Gates Industrial Corporation Ltd. Financial Ratios — 1JL

Profitability (USD)

	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	12/31/2014	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 (%)	- -	- -	7.81	17.74	16.56	30.01	2.91	10.06	7.11	7.36	6.24	7.91
Return on Assets (%)	- -	- -	0.89	2.29	3.61	9.77	1.07	3.97	3	3.22	2.78	3.61
Return on Capital (%)	- -	- -	3.96	- -	7.03	- -	- -	6.4	5.42	5.87	4.35	5.44
Return on Invested Capital (%)	- -	- -	4.7	- -	8.27	- -	- -	7.51	5.91	6.81	5.32	6.39
Gross Margin (%)	33.76	37.74	38.62	40.04	39.75	37.01	37.05	38.54	35.19	38.06	39.86	39.84
EBITDA Margin (%)	8.16	16.56	19.88	20.22	21.37	18.43	15.38	20.34	16.92	18.98	20.22	19.72
Operating Margin (%)	7.13	9.18	11.66	14.51	15.25	11.54	9.27	14.27	11.16	13.28	14.14	14.39
Incremental Operating Margin (%)	- -	- -	3,594.74	41.02	22.65	59.27	33.08	34.78	- -	483.13	- -	38.86
Pretax Margin (%)	-4.11	1.52	3.39	3.6	9.07	6.44	2.54	10.07	7.25	7.99	9.62	9.88
Profit Margin (%)	-4.67	0.91	2.1	4.97	7.33	22.35	2.84	8.55	6.21	6.52	5.72	7.3
Net Income to Common Margin (%)	-4.67	0.91	2.1	4.97	7.33	22.35	2.84	8.55	6.21	6.52	5.72	7.3
Effective Tax Rate (%)	- -	- -	22.69	- -	10.48	- -	- -	5.26	5.78	9.92	32.77	18.55
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	7.81	17.74	16.56	30.01	2.91	10.06	7.11	7.36	6.24	7.91

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2014	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	- -	3,909	3,837	3,956	3,005	3,075	2,822	2,681	2,585	2,562	2,478	2,357
ST Debt	- -	88	47	66	52	46	43	38	37	37	39	36
LT Debt	- -	3,821	3,790	3,889	2,953	3,029	2,780	2,643	2,548	2,526	2,439	2,321
Total Debt/EBITDA	- -	8.6	7.03	6.43	4.2	5.4	6.57	3.79	4.3	3.78	3.6	3.47
Net Debt/EBITDA	- -	7.86	6.06	5.51	3.61	4.08	5.09	2.7	3.13	2.55	2.42	2.09
Total Debt/EBIT	- -	21.18	12.57	9.82	6.05	8.87	13.37	5.54	6.73	5.57	5.25	5.07
Net Debt/EBIT	- -	19.35	10.84	8.42	5.2	6.7	10.36	3.94	4.91	3.76	3.53	3.05
EBITDA to Interest Expense	1.43	2.14	2.52	2.62	4.07	3.61	2.78	5.29	4.31	4.15	5.19	5.75
EBITDA-CapEx/Interest Expense	0.84	1.73	2.21	2.15	3.03	3.08	2.35	4.64	3.69	3.71	4.39	4.78
EBIT to Interest Expense	1.25	1.19	1.48	1.88	2.9	2.26	1.68	3.71	2.85	2.9	3.63	4.19
Interest Expense	173	213	216	235	176	158	154	134	139	163	133	118
Common Equity/Total Assets	- -	11.98	10.83	14.8	28.97	35.77	37.78	41.15	43.24	44.39	44.55	46.62
Long-Term Debt/Equity (%)	- -	320.38	354.74	272.28	126.55	100.59	87.27	75.91	74	71.27	73.01	62.91
Long-Term Debt/Capital (%)	- -	74.89	77.26	72.24	55.32	49.77	46.27	42.89	42.27	41.36	41.92	38.38
Long-Term Debt/Total Assets (%)	- -	58.19	59.37	56.75	43.93	40.86	37.43	35.08	35.43	34.81	35.94	32.45
Total Debt/Equity (%)	- -	327.79	359.13	276.93	128.77	102.12	88.61	77.01	75.06	72.3	74.18	63.89
Total Debt/Capital (%)	- -	76.62	78.22	73.47	56.29	50.53	46.98	43.51	42.88	41.96	42.59	38.98
Total Debt/Total Assets (%)	- -	59.54	60.11	57.72	44.7	41.49	38	35.59	35.94	35.32	36.51	32.96
Net Debt to Equity	- -	299.51	309.78	237.42	110.62	77.16	68.68	54.76	54.73	48.84	49.95	38.5
Net Debt/Capital (%)	- -	74.94	75.6	70.36	52.52	42.63	39.87	34.64	34.58	32.14	32.49	27.14
EBITDA	248	455	546	615	715	569	430	707	601	678	689	679
EBITDA-CapEx	145	369	478	504	533	486	362	620	514	606	582	565
Operating Income (Loss)	217	252	320	441	511	356	259	496	397	474	482	496

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2014	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	- -	0.6	0.91	0.81	0.62	0.97	0.72	0.77	0.77	0.92	0.95	1.1
Current Ratio	- -	2.56	2.8	2.62	2.67	2.98	2.63	2.66	3.03	3.08	3.2	3.37
Quick Ratio	- -	1.71	2.05	1.85	1.73	2.05	1.71	1.62	1.86	1.95	1.99	2.18
CFO/Avg Current Liab	- -	- -	0.66	0.5	0.46	0.52	0.45	0.48	0.33	0.63	0.51	0.66
Common Equity/Total Assets	- -	11.98	10.83	14.8	28.97	35.77	37.78	41.15	43.24	44.39	44.55	46.62
Long-Term Debt/Equity (%)	- -	320.38	354.74	272.28	126.55	100.59	87.27	75.91	74	71.27	73.01	62.91
Long-Term Debt/Capital (%)	- -	74.89	77.26	72.24	55.32	49.77	46.27	42.89	42.27	41.36	41.92	38.38
Long-Term Debt/Total Assets (%)	- -	58.19	59.37	56.75	43.93	40.86	37.43	35.08	35.43	34.81	35.94	32.45
Total Debt/Equity (%)	- -	327.79	359.13	276.93	128.77	102.12	88.61	77.01	75.06	72.3	74.18	63.89
Total Debt/Capital (%)	- -	76.62	78.22	73.47	56.29	50.53	46.98	43.51	42.88	41.96	42.59	38.98
Total Debt/Total Assets (%)	- -	59.54	60.11	57.72	44.7	41.49	38	35.59	35.94	35.32	36.51	32.96
CFO/Total Liabilities	- -	5.13	7.09	5.9	7.14	7.93	7.29	9.44	7.09	12.96	11.02	13.81
CFO/CapEx	0.79	3.22	5.53	2.88	1.72	4.2	4.58	4.4	3.06	6.74	3.56	4.2
Altman's Z-Score	- -	- -	- -	- -	- -	- -	2.43	2.99	2.87	2.96	3.38	3.38

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2014	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	- -	- -	4.33	4.46	4.6	4.3	4.02	4.95	4.69	4.53	4.57	4.69
Days Sales Outstanding	- -	- -	84.37	81.86	79.38	84.95	90.81	73.7	77.88	80.6	79.83	77.75
Inventory Turnover	- -	- -	4.31	4.43	4.06	3.84	3.58	3.59	3.44	3.39	3.1	3.01
Days Inventory Outstanding	- -	- -	84.7	82.46	90	95.04	102.06	101.78	106.06	107.57	117.81	121.23
Accounts Payable Turnover	- -	- -	5.58	5.43	5.14	4.71	4.52	5	4.67	4.75	4.8	4.98
Accounts Payable Turnover Days	- -	- -	65.44	67.23	71	77.45	80.7	73.01	78.23	76.84	76.03	73.32
Cash Conversion Cycle	- -	- -	103.64	97.08	98.38	102.55	112.17	102.47	105.71	111.33	121.62	125.65
Inventory to Cash Days	- -	- -	-0.33	-0.6	-10.62	-10.09	-11.25	-28.08	-28.19	-26.97	-37.98	-43.48
Inventories	- -	416	367	457	538	475	508	683	656	647	676	700
Raw Materials	- -	102	93	128	152	119	135	200	196	168	194	207
Work In Process	- -	26	24	33	38	34	34	43	42	43	43	40
Finished Goods	- -	288	251	296	347	323	339	440	418	436	439	452
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	12/31/2014	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	- -	- -	- -	- -	- -	- -	3,761	4,602	3,218	3,542	5,225	5,530
- Cash & Cash Equivalents	- -	336	527	564	423	635	521	658	578	721	682	812
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	406	377	414	386	360	379	382	334	324	317	355
+ Total Debt	- -	3,909	3,837	3,956	3,005	3,075	2,822	2,681	2,585	2,562	2,478	2,357
Enterprise Value	- -	- -	- -	- -	- -	- -	6,442	7,007	5,558	5,707	7,337	7,430
Total Capital	- -	5,102	4,905	5,384	5,339	6,085	6,007	6,162	6,029	6,106	5,818	6,046
Total Debt/Capital (%)	- -	76.62	78.22	73.47	56.29	50.53	46.98	43.51	42.88	41.96	42.59	38.98
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.44	0.38	0.47	0.45	0.34	0.32
EV/Sales	- -	- -	- -	- -	- -	- -	2.31	2.02	1.56	1.6	2.15	2.16
EV/EBITDA	- -	- -	- -	- -	- -	- -	14.99	9.91	9.25	8.42	10.65	10.94
EV/EBIT	- -	- -	- -	- -	- -	- -	30.51	14.47	14.47	12.4	15.54	15.97
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	13.77	14	9.09	15.65	12.94
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	16.61	17.92	10.25	20.26	16.13
Diluted Market Cap	- -	- -	- -	- -	- -	- -	3,803	4,697	3,275	3,694	5,419	5,682
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	6,483	7,102	5,615	5,859	7,531	7,582
EV per Share	- -	- -	- -	- -	- -	- -	22.07	23.97	19.6	21.52	28.65	29.21
TTM Sales	3,042	2,745	2,747	3,042	3,348	3,087	2,793	3,474	3,554	3,570	3,408	3,443
TTM EBITDA	248	455	546	615	715	569	430	707	601	678	689	679
TTM Operating Income	217	252	320	441	511	356	259	496	397	474	482	496
TTM Cash Flow to Firm	- -	- -	544	- -	471	- -	- -	509	397	628	469	574
TTM Free Cash Flow to Firm	- -	- -	476	- -	288	- -	- -	422	310	557	362	460

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2014	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	- -	- -	- -	- -	- -	- -	15.74	15.9	18.32	9.02	19.86	15.6
EV/EBIT	- -	- -	- -	- -	- -	- -	30.51	14.47	14.47	12.4	15.54	15.97
Enterprise Value	- -	- -	- -	- -	- -	- -	6,442	7,007	5,558	5,707	7,337	7,430
Low Price	- -	- -	- -	- -	- -	- -	11.18	12.68	9.61	10.78	12.53	14.74
EV/Sales	- -	- -	- -	- -	- -	- -	2.31	2.02	1.56	1.6	2.15	2.16
EV/EBITDA	- -	- -	- -	- -	- -	- -	14.99	9.91	9.25	8.42	10.65	10.94
Price/Earnings	- -	- -	- -	- -	- -	- -	47.9	15.49	14.6	15.58	27.3	22.25
Price/Earnings Average	- -	- -	- -	- -	- -	- -	47.08	16.35	16.22	14.73	22.92	22.79
Price/Earnings High	- -	- -	- -	- -	- -	- -	50.66	18.47	21.54	17.29	30.88	26.95
Price/Earnings Low	- -	- -	- -	- -	- -	- -	41.55	12.47	12.36	12.58	16.77	15.09
Price/Book Value	- -	- -	- -	- -	- -	- -	1.34	1.48	1.03	1.1	1.73	1.66
Price/Book Value Average	- -	- -	- -	- -	- -	- -	1.32	1.57	1.15	1.04	1.45	1.7
Price/Book Value High	- -	- -	- -	- -	- -	- -	1.42	1.77	1.53	1.22	1.96	2.01
Price/Book Value Low	- -	- -	- -	- -	- -	- -	1.16	1.2	0.88	0.89	1.06	1.12
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-3.41	-7.6	-8.9	-17.31	-39.02	51.97
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-3.35	-8.03	-9.89	-16.36	-32.76	53.22
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-3.61	-9.06	-13.13	-19.2	-44.15	62.94
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-2.96	-6.12	-7.54	-13.97	-23.97	35.23
Price/Sales	- -	- -	- -	- -	- -	- -	1.36	1.32	0.91	1.02	1.56	1.62
Price/Sales Average	- -	- -	- -	- -	- -	- -	1.34	1.4	1.01	0.96	1.31	1.66
Price/Sales High	- -	- -	- -	- -	- -	- -	1.44	1.58	1.34	1.13	1.77	1.97
Price/Sales Low	- -	- -	- -	- -	- -	- -	1.18	1.07	0.77	0.82	0.96	1.1
Price/Cash Flow	- -	- -	- -	- -	- -	- -	12.31	12.03	12.13	7.55	14.01	11.7
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	12.1	12.71	13.47	7.13	11.77	11.98
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	13.02	14.35	17.89	8.37	15.86	14.17
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	10.68	9.69	10.27	6.09	8.61	7.93
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	15.47	16.79	20.34	8.53	16.67	15.98
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	16.65	18.96	27.02	10.01	22.47	18.9
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	13.65	12.81	15.51	7.28	12.2	10.58
EV/Sales Average	- -	- -	- -	- -	- -	- -	2.28	2.09	1.66	1.54	1.91	2.2
EV/Sales High	- -	- -	- -	- -	- -	- -	2.38	2.27	1.99	1.71	2.35	2.5
EV/Sales Low	- -	- -	- -	- -	- -	- -	2.13	1.76	1.42	1.41	1.56	1.64
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	14.84	10.28	9.84	8.14	9.43	11.14
EV/EBITDA High	- -	- -	- -	- -	- -	- -	15.5	11.17	11.79	8.99	11.64	12.66
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	13.83	8.65	8.42	7.41	7.72	8.32
EV/EBIT Average	- -	- -	- -	- -	- -	- -	30.21	15	15.4	11.98	13.76	16.25
EV/EBIT High	- -	- -	- -	- -	- -	- -	31.54	16.31	18.46	13.25	16.99	18.48
EV/EBIT Low	- -	- -	- -	- -	- -	- -	28.15	12.62	13.19	10.92	11.27	12.14
Last Price	- -	- -	- -	- -	- -	- -	12.89	15.75	11.35	13.36	20.4	21.74
High Price	- -	- -	- -	- -	- -	- -	13.63	18.78	16.74	14.82	23.09	26.32
Enterprise Value Average	- -	- -	- -	- -	- -	- -	6,378	7,264	5,914	5,513	6,499	7,563
Enterprise Value High	- -	- -	- -	- -	- -	- -	6,659	7,893	7,087	6,095	8,024	8,597
Enterprise Value Low	- -	- -	- -	- -	- -	- -	5,943	6,111	5,064	5,023	5,322	5,649

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2014	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	290	285	285	285	291	291	292	292	284	265	256	254
Diluted Weighted Avg Shares	290	285	285	285	293	293	295	298	289	277	266	261
Basic Weighted Avg Shares	290	285	285	285	286	291	295	292	284	272	261	257
Revenue per Share	10.5	9.63	9.64	10.68	11.7	10.61	9.47	11.89	12.51	13.14	13.07	13.38
EBITDA per Share	0.86	1.6	1.92	2.16	2.5	1.96	1.46	2.42	2.12	2.49	2.64	2.64
Operating Income per Share	0.75	0.88	1.12	1.55	1.78	1.22	0.88	1.7	1.4	1.74	1.85	1.93
Basic EPS, GAAP	-0.49	0.09	0.2	0.53	0.86	2.37	0.27	1.02	0.78	0.86	0.75	0.98
Basic EPS from Cont Ops	-0.25	0.18	0.25	0.64	0.95	2.39	0.31	1.13	0.86	0.95	0.85	1.08
Diluted EPS, GAAP	-0.49	0.09	0.2	0.53	0.84	2.36	0.27	1	0.77	0.84	0.73	0.96
Diluted EPS from Cont Ops	-0.25	0.18	0.25	0.64	0.93	2.37	0.31	1.11	0.84	0.93	0.83	1.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.28	0.97	1.32	1.12	1.1	1.2	1.05	1.31	0.94	1.77	1.46	1.86
Free Cash Flow per Basic Share	-0.07	0.67	1.08	0.73	0.46	0.91	0.82	1.01	0.63	1.51	1.05	1.41
Cash & Equivalents per Share	- -	1.19	1.86	1.98	1.46	2.18	1.79	2.25	2.04	2.72	2.66	3.19
Book Value per Share	- -	2.76	2.43	3.56	6.7	9.11	9.61	10.61	10.97	12.15	11.81	13.11
Tangible Book Value per Share	- -	-12.47	-11.81	-11.22	-7.18	-4.42	-3.78	-2.07	-1.28	-0.77	-0.52	0.42