1,527	1,454	1,464	1,469
Total Debt/EBITDA	- -	42.77	14.61	12.31	5.43	10.57	6.43	8.15	10.27	11.12	7.09	8.07	12.59
Net Debt/EBITDA	- -	41.66	14.27	11.92	5.32	10.32	6.31	8	9.95	11	7.03	7.94	12.48
Total Debt/EBIT	- -	-47.47	94.31	32.4	8.32	27.01	9.55	16.26	24.13	34.58	13.05	17.52	55.76
Net Debt/EBIT	- -	-46.23	92.14	31.36	8.14	26.36	9.37	15.97	23.36	34.22	12.94	17.24	55.27
EBITDA to Interest Expense	- -	1.84	2.93	2.96	5.35	2.53	5.66	5.07	5.52	2.84	3.1	1.74	1.5
EBITDA-CapEx/Interest Expense	- -	-95.13	-14.29	-6.51	-3.11	2.53	5.66	5.07	5.52	2.84	3.1	1.74	1.5
EBIT to Interest Expense	- -	-0.26	0.64	1.15	0.51	0.54	0.4	0.42	0.66	0.62	0.67	0.28	0.34
Interest Expense	- -	6	16	19	26	31	37	33	27	51	67	104	83
Common Equity/Total Assets	- -	25.27	22.84	22.36	22.69	25.49	22.84	22.3	22.77	23.35	23.47	21.51	15.66
Long-Term Debt/Equity (%)	- -	246.54	271.68	143.48	299.72	276.19	266.65	282.92	268.14	290.66	290.83	351.71	489.11
Long-Term Debt/Capital (%)	- -	71.14	70.89	38.12	72.11	73.42	63.94	66.21	62.86	71.86	73.54	77.86	79.09
Long-Term Debt/Total Assets (%)	- -	69.83	69.72	35.49	68.61	71.02	61.38	63.57	61.85	68.61	68.98	76.73	77.89
Total Debt/Equity (%)	- -	246.54	283.25	276.38	315.62	276.19	317.06	327.27	326.59	304.49	295.48	351.71	518.44
Total Debt/Capital (%)	- -	71.14	73.91	73.43	75.94	73.42	76.02	76.6	76.56	75.28	74.71	77.86	83.83
Total Debt/Total Assets (%)	- -	69.83	72.69	68.36	72.25	71.02	72.98	73.54	75.33	71.88	70.08	76.73	82.56
Net Debt to Equity	- -	240.13	276.74	267.52	308.98	269.54	311.08	321.32	316.2	301.3	293.01	346.15	513.88
Net Debt/Capital (%)	- -	70.6	73.46	72.79	75.55	72.94	75.67	76.27	75.97	75.08	74.56	77.59	83.71
EBITDA	- -	11	48	57	140	78	212	165	151	144	208	181	124
EBITDA-CapEx	-9	-588	-235	-126	-82	78	212	165	151	144	208	181	124
Operating Income (Loss)	- -	-2	10	22	13	17	15	14	18	32	45	29	28

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2013	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	- -	1.12	0.38	0.06	0.18	0.55	0.09	0.12	0.16	0.1	0.08	0.94	0.12
Current Ratio	- -	5.43	1.51	0.34	0.9	1.77	0.43	0.32	0.3	0.93	1.13	2.69	0.48
Quick Ratio	- -	1.22	0.42	0.06	0.22	0.64	0.11	0.16	0.18	0.2	0.18	1.44	0.2
CFO/Avg Current Liab	- -	- -	1.26	0.15	0.15	0.67	0.32	0.23	0.28	0.33	0.6	0.84	1.21
Common Equity/Total Assets	- -	25.27	22.84	22.36	22.69	25.49	22.84	22.3	22.77	23.35	23.47	21.51	15.66
Long-Term Debt/Equity (%)	- -	246.54	271.68	143.48	299.72	276.19	266.65	282.92	268.14	290.66	290.83	351.71	489.11
Long-Term Debt/Capital (%)	- -	71.14	70.89	38.12	72.11	73.42	63.94	66.21	62.86	71.86	73.54	77.86	79.09
Long-Term Debt/Total Assets (%)	- -	69.83	69.72	35.49	68.61	71.02	61.38	63.57	61.85	68.61	68.98	76.73	77.89
Total Debt/Equity (%)	- -	246.54	283.25	276.38	315.62	276.19	317.06	327.27	326.59	304.49	295.48	351.71	518.44
Total Debt/Capital (%)	- -	71.14	73.91	73.43	75.94	73.42	76.02	76.6	76.56	75.28	74.71	77.86	83.83
Total Debt/Total Assets (%)	- -	69.83	72.69	68.36	72.25	71.02	72.98	73.54	75.33	71.88	70.08	76.73	82.56
CFO/Total Liabilities	- -	2.01	4.79	4.33	4.61	4.84	3.58	4.04	4.62	4.65	6.01	4.93	5.27
CFO/CapEx	- -	0.02	0.12	0.18	0.17	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	0.52	0.84	0.56	0.55	0.61	0.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2013	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	- -	- -	71.9	51.79	48.56	46.75	37.62	26.72	31.57	24.03	17.5	19.28	23.49
Days Sales Outstanding	- -	- -	5.08	7.05	7.52	7.81	9.7	13.66	11.56	15.19	20.86	18.93	15.54
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

	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	12/31/2013	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	- -	- -	- -	- -	- -	- -	- -	995	2,080	1,105	890	1,053	733
- Cash & Cash Equivalents	- -	13	16	23	16	20	26	24	49	17	12	23	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	21	27	25	2	3	3	3	6	6	5	6	5
+ Total Debt	- -	487	705	708	762	825	1,362	1,345	1,555	1,599	1,477	1,464	1,558
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	2,319	3,591	2,694	2,360	2,499	2,282
Total Capital	- -	685	954	964	1,004	1,123	1,791	1,756	2,030	2,125	1,977	1,880	1,858
Total Debt/Capital (%)	- -	71.14	73.91	73.43	75.94	73.42	76.02	76.6	76.56	75.28	74.71	77.86	83.83
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.58	0.43	0.59	0.63	0.59	0.68
EV/Sales	- -	- -	- -	- -	- -	- -	- -	11.32	16.38	10.2	8.5	9.62	9.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	14.04	23.74	18.72	11.33	13.78	18.45
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	28.03	55.75	58.24	20.85	29.9	81.69
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	25.83	35.67	- -	14.42	14.06	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	25.83	35.67	- -	14.42	14.06	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	1,004	2,101	1,108	910	1,087	734
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	2,328	3,612	2,696	2,380	2,534	2,283
EV per Share	- -	- -	- -	- -	- -	- -	- -	92.69	140.83	105.43	91.91	98.36	89.96
TTM Sales	- -	43	118	133	144	147	181	205	219	264	278	260	251
TTM EBITDA	- -	11	48	57	140	78	212	165	151	144	208	181	124
TTM Operating Income	- -	-2	10	22	13	17	15	14	18	32	45	29	28
TTM Cash Flow to Firm	- -	- -	- -	53	64	- -	89	90	101	- -	164	178	- -
TTM Free Cash Flow to Firm	- -	- -	- -	-131	-158	- -	89	90	101	- -	164	178	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2013	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	- -	- -	- -	- -	- -	- -	- -	17.54	28.68	14.01	9.42	14.78	8.78
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	28.03	55.75	58.24	20.85	29.9	81.69
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	2,319	3,591	2,694	2,360	2,499	2,282
Low Price	- -	- -	- -	- -	- -	- -	- -	39.78	38.55	38.96	26.24	27.67	27.71
EV/Sales	- -	- -	- -	- -	- -	- -	- -	11.32	16.38	10.2	8.5	9.62	9.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	14.04	23.74	18.72	11.33	13.78	18.45
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	22.33	89.12	- -	20.09	952.42	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	22.33	61.79	- -	22.81	870.61	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	22.33	89.12	- -	29.76	1,082.85	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	22.33	42.12	- -	15.21	635.99	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	2.44	4.43	2.13	1.8	2.56	2.48
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	2.44	3.07	3.18	2.04	2.34	2.96
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	2.44	4.43	4.69	2.67	2.92	3.69
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	2.44	2.09	1.92	1.36	1.71	2.38
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	2.45	4.44	2.13	1.8	2.56	2.49
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	2.45	3.08	3.18	2.04	2.34	2.97
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	2.45	4.44	4.69	2.67	2.92	3.7
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	2.45	2.1	1.92	1.36	1.71	2.39
Price/Sales	- -	- -	- -	- -	- -	- -	- -	4.8	9.36	4.2	3.2	4.07	2.92
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	4.8	6.49	6.28	3.64	3.72	3.48
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	4.8	9.36	9.26	4.75	4.63	4.35
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	4.8	4.43	3.78	2.43	2.72	2.8
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	17.18	28.02	14.01	9.21	14.37	8.78
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	17.18	19.43	20.95	10.45	13.13	10.47
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	17.18	28.02	30.91	13.64	16.34	13.06
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	17.18	13.24	12.61	6.97	9.6	8.42
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	17.54	19.88	20.95	10.69	13.51	10.47
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	17.54	28.68	30.91	13.95	16.8	13.06
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	17.54	13.55	12.61	7.13	9.87	8.42
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	11.32	13.47	12.28	8.94	9.27	9.64
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	11.32	16.38	15.26	10.05	10.18	10.5
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	11.32	11.38	9.79	7.72	8.28	8.96
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	14.04	19.52	22.53	11.9	13.28	19.59
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	14.04	23.74	27.99	13.38	14.58	21.34
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	14.04	16.49	17.95	10.29	11.85	18.2
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	28.03	45.84	70.09	21.91	28.82	86.74
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	28.03	55.75	87.08	24.63	31.63	94.5
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	28.03	38.72	55.86	18.94	25.72	80.61
Last Price	- -	- -	- -	- -	- -	- -	- -	39.78	81.57	43.26	34.66	41.43	28.9
High Price	- -	- -	- -	- -	- -	- -	- -	39.78	81.57	95.47	51.34	47.11	43.01
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	2,319	2,953	3,242	2,480	2,408	2,423
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	2,319	3,591	4,028	2,788	2,643	2,640
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	2,319	2,494	2,584	2,143	2,149	2,252

Shares Outstanding	21	21	21	21	21	23	25	25	26	26	26	25	25
Diluted Weighted Avg Shares	21	21	21	21	21	22	25	25	26	26	26	26	25
Basic Weighted Avg Shares	21	21	21	21	21	21	24	25	25	26	26	26	25
Revenue per Share	0.01	2.02	5.53	6.26	6.85	6.92	7.51	8.29	8.71	10.31	10.82	10.18	9.9
EBITDA per Share	- -	0.53	2.27	2.71	6.67	3.68	8.78	6.68	6.01	5.62	8.12	7.11	4.87
Operating Income per Share	- -	-0.08	0.49	1.05	0.63	0.79	0.62	0.55	0.72	1.23	1.76	1.15	1.1
Basic EPS, GAAP	-0.01	-0.73	-0.51	1.03	2.53	-0.08	4.11	1.78	0.92	-0.36	1.73	0.04	-1.26
Basic EPS from Cont Ops	-0.01	-0.82	-0.52	1.22	2.68	-0.08	4.12	1.79	0.92	-0.36	1.73	0.04	-1.27
Diluted EPS, GAAP	-0.01	-0.73	-0.51	1.03	2.49	-0.07	4.03	1.74	0.89	-0.36	1.69	0.04	-1.26
Diluted EPS from Cont Ops	-0.01	-0.82	-0.52	1.21	2.63	-0.07	4.04	1.75	0.9	-0.36	1.69	0.04	-1.27
Dividend per Share	- -	0.46	0.62	0.84	0.91	1.05	1.16	1.31	1.42	1.59	1.75	1.93	2.11
Cash Flow per Share	- -	0.47	1.62	1.59	1.78	1.97	2.13	2.32	2.91	3.09	3.76	2.88	3.29
Free Cash Flow per Basic Share	-0.42	-27.52	-11.68	-7.06	-8.77	1.97	2.13	2.32	2.91	3.09	3.76	2.88	3.29
Cash & Equivalents per Share	- -	0.59	0.76	1.08	0.76	0.85	1.02	0.98	1.94	0.66	0.48	0.91	0.54
Book Value per Share	- -	8.23	10.4	11	11.38	12.6	16.88	16.31	18.42	20.34	19.27	16.15	11.65
Tangible Book Value per Share	- -	7.98	10.37	10.79	11.34	12.54	16.64	16.26	18.36	20.34	19.27	16.15	11.61

NexPoint Residential Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)