Hillenbrand, Inc. Financial Ratios — HI 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	69.01	49.79	25.85	38.91	32.58	28.01	26.84	14.76	21.48	-11.12	43.55	28.26	53.45	-17.85	4.17
Return on Assets (%)	9.52	9.24	4.1	5.59	5.98	5.99	6.45	4.01	5.93	-1.93	6.25	5.3	12.1	-3.91	0.89
Return on Capital (%)	19.87	20.36	10.9	13.78	14.08	12.89	13.82	9.05	12.83	- -	13.9	11.6	21.63	- -	- -
Return on Invested Capital (%)	12.93	13.98	8.12	10.01	12.66	11.16	11.85	11.24	12.38	- -	5.28	6.29	5.04	- -	- -
Gross Margin (%)	41.87	39.55	33.39	35.34	35.72	37.09	37.15	36.27	34.47	32.31	32.67	32.99	33.55	33.19	33.69
EBITDA Margin (%)	22.04	19.24	13.36	13.97	16.66	16.35	17.27	16.36	14.9	13.26	14.71	15.79	14.87	12.52	11.03
Operating Margin (%)	17.95	15.13	7.6	10.47	13.26	12.42	13.72	13.16	11.66	8.07	10.04	11.54	10.42	7.56	5.85
Incremental Operating Margin (%)	15.42	-9.82	-5.38	49.56	-52.84	35.27	52.12	8.28	-59.68	-1.07	-7.91	56.97	5.37	-15.13	16.5
Pretax Margin (%)	17.86	13.72	6.03	9.59	10.16	10.67	11.84	8.28	9.78	-0.74	9.22	8.63	7.68	-4.38	-0.09
Profit Margin (%)	12.01	10.66	4.08	6.58	6.98	7.33	7.94	4.33	6.72	-2.39	11.15	9.02	20.16	-6.63	1.61
Net Income to Common Margin (%)	12.01	10.66	4.08	6.58	6.98	7.33	7.94	4.33	6.72	-2.39	11.15	9.02	20.16	-6.63	1.61
Effective Tax Rate (%)	32.76	22.31	30.2	30.46	30.25	28.82	31.81	44.57	28.58	- -	38.04	42.06	47.4	- -	- -
Dvd Payout Ratio (%)	44.2	45.42	72.26	44.1	43.83	42.3	39.74	60.72	40.15	-135.76	48.01	50.82	50.62	-32.02	103.76
Sustainable Growth Rate (%)	38.5	27.17	7.17	21.75	18.3	16.16	16.17	5.8	12.85	-26.22	22.64	13.9	26.4	-23.56	-0.16

Credit (USD)

MCP API Chat

	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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	432	272	664	558	528	609	466	345	620	1,674	1,318	1,293	2,098	2,034	1,602
ST Debt	- -	- -	10	15	9	14	19	- -	- -	36	- -	- -	20	21	23
LT Debt	432	272	654	544	519	595	447	345	620	1,637	1,318	1,293	2,078	2,014	1,579
Total Debt/EBITDA	2.22	1.44	3.2	2.4	1.99	2.42	1.7	1.19	2.3	5.01	4	3.53	4.99	5.1	5.43
Net Debt/EBITDA	1.62	1.33	3	2.15	1.8	2.21	1.46	1	0.82	3.75	2.33	2.71	4.21	4.25	4.61
Total Debt/EBIT	2.72	1.83	5.62	3.2	2.49	3.19	2.14	1.48	2.94	8.24	5.86	4.84	7.12	8.46	10.24
Net Debt/EBIT	1.99	1.69	5.26	2.87	2.27	2.91	1.83	1.24	1.05	6.15	3.41	3.71	6	7.04	8.69
EBITDA to Interest Expense	17.7	15.26	8.65	10	11.18	9.94	10.9	12.42	9.83	4.31	4.44	5.69	5.41	3.28	3.12
EBITDA-CapEx/Interest Expense	17.7	15.26	8.65	10	11.18	9.94	10.9	12.42	9.83	4.31	4.44	5.69	5.41	3.28	3.12
EBIT to Interest Expense	14.42	12	4.92	7.49	8.89	7.55	8.65	10	7.69	2.63	3.03	4.15	3.79	1.98	1.66
Interest Expense	11	12	24	23	24	25	25	23	27	77	74	64	78	122	94
Common Equity/Total Assets	15.47	21.91	12.59	16.25	20.58	22.11	25.92	28.48	26.9	12.07	16.59	21	23.79	19.95	22.92
Long-Term Debt/Equity (%)	97.38	53.64	113.53	91.53	85.62	92.09	58.35	46.31	80.48	151.68	107	116.66	124.99	138.16	110.88
Long-Term Debt/Capital (%)	70.25	53.27	70.77	61.71	56.88	56.35	45.26	38.78	50.17	75.26	65.69	60.69	60.24	64.67	59.29
Long-Term Debt/Total Assets (%)	36.55	24.97	32.66	28.33	28.69	30.37	22.84	18.48	27.8	41.06	32.84	33.42	37.47	38.44	35.35
Total Debt/Equity (%)	97.38	53.64	115.27	94.06	87.17	94.23	60.8	46.31	80.48	155.04	107	116.66	126.18	139.57	112.48
Total Debt/Capital (%)	70.25	53.27	71.86	63.42	57.91	57.66	47.17	38.78	50.17	76.93	65.69	60.69	60.81	65.33	60.14
Total Debt/Total Assets (%)	36.55	24.97	33.16	29.11	29.21	31.07	23.8	18.48	27.8	41.97	32.84	33.42	37.82	38.83	35.86
Net Debt to Equity	71.32	49.65	107.86	84.29	79.2	86.18	52.19	38.79	28.64	115.84	62.23	89.34	106.27	116.21	95.49
Net Debt/Capital (%)	63.36	51.34	70.49	60.84	55.56	55.46	43.38	34.66	26.39	66.76	49.12	52.17	55.1	58.11	54.43
EBITDA	195	189	208	233	266	252	275	290	269	334	330	366	420	398	295
EBITDA-CapEx	195	189	208	233	266	252	275	290	269	334	330	366	420	398	295
Operating Income (Loss)	159	149	118	174	212	191	218	233	211	203	225	267	294	240	156

Liquidity (USD)

MCP API Chat

	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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.85	0.13	0.09	0.12	0.12	0.12	0.13	0.11	0.68	0.35	0.43	0.22	0.19	0.17	0.16
Current Ratio	2.79	2.01	1.37	1.3	1.49	1.38	1.16	1.15	1.74	1.61	1.39	1.3	1.25	1.27	1.22
Quick Ratio	1.81	1.13	0.86	0.81	0.94	0.88	0.78	0.74	1.31	0.84	0.86	0.65	0.7	0.72	0.73
CFO/Avg Current Liab	1.49	0.96	0.41	0.38	0.23	0.57	0.52	0.48	0.32	0.49	0.38	0.06	0.17	0.15	0.05
Common Equity/Total Assets	15.47	21.91	12.59	16.25	20.58	22.11	25.92	28.48	26.9	12.07	16.59	21	23.79	19.95	22.92
Long-Term Debt/Equity (%)	97.38	53.64	113.53	91.53	85.62	92.09	58.35	46.31	80.48	151.68	107	116.66	124.99	138.16	110.88
Long-Term Debt/Capital (%)	70.25	53.27	70.77	61.71	56.88	56.35	45.26	38.78	50.17	75.26	65.69	60.69	60.24	64.67	59.29
Long-Term Debt/Total Assets (%)	36.55	24.97	32.66	28.33	28.69	30.37	22.84	18.48	27.8	41.06	32.84	33.42	37.47	38.44	35.35
Total Debt/Equity (%)	97.38	53.64	115.27	94.06	87.17	94.23	60.8	46.31	80.48	155.04	107	116.66	126.18	139.57	112.48
Total Debt/Capital (%)	70.25	53.27	71.86	63.42	57.91	57.66	47.17	38.78	50.17	76.93	65.69	60.69	60.81	65.33	60.14
Total Debt/Total Assets (%)	36.55	24.97	33.16	29.11	29.21	31.07	23.8	18.48	27.8	41.97	32.84	33.42	37.82	38.83	35.86
CFO/Total Liabilities	25.69	23.78	8.91	13.56	8.73	18.13	20.68	22.16	12.26	12.2	13.03	2.29	5.33	5.06	1.85
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.5	5.41	3.64	4.29	4.62	4.71	5.22	6.01	3.47	2.8	2.96	3.05	3.27	3.06	3.2

Working Capital (USD)

MCP API Chat

	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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	7.34	6.96	8.53	8.25	8.43	7.83	7.74	8.34	8.75	10.61	7.43	8.03	8.67	8.5	8.26
Days Sales Outstanding	49.73	52.42	42.78	44.27	43.3	46.61	47.18	43.78	41.73	34.39	49.1	45.43	42.08	42.94	44.19
Inventory Turnover	6.91	6.84	7.74	6.23	6.37	6.31	6.56	6.96	7.17	6.27	3.79	3.46	3.48	3.8	4.08
Days Inventory Outstanding	52.81	53.34	47.18	58.58	57.27	57.84	55.64	52.44	50.88	58.18	96.38	105.54	104.79	95.94	89.47
Accounts Payable Turnover	18.55	18.26	10.27	5.69	6.81	8.06	6.8	6.48	5.5	7.72	4.85	4.44	4.83	4.59	3.93
Accounts Payable Turnover Days	19.68	19.99	35.53	64.16	53.57	45.28	53.71	56.36	66.37	47.25	75.23	82.22	75.63	79.45	92.77
Cash Conversion Cycle	82.86	85.76	54.42	38.69	47.01	59.16	49.11	39.85	26.25	45.31	70.25	68.75	71.24	59.43	40.88
Inventory to Cash Days	-3.09	-0.92	-4.41	-14.31	-13.97	-11.23	-8.46	-8.66	-9.15	-23.79	-47.29	-60.1	-62.71	-53	-45.28
Inventories	84	90	178	168	154	153	152	172	158	385	412	486	593	525	344
Raw Materials	36	39	58	53	40	51	53	68	68	133	153	210	285	247	165
Work In Process	11	14	75	73	64	54	55	45	40	89	104	108	135	128	82
Finished Goods	37	37	44	42	50	48	44	60	49	163	154	168	172	151	97
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	1,141	1,131	1,716	1,952	1,644	2,003	2,471	3,300	1,942	2,082	3,194	2,633	2,953	1,957	1,912
- Cash & Cash Equivalents	116	20	43	58	48	52	66	56	399	302	446	232	243	199	165
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	8	10	12	14	14	13	16	20	23	25	33	34	38
+ Total Debt	432	272	664	558	528	609	466	345	620	1,674	1,318	1,293	2,098	2,034	1,602
Enterprise Value	1,457	1,383	2,346	2,463	2,135	2,574	2,885	3,602	2,179	3,473	4,089	3,718	4,841	3,826	3,386
Total Capital	614	510	924	881	912	1,056	987	889	1,235	2,175	2,007	2,130	3,450	3,114	2,663
Total Debt/Capital (%)	70.25	53.27	71.86	63.42	57.91	57.66	47.17	38.78	50.17	76.93	65.69	60.69	60.81	65.33	60.14
Total Debt / EV	0.3	0.2	0.28	0.23	0.25	0.24	0.16	0.1	0.28	0.48	0.32	0.35	0.43	0.53	0.47
EV/Sales	1.65	1.41	1.51	1.48	1.34	1.67	1.81	2.03	1.21	1.38	1.82	1.61	1.71	1.2	1.27
EV/EBITDA	7.48	7.31	11.3	10.58	8.03	10.23	10.5	12.44	8.09	10.41	12.41	10.17	11.52	9.6	11.48
EV/EBIT	9.19	9.29	19.86	14.12	10.09	13.47	13.23	15.46	10.33	17.09	18.18	13.92	16.44	15.91	21.64
EV/Cash Flow to Firm	7.4	9.35	16.3	12.58	17.56	10.05	10.95	13.79	10.98	6.01	10.01	36.98	19.53	10.36	- -
EV/Free Cash Flow to Firm	7.4	9.35	16.3	12.58	17.56	10.05	10.95	13.79	10.98	6.01	10.01	36.98	19.53	10.36	- -
Diluted Market Cap	1,141	1,135	1,724	1,971	1,662	2,019	2,486	3,337	1,955	2,082	3,216	2,651	2,966	1,957	1,914
Diluted Enterprise Value	1,457	1,386	2,354	2,482	2,154	2,589	2,901	3,638	2,191	3,473	4,111	3,737	4,854	3,826	3,389
EV per Share	23.5	22.23	37.41	38.98	33.79	40.66	45.36	57.08	34.64	47.32	54.6	51.86	69.36	54.35	47.9
TTM Sales	883	983	1,553	1,667	1,597	1,538	1,590	1,770	1,807	2,517	2,241	2,315	2,826	3,183	2,674
TTM EBITDA	195	189	208	233	266	252	275	290	269	334	330	366	420	398	295
TTM Operating Income	159	149	118	174	212	191	218	233	211	203	225	267	294	240	156
TTM Cash Flow to Firm	197	148	144	196	122	256	263	261	198	578	409	101	248	369	-1,995
TTM Free Cash Flow to Firm	197	148	144	196	122	256	263	261	198	578	409	101	248	369	-1,995

Multiples (USD)

MCP API Chat

	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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	6.02	8.21	13.56	10.97	15.83	8.47	10.1	13.44	10.93	5.87	8.87	41.88	14.33	10.23	34.06
EV/EBIT	9.19	9.29	19.86	14.12	10.09	13.47	13.23	15.46	10.33	17.09	18.18	13.92	16.44	15.91	21.64
Enterprise Value	1,457	1,383	2,346	2,463	2,135	2,574	2,885	3,602	2,179	3,473	4,089	3,718	4,841	3,826	3,386
Low Price	16.33	16.75	18.02	26	24.92	24.12	28.6	38.15	26.01	13.61	27.85	36.16	36.25	25.49	18.36
EV/Sales	1.65	1.41	1.51	1.48	1.34	1.67	1.81	2.03	1.21	1.38	1.82	1.61	1.71	1.2	1.27
EV/EBITDA	7.48	7.31	11.3	10.58	8.03	10.23	10.5	12.44	8.09	10.41	12.41	10.17	11.52	9.6	11.48
Price/Earnings	10.75	10.8	27.07	17.8	14.76	17.76	19.58	43.08	16	- -	12.78	12.6	5.18	- -	44.36
Price/Earnings Average	12.5	12.17	23.34	17.42	17.37	16.7	18.07	38.03	20.67	-33.58	12.8	15.35	5.69	-14	42.99
Price/Earnings High	14.14	14.35	27.81	19.48	19.85	18.61	19.91	43.87	27.67	-42.29	15.84	18.59	6.59	-16.88	58.38
Price/Earnings Low	9.54	9.94	17.82	14.98	14.14	13.54	14.41	31.43	13.48	-16.62	8.35	12.41	4.44	-8.5	30.12
Price/Book Value	6.24	4.75	6.8	6.26	4.42	4.62	4.87	6.21	3.24	4.32	4.8	3.24	2.24	1.87	1.87
Price/Book Value Average	7.26	5.35	5.87	6.13	5.2	4.35	4.5	5.49	4.19	4.19	4.8	3.95	2.46	2.83	1.81
Price/Book Value High	8.21	6.31	6.99	6.86	5.94	4.85	4.95	6.33	5.6	5.28	5.94	4.78	2.84	3.41	2.46
Price/Book Value Low	5.54	4.37	4.48	5.27	4.23	3.52	3.59	4.53	2.73	2.08	3.13	3.19	1.92	1.72	1.27
Price/Tangible Book Value	-6.01	-10.17	-3.02	-4.01	-4.13	-3.78	-6.09	-10.15	-149.41	-2.04	-3.76	-3.09	-1.7	-1.18	-1.46
Price/Tangible Book Value Average	-6.99	-11.45	-2.61	-3.92	-4.87	-3.56	-5.62	-8.96	-192.99	-1.98	-3.76	-3.77	-1.86	-1.78	-1.41
Price/Tangible Book Value High	-7.91	-13.51	-3.1	-4.38	-5.56	-3.96	-6.2	-10.34	-258.42	-2.49	-4.66	-4.56	-2.15	-2.14	-1.92
Price/Tangible Book Value Low	-5.34	-9.36	-1.99	-3.37	-3.96	-2.88	-4.49	-7.4	-125.85	-0.98	-2.45	-3.05	-1.45	-1.08	-0.99
Price/Sales	1.29	1.15	1.1	1.17	1.03	1.3	1.55	1.86	1.07	0.83	1.43	1.14	1.05	0.61	0.71
Price/Sales Average	1.5	1.3	0.95	1.15	1.21	1.22	1.43	1.65	1.39	0.8	1.43	1.38	1.15	0.93	0.69
Price/Sales High	1.7	1.53	1.14	1.28	1.38	1.36	1.58	1.9	1.86	1.01	1.77	1.68	1.33	1.12	0.94
Price/Sales Low	1.15	1.06	0.73	0.99	0.99	0.99	1.14	1.36	0.91	0.4	0.93	1.12	0.9	0.56	0.49
Price/Cash Flow	6.02	8.19	13.49	10.87	15.66	8.41	10.04	13.29	10.86	5.87	8.81	41.59	14.27	10.23	34.02
Price/Cash Flow Average	7	9.23	11.64	10.64	18.43	7.91	9.26	11.73	14.02	5.69	8.82	50.65	15.67	15.44	32.97
Price/Cash Flow High	7.92	10.88	13.86	11.9	21.06	8.81	10.2	13.53	18.78	7.16	10.91	61.34	18.13	18.61	44.77
Price/Cash Flow Low	5.34	7.54	8.88	9.15	15	6.41	7.39	9.69	9.14	2.82	5.75	40.96	12.22	9.38	23.1
Price/Free Cash Flow Average	7	9.25	11.69	10.74	18.64	7.97	9.32	11.86	14.11	5.69	8.87	51.01	15.74	15.44	33.01
Price/Free Cash Flow High	7.92	10.92	13.93	12.01	21.29	8.88	10.27	13.68	18.9	7.16	10.98	61.76	18.21	18.61	44.84
Price/Free Cash Flow Low	5.34	7.56	8.93	9.24	15.17	6.46	7.43	9.8	9.2	2.82	5.79	41.24	12.28	9.38	23.13
EV/Sales Average	1.86	1.55	1.36	1.45	1.52	1.6	1.69	1.82	1.52	1.35	1.83	1.85	1.82	1.52	1.24
EV/Sales High	2.06	1.79	1.54	1.59	1.69	1.74	1.84	2.07	1.99	1.56	2.17	2.15	2	1.71	1.49
EV/Sales Low	1.5	1.32	1.13	1.29	1.29	1.36	1.4	1.53	1.04	0.95	1.33	1.59	1.56	1.15	1.04
EV/EBITDA Average	8.43	8.07	10.17	10.4	9.12	9.76	9.81	11.1	10.19	10.22	12.42	11.74	12.21	12.1	11.28
EV/EBITDA High	9.33	9.28	11.53	11.37	10.16	10.62	10.65	12.65	13.35	11.78	14.72	13.59	13.43	13.63	13.53
EV/EBITDA Low	6.82	6.84	8.48	9.25	7.77	8.34	8.13	9.36	6.95	7.16	9.04	10.06	10.52	9.19	9.4
EV/EBIT Average	10.35	10.26	17.86	13.88	11.46	12.85	12.35	13.8	13.02	16.78	18.19	16.07	17.42	20.06	21.26
EV/EBIT High	11.45	11.8	20.26	15.17	12.77	13.97	13.42	15.72	17.06	19.36	21.57	18.6	19.15	22.58	25.5
EV/EBIT Low	8.38	8.69	14.9	12.34	9.76	10.98	10.24	11.63	8.88	11.77	13.25	13.77	15	15.23	17.72
Last Price	18.4	18.19	27.37	30.89	26.01	31.64	38.85	52.3	30.88	28.36	42.65	36.72	42.31	27.8	27.04
High Price	24.2	24.18	28.12	33.81	34.99	33.17	39.5	53.25	53.41	34.63	52.84	54.15	53.76	50.58	35.59
Enterprise Value Average	1,642	1,526	2,110	2,421	2,427	2,455	2,694	3,215	2,745	3,410	4,092	4,292	5,131	4,823	3,327
Enterprise Value High	1,816	1,755	2,393	2,648	2,703	2,670	2,926	3,662	3,596	3,934	4,853	4,968	5,640	5,430	3,991
Enterprise Value Low	1,328	1,293	1,759	2,154	2,066	2,098	2,233	2,709	1,872	2,391	2,981	3,678	4,418	3,664	2,773

Shares Outstanding	62	63	63	63	63	63	63	62	63	75	73	69	70	70	70
Diluted Weighted Avg Shares	62	62	63	64	64	64	64	64	63	73	75	72	70	70	71
Basic Weighted Avg Shares	62	62	63	63	63	63	64	63	63	73	75	72	70	70	71
Revenue per Share	14.25	15.81	24.78	26.38	25.27	24.3	25	28.05	28.73	34.29	29.93	32.29	40.49	45.21	37.82
EBITDA per Share	3.14	3.04	3.31	3.69	4.21	3.97	4.32	4.59	4.28	4.55	4.4	5.1	6.02	5.66	4.17
Operating Income per Share	2.56	2.39	1.88	2.76	3.35	3.02	3.43	3.69	3.35	2.77	3	3.73	4.22	3.42	2.21
Basic EPS, GAAP	1.71	1.68	1.01	1.74	1.76	1.78	1.98	1.21	1.93	-0.82	3.34	2.91	8.16	-3	0.61
Basic EPS from Cont Ops	1.71	1.68	1.04	1.76	1.79	1.85	2.02	1.29	2.01	-0.73	1.71	1.61	1.63	-2.9	0.74
Diluted EPS, GAAP	1.71	1.68	1.01	1.72	1.74	1.77	1.97	1.2	1.92	-0.82	3.31	2.89	8.13	-3	0.61
Diluted EPS from Cont Ops	1.71	1.68	1.04	1.74	1.77	1.83	2.01	1.27	1.99	-0.73	1.7	1.6	1.63	-2.9	0.74
Dividend per Share	0.76	0.77	0.78	0.79	0.8	0.81	0.82	0.83	0.84	0.86	0.85	0.86	0.88	0.89	0.9
Cash Flow per Share	3.06	2.22	2.03	2.84	1.66	3.76	3.87	3.94	2.84	4.83	4.84	0.88	2.97	2.72	0.79
Free Cash Flow per Basic Share	3.06	2.22	2.03	2.84	1.66	3.76	3.87	3.94	2.84	4.83	4.84	0.88	2.97	2.72	0.79
Cash & Equivalents per Share	1.86	0.32	0.68	0.92	0.76	0.82	1.04	0.89	6.34	4.12	5.96	3.24	3.48	2.83	2.33
Book Value per Share	2.95	3.83	4.02	4.93	5.89	6.85	7.97	8.42	9.53	6.56	8.89	11.32	18.91	14.85	14.48
Tangible Book Value per Share	-3.06	-1.79	-9.06	-7.71	-6.29	-8.37	-6.38	-5.15	-0.21	-13.88	-11.35	-11.87	-24.96	-23.64	-18.57

Hillenbrand, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)