AdvanSix Inc. Financial Ratios — 960 Stock

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 (%)	- -	- -	14.24	9.83	49.59	16.63	10.07	10.91	26.75	25.67	7.39	5.83	6.2
Return on Assets (%)	- -	- -	7.67	3.91	15.01	6.35	3.64	3.69	10.86	12.25	3.65	2.86	2.99
Return on Capital (%)	- -	- -	14.24	7.12	- -	11.42	6.27	6.31	16.82	18.9	6.13	5.18	4.91
Return on Invested Capital (%)	- -	- -	13.83	7.17	- -	11.4	6.39	6.31	16.91	18.75	5.54	5.34	4.7
Gross Margin (%)	13.35	10.24	11.27	9.06	15.39	11.52	10.44	11.55	16.27	16.16	10.76	10.08	10.84
EBITDA Margin (%)	12.44	9.11	10.06	7.93	13.75	9.67	9.01	10.68	15.22	15.22	9.3	8.9	9.19
Operating Margin (%)	10.33	7.23	7.32	4.55	10.47	6.16	4.63	5.43	11.35	11.65	4.54	3.88	3.95
Incremental Operating Margin (%)	- -	- -	6.95	31.31	35.32	- -	15.24	- -	24.35	13.64	38.15	66.31	27.31
Pretax Margin (%)	10.43	7.38	7.54	4.51	9.8	5.66	4.11	4.75	10.99	11.6	4.51	3	3.58
Profit Margin (%)	6.72	4.68	4.8	2.87	9.94	4.37	3.19	3.98	8.3	8.83	3.56	2.91	3.24
Net Income to Common Margin (%)	6.72	4.68	4.8	2.87	9.94	4.37	3.19	3.98	8.3	8.83	3.56	2.91	3.24
Effective Tax Rate (%)	35.57	36.49	36.37	36.5	- -	22.76	22.5	16.27	24.48	23.87	21.09	3.13	9.45
Dvd Payout Ratio (%)	- -	- -	- -	788.79	- -	- -	- -	- -	2.52	8.77	30.49	38.81	34.85
Sustainable Growth Rate (%)	- -	- -	14.24	-67.74	49.59	16.63	10.07	10.91	26.07	23.42	5.14	3.57	4.04

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	- -	- -	- -	265	265	200	433	390	272	230	266	349	381
ST Debt	- -	- -	- -	- -	17	- -	38	29	36	37	32	42	44
LT Debt	- -	- -	- -	265	248	200	395	361	236	193	234	306	336
Total Debt/EBITDA	- -	- -	- -	2.8	1.31	1.37	3.71	3.15	1.06	0.78	1.87	2.58	2.72
Net Debt/EBITDA	- -	- -	- -	2.65	1.03	1.3	2.48	2.14	0.47	0.28	0.98	1.3	1.4
Total Debt/EBIT	- -	- -	- -	4.89	1.72	2.14	7.21	6.2	1.42	1.01	3.82	5.92	6.32
Net Debt/EBIT	- -	- -	- -	4.63	1.36	2.04	4.82	4.2	0.63	0.37	2.02	2.98	3.24
EBITDA to Interest Expense	- -	- -	- -	- -	- -	19.55	21.44	15.88	51.06	106.47	19.05	11.94	16.5
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	4.98	-6.12	5.24	51.06	106.47	19.05	11.94	16.5
EBIT to Interest Expense	- -	- -	- -	- -	- -	12.45	11.02	8.07	38.05	81.53	9.29	5.21	7.1
Interest Expense	- -	- -	- -	- -	- -	7	5	8	5	3	7	11	8
Common Equity/Total Assets	- -	50.64	56.97	23.8	35.83	40.63	32.43	35.15	45.82	49.37	49.41	48.57	47.78
Long-Term Debt/Equity (%)	- -	- -	- -	122.97	65.99	47.58	98.62	81.19	39.19	26.09	31.65	39.55	41.24
Long-Term Debt/Capital (%)	- -	- -	- -	55.15	38.71	32.24	47.39	43.24	26.99	19.89	23.27	27.27	28.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	29.27	23.65	19.33	31.99	28.54	17.96	12.88	15.64	19.21	19.71
Total Debt/Equity (%)	- -	- -	- -	122.97	70.47	47.58	108.1	87.79	45.19	31.16	35.98	45.04	46.68
Total Debt/Capital (%)	- -	- -	- -	55.15	41.34	32.24	51.95	46.75	31.13	23.76	26.46	31.05	31.83
Total Debt/Total Assets (%)	- -	- -	- -	29.27	25.25	19.33	35.06	30.86	20.71	15.38	17.78	21.88	22.3
Net Debt to Equity	- -	- -	- -	116.38	55.74	45.25	72.33	59.53	19.94	11.38	18.97	22.65	23.95
Net Debt/Capital (%)	- -	- -	- -	53.79	35.79	31.15	35.05	32.11	13.98	8.96	14.38	15.89	16.6
EBITDA	220	163	134	95	203	146	117	124	256	296	143	135	140
EBITDA-CapEx	146	62	37	11	116	37	-33	41	256	296	143	135	140
Operating Income (Loss)	182	129	97	54	154	93	60	63	191	227	70	59	60

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	- -	- -	- -	0.05	0.19	0.03	0.02	0.04	0.05	0.08	0.08	0.05	0.05
Current Ratio	- -	1.15	1.16	1.03	1.31	1.09	1	1.16	1.13	1.12	1.17	1.08	1.13
Quick Ratio	- -	- -	0.52	0.53	0.85	0.6	0.39	0.51	0.63	0.55	0.55	0.46	0.5
CFO/Avg Current Liab	- -	- -	0.38	0.44	0.47	0.6	0.42	0.39	0.73	0.78	0.31	0.38	0.33
Common Equity/Total Assets	- -	50.64	56.97	23.8	35.83	40.63	32.43	35.15	45.82	49.37	49.41	48.57	47.78
Long-Term Debt/Equity (%)	- -	- -	- -	122.97	65.99	47.58	98.62	81.19	39.19	26.09	31.65	39.55	41.24
Long-Term Debt/Capital (%)	- -	- -	- -	55.15	38.71	32.24	47.39	43.24	26.99	19.89	23.27	27.27	28.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	29.27	23.65	19.33	31.99	28.54	17.96	12.88	15.64	19.21	19.71
Total Debt/Equity (%)	- -	- -	- -	122.97	70.47	47.58	108.1	87.79	45.19	31.16	35.98	45.04	46.68
Total Debt/Capital (%)	- -	- -	- -	55.15	41.34	32.24	51.95	46.75	31.13	23.76	26.46	31.05	31.83
Total Debt/Total Assets (%)	- -	- -	- -	29.27	25.25	19.33	35.06	30.86	20.71	15.38	17.78	21.88	22.3
CFO/Total Liabilities	- -	46.38	28.06	16.49	19.97	28.23	14.42	13.65	30.79	36.14	15.53	16.51	13.79
CFO/CapEx	1.62	1.86	1.05	1.35	1.56	1.59	0.8	1.35	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	2.1	3.33	2.78	1.88	1.84	3.4	3.38	2.57	2.3	1.99

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	- -	- -	9.01	9.58	9.58	8.55	9.56	10.17	11.31	11.2	9.37	10.24	10.34
Days Sales Outstanding	- -	- -	40.51	38.12	38.1	42.7	38.16	35.88	32.28	32.6	38.94	35.66	35.29
Inventory Turnover	- -	- -	7.72	7.76	9.67	10.06	7.52	5.82	8.56	8.94	6.4	6.43	6.05
Days Inventory Outstanding	- -	- -	47.26	47.02	37.75	36.27	48.52	62.69	42.65	40.85	56.99	56.73	60.36
Accounts Payable Turnover	- -	- -	5.52	5.11	5.54	5.87	5.47	5.21	6.71	6.87	5.13	5.6	5.39
Accounts Payable Turnover Days	- -	- -	66.11	71.4	65.88	62.18	66.75	70.02	54.41	53.12	71.11	65.21	67.74
Cash Conversion Cycle	- -	- -	21.66	13.74	9.97	16.79	19.92	28.55	20.51	20.32	24.81	27.18	27.9
Inventory to Cash Days	- -	- -	-6.75	-8.9	0.35	6.44	-10.36	-26.81	-10.38	-8.25	-18.05	-21.07	-25.07
Inventories	- -	155	150	129	129	137	172	180	150	216	212	212	236
Raw Materials	- -	116	97	92	72	80	89	116	84	155	190	131	149
Work In Process	- -	65	56	48	51	47	56	54	44	65	55	145	167
Finished Goods	- -	39	36	19	35	39	59	45	28	61	62	74	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-74	- -

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	- -	- -	- -	672	1,280	719	550	541	1,294	1,040	809	740	455
- Cash & Cash Equivalents	- -	- -	- -	14	55	10	7	11	15	31	30	20	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	265	265	200	433	390	272	230	266	349	381
Enterprise Value	- -	- -	- -	922	1,490	909	977	921	1,551	1,239	1,045	1,070	815
Total Capital	- -	417	479	480	642	620	834	834	873	968	1,005	1,124	1,196
Total Debt/Capital (%)	- -	- -	- -	55.15	41.34	32.24	51.95	46.75	31.13	23.76	26.46	31.05	31.83
Total Debt / EV	- -	- -	- -	0.29	0.18	0.22	0.44	0.42	0.18	0.19	0.25	0.33	0.47
EV/Sales	- -	- -	- -	0.77	1.01	0.6	0.75	0.8	0.92	0.64	0.68	0.7	0.54
EV/EBITDA	- -	- -	- -	9.76	7.34	6.2	8.35	7.44	6.05	4.19	7.33	7.92	5.83
EV/EBIT	- -	- -	- -	17.02	9.65	9.75	16.25	14.64	8.11	5.47	15.03	18.16	13.55
EV/Cash Flow to Firm	- -	- -	- -	8.11	- -	5.07	7.84	7.78	6.97	4.5	8.47	7.31	6.25
EV/Free Cash Flow to Firm	- -	- -	- -	31.02	- -	12.99	- -	25.97	6.97	4.5	8.47	7.31	6.25
Diluted Market Cap	- -	- -	- -	672	1,305	759	570	544	1,336	1,100	847	755	462
Diluted Enterprise Value	- -	- -	- -	923	1,515	949	996	923	1,593	1,299	1,083	1,084	823
EV per Share	- -	- -	- -	30.26	48.86	30.97	34.99	32.85	55.11	45.16	39.08	40.01	30.35
TTM Sales	1,767	1,790	1,329	1,192	1,475	1,515	1,297	1,158	1,685	1,946	1,534	1,518	1,522
TTM EBITDA	220	163	134	95	203	146	117	124	256	296	143	135	140
TTM Operating Income	182	129	97	54	154	93	60	63	191	227	70	59	60
TTM Cash Flow to Firm	120	188	102	114	- -	179	125	118	223	276	123	146	131
TTM Free Cash Flow to Firm	46	87	4	30	- -	70	-26	35	223	276	123	146	131

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	- -	- -	- -	22.61	27.1	11.82	-19.03	18.8	6.1	4.02	7.21	5.57	3.76
EV/EBIT	- -	- -	- -	17.02	9.65	9.75	16.25	14.64	8.11	5.47	15.03	18.16	13.55
Enterprise Value	- -	- -	- -	922	1,490	909	977	921	1,551	1,239	1,045	1,070	815
Low Price	- -	- -	- -	13.82	20.75	22.7	19.18	8.33	19.68	31.25	23.73	20.69	14.08
EV/Sales	- -	- -	- -	0.77	1.01	0.6	0.75	0.8	0.92	0.64	0.68	0.7	0.54
EV/EBITDA	- -	- -	- -	9.76	7.34	6.2	8.35	7.44	6.05	4.19	7.33	7.92	5.83
Price/Earnings	- -	- -	- -	19.67	8.72	11.16	13.41	11.76	9.26	6.17	15.12	16.83	9.23
Price/Earnings Average	- -	- -	- -	15.99	6.76	16	17.71	8.58	6.82	6.56	17.15	16.39	12.07
Price/Earnings High	- -	- -	- -	20.7	9.64	20.12	23.28	12.53	10.17	9.37	21.63	19.8	17.43
Price/Earnings Low	- -	- -	- -	12.34	4.31	10.34	13.04	5.07	3.96	5.09	11.86	12.57	7.68
Price/Book Value	- -	- -	- -	3.12	3.4	1.71	1.37	1.22	2.15	1.41	1.09	0.96	0.56
Price/Book Value Average	- -	- -	- -	2.54	2.64	2.45	1.81	0.89	1.58	1.5	1.24	0.93	0.73
Price/Book Value High	- -	- -	- -	3.28	3.76	3.08	2.38	1.3	2.36	2.14	1.57	1.12	1.05
Price/Book Value Low	- -	- -	- -	1.96	1.68	1.58	1.34	0.53	0.92	1.16	0.86	0.71	0.46
Price/Tangible Book Value	- -	- -	- -	3.35	3.54	1.77	1.43	1.26	2.29	1.64	1.27	1.1	0.63
Price/Tangible Book Value Average	- -	- -	- -	2.73	2.74	2.54	1.88	0.92	1.68	1.75	1.44	1.07	0.83
Price/Tangible Book Value High	- -	- -	- -	3.53	3.92	3.2	2.48	1.34	2.51	2.5	1.82	1.29	1.19
Price/Tangible Book Value Low	- -	- -	- -	2.1	1.75	1.64	1.39	0.54	0.98	1.36	1	0.82	0.53
Price/Sales	- -	- -	- -	0.56	0.87	0.49	0.43	0.47	0.77	0.54	0.54	0.49	0.3
Price/Sales Average	- -	- -	- -	0.46	0.67	0.7	0.56	0.34	0.57	0.58	0.61	0.48	0.39
Price/Sales High	- -	- -	- -	0.59	0.96	0.88	0.74	0.5	0.84	0.83	0.77	0.58	0.56
Price/Sales Low	- -	- -	- -	0.35	0.43	0.45	0.42	0.2	0.33	0.45	0.42	0.37	0.25
Price/Cash Flow	- -	- -	- -	5.91	9.51	4.26	4.61	4.84	5.92	3.87	7.02	5.49	3.7
Price/Cash Flow Average	- -	- -	- -	4.8	7.37	6.11	6.08	3.53	4.36	4.12	7.97	5.34	4.84
Price/Cash Flow High	- -	- -	- -	6.21	10.51	7.69	7.99	5.16	6.49	5.88	10.05	6.46	6.99
Price/Cash Flow Low	- -	- -	- -	3.7	4.7	3.95	4.48	2.09	2.53	3.19	5.51	4.1	3.08
Price/Free Cash Flow Average	- -	- -	- -	18.38	21	16.96	-25.13	13.71	4.49	4.28	8.18	5.43	4.92
Price/Free Cash Flow High	- -	- -	- -	23.79	29.95	21.33	-33.04	20.04	6.7	6.11	10.31	6.56	7.1
Price/Free Cash Flow Low	- -	- -	- -	14.18	13.39	10.96	-18.51	8.1	2.61	3.32	5.65	4.16	3.13
EV/Sales Average	- -	- -	- -	0.67	0.81	0.81	0.89	0.67	0.72	0.67	0.75	0.69	0.63
EV/Sales High	- -	- -	- -	0.8	1.1	0.98	1.06	0.83	1	0.91	0.91	0.79	0.8
EV/Sales Low	- -	- -	- -	0.56	0.57	0.57	0.74	0.53	0.48	0.54	0.57	0.58	0.49
EV/EBITDA Average	- -	- -	- -	8.43	5.92	8.34	9.86	6.26	4.72	4.41	8.1	7.77	6.82
EV/EBITDA High	- -	- -	- -	10.13	8.01	10.15	11.82	7.73	6.54	6.01	9.78	8.89	8.71
EV/EBITDA Low	- -	- -	- -	7.11	4.15	5.84	8.22	4.95	3.16	3.57	6.11	6.53	5.28
EV/EBIT Average	- -	- -	- -	14.7	7.78	13.09	19.19	12.31	6.33	5.76	16.6	17.83	15.86
EV/EBIT High	- -	- -	- -	17.67	10.52	15.94	22.99	15.21	8.77	7.85	20.04	20.38	20.24
EV/EBIT Low	- -	- -	- -	12.4	5.46	9.18	16	9.74	4.24	4.66	12.52	14.98	12.28
Last Price	- -	- -	- -	22.03	41.98	24.49	19.72	19.32	46	37.91	30.25	27.69	16.92
High Price	- -	- -	- -	23.18	46.41	44.18	34.22	20.59	50.48	57.55	43.28	32.59	31.92
Enterprise Value Average	- -	- -	- -	797	1,202	1,221	1,153	774	1,209	1,305	1,154	1,050	955
Enterprise Value High	- -	- -	- -	957	1,624	1,487	1,382	956	1,677	1,779	1,394	1,201	1,218
Enterprise Value Low	- -	- -	- -	672	842	856	962	613	810	1,057	871	883	739

Shares Outstanding	30	31	31	30	30	29	28	28	28	27	27	27	27
Diluted Weighted Avg Shares	31	31	31	31	31	31	29	28	29	29	28	27	27
Basic Weighted Avg Shares	31	31	31	30	30	30	28	28	28	28	27	27	27
Revenue per Share	56.64	58.47	43.42	39.09	48.39	50.21	46.13	41.28	59.84	69.56	56.17	56.57	56.59
EBITDA per Share	7.04	5.32	4.37	3.1	6.65	4.86	4.16	4.41	9.11	10.59	5.22	5.04	5.2
Operating Income per Share	5.85	4.23	3.18	1.78	5.06	3.09	2.14	2.24	6.79	8.11	2.55	2.2	2.24
Basic EPS, GAAP	3.81	2.74	2.08	1.12	4.81	2.2	1.47	1.64	4.97	6.15	2	1.65	1.83
Basic EPS from Cont Ops	3.81	2.74	2.08	1.12	4.81	2.2	1.47	1.64	4.97	6.15	2	1.65	1.83
Diluted EPS, GAAP	3.81	2.74	2.08	1.12	4.72	2.14	1.43	1.64	4.81	5.92	1.95	1.62	1.8
Diluted EPS from Cont Ops	3.81	2.74	2.08	1.12	4.72	2.14	1.43	1.64	4.81	5.92	1.95	1.62	1.8
Dividend per Share	- -	- -	- -	8.84	- -	- -	- -	- -	0.12	0.54	0.61	0.64	0.64
Cash Flow per Share	3.85	6.15	3.32	3.73	4.42	5.75	4.28	3.99	7.77	9.78	4.31	5.05	4.57
Free Cash Flow per Basic Share	1.48	2.84	0.14	0.98	1.58	2.13	-1.06	1.03	7.77	9.78	4.31	5.05	4.57
Cash & Equivalents per Share	- -	- -	- -	0.47	1.82	0.33	0.25	0.38	0.54	1.13	1.11	0.73	0.74
Book Value per Share	- -	13.66	15.71	7.06	12.35	14.32	14.36	15.84	21.36	26.9	27.63	28.97	30.35
Tangible Book Value per Share	- -	13.17	15.22	6.57	11.85	13.81	13.82	15.31	20.1	23.05	23.81	25.26	26.76

AdvanSix Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)