Inter Parfums, Inc. Financial Ratios — IPAR 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 (%)	13.25	41.36	9.94	7.46	8.14	9.06	10.35	12.21	13.16	7.61	15.78	20.35	23.2	22.76	20.72
Return on Assets (%)	6.77	20.55	5.51	4.64	4.71	4.87	5.7	6.83	7.41	4.45	8.59	9.86	11.4	11.82	11.24
Return on Capital (%)	6.97	19.91	5.3	4.32	4.42	4.4	4.93	6.29	7.11	3.94	7.98	9.75	12.1	11.82	10.97
Return on Invested Capital (%)	13.04	11.21	8.75	6.81	7.35	7.71	9.65	10.92	11.66	7.12	13.07	16.31	18.07	18.9	16.86
Gross Margin (%)	62.33	62.25	58.34	57.49	61.78	62.65	63.64	63.29	62.5	61.36	63.32	63.9	63.68	63.85	63.64
EBITDA Margin (%)	13.14	14.82	15.95	12.73	15	15.93	15.67	15.66	15.9	14.68	18.55	20.67	20.39	21.15	19.86
Operating Margin (%)	11.02	12.44	13.97	10.7	13.06	12.99	13.66	14.02	14.68	13	17.11	18.59	19.08	19.2	18.16
Incremental Operating Margin (%)	7.33	34.99	2.91	39.42	-25.39	12.34	18.61	16.59	26.35	19.85	23.6	24.92	21.35	20.36	-23.45
Pretax Margin (%)	10.95	42.01	14.31	11.36	12.91	12.87	13.2	14.19	14.74	12.87	17.17	17.87	18.94	18.48	18.23
Profit Margin (%)	5.25	20.05	6.96	5.9	6.5	6.4	7.03	7.96	8.44	7.09	9.94	11.13	11.59	11.32	11.31
Net Income to Common Margin (%)	5.25	20.05	6.96	5.9	6.5	6.4	7.03	7.96	8.44	7.09	9.94	11.13	11.59	11.32	11.31
Effective Tax Rate (%)	36.27	35.62	36.8	34.15	35.58	35.52	29.22	27.27	27.65	27.95	27.14	22.23	24.77	24.2	23.29
Dvd Payout Ratio (%)	17.36	4.39	45.17	32.79	33.28	33.89	30.75	30.7	37.63	33.71	23.89	35.19	35.91	39.6	41.44
Sustainable Growth Rate (%)	10.95	39.54	5.45	5.01	5.43	5.99	7.17	8.46	8.21	5.05	12.01	13.19	14.87	13.75	12.13

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	16	28	6	- -	99	75	61	46	53	51	184	210	192	192	208
ST Debt	16	28	6	- -	22	21	24	23	18	20	22	34	40	56	70
LT Debt	- -	- -	- -	- -	76	53	36	23	35	31	162	176	152	136	137
Total Debt/EBITDA	0.2	0.29	0.07	- -	1.4	0.9	0.65	0.44	0.47	0.65	1.13	0.93	0.72	0.63	0.7
Net Debt/EBITDA	-0.24	-2.88	-1.33	-1.41	-1.11	-1.05	-1.59	-1.39	-0.97	-1.83	-0.07	0.34	0.27	0.13	0.09
Total Debt/EBIT	0.24	0.34	0.08	0.01	1.61	1.1	0.75	0.49	0.51	0.73	1.22	1.04	0.77	0.69	0.77
Net Debt/EBIT	-0.29	-3.43	-1.52	-1.68	-1.28	-1.29	-1.83	-1.55	-1.05	-2.07	-0.07	0.37	0.29	0.14	0.1
EBITDA to Interest Expense	36.8	58.61	65.12	43.01	24.87	35.48	46.52	41.02	52.87	40.18	57.75	62.4	23.88	39.25	40.79
EBITDA-CapEx/Interest Expense	30.18	40.96	55.86	40.15	-18.99	33.03	44.47	36.19	47.51	33.95	7.19	37.26	19.14	36.4	34.14
EBIT to Interest Expense	30.85	49.21	57.07	36.13	21.66	28.92	40.54	36.75	48.8	35.58	53.25	56.14	22.34	35.63	37.3
Interest Expense	2	2	1	1	3	2	2	3	2	2	3	4	11	8	7
Common Equity/Total Assets	48.96	50.2	61.32	63.2	53.16	54.28	55.71	56.1	56.47	60.2	49.93	47.14	51.08	52.78	55.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	16.05	10.97	6.35	3.91	5.81	4.48	21.96	22.31	17.08	14.45	12.43
Long-Term Debt/Capital (%)	- -	- -	- -	- -	13.29	9.51	5.74	3.63	5.34	4.18	17.58	17.62	14.05	12	10.46
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	11.12	7.78	4.66	2.87	4.27	3.54	14.15	13.44	11.13	9.65	8.66
Total Debt/Equity (%)	5.03	5.56	1.14	0.06	20.7	15.42	10.62	7.86	8.71	7.29	24.93	26.6	21.56	20.39	18.81
Total Debt/Capital (%)	4.79	5.26	1.13	0.06	17.15	13.36	9.6	7.29	8.01	6.79	19.95	21.01	17.74	16.94	15.84
Total Debt/Total Assets (%)	3.16	3.66	0.92	0.05	14.34	10.93	7.79	5.77	6.4	5.75	16.07	16.02	14.05	13.62	13.1
Net Debt to Equity	-6.03	-55.91	-22.33	-18.01	-16.45	-18.04	-25.89	-25.11	-18.12	-20.64	-1.46	9.56	8.23	4.27	2.48
Net Debt/Capital (%)	-6.41	-126.83	-28.75	-21.97	-19.69	-22.02	-34.94	-33.53	-20.88	-24.83	-1.42	8.43	7.37	3.98	2.37
EBITDA	81	97	90	64	70	83	93	106	113	79	163	225	269	307	296
EBITDA-CapEx	66	68	77	59	-54	77	89	93	102	67	20	134	215	285	247
Operating Income (Loss)	68	81	79	53	61	68	81	95	105	70	150	202	251	279	270

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	0.19	1.2	2.44	2.7	1.98	1.8	1.67	1.38	1.37	1.9	1.31	0.74	0.56	0.71	0.86
Current Ratio	2.11	2.43	4.17	4.7	3.58	3.32	3.29	3.02	3.11	3.85	2.9	2.29	2.58	2.79	2.99
Quick Ratio	1.16	1.8	3.14	3.6	2.73	2.59	2.42	2.1	2.11	2.72	2	1.4	1.35	1.55	1.85
CFO/Avg Current Liab	-0.15	0.27	0.26	0.32	0.43	0.4	0.23	0.35	0.41	0.38	0.6	0.25	0.32	0.57	0.64
Common Equity/Total Assets	48.96	50.2	61.32	63.2	53.16	54.28	55.71	56.1	56.47	60.2	49.93	47.14	51.08	52.78	55.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	16.05	10.97	6.35	3.91	5.81	4.48	21.96	22.31	17.08	14.45	12.43
Long-Term Debt/Capital (%)	- -	- -	- -	- -	13.29	9.51	5.74	3.63	5.34	4.18	17.58	17.62	14.05	12	10.46
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	11.12	7.78	4.66	2.87	4.27	3.54	14.15	13.44	11.13	9.65	8.66
Total Debt/Equity (%)	5.03	5.56	1.14	0.06	20.7	15.42	10.62	7.86	8.71	7.29	24.93	26.6	21.56	20.39	18.81
Total Debt/Capital (%)	4.79	5.26	1.13	0.06	17.15	13.36	9.6	7.29	8.01	6.79	19.95	21.01	17.74	16.94	15.84
Total Debt/Total Assets (%)	3.16	3.66	0.92	0.05	14.34	10.93	7.79	5.77	6.4	5.75	16.07	16.02	14.05	13.62	13.1
CFO/Total Liabilities	-12.38	23.33	38.22	34.61	23.71	27.45	17.33	29.72	34.78	34.63	29.38	14.03	22.17	40.04	44.66
CFO/CapEx	-1.63	2.08	3.85	8.67	0.4	9.5	8.82	5.06	6.65	5.3	0.84	0.81	1.98	8.39	4.46
Altman's Z-Score	4.94	4.24	8.45	8.1	5.43	6.5	7.24	9.32	9.75	9.08	7.93	6.66	9.28	9.09	6.85

Working Capital (USD)

Working Capital 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

Accounts Receivable Turnover	4.51	4.03	4.92	5.87	5.06	5.21	5.24	5.32	5.36	4.19	6.21	6.09	5.92	5.57	5
Days Sales Outstanding	80.93	90.55	74.24	62.16	72.14	70.01	69.63	68.63	68.12	87.04	58.79	59.93	61.61	65.59	72.99
Inventory Turnover	1.69	1.61	1.81	1.93	1.78	1.99	1.84	1.66	1.62	1.28	1.8	1.6	1.45	1.41	1.5
Days Inventory Outstanding	215.71	226.67	202.06	188.91	204.52	183.18	198.69	219.9	224.79	286.2	202.37	227.48	252.38	258.56	243.87
Accounts Payable Turnover	3.46	2.43	3.23	3.82	3.6	3.86	5	4.92	4.87	4.44	6.17	5.67	6.03	5.57	6.19
Accounts Payable Turnover Days	105.56	150.42	113.1	95.67	101.4	94.58	73.07	74.23	74.99	82.12	59.15	64.33	60.5	65.51	58.97
Cash Conversion Cycle	191.08	166.8	163.2	155.39	175.26	158.61	195.25	214.3	217.92	291.12	202.01	223.08	253.49	258.64	257.89
Inventory to Cash Days	-134.78	-136.11	-127.81	-126.74	-132.38	-113.16	-129.06	-151.26	-156.67	-199.17	-143.58	-167.54	-190.77	-192.97	-170.87
Inventories	164	143	117	102	98	97	137	162	168	159	199	290	372	372	351
Raw Materials	64	48	48	36	31	37	47	68	72	66	111	147	159	138	130
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	100	95	70	66	68	60	90	94	96	92	88	143	213	234	222
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	475	597	1,105	850	739	1,020	1,357	2,058	2,291	1,912	3,403	3,085	4,609	4,223	2,720
- Cash & Cash Equivalents	36	307	126	90	177	162	208	193	133	170	160	105	88	125	158
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	72	119	128	117	111	113	137	138	141	167	166	171	193	198	223
+ Total Debt	16	28	6	- -	99	75	61	46	53	51	184	210	192	192	208
Enterprise Value	527	436	932	687	689	952	1,277	1,981	2,232	1,834	3,434	3,211	4,811	4,378	2,856
Total Capital	341	528	541	499	575	558	631	632	662	754	922	998	1,085	1,135	1,312
Total Debt/Capital (%)	4.79	5.26	1.13	0.06	17.15	13.36	9.6	7.29	8.01	6.79	19.95	21.01	17.74	16.94	15.84
Total Debt / EV	0.03	0.06	0.01	- -	0.14	0.08	0.05	0.02	0.02	0.03	0.05	0.07	0.04	0.04	0.07
EV/Sales	0.86	0.67	1.65	1.38	1.47	1.83	2.16	2.93	3.13	3.4	3.9	2.95	3.65	3.01	1.92
EV/EBITDA	6.52	4.5	10.37	10.81	9.8	11.46	13.78	18.73	19.67	23.16	21.05	14.3	17.91	14.25	9.66
EV/EBIT	7.78	5.36	11.84	12.86	11.26	14.06	15.82	20.91	21.31	26.16	22.82	15.89	19.14	15.7	10.57
EV/Cash Flow to Firm	- -	7.07	18.62	18.28	13.27	16.97	34.24	30.52	28.62	27.61	28.23	42.34	42.12	22.62	12.96
EV/Free Cash Flow to Firm	- -	4.8	14.83	16.43	3.92	15.39	30.87	25.6	24.94	23.3	12.98	19.3	28.71	20.28	10.63
Diluted Market Cap	477	598	1,108	853	741	1,021	1,360	2,067	2,304	1,915	3,403	3,088	4,628	4,225	2,726
Diluted Enterprise Value	529	437	1,117	879	773	1,047	1,350	2,058	2,365	1,963	3,594	3,364	4,925	4,489	2,999
EV per Share	17.27	14.21	30.2	22.18	22.2	30.56	40.88	63.12	70.84	58.01	107.87	100.45	150.33	136.34	89.07
TTM Sales	615	654	564	499	469	521	591	676	714	539	880	1,087	1,318	1,452	1,489
TTM EBITDA	81	97	90	64	70	83	93	106	113	79	163	225	269	307	296
TTM Operating Income	68	81	79	53	61	68	81	95	105	70	150	202	251	279	270
TTM Cash Flow to Firm	-22	62	50	38	52	56	37	65	78	66	122	76	114	194	220
TTM Free Cash Flow to Firm	-8	91	63	42	176	62	41	77	89	79	264	166	168	216	269

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	-52.06	6.65	17.88	20.88	4.26	16.93	34.04	27.37	26.2	24.79	12.97	18.88	29.08	20.12	10.36
EV/EBIT	7.78	5.36	11.84	12.86	11.26	14.06	15.82	20.91	21.31	26.16	22.82	15.89	19.14	15.7	10.57
Enterprise Value	527	436	932	687	689	952	1,277	1,981	2,232	1,834	3,434	3,211	4,811	4,378	2,856
Low Price	13.75	14.98	19.55	24.81	22.33	20.37	31.45	41.3	58.5	34.2	58.11	64.52	95.77	108.39	77.21
EV/Sales	0.86	0.67	1.65	1.38	1.47	1.83	2.16	2.93	3.13	3.4	3.9	2.95	3.65	3.01	1.92
EV/EBITDA	6.52	4.5	10.37	10.81	9.8	11.46	13.78	18.73	19.67	23.16	21.05	14.3	17.91	14.25	9.66
Price/Earnings	14.7	4.54	28.1	28.84	24.26	30.53	32.56	38.16	37.96	49.91	38.74	25.43	30.18	25.63	16.17
Price/Earnings Average	17.46	3.99	22.92	31.75	29.44	28.28	28.61	31.71	36.4	41.37	27.63	22.06	27.83	25.15	21.9
Price/Earnings High	23.43	4.89	30.55	39.66	35.87	33.93	35.07	39.29	42.49	61.89	38.95	28.54	33.78	30.55	28.24
Price/Earnings Low	12.99	3.49	15.34	26.07	22.74	18.99	23.57	24.04	30.54	28.22	21.06	17	20.07	21.13	14.72
Price/Book Value	1.88	1.57	2.71	2.23	2.02	2.75	3.13	4.6	4.9	3.57	5.95	5	6.59	5.67	3.09
Price/Book Value Average	2.23	1.38	2.21	2.45	2.45	2.55	2.75	3.82	4.7	2.96	4.24	4.34	6.08	5.56	4.18
Price/Book Value High	3	1.69	2.95	3.06	2.99	3.06	3.37	4.73	5.48	4.42	5.98	5.62	7.38	6.76	5.39
Price/Book Value Low	1.66	1.2	1.48	2.01	1.9	1.71	2.27	2.9	3.94	2.02	3.23	3.34	4.38	4.67	2.81
Price/Tangible Book Value	3.3	2.22	3.8	3	4.5	5.47	5.83	8.46	8.61	5.94	9.51	9.47	11.44	9.13	4.9
Price/Tangible Book Value Average	3.92	1.96	3.1	3.3	5.46	5.06	5.12	7.03	8.26	4.93	6.78	8.21	10.54	8.96	6.63
Price/Tangible Book Value High	5.25	2.4	4.13	4.12	6.66	6.08	6.28	8.71	9.64	7.37	9.56	10.63	12.8	10.89	8.55
Price/Tangible Book Value Low	2.91	1.71	2.07	2.71	4.22	3.4	4.22	5.33	6.93	3.36	5.17	6.33	7.6	7.53	4.46
Price/Sales	0.77	0.91	1.95	1.7	1.58	1.95	2.29	3.04	3.2	3.54	3.85	2.83	3.5	2.9	1.83
Price/Sales Average	0.92	0.8	1.59	1.87	1.91	1.81	2.01	2.52	3.07	2.93	2.75	2.46	3.22	2.85	2.48
Price/Sales High	1.23	0.98	2.13	2.34	2.33	2.17	2.47	3.13	3.59	4.39	3.87	3.18	3.91	3.46	3.2
Price/Sales Low	0.68	0.7	1.07	1.54	1.48	1.21	1.66	1.91	2.58	2	2.09	1.89	2.33	2.39	1.67
Price/Cash Flow	-20.02	9.81	22.39	23.19	14.74	18.65	37.74	32.56	29.91	29.35	28.32	42.11	43.56	22.45	12.67
Price/Cash Flow Average	-23.77	8.63	18.27	25.53	17.89	17.27	33.16	27.06	28.69	24.33	20.19	36.53	40.16	22.03	17.16
Price/Cash Flow High	-31.9	10.58	24.35	31.88	21.8	20.73	40.65	33.52	33.49	36.39	28.47	47.27	48.75	26.76	22.13
Price/Cash Flow Low	-17.69	7.55	12.23	20.96	13.82	11.6	27.31	20.51	24.07	16.6	15.39	28.15	28.97	18.51	11.53
Price/Free Cash Flow Average	-61.83	5.86	14.59	22.98	5.17	15.68	29.91	22.74	25.13	20.54	9.25	16.38	26.81	19.74	14.03
Price/Free Cash Flow High	-82.97	7.17	19.45	28.7	6.29	18.82	36.66	28.18	29.33	30.73	13.04	21.19	32.55	23.98	18.1
Price/Free Cash Flow Low	-46	5.12	9.76	18.87	3.99	10.53	24.64	17.24	21.08	14.01	7.05	12.62	19.34	16.58	9.43
EV/Sales Average	1	0.56	1.61	1.93	1.98	1.86	2	2.52	3.16	3.03	2.98	2.72	3.45	3.04	2.66
EV/Sales High	1.32	0.74	2.15	2.4	2.4	2.23	2.46	3.12	3.68	4.49	4.11	3.44	4.14	3.65	3.37
EV/Sales Low	0.77	0.46	1.09	1.59	1.55	1.27	1.64	1.91	2.67	2.09	2.32	2.15	2.55	2.58	1.85
EV/EBITDA Average	7.63	3.76	10.13	15.15	13.23	11.69	12.76	16.08	19.9	20.63	16.04	13.15	16.92	14.35	13.38
EV/EBITDA High	10.01	4.98	13.47	18.81	16.02	13.96	15.67	19.94	23.14	30.56	22.14	16.65	20.3	17.25	16.99
EV/EBITDA Low	5.84	3.08	6.81	12.51	10.32	7.95	10.49	12.17	16.78	14.27	12.51	10.41	12.51	12.19	9.3
EV/EBIT Average	9.1	4.48	11.56	18.03	15.19	14.34	14.64	17.95	21.56	23.3	17.4	14.62	18.08	15.81	14.64
EV/EBIT High	11.94	5.93	15.37	22.39	18.39	17.13	17.98	22.27	25.07	34.51	24.01	18.51	21.7	19	18.58
EV/EBIT Low	6.97	3.67	7.77	14.89	11.85	9.76	12.04	13.59	18.18	16.11	13.56	11.58	13.37	13.43	10.17
Last Price	15.56	19.46	35.81	27.45	23.82	32.75	43.45	65.57	72.71	60.49	106.9	96.52	144.01	131.51	84.83
High Price	24.8	20.98	38.94	37.74	35.22	36.4	46.8	67.5	81.4	75	107.47	108.35	161.17	156.75	148.15
Enterprise Value Average	617	364	910	963	930	971	1,182	1,701	2,258	1,633	2,617	2,954	4,546	4,408	3,956
Enterprise Value High	810	483	1,210	1,196	1,126	1,159	1,452	2,109	2,626	2,419	3,612	3,740	5,455	5,298	5,024
Enterprise Value Low	472	299	612	795	726	660	972	1,287	1,904	1,129	2,041	2,339	3,362	3,745	2,749

Shares Outstanding	31	31	31	31	31	31	31	31	32	32	32	32	32	32	32
Diluted Weighted Avg Shares	31	31	31	31	31	31	31	32	32	32	32	32	32	32	32
Basic Weighted Avg Shares	31	31	31	31	31	31	31	31	31	32	32	32	32	32	32
Revenue per Share	20.16	21.39	18.32	16.14	15.12	16.77	18.97	21.58	22.69	17.09	27.77	34.11	41.18	45.33	46.37
EBITDA per Share	2.65	3.17	2.92	2.06	2.27	2.67	2.97	3.38	3.61	2.51	5.15	7.05	8.4	9.59	9.21
Operating Income per Share	2.22	2.66	2.56	1.73	1.97	2.18	2.59	3.03	3.33	2.22	4.75	6.34	7.86	8.7	8.42
Basic EPS, GAAP	1.06	4.29	1.27	0.95	0.98	1.07	1.33	1.72	1.92	1.21	2.76	3.8	4.77	5.13	5.25
Basic EPS from Cont Ops	1.41	5.79	1.66	1.21	1.26	1.39	1.77	2.23	2.42	1.58	3.47	4.74	5.87	6.35	6.48
Diluted EPS, GAAP	1.05	4.27	1.27	0.95	0.98	1.07	1.33	1.71	1.9	1.21	2.75	3.78	4.75	5.12	5.24
Diluted EPS from Cont Ops	1.4	5.76	1.65	1.2	1.25	1.39	1.76	2.21	2.4	1.58	3.46	4.72	5.84	6.33	6.48
Dividend per Share	0.3	0.32	0.92	0.48	0.51	0.58	0.68	0.84	1.1	0.66	1	2	2.5	3	3.2
Cash Flow per Share	-0.78	1.98	1.6	1.18	1.62	1.76	1.15	2.01	2.43	2.06	3.78	2.29	3.31	5.86	6.69
Free Cash Flow per Basic Share	-1.25	1.03	1.18	1.05	-2.38	1.57	1.02	1.62	2.07	1.67	-0.73	-0.55	1.64	5.16	5.19
Cash & Equivalents per Share	1.17	10.02	9.96	9.05	8.37	8.22	8.91	8.32	8.03	9.37	10.04	7.99	5.71	7.31	9.21
Book Value per Share	8.27	12.43	13.19	12.33	11.78	11.9	13.87	14.26	14.85	16.95	17.97	19.29	21.85	23.2	27.46
Tangible Book Value per Share	4.72	8.75	9.43	9.15	5.29	5.99	7.45	7.75	8.44	10.18	11.24	10.2	12.59	14.4	17.32

Inter Parfums, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)