Hingham Institution for Savings Financial Ratios — HIFS

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 (%)	18.05	17.31	15.31	21.94	16.33	17.14	16.38	16.5	17.87	19.7	21.68	10.5	6.88	6.96	12.4
Return on Assets (%)	1.12	1.14	1.04	1.53	1.17	1.24	1.2	1.3	1.56	1.86	2.15	0.98	0.61	0.63	1.21
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	4.03	3.64	5.18	3.89	3.97	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	1.42	58.23	57.55	63.15	63.97	67.36	1	1	0.86	0.75	0.47	0.58	1.06	1.14	0.72
Operating Margin (%)	- -	56.67	55.91	61.73	62.51	66.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	-409.3	1,116.7	23.03	78.93	37.32	90.97	-781.47	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	54.19	56.67	55.91	61.73	62.51	66.15	67.67	66.71	70.71	74.47	80.28	63.59	54.57	55.45	69.74
Profit Margin (%)	32.14	33.62	33.06	41.14	36.9	38.96	39.5	47.46	51.4	53.91	58.44	43.93	40.85	42.81	52.27
Net Income to Common Margin (%)	32.14	33.62	33.06	41.14	36.9	38.96	39.5	47.46	51.4	53.91	58.44	43.93	40.85	42.81	52.27
Effective Tax Rate (%)	40.68	40.67	40.87	33.35	40.98	41.1	41.63	28.86	27.3	27.6	27.21	30.92	25.15	22.8	25.05
Dvd Payout Ratio (%)	21.66	20.47	21	13.1	23.55	13.82	13.41	12.14	11.18	9.72	8.57	17.54	25.68	19.45	10.07
Sustainable Growth Rate (%)	14.14	13.76	12.1	19.07	12.48	14.77	14.19	14.5	15.87	17.78	19.82	8.66	5.11	5.61	11.15

Credit (USD)

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	249	235	304	331	403	476	580	607	506	408	665	1,276	1,693	1,497	1,464
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	687	667
LT Debt	249	235	304	331	403	476	580	607	506	408	665	1,276	1,693	810	797
Total Debt/EBITDA	468.13	10.23	13.05	9.67	12.03	11.76	892.27	951.96	775.9	580.41	1,224.68	2,583	2,471.06	1,996	1,946.56
Net Debt/EBITDA	223.79	5.84	8.07	4.11	4.06	3.78	345.76	488.05	389.17	247.57	725.3	1,850.14	1,941.89	1,526.89	1,455.06
Total Debt/EBIT	- -	10.51	13.43	9.9	12.31	11.97	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	6	8.31	4.2	4.15	3.85	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.35	6.8	6.83	7.11	7.16	7.28	7.34	8.33	9.07	9.82	9.96	8.89	8.78	9.34	10.21
Long-Term Debt/Equity (%)	302.17	253.69	294.28	272.04	292.28	295.72	311.55	285.71	204.63	139.29	187.53	330.6	415.26	187.61	166.19
Long-Term Debt/Capital (%)	77.65	74.15	76.64	74.97	76.11	76.45	77.57	75.16	68.28	59.26	66.05	77.38	81.14	42.34	41.36
Long-Term Debt/Total Assets (%)	22.05	19.52	22.39	21.3	22.81	23.64	25.39	25.22	19.53	14.28	19.38	30.43	37.75	18.17	17.55
Total Debt/Equity (%)	302.17	253.69	294.28	272.04	292.28	295.72	311.55	285.71	204.63	139.29	187.53	330.6	415.26	346.72	305.15
Total Debt/Capital (%)	77.65	74.15	76.64	74.97	76.11	76.45	77.57	75.16	68.28	59.26	66.05	77.38	81.14	78.25	75.94
Total Debt/Total Assets (%)	22.05	19.52	22.39	21.3	22.81	23.64	25.39	25.22	19.53	14.28	19.38	30.43	37.75	33.58	32.22
Net Debt to Equity	144.45	144.77	182.04	115.56	98.66	95.17	120.73	146.48	102.64	59.41	111.06	236.8	326.33	265.24	228.1
Net Debt/Capital (%)	62.42	62.08	66.99	55.99	51.82	51.09	57.26	60.81	51.92	38.29	53.53	71.02	77.17	73.34	70.24
EBITDA	1	23	23	34	34	40	1	1	1	1	1	- -	1	1	1
EBITDA-CapEx	-3	19	21	34	33	40	- -	- -	- -	-1	-1	-2	-1	1	- -
Operating Income (Loss)	- -	22	23	33	33	40	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

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	6.35	6.8	6.83	7.11	7.16	7.28	7.34	8.33	9.07	9.82	9.96	8.89	8.78	9.34	10.21
Long-Term Debt/Equity (%)	302.17	253.69	294.28	272.04	292.28	295.72	311.55	285.71	204.63	139.29	187.53	330.6	415.26	187.61	166.19
Long-Term Debt/Capital (%)	77.65	74.15	76.64	74.97	76.11	76.45	77.57	75.16	68.28	59.26	66.05	77.38	81.14	42.34	41.36
Long-Term Debt/Total Assets (%)	22.05	19.52	22.39	21.3	22.81	23.64	25.39	25.22	19.53	14.28	19.38	30.43	37.75	18.17	17.55
Total Debt/Equity (%)	302.17	253.69	294.28	272.04	292.28	295.72	311.55	285.71	204.63	139.29	187.53	330.6	415.26	346.72	305.15
Total Debt/Capital (%)	77.65	74.15	76.64	74.97	76.11	76.45	77.57	75.16	68.28	59.26	66.05	77.38	81.14	78.25	75.94
Total Debt/Total Assets (%)	22.05	19.52	22.39	21.3	22.81	23.64	25.39	25.22	19.53	14.28	19.38	30.43	37.75	33.58	32.22
CFO/Total Liabilities	1.61	1.23	1.27	1.27	1.24	1.36	1.31	1.63	1.42	1.78	1.92	1.47	0.48	0.3	0.88
CFO/CapEx	5.35	3.25	6.81	142.93	31.16	256.49	107.19	31.94	51.26	29.82	36.88	22.09	15.21	85.56	134.56
Altman's Z-Score	0.18	0.26	0.26	0.28	0.28	0.33	0.26	0.26	0.27	0.28	0.35	0.24	0.2	0.23	0.26

Working Capital (USD)

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

Accounts Receivable Turnover	12.83	14.31	14.82	18.82	16.83	17.68	16.45	14.27	15.93	18.48	21.51	13.57	8.24	7.6	11.6
Days Sales Outstanding	28.45	25.51	24.63	19.39	21.68	20.64	22.19	25.58	22.91	19.75	16.97	26.9	44.31	48.02	31.46
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	102	133	167	185	255	419	442	422	449	462	899	592	418	553	619
- Cash & Cash Equivalents	130	101	116	190	267	323	355	296	252	234	271	362	362	352	370
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	249	235	304	331	403	476	580	607	506	408	665	1,276	1,693	1,497	1,464
Enterprise Value	124	165	249	255	351	545	632	733	702	636	1,293	1,506	1,748	1,698	1,714
Total Capital	320	317	396	441	530	623	748	808	741	689	1,007	1,649	2,086	1,913	1,928
Total Debt/Capital (%)	77.65	74.15	76.64	74.97	76.11	76.45	77.57	75.16	68.28	59.26	66.05	77.38	81.14	78.25	75.94
Total Debt / EV	2.01	1.43	1.22	1.3	1.15	0.87	0.92	0.83	0.72	0.64	0.51	0.85	0.97	0.88	0.85
EV/Sales	3.3	4.16	6.15	4.71	6.69	9.07	9.69	11.45	9.27	6.75	11.2	17.63	27.08	25.79	16.42
EV/EBITDA	232.99	7.15	10.68	7.46	10.45	13.47	972.27	1,149.12	1,077.14	904.17	2,380.85	3,048.38	2,552.34	2,264.58	2,278.62
EV/EBIT	- -	7.35	10.99	7.64	10.7	13.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	7.35	12.04	15.61	14.05	17.34	21.7	23.03	20.44	21.17	13.94	21.91	26.96	88.51	142.81	47.87
EV/Free Cash Flow to Firm	6.2	9.21	13.61	13.96	16.8	21.61	22.82	19.82	20.77	13.49	21.33	25.79	83.05	141.16	47.52
Diluted Market Cap	102	133	167	186	257	423	451	432	459	472	924	608	426	558	626
Diluted Enterprise Value	220	267	355	326	393	577	676	744	713	646	1,318	1,522	1,757	1,703	1,720
EV per Share	58.22	77.41	116.8	119.82	164.69	255.95	296.28	343.71	329.1	297.44	603.83	702.05	812.81	780.17	785.66
TTM Sales	38	40	40	54	52	60	65	64	76	94	115	85	65	66	104
TTM EBITDA	1	23	23	34	34	40	1	1	1	1	1	- -	1	1	1
TTM Operating Income	- -	22	23	33	33	40	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	17	14	16	18	20	25	27	36	33	46	59	56	20	12	36
TTM Free Cash Flow to Firm	20	18	18	18	21	25	28	37	34	47	61	58	21	12	36

Multiples (USD)

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	5.09	7.45	9.16	10.15	12.31	16.78	16.3	11.69	13.57	10.01	15.25	10.41	20.25	46.34	17.35
EV/EBIT	- -	7.35	10.99	7.64	10.7	13.71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	124	165	249	255	351	545	632	733	702	636	1,293	1,506	1,748	1,698	1,714
Low Price	42.8	47.9	57.69	66.12	82.24	115.8	148.02	194.03	163	125.55	214	242.99	147.01	150.11	209.71
EV/Sales	3.3	4.16	6.15	4.71	6.69	9.07	9.69	11.45	9.27	6.75	11.2	17.63	27.08	25.79	16.42
EV/EBITDA	232.99	7.15	10.68	7.46	10.45	13.47	972.27	1,149.12	1,077.14	904.17	2,380.85	3,048.38	2,552.34	2,264.58	2,278.62
Price/Earnings	8.42	10.01	12.49	8.32	13.18	17.9	17.14	13.87	11.52	9.09	13.33	15.78	15.86	19.63	11.35
Price/Earnings Average	8.8	9.45	11.08	7.59	12.2	12.28	15.49	14.9	10.34	7.77	9.81	17.69	17.4	16.36	10.46
Price/Earnings High	10.13	13.17	12.66	8.68	14.86	18.47	20.04	16.36	11.65	9.68	13.47	24.71	25.38	23.17	12.79
Price/Earnings Low	7.54	7.66	9.18	6.32	9.05	10.54	12.26	13.61	8.94	5.28	6.79	13.89	11.99	11.59	8.38
Price/Book Value	1.42	1.62	1.8	1.68	2.01	2.86	2.63	2.1	1.91	1.65	2.63	1.59	1.06	1.33	1.34
Price/Book Value Average	1.48	1.53	1.6	1.53	1.86	1.96	2.38	2.26	1.71	1.41	1.94	1.78	1.17	1.11	1.23
Price/Book Value High	1.71	2.13	1.83	1.75	2.27	2.95	3.08	2.48	1.93	1.75	2.66	2.49	1.7	1.57	1.51
Price/Book Value Low	1.27	1.24	1.33	1.28	1.38	1.68	1.88	2.06	1.48	0.96	1.34	1.4	0.8	0.79	0.99
Price/Tangible Book Value	1.23	1.43	1.62	1.52	1.85	2.6	2.37	1.98	1.81	1.58	2.54	1.53	1.03	1.28	1.29
Price/Tangible Book Value Average	1.29	1.35	1.44	1.39	1.71	1.79	2.14	2.13	1.63	1.35	1.87	1.72	1.13	1.07	1.19
Price/Tangible Book Value High	1.49	1.89	1.64	1.59	2.08	2.69	2.77	2.34	1.84	1.68	2.56	2.4	1.64	1.51	1.45
Price/Tangible Book Value Low	1.11	1.1	1.19	1.16	1.27	1.53	1.7	1.95	1.41	0.92	1.29	1.35	0.78	0.76	0.95
Price/Sales	2.71	3.37	4.13	3.42	4.86	6.98	6.77	6.59	5.92	4.9	7.79	6.93	6.48	8.4	5.93
Price/Sales Average	2.83	3.18	3.66	3.12	4.5	4.78	6.12	7.07	5.32	4.19	5.73	7.77	7.11	7	5.47
Price/Sales High	3.26	4.43	4.19	3.57	5.48	7.2	7.92	7.76	5.99	5.22	7.87	10.85	10.37	9.92	6.69
Price/Sales Low	2.42	2.58	3.04	2.6	3.34	4.1	4.84	6.46	4.59	2.85	3.97	6.1	4.9	4.96	4.38
Price/Cash Flow	6.04	9.74	10.49	10.21	12.61	16.68	16.09	11.76	13.52	10.12	15.23	10.6	21.17	46.52	17.3
Price/Cash Flow Average	6.31	9.18	9.31	9.31	11.67	11.44	14.54	12.63	12.14	8.66	11.22	11.88	23.23	38.78	15.94
Price/Cash Flow High	7.26	12.81	10.63	10.65	14.22	17.21	18.81	13.86	13.68	10.78	15.4	16.6	33.88	54.91	19.5
Price/Cash Flow Low	5.41	7.45	7.71	7.76	8.66	9.82	11.51	11.54	10.49	5.88	7.76	9.33	16.01	27.48	12.78
Price/Free Cash Flow Average	5.32	7.03	8.12	9.26	11.39	11.51	14.73	12.56	12.18	8.56	11.23	11.67	22.23	38.63	15.98
Price/Free Cash Flow High	6.12	9.8	9.28	10.59	13.88	17.31	19.06	13.78	13.72	10.66	15.42	16.3	32.41	54.7	19.55
Price/Free Cash Flow Low	4.56	5.7	6.73	7.72	8.45	9.88	11.66	11.47	10.52	5.82	7.77	9.16	15.31	27.37	12.81
EV/Sales Average	5.99	6.57	8.31	5.72	7.1	7.33	9.57	11.93	8.67	6.04	9.15	18.47	27.71	24.39	15.95
EV/Sales High	6.42	7.83	8.83	6.17	8.08	9.75	11.36	12.63	9.34	7.07	11.28	21.55	30.97	27.31	17.17
EV/Sales Low	5.59	5.97	7.68	5.2	5.94	6.65	8.29	11.32	7.94	4.7	7.38	16.8	25.5	22.35	14.87
EV/EBITDA Average	423.61	11.29	14.44	9.05	11.09	10.88	959.63	1,198.05	1,006.81	808.98	1,944.19	3,193.39	2,611.94	2,141.79	2,213.76
EV/EBITDA High	453.9	13.44	15.35	9.76	12.63	14.47	1,139.9	1,267.46	1,084.98	946.8	2,399.07	3,726.75	2,919.05	2,397.69	2,383.15
EV/EBITDA Low	395.07	10.26	13.35	8.23	9.28	9.88	831.5	1,136.74	922.67	629.23	1,569.08	2,905.22	2,403.53	1,962.61	2,063.28
EV/EBIT Average	- -	11.6	14.86	9.26	11.35	11.08	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	13.81	15.8	9.99	12.93	14.73	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	10.54	13.74	8.42	9.5	10.06	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	47.8	62.6	78.49	87.01	119.8	196.78	207	197.74	210.2	216	419.88	275.96	194.4	254.14	283.96
High Price	57.5	82.34	79.56	90.77	135.03	203.01	242	233.13	212.59	230.02	424.5	432.19	311.18	300	320
Enterprise Value Average	225	260	336	309	372	441	624	764	656	569	1,056	1,578	1,789	1,606	1,665
Enterprise Value High	241	309	357	334	424	586	741	809	707	666	1,303	1,841	2,000	1,798	1,792
Enterprise Value Low	210	236	311	281	311	400	540	725	602	442	852	1,435	1,646	1,472	1,552

Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Revenue per Share	17.66	18.59	19.01	25.42	24.63	28.21	30.57	30.03	35.49	44.07	53.92	39.82	30.01	30.25	47.85
EBITDA per Share	0.25	10.83	10.94	16.05	15.75	19	0.3	0.3	0.31	0.33	0.25	0.23	0.32	0.34	0.34
Operating Income per Share	- -	10.54	10.63	15.69	15.4	18.66	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	5.68	6.25	6.28	10.46	9.09	10.99	12.08	14.25	18.24	23.76	31.51	17.49	12.26	12.95	25.01
Basic EPS from Cont Ops	5.68	6.25	6.28	10.46	9.09	10.99	12.08	14.25	18.24	23.76	31.51	17.49	12.26	12.95	25.01
Diluted EPS, GAAP	5.67	6.25	6.28	10.44	9.02	10.88	11.81	13.9	17.83	23.26	30.65	17.04	12.03	12.85	24.76
Diluted EPS from Cont Ops	5.67	6.25	6.28	10.44	9.02	10.88	11.81	13.9	17.83	23.26	30.65	17.04	12.03	12.85	24.76
Dividend per Share	1.23	1.28	1.32	1.37	2.14	1.52	1.62	1.73	2.04	2.31	2.7	3.07	3.15	2.52	2.52
Cash Flow per Share	7.92	6.43	7.48	8.53	9.5	11.8	12.86	16.82	15.54	21.33	27.56	26.04	9.18	5.46	16.41
Free Cash Flow per Basic Share	6.44	4.45	6.38	8.47	9.19	11.75	12.74	16.29	15.24	20.62	26.81	24.86	8.58	5.4	16.29
Cash & Equivalents per Share	106.56	95.93	104.43	122.46	144.59	164.29	182.62	138.77	118.16	109.5	126.65	168.78	168.52	161.61	169.47
Book Value per Share	33.66	38.6	43.5	51.84	59.47	68.85	78.64	94.1	110.12	131.25	159.68	173.85	182.92	191.17	212.61
Tangible Book Value per Share	38.71	43.65	48.5	57.08	64.83	75.56	87.28	99.66	115.85	137.08	165.63	179.94	189.5	198.33	219.95

Hingham Institution for Savings

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)