Ichor Holdings Financial Ratios — 4IH Stock

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 (%)	- -	- -	- -	31.5	27.89	5.11	10.51	15.54	13.38	-7.46	-3.3	-7.75
Return on Assets (%)	- -	2.72	6.94	13.44	11.1	2.04	4.96	7.9	6.92	-4.25	-2.15	-5.45
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	10.67	9.53	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	10.77	9.46	- -	- -	- -
Gross Margin (%)	14.59	16.71	16.12	15.36	16.53	13.91	13.66	16.18	16.55	12.75	12.17	9.26
EBITDA Margin (%)	5.29	7.75	8.22	8.95	10.57	5.93	7.2	9.76	9.45	2.92	2.72	-0.61
Operating Margin (%)	1.42	4.34	5.88	7.04	7.77	2.41	4.54	7.39	6.7	-1.34	-0.9	-4.14
Incremental Operating Margin (%)	- -	21.78	9.79	8.92	10.6	24.16	9.06	21.6	2.63	20.62	8.58	- -
Pretax Margin (%)	0.07	3.03	4.96	6.56	6.58	0.69	3.53	6.72	5.88	-3.83	-2.13	-5.02
Profit Margin (%)	2.48	1.94	4.11	8.61	7.03	1.73	3.64	6.46	5.69	-5.3	-2.45	-5.57
Net Income to Common Margin (%)	- -	-5.68	0.34	8.61	7.03	1.73	3.64	6.46	5.69	-5.3	-2.45	-5.57
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	3.87	3.35	- -	- -	- -
Dvd Payout Ratio (%)	1,609.66	- -	-278.14	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	31.5	27.89	5.11	10.51	15.54	13.38	-7.46	-3.3	-7.75

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	55	63	38	187	201	193	211	323	342	286	174	160
ST Debt	3	5	- -	6	9	14	14	15	17	17	19	18
LT Debt	52	58	38	180	192	178	197	308	325	269	155	143
Total Debt/EBITDA	4.18	2.78	1.14	3.18	2.31	5.23	3.2	3.02	2.83	12.09	7.54	-27.78
Net Debt/EBITDA	3.09	1.7	-0.39	2.01	1.8	3.19	-0.8	2.03	1.77	7.12	0.86	-4.38
Total Debt/EBIT	15.54	4.97	1.59	4.04	3.14	12.86	5.07	3.98	3.98	-26.28	-22.8	-4.08
Net Debt/EBIT	11.49	3.05	-0.54	2.55	2.45	7.84	-1.27	2.68	2.5	-15.49	-2.6	-0.64
EBITDA to Interest Expense	4.23	5.88	7.64	17.91	8.71	3.46	7.54	16.59	10.94	1.22	2.49	-0.87
EBITDA-CapEx/Interest Expense	4.23	5.88	7.64	17.91	8.71	2.7	7.54	16.59	10.94	1.22	2.49	-0.87
EBIT to Interest Expense	1.14	3.29	5.46	14.09	6.4	1.41	4.76	12.56	7.76	-0.56	-0.82	-5.93
Interest Expense	3	4	4	3	10	11	9	6	11	19	9	7
Common Equity/Total Assets	-24.43	-34.36	50.15	38.87	40.85	39.08	53.18	49.05	54.21	60.17	70.14	70.41
Long-Term Debt/Equity (%)	57.61	77.72	26.79	83.15	96.87	80.57	47.8	61.43	55.33	47.7	22.23	21.49
Long-Term Debt/Capital (%)	35.73	42.28	21.13	44.67	48.13	43.08	31.62	37.36	34.98	31.65	17.79	17.32
Long-Term Debt/Total Assets (%)	24.07	29.31	13.43	32.32	39.57	31.49	25.42	30.13	29.99	28.7	15.59	15.13
Total Debt/Equity (%)	61.22	83.81	26.79	86.15	101.28	87	51.17	64.46	58.17	50.71	24.95	24.13
Total Debt/Capital (%)	37.97	45.6	21.13	46.28	50.32	46.52	33.85	39.19	36.78	33.65	19.97	19.44
Total Debt/Total Assets (%)	25.58	31.61	13.43	33.48	41.37	34	27.21	31.61	31.53	30.51	17.5	16.99
Net Debt to Equity	45.26	51.42	-9.11	54.41	79.18	53.04	-12.78	43.39	36.47	29.88	2.84	3.8
Net Debt/Capital (%)	31.16	33.96	-10.03	35.24	44.19	33.23	-14.24	29.05	25.42	21.88	2.6	3.48
EBITDA	13	23	33	59	87	37	66	107	121	24	23	-6
EBITDA-CapEx	13	23	33	59	87	29	66	107	121	24	23	-6
Operating Income (Loss)	4	13	24	46	64	15	42	81	86	-11	-8	-39

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	0.22	0.38	0.5	0.47	0.5	0.37	1.56	0.36	0.52	0.81	0.8	0.76
Current Ratio	1.42	1.39	1.55	1.89	2.41	1.69	3.06	2.22	3.09	4.06	3.34	3.16
Quick Ratio	0.49	0.58	0.76	0.8	0.96	0.89	2.18	1.05	1.34	1.48	1.44	1.3
CFO/Avg Current Liab	- -	0.41	0.34	0.31	0.51	0.45	0.23	0.08	0.17	0.43	0.24	0.23
Common Equity/Total Assets	-24.43	-34.36	50.15	38.87	40.85	39.08	53.18	49.05	54.21	60.17	70.14	70.41
Long-Term Debt/Equity (%)	57.61	77.72	26.79	83.15	96.87	80.57	47.8	61.43	55.33	47.7	22.23	21.49
Long-Term Debt/Capital (%)	35.73	42.28	21.13	44.67	48.13	43.08	31.62	37.36	34.98	31.65	17.79	17.32
Long-Term Debt/Total Assets (%)	24.07	29.31	13.43	32.32	39.57	31.49	25.42	30.13	29.99	28.7	15.59	15.13
Total Debt/Equity (%)	61.22	83.81	26.79	86.15	101.28	87	51.17	64.46	58.17	50.71	24.95	24.13
Total Debt/Capital (%)	37.97	45.6	21.13	46.28	50.32	46.52	33.85	39.19	36.78	33.65	19.97	19.44
Total Debt/Total Assets (%)	25.58	31.61	13.43	33.48	41.37	34	27.21	31.61	31.53	30.51	17.5	16.99
CFO/Total Liabilities	6.45	21.64	19.69	11.38	21.06	16.56	10.55	2.94	6.34	15.42	9.38	10.71
CFO/CapEx	- -	- -	- -	- -	- -	7.01	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	4.2	5.68	3.99	4.24	4.73	4.39	4.24	4.51	3.75

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	- -	19.16	20.92	17.34	18.4	9.92	9.84	8.99	9.17	7.99	11.07	12.06
Days Sales Outstanding	- -	19.05	17.45	21.05	19.84	36.78	37.09	40.59	39.82	45.68	32.96	30.26
Inventory Turnover	- -	7.8	6.66	4.93	4.99	4.31	6.03	4.96	4.11	2.67	3.01	3.57
Days Inventory Outstanding	- -	46.81	54.78	74.11	73.17	84.73	60.53	73.62	88.81	136.55	121.39	102.28
Accounts Payable Turnover	- -	6.15	5.82	6.09	7.04	5.52	6.42	7.39	8.27	7.85	9.85	9.58
Accounts Payable Turnover Days	- -	59.39	62.71	59.98	51.82	66.15	56.84	49.41	44.15	46.49	37.04	38.11
Cash Conversion Cycle	- -	6.47	9.52	35.18	41.2	55.37	40.78	64.8	84.48	135.75	117.3	94.43
Inventory to Cash Days	- -	-27.76	-37.33	-53.06	-53.33	-47.95	-23.43	-33.03	-48.98	-90.87	-88.42	-72.02
Inventories	31	31	71	155	121	127	135	236	284	246	250	232
Raw Materials	- -	- -	47	91	91	85	88	159	198	190	198	204
Work In Process	- -	- -	23	42	21	32	38	63	56	37	45	40
Finished Goods	- -	- -	9	27	17	18	21	28	47	47	43	45
Other Inventory	31	31	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	639	346	770	838	1,313	785	1,014	1,050	647
- Cash & Cash Equivalents	14	24	51	69	44	61	253	75	86	80	109	98
+ Preferred Equity and Hybrid Capital	143	143	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	55	63	38	187	201	193	211	323	342	286	174	160
Enterprise Value	- -	- -	- -	757	503	902	796	1,560	1,040	1,220	1,116	709
Total Capital	145	137	180	403	399	414	622	823	929	851	873	824
Total Debt/Capital (%)	37.97	45.6	21.13	46.28	50.32	46.52	33.85	39.19	36.78	33.65	19.97	19.44
Total Debt / EV	- -	- -	- -	0.25	0.4	0.21	0.26	0.21	0.33	0.23	0.16	0.23
EV/Sales	- -	- -	- -	1.15	0.61	1.45	0.87	1.42	0.81	1.5	1.31	0.75
EV/EBITDA	- -	- -	- -	12.89	5.78	24.48	12.09	14.58	8.6	51.52	48.3	- -
EV/EBIT	- -	- -	- -	16.39	7.86	60.23	19.15	19.26	12.12	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	72.67	24.69	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	72.67	24.69	- -	- -	- -
Diluted Market Cap	- -	- -	- -	647	391	775	704	1,333	788	1,006	1,016	635
Diluted Enterprise Value	- -	- -	- -	765	548	907	662	1,580	1,043	1,212	1,082	697
EV per Share	- -	- -	- -	29.23	22.61	39.88	28.51	54.65	36.04	41.45	32.96	20.6
TTM Sales	249	291	406	656	824	621	914	1,097	1,280	811	849	948
TTM EBITDA	13	23	33	59	87	37	66	107	121	24	23	-6
TTM Operating Income	4	13	24	46	64	15	42	81	86	-11	-8	-39
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	21	42	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	21	42	- -	- -	- -

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	- -	- -	- -	16.67	6.46	15.82	18.41	87.28	25.04	17.45	36.45	21.25
EV/EBIT	- -	- -	- -	16.39	7.86	60.23	19.15	19.26	12.12	- -	- -	- -
Enterprise Value	- -	- -	- -	757	503	902	796	1,560	1,040	1,220	1,116	709
Low Price	- -	- -	- -	18.44	15.36	15.57	14.58	29.9	21.53	22.41	26.53	13.54
EV/Sales	- -	- -	- -	1.15	0.61	1.45	0.87	1.42	0.81	1.5	1.31	0.75
EV/EBITDA	- -	- -	- -	12.89	5.78	24.48	12.09	14.58	8.6	51.52	48.3	- -
Price/Earnings	- -	- -	- -	10.98	6.63	71.13	20.9	18.33	10.73	- -	- -	- -
Price/Earnings Average	- -	- -	- -	11.28	9.66	50.62	18.87	18.68	12.25	- -	- -	- -
Price/Earnings High	- -	- -	- -	15.47	52.81	71.58	27.6	25.08	19.19	- -	- -	- -
Price/Earnings Low	- -	- -	- -	8.2	6.56	32.53	10.15	11.92	8.49	- -	- -	- -
Price/Book Value	- -	- -	- -	2.95	1.74	3.48	2.03	2.62	1.34	1.8	1.5	0.98
Price/Book Value Average	- -	- -	- -	3.03	2.54	2.47	1.84	2.67	1.53	1.63	1.7	1.11
Price/Book Value High	- -	- -	- -	4.15	13.87	3.5	2.69	3.59	2.39	2.02	2.24	1.83
Price/Book Value Low	- -	- -	- -	2.2	1.72	1.59	0.99	1.71	1.06	1.17	1.29	0.7
Price/Tangible Book Value	- -	- -	- -	-24.53	-10.94	-212.65	4.25	17.54	4.36	5.89	3.34	2.25
Price/Tangible Book Value Average	- -	- -	- -	-25.2	-15.93	-151.33	3.84	17.87	4.98	5.37	3.77	2.55
Price/Tangible Book Value High	- -	- -	- -	-34.58	-87.11	-213.98	5.62	23.99	7.8	6.64	4.97	4.22
Price/Tangible Book Value Low	- -	- -	- -	-18.33	-10.81	-97.23	2.07	11.4	3.45	3.83	2.86	1.62
Price/Sales	- -	- -	- -	0.94	0.47	1.23	0.76	1.18	0.61	1.24	1.2	0.67
Price/Sales Average	- -	- -	- -	0.97	0.68	0.87	0.69	1.21	0.7	1.13	1.35	0.76
Price/Sales High	- -	- -	- -	1.33	3.71	1.24	1	1.62	1.09	1.4	1.78	1.26
Price/Sales Low	- -	- -	- -	0.71	0.46	0.56	0.37	0.77	0.48	0.81	1.02	0.48
Price/Cash Flow	- -	- -	- -	15.97	6.35	13.35	18.18	85.11	24.83	17.45	36.45	21.25
Price/Cash Flow Average	- -	- -	- -	16.4	9.24	9.5	16.41	86.73	28.37	15.89	41.16	24.12
Price/Cash Flow High	- -	- -	- -	22.51	50.54	13.44	24.01	116.45	44.41	19.66	54.22	39.89
Price/Cash Flow Low	- -	- -	- -	11.93	6.27	6.11	8.83	55.33	19.66	11.35	31.18	15.31
Price/Free Cash Flow Average	- -	- -	- -	17.12	9.4	11.26	16.61	88.94	28.61	15.89	41.16	24.12
Price/Free Cash Flow High	- -	- -	- -	23.5	51.41	15.92	24.3	119.41	44.8	19.66	54.22	39.89
Price/Free Cash Flow Low	- -	- -	- -	12.46	6.38	7.23	8.94	56.74	19.83	11.35	31.18	15.31
EV/Sales Average	- -	- -	- -	1.18	0.8	1.1	0.78	1.45	0.9	1.39	1.47	0.84
EV/Sales High	- -	- -	- -	1.55	3.53	1.46	1.16	1.86	1.3	1.66	1.92	1.35
EV/Sales Low	- -	- -	- -	0.91	0.61	0.78	0.4	1	0.68	1.07	1.14	0.56
EV/EBITDA Average	- -	- -	- -	13.19	7.58	18.45	10.85	14.82	9.53	47.69	54.17	- -
EV/EBITDA High	- -	- -	- -	17.35	33.41	24.61	16.17	19.1	13.72	56.93	70.46	- -
EV/EBITDA Low	- -	- -	- -	10.14	5.73	13.14	5.54	10.29	7.25	36.57	41.72	- -
EV/EBIT Average	- -	- -	- -	16.76	10.32	45.4	17.18	19.57	13.42	- -	- -	- -
EV/EBIT High	- -	- -	- -	22.05	45.46	60.55	25.6	25.23	19.33	- -	- -	- -
EV/EBIT Low	- -	- -	- -	12.89	7.79	32.32	8.78	13.59	10.22	- -	- -	- -
Last Price	- -	- -	- -	24.67	15.54	34.04	30.02	46	27.2	34.44	31.02	18.8
High Price	- -	- -	- -	34.78	123.72	34.26	39.63	62.93	48.65	38.79	46.14	35.29
Enterprise Value Average	- -	- -	- -	774	660	680	714	1,585	1,152	1,129	1,252	797
Enterprise Value High	- -	- -	- -	1,018	2,908	907	1,064	2,044	1,659	1,348	1,628	1,277
Enterprise Value Low	- -	- -	- -	595	498	484	365	1,101	877	866	964	528

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	24	24	24	26	22	23	28	29	29	29	34	34
Diluted Weighted Avg Shares	23	23	1	26	25	23	23	29	29	29	33	34
Basic Weighted Avg Shares	22	22	1	25	25	22	23	28	29	29	33	34
Revenue per Share	11.13	12.98	334.94	26.11	33.34	27.69	39.45	38.82	44.58	27.78	25.92	28.05
EBITDA per Share	0.59	1.01	27.54	2.34	3.52	1.64	2.84	3.79	4.21	0.81	0.71	-0.17
Operating Income per Share	0.16	0.56	19.71	1.84	2.59	0.67	1.79	2.87	2.99	-0.37	-0.23	-1.16
Basic EPS, GAAP	- -	-0.74	1.14	2.25	2.34	0.48	1.44	2.51	2.54	-1.47	-0.64	-1.56
Basic EPS from Cont Ops	0.26	0.57	17.15	2.27	2.34	0.48	1.44	2.51	2.54	-1.47	-0.64	-1.56
Diluted EPS, GAAP	- -	-0.73	1.14	2.15	2.3	0.47	1.42	2.45	2.51	-1.47	-0.64	-1.56
Diluted EPS from Cont Ops	0.26	0.57	17.15	2.17	2.3	0.47	1.42	2.45	2.51	-1.47	-0.64	-1.56
Dividend per Share	- -	0.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.36	1.19	22.89	1.54	2.45	2.55	1.65	0.54	1.1	1.97	0.85	0.88
Free Cash Flow per Basic Share	0.36	1.19	22.89	1.54	2.45	2.19	1.65	0.54	1.1	1.97	0.85	0.88
Cash & Equivalents per Share	0.61	1.02	2.13	2.66	1.97	2.68	9.06	2.64	3	2.72	3.21	2.85
Book Value per Share	-2.23	-2.88	5.94	8.37	8.92	9.79	14.75	17.54	20.36	19.18	20.62	19.28
Tangible Book Value per Share	-6.79	-7.18	1.36	-1.01	-1.42	-0.16	7.06	2.62	6.24	5.84	9.28	8.37