TrustCo Bank Corp NY Financial Ratios — TC50 Stock

Profitability (USD)

	2011 Y	2012 Y	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	12/31/2011	12/31/2012	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 (%)	11.14	10.77	11.05	11.7	10.47	10.07	9.68	12.96	11.25	9.48	10.52	12.53	9.42	7.39	8.97
Return on Assets (%)	0.81	0.87	0.9	0.96	0.9	0.89	0.88	1.25	1.14	0.94	1.02	1.23	0.96	0.79	0.96
Return on Capital (%)	7.64	7.47	7.34	7.7	7.12	6.83	6.42	9.08	8.29	6.64	7.09	9.01	8.03	6.95	8.49
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	34.18	38.46	40.85	44.37	41.46	41.37	44.43	44.56	43.87	40.67	46.05	49.86	40.81	37.29	43
Profit Margin (%)	21.59	24.07	25.6	27.39	26.23	25.81	24.98	34.37	33.17	30.72	34.49	37.73	30.84	28.43	32.53
Net Income to Common Margin (%)	21.59	24.07	25.6	27.39	26.23	25.81	24.98	34.37	33.17	30.72	34.49	37.73	30.84	28.43	32.53
Effective Tax Rate (%)	36.84	37.42	37.33	38.27	36.73	37.62	43.78	22.86	24.4	24.47	25.1	24.32	24.44	23.75	24.35
Dvd Payout Ratio (%)	64.48	65.51	62.1	56.23	59.07	58.83	58.4	41.61	45.62	50.2	42.72	35.88	46.7	56.13	45.18
Sustainable Growth Rate (%)	3.96	3.71	4.19	5.12	4.29	4.15	4.03	7.57	6.12	4.72	6.03	8.03	5.02	3.24	4.92

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	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	12/31/2011	12/31/2012	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	148	160	204	189	191	209	243	162	205	268	297	172	44	40	36
ST Debt	148	160	204	189	191	209	243	162	149	215	245	123	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	57	53	53	49	44	40	36
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	7.98	8.25	8	8.47	8.73	8.89	9.34	9.88	10.31	9.63	9.7	10	10.46	10.84	10.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.51	9.29	8.77	8.16	6.89	5.94	5.3
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.61	6.32	5.87	6.35	6.45	5.6	5.03
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.08	0.89	0.85	0.82	0.72	0.64	0.57
Total Debt/Equity (%)	43.59	44.55	56.43	48.07	46.27	48.4	53.02	33.05	38.13	47.09	49.47	28.61	6.89	5.94	5.3
Total Debt/Capital (%)	30.36	30.82	36.07	32.46	31.63	32.61	34.65	24.84	27.6	32.01	33.1	22.25	6.45	5.6	5.03
Total Debt/Total Assets (%)	3.48	3.68	4.52	4.07	4.04	4.3	4.95	3.26	3.93	4.53	4.8	2.86	0.72	0.64	0.57
Net Debt to Equity	30.48	29	43.59	37.01	36.18	37.14	43.39	22.99	18.67	29.49	32.66	13.21	-7.64	-7	-7.37
Net Debt/Capital (%)	23.36	22.48	30.36	27.01	26.57	27.08	30.26	18.69	14.45	21.25	23.09	10.89	-7.69	-7.08	-7.52
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	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	12/31/2011	12/31/2012	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.98	8.25	8	8.47	8.73	8.89	9.34	9.88	10.31	9.63	9.7	10	10.46	10.84	10.66
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.51	9.29	8.77	8.16	6.89	5.94	5.3
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.61	6.32	5.87	6.35	6.45	5.6	5.03
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.08	0.89	0.85	0.82	0.72	0.64	0.57
Total Debt/Equity (%)	43.59	44.55	56.43	48.07	46.27	48.4	53.02	33.05	38.13	47.09	49.47	28.61	6.89	5.94	5.3
Total Debt/Capital (%)	30.36	30.82	36.07	32.46	31.63	32.61	34.65	24.84	27.6	32.01	33.1	22.25	6.45	5.6	5.03
Total Debt/Total Assets (%)	3.48	3.68	4.52	4.07	4.04	4.3	4.95	3.26	3.93	4.53	4.8	2.86	0.72	0.64	0.57
CFO/Total Liabilities	1.57	1.47	1.68	1.29	1.39	1.24	1.39	1.51	1.36	1.17	0.99	1.46	1.16	1.07	1
CFO/CapEx	11.76	13.75	10.95	6.47	16.03	26.71	17.07	18.55	16.38	16.23	19.49	20.77	11.32	12.17	4.85
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

	2011 Y	2012 Y	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	12/31/2011	12/31/2012	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	635	713	596	618	746
- Cash & Cash Equivalents	44	56	46	44	42	49	44	49	48	47	48	43	49	47	51
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	148	160	204	189	191	209	243	162	205	268	297	172	44	40	36
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	477	360	139	252	489
Total Capital	486	519	566	583	605	642	701	652	743	836	899	772	690	717	723
Total Debt/Capital (%)	30.36	30.82	36.07	32.46	31.63	32.61	34.65	24.84	27.6	32.01	33.1	22.25	6.45	5.6	5.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.62	0.48	0.32	0.16	0.07
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.67	1.8	0.73	1.47	2.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.61	4.58	2.17	4.25	8.48
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.08	4.81	2.38	4.63	10.68
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	637	717	596	618	777
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	478	364	139	253	520
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.8	18.91	7.32	13.27	27.1
TTM Sales	153	156	156	161	161	165	173	179	174	171	178	199	190	172	188
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	61	59	70	55	60	55	62	68	64	62	55	79	64	59	58
TTM Free Cash Flow to Firm	56	54	64	46	56	53	58	64	60	58	53	75	58	55	46

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	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	12/31/2011	12/31/2012	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.12	9.58	10.2	11.33	16.99
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	477	360	139	252	489
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.5	27.85	9.89	10.29	26.58
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.67	1.8	0.73	1.47	2.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.35	9.53	10.17	12.65	12.69
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.88	8.3	9.76	11.17	10.6
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.17	9.96	12.51	14.48	13.78
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.17	7.08	3.21	4.01	8.15
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.19	0.92	0.91	1.09
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	1.03	0.89	0.81	0.91
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.24	1.24	1.14	1.05	1.18
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.04	0.88	0.29	0.29	0.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.19	0.92	0.91	1.09
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.11	1.03	0.89	0.81	0.91
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.24	1.24	1.14	1.05	1.18
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.04	0.88	0.29	0.29	0.7
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.57	3.6	3.14	3.6	4.13
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.75	3.13	3.01	3.18	3.45
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.2	3.76	3.86	4.12	4.48
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.51	2.67	0.99	1.14	2.65
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.5	9.12	9.3	10.39	13.46
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.09	7.94	8.92	9.18	11.25
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.52	9.53	11.44	11.89	14.62
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.31	6.78	2.93	3.29	8.65
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.75	8.34	9.79	10.01	14.2
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.26	10.01	12.55	12.97	18.46
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.92	7.12	3.22	3.59	10.92
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.86	1.34	0.61	1.05	1.95
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.3	1.96	1.45	1.99	2.94
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.61	0.89	- -	- -	1.18
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.06	37.48	31.35	32.48	41.36
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.88	39.16	38.57	37.17	44.92
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	510	267	115	180	366
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	589	392	277	342	553
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	466	177	-269	-170	222

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	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	12/31/2011	12/31/2012	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

Shares Outstanding	19	19	19	19	19	19	19	19	19	19	19	19	19	19	18
Diluted Weighted Avg Shares	17	19	19	19	19	19	19	19	19	19	19	19	19	19	19
Basic Weighted Avg Shares	17	19	19	19	19	19	19	19	19	19	19	19	19	19	19
Revenue per Share	9.01	8.33	8.26	8.53	8.47	8.64	8.99	9.26	9	8.85	9.26	10.42	10	9.03	10.02
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.94	2	2.11	2.34	2.22	2.23	2.24	3.18	2.99	2.72	3.19	3.93	3.08	2.57	3.26
Basic EPS from Cont Ops	1.94	2	2.11	2.34	2.22	2.23	2.24	3.18	2.99	2.72	3.19	3.93	3.08	2.57	3.26
Diluted EPS, GAAP	1.94	2	2.11	2.33	2.22	2.23	2.24	3.18	2.98	2.72	3.19	3.93	3.08	2.57	3.25
Diluted EPS from Cont Ops	1.94	2	2.11	2.33	2.22	2.23	2.24	3.18	2.98	2.72	3.19	3.93	3.08	2.57	3.25
Dividend per Share	1.25	1.31	1.31	1.31	1.31	1.31	1.31	1.32	1.36	1.36	1.36	1.41	1.44	1.44	1.47
Cash Flow per Share	3.6	3.13	3.71	2.91	3.15	2.87	3.21	3.5	3.29	3.22	2.87	4.11	3.37	3.13	3.07
Free Cash Flow per Basic Share	3.3	2.9	3.37	2.46	2.96	2.77	3.02	3.32	3.09	3.02	2.73	3.91	3.07	2.87	2.44
Cash & Equivalents per Share	51.01	51.52	48.18	37.97	33.74	34.93	31.99	28.49	32.09	25.21	23.73	27.59	26.36	21.32	16.28
Book Value per Share	18.12	19.1	19.15	20.74	21.69	22.59	23.8	25.34	27.77	29.46	31.28	31.54	33.92	35.56	38.08
Tangible Book Value per Share	18.12	19.1	19.15	20.74	21.69	22.59	23.8	25.34	27.77	29.46	31.28	31.54	33.92	35.56	38.08