Janus International Group, Inc.

JBI

JBIJanus International Group, Inc. US flag

New York Stock Exchange

5.33

USD

-0.02

- -

726.29MMarket Cap

Profitability (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	81.72	26.16	16.24
Return on Assets (%)	- -	4.39	9	10.36	5.31	4.13
Return on Capital (%)	- -	11.27	18.25	21.64	11.98	8.8
Return on Invested Capital (%)	- -	9.26	13.4	16.36	9.93	7.12
Gross Margin (%)	37.13	33.5	35.79	42.17	41.27	38.79
EBITDA Margin (%)	22.84	17.48	22.08	26.71	21.02	17.9
Operating Margin (%)	16.82	12.4	18.39	23.04	16.46	12.69
Incremental Operating Margin (%)	- -	0.33	35.08	124.09	84.89	58.29
Pretax Margin (%)	10.74	6.71	14.25	17.14	10.41	8.64
Profit Margin (%)	10.35	5.84	10.56	12.73	7.3	6.08
Net Income to Common Margin (%)	10.35	5.84	10.56	12.73	7.3	6.08
Effective Tax Rate (%)	3.59	12.92	25.88	25.77	29.81	29.58
Dvd Payout Ratio (%)	86.13	9.59	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	81.72	26.16	16.24

Credit (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	624	718	714	620	597	552
ST Debt	7	8	14	13	14	13
LT Debt	618	710	700	608	583	539
Total Debt/EBITDA	4.98	5.48	3.17	2.18	2.95	3.49
Net Debt/EBITDA	4.62	5.38	2.8	1.56	2.19	2.22
Total Debt/EBIT	6.76	7.72	3.81	2.53	3.77	4.92
Net Debt/EBIT	6.27	7.58	3.36	1.8	2.79	3.13
EBITDA to Interest Expense	3.48	3.98	5.36	4.75	4.08	4.3
EBITDA-CapEx/Interest Expense	3.31	3.38	5.15	4.43	3.68	3.61
EBIT to Interest Expense	2.56	2.83	4.46	4.1	3.2	3.05
Interest Expense	36	33	42	60	50	37
Common Equity/Total Assets	-5.52	-0.76	7.73	17.33	23.38	27.44
Long-Term Debt/Equity (%)	438.41	264.67	186.49	116.96	112.41	94.11
Long-Term Debt/Capital (%)	107.24	100.07	86.23	71.13	64.68	59.2
Long-Term Debt/Total Assets (%)	70.71	63.29	55.08	45.01	44.82	41.29
Total Debt/Equity (%)	443.04	267.68	190.11	119.4	115.15	96.42
Total Debt/Capital (%)	108.37	101.21	87.9	72.62	66.25	60.65
Total Debt/Total Assets (%)	71.45	64.01	56.15	45.96	45.91	42.3
Net Debt to Equity	410.91	262.76	167.81	85.32	85.33	61.36
Net Debt/Capital (%)	109.08	101.23	85.89	64.94	58.84	49.08
EBITDA	125	131	225	285	203	158
EBITDA-CapEx	119	111	216	266	182	133
Operating Income (Loss)	92	93	188	246	159	112

Liquidity (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.48	0.09	0.51	0.99	1.09	1.63
Current Ratio	1.77	1.53	2.38	2.66	2.82	3.54
Quick Ratio	1.39	1.02	1.79	2.27	2.26	2.77
CFO/Avg Current Liab	- -	0.64	0.6	1.32	0.99	1.09
Common Equity/Total Assets	-5.52	-0.76	7.73	17.33	23.38	27.44
Long-Term Debt/Equity (%)	438.41	264.67	186.49	116.96	112.41	94.11
Long-Term Debt/Capital (%)	107.24	100.07	86.23	71.13	64.68	59.2
Long-Term Debt/Total Assets (%)	70.71	63.29	55.08	45.01	44.82	41.29
Total Debt/Equity (%)	443.04	267.68	190.11	119.4	115.15	96.42
Total Debt/Capital (%)	108.37	101.21	87.9	72.62	66.25	60.65
Total Debt/Total Assets (%)	71.45	64.01	56.15	45.96	45.91	42.3
CFO/Total Liabilities	13.77	8.76	9.88	25.89	19.68	19.04
CFO/CapEx	15.91	3.76	10.06	11.32	7.66	5.47
Altman's Z-Score	5.53	4.53	5.01	5.59	4.87	4.4

Working Capital (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.22	7.76	6.47	6.21	7.24
Days Sales Outstanding	- -	44.4	47.04	56.39	58.81	50.44
Inventory Turnover	- -	12.18	10.53	10.62	11.13	9.67
Days Inventory Outstanding	- -	29.96	34.65	34.36	32.79	37.73
Accounts Payable Turnover	- -	12.5	12.41	10.66	10.04	11.55
Accounts Payable Turnover Days	- -	29.21	29.41	34.25	36.35	31.59
Cash Conversion Cycle	- -	45.15	52.29	56.5	55.26	56.59
Inventory to Cash Days	- -	14.45	12.39	22.03	26.02	12.71
Inventories	25	57	68	48	53	59
Raw Materials	17	42	50	31	40	47
Work In Process	1	1	2	1	- -	- -
Finished Goods	7	14	16	16	13	12
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,461	1,351	1,396	1,916	1,060	911
- Cash & Cash Equivalents	45	13	78	172	149	194
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	624	718	714	620	597	552
Enterprise Value	2,040	2,056	2,031	2,364	1,508	1,269
Total Capital	576	710	812	854	902	910
Total Debt/Capital (%)	108.37	101.21	87.9	72.62	66.25	60.65
Total Debt / EV	0.31	0.35	0.35	0.26	0.4	0.44
EV/Sales	3.72	2.74	1.99	2.22	1.57	1.43
EV/EBITDA	16.27	15.68	9.02	8.3	7.45	8.01
EV/EBIT	22.09	22.1	10.83	9.62	9.51	11.31
EV/Cash Flow to Firm	15.04	19.87	16.98	9.11	7.99	7.67
EV/Free Cash Flow to Firm	14.37	16.66	15.81	8.49	7.22	6.65
Diluted Market Cap	1,461	1,364	1,397	1,917	1,064	914
Diluted Enterprise Value	2,040	2,069	2,032	2,366	1,512	1,272
EV per Share	14.95	19.05	13.85	16.11	10.46	9.11
TTM Sales	549	750	1,020	1,066	964	884
TTM EBITDA	125	131	225	285	203	158
TTM Operating Income	92	93	188	246	159	112
TTM Cash Flow to Firm	136	103	120	260	189	165
TTM Free Cash Flow to Firm	142	123	128	279	209	191

Multiples (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.63	14.41	14.36	8.19	6.11	5.54
EV/EBIT	22.09	22.1	10.83	9.62	9.51	11.31
Enterprise Value	2,040	2,056	2,031	2,364	1,508	1,269
Low Price	9.1	10.5	7.95	8.66	6.68	5.73
EV/Sales	3.72	2.74	1.99	2.22	1.57	1.43
EV/EBITDA	16.27	15.68	9.02	8.3	7.45	8.01
Price/Earnings	25.7	30.84	12.96	14.12	15.06	16.94
Price/Earnings Average	24.03	32.26	13.49	11.21	24.71	21.39
Price/Earnings High	27.36	39.26	17.18	14.35	32.5	27.97
Price/Earnings Low	21.84	25.86	10.82	9.37	13.69	14.84
Price/Book Value	-30.31	-157.72	14.21	8.19	3.48	2.54
Price/Book Value Average	-28.34	-165	14.8	6.5	5.72	3.21
Price/Book Value High	-32.26	-200.81	18.84	8.33	7.52	4.2
Price/Book Value Low	-25.75	-132.28	11.87	5.44	3.17	2.23
Price/Tangible Book Value	-2.75	-2.51	-3.51	-8.54	-4.46	-5.97
Price/Tangible Book Value Average	-2.57	-2.63	-3.66	-6.78	-7.32	-7.54
Price/Tangible Book Value High	-2.93	-3.2	-4.66	-8.68	-9.62	-9.87
Price/Tangible Book Value Low	-2.34	-2.11	-2.93	-5.67	-4.05	-5.23
Price/Sales	2.66	1.8	1.37	1.8	1.1	1.03
Price/Sales Average	2.49	1.88	1.43	1.43	1.81	1.3
Price/Sales High	2.83	2.29	1.81	1.83	2.37	1.7
Price/Sales Low	2.26	1.51	1.14	1.19	1	0.9
Price/Cash Flow	14.48	18.06	15.77	8.91	6.88	6.53
Price/Cash Flow Average	13.54	18.89	16.42	7.07	11.3	8.25
Price/Cash Flow High	15.42	22.99	20.91	9.06	14.86	10.79
Price/Cash Flow Low	12.31	15.14	13.17	5.91	6.26	5.72
Price/Free Cash Flow Average	12.74	15.07	14.94	6.5	10.03	6.99
Price/Free Cash Flow High	14.51	18.34	19.03	8.33	13.19	9.15
Price/Free Cash Flow Low	11.58	12.08	11.99	5.44	5.56	4.85
EV/Sales Average	3.54	2.82	2.05	1.85	2.27	1.71
EV/Sales High	3.89	3.23	2.44	2.25	2.84	2.11
EV/Sales Low	3.32	2.45	1.77	1.61	1.46	1.31
EV/EBITDA Average	15.51	16.15	9.28	6.91	10.8	9.53
EV/EBITDA High	17.02	18.49	11.04	8.41	13.5	11.76
EV/EBITDA Low	14.52	14.02	8	6.04	6.97	7.3
EV/EBIT Average	21.06	22.77	11.14	8.01	13.8	13.44
EV/EBIT High	23.11	26.07	13.25	9.75	17.25	16.6
EV/EBIT Low	19.71	19.76	9.6	7	8.9	10.3
Last Price	10.71	12.52	9.52	13.05	7.35	6.54
High Price	11.4	15.94	12.62	13.27	15.86	10.8
Enterprise Value Average	1,945	2,118	2,088	1,969	2,188	1,508
Enterprise Value High	2,134	2,424	2,485	2,396	2,736	1,862
Enterprise Value Low	1,820	1,838	1,801	1,720	1,412	1,156

Profitability (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	81.72	26.16	16.24
Return on Assets (%)	- -	4.39	9	10.36	5.31	4.13
Return on Capital (%)	- -	11.27	18.25	21.64	11.98	8.8
Return on Invested Capital (%)	- -	9.26	13.4	16.36	9.93	7.12
Gross Margin (%)	37.13	33.5	35.79	42.17	41.27	38.79
EBITDA Margin (%)	22.84	17.48	22.08	26.71	21.02	17.9
Operating Margin (%)	16.82	12.4	18.39	23.04	16.46	12.69
Incremental Operating Margin (%)	- -	0.33	35.08	124.09	84.89	58.29
Pretax Margin (%)	10.74	6.71	14.25	17.14	10.41	8.64
Profit Margin (%)	10.35	5.84	10.56	12.73	7.3	6.08
Net Income to Common Margin (%)	10.35	5.84	10.56	12.73	7.3	6.08
Effective Tax Rate (%)	3.59	12.92	25.88	25.77	29.81	29.58
Dvd Payout Ratio (%)	86.13	9.59	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	81.72	26.16	16.24

Credit (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	624	718	714	620	597	552
ST Debt	7	8	14	13	14	13
LT Debt	618	710	700	608	583	539
Total Debt/EBITDA	4.98	5.48	3.17	2.18	2.95	3.49
Net Debt/EBITDA	4.62	5.38	2.8	1.56	2.19	2.22
Total Debt/EBIT	6.76	7.72	3.81	2.53	3.77	4.92
Net Debt/EBIT	6.27	7.58	3.36	1.8	2.79	3.13
EBITDA to Interest Expense	3.48	3.98	5.36	4.75	4.08	4.3
EBITDA-CapEx/Interest Expense	3.31	3.38	5.15	4.43	3.68	3.61
EBIT to Interest Expense	2.56	2.83	4.46	4.1	3.2	3.05
Interest Expense	36	33	42	60	50	37
Common Equity/Total Assets	-5.52	-0.76	7.73	17.33	23.38	27.44
Long-Term Debt/Equity (%)	438.41	264.67	186.49	116.96	112.41	94.11
Long-Term Debt/Capital (%)	107.24	100.07	86.23	71.13	64.68	59.2
Long-Term Debt/Total Assets (%)	70.71	63.29	55.08	45.01	44.82	41.29
Total Debt/Equity (%)	443.04	267.68	190.11	119.4	115.15	96.42
Total Debt/Capital (%)	108.37	101.21	87.9	72.62	66.25	60.65
Total Debt/Total Assets (%)	71.45	64.01	56.15	45.96	45.91	42.3
Net Debt to Equity	410.91	262.76	167.81	85.32	85.33	61.36
Net Debt/Capital (%)	109.08	101.23	85.89	64.94	58.84	49.08
EBITDA	125	131	225	285	203	158
EBITDA-CapEx	119	111	216	266	182	133
Operating Income (Loss)	92	93	188	246	159	112

Liquidity (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.48	0.09	0.51	0.99	1.09	1.63
Current Ratio	1.77	1.53	2.38	2.66	2.82	3.54
Quick Ratio	1.39	1.02	1.79	2.27	2.26	2.77
CFO/Avg Current Liab	- -	0.64	0.6	1.32	0.99	1.09
Common Equity/Total Assets	-5.52	-0.76	7.73	17.33	23.38	27.44
Long-Term Debt/Equity (%)	438.41	264.67	186.49	116.96	112.41	94.11
Long-Term Debt/Capital (%)	107.24	100.07	86.23	71.13	64.68	59.2
Long-Term Debt/Total Assets (%)	70.71	63.29	55.08	45.01	44.82	41.29
Total Debt/Equity (%)	443.04	267.68	190.11	119.4	115.15	96.42
Total Debt/Capital (%)	108.37	101.21	87.9	72.62	66.25	60.65
Total Debt/Total Assets (%)	71.45	64.01	56.15	45.96	45.91	42.3
CFO/Total Liabilities	13.77	8.76	9.88	25.89	19.68	19.04
CFO/CapEx	15.91	3.76	10.06	11.32	7.66	5.47
Altman's Z-Score	5.53	4.53	5.01	5.59	4.87	4.4

Working Capital (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	8.22	7.76	6.47	6.21	7.24
Days Sales Outstanding	- -	44.4	47.04	56.39	58.81	50.44
Inventory Turnover	- -	12.18	10.53	10.62	11.13	9.67
Days Inventory Outstanding	- -	29.96	34.65	34.36	32.79	37.73
Accounts Payable Turnover	- -	12.5	12.41	10.66	10.04	11.55
Accounts Payable Turnover Days	- -	29.21	29.41	34.25	36.35	31.59
Cash Conversion Cycle	- -	45.15	52.29	56.5	55.26	56.59
Inventory to Cash Days	- -	14.45	12.39	22.03	26.02	12.71
Inventories	25	57	68	48	53	59
Raw Materials	17	42	50	31	40	47
Work In Process	1	1	2	1	- -	- -
Finished Goods	7	14	16	16	13	12
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,461	1,351	1,396	1,916	1,060	911
- Cash & Cash Equivalents	45	13	78	172	149	194
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	624	718	714	620	597	552
Enterprise Value	2,040	2,056	2,031	2,364	1,508	1,269
Total Capital	576	710	812	854	902	910
Total Debt/Capital (%)	108.37	101.21	87.9	72.62	66.25	60.65
Total Debt / EV	0.31	0.35	0.35	0.26	0.4	0.44
EV/Sales	3.72	2.74	1.99	2.22	1.57	1.43
EV/EBITDA	16.27	15.68	9.02	8.3	7.45	8.01
EV/EBIT	22.09	22.1	10.83	9.62	9.51	11.31
EV/Cash Flow to Firm	15.04	19.87	16.98	9.11	7.99	7.67
EV/Free Cash Flow to Firm	14.37	16.66	15.81	8.49	7.22	6.65
Diluted Market Cap	1,461	1,364	1,397	1,917	1,064	914
Diluted Enterprise Value	2,040	2,069	2,032	2,366	1,512	1,272
EV per Share	14.95	19.05	13.85	16.11	10.46	9.11
TTM Sales	549	750	1,020	1,066	964	884
TTM EBITDA	125	131	225	285	203	158
TTM Operating Income	92	93	188	246	159	112
TTM Cash Flow to Firm	136	103	120	260	189	165
TTM Free Cash Flow to Firm	142	123	128	279	209	191

Multiples (USD)

MCP API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.63	14.41	14.36	8.19	6.11	5.54
EV/EBIT	22.09	22.1	10.83	9.62	9.51	11.31
Enterprise Value	2,040	2,056	2,031	2,364	1,508	1,269
Low Price	9.1	10.5	7.95	8.66	6.68	5.73
EV/Sales	3.72	2.74	1.99	2.22	1.57	1.43
EV/EBITDA	16.27	15.68	9.02	8.3	7.45	8.01
Price/Earnings	25.7	30.84	12.96	14.12	15.06	16.94
Price/Earnings Average	24.03	32.26	13.49	11.21	24.71	21.39
Price/Earnings High	27.36	39.26	17.18	14.35	32.5	27.97
Price/Earnings Low	21.84	25.86	10.82	9.37	13.69	14.84
Price/Book Value	-30.31	-157.72	14.21	8.19	3.48	2.54
Price/Book Value Average	-28.34	-165	14.8	6.5	5.72	3.21
Price/Book Value High	-32.26	-200.81	18.84	8.33	7.52	4.2
Price/Book Value Low	-25.75	-132.28	11.87	5.44	3.17	2.23
Price/Tangible Book Value	-2.75	-2.51	-3.51	-8.54	-4.46	-5.97
Price/Tangible Book Value Average	-2.57	-2.63	-3.66	-6.78	-7.32	-7.54
Price/Tangible Book Value High	-2.93	-3.2	-4.66	-8.68	-9.62	-9.87
Price/Tangible Book Value Low	-2.34	-2.11	-2.93	-5.67	-4.05	-5.23
Price/Sales	2.66	1.8	1.37	1.8	1.1	1.03
Price/Sales Average	2.49	1.88	1.43	1.43	1.81	1.3
Price/Sales High	2.83	2.29	1.81	1.83	2.37	1.7
Price/Sales Low	2.26	1.51	1.14	1.19	1	0.9
Price/Cash Flow	14.48	18.06	15.77	8.91	6.88	6.53
Price/Cash Flow Average	13.54	18.89	16.42	7.07	11.3	8.25
Price/Cash Flow High	15.42	22.99	20.91	9.06	14.86	10.79
Price/Cash Flow Low	12.31	15.14	13.17	5.91	6.26	5.72
Price/Free Cash Flow Average	12.74	15.07	14.94	6.5	10.03	6.99
Price/Free Cash Flow High	14.51	18.34	19.03	8.33	13.19	9.15
Price/Free Cash Flow Low	11.58	12.08	11.99	5.44	5.56	4.85
EV/Sales Average	3.54	2.82	2.05	1.85	2.27	1.71
EV/Sales High	3.89	3.23	2.44	2.25	2.84	2.11
EV/Sales Low	3.32	2.45	1.77	1.61	1.46	1.31
EV/EBITDA Average	15.51	16.15	9.28	6.91	10.8	9.53
EV/EBITDA High	17.02	18.49	11.04	8.41	13.5	11.76
EV/EBITDA Low	14.52	14.02	8	6.04	6.97	7.3
EV/EBIT Average	21.06	22.77	11.14	8.01	13.8	13.44
EV/EBIT High	23.11	26.07	13.25	9.75	17.25	16.6
EV/EBIT Low	19.71	19.76	9.6	7	8.9	10.3
Last Price	10.71	12.52	9.52	13.05	7.35	6.54
High Price	11.4	15.94	12.62	13.27	15.86	10.8
Enterprise Value Average	1,945	2,118	2,088	1,969	2,188	1,508
Enterprise Value High	2,134	2,424	2,485	2,396	2,736	1,862
Enterprise Value Low	1,820	1,838	1,801	1,720	1,412	1,156

Shares Outstanding	136	147	147	147	140	139
Diluted Weighted Avg Shares	136	109	147	147	145	140
Basic Weighted Avg Shares	136	108	147	147	144	139
Revenue per Share	4.03	6.95	6.95	7.27	6.68	6.35
EBITDA per Share	0.92	1.22	1.54	1.94	1.4	1.14
Operating Income per Share	0.68	0.86	1.28	1.67	1.1	0.81
Basic EPS, GAAP	0.42	0.41	0.73	0.92	0.49	0.39
Basic EPS from Cont Ops	0.42	0.41	0.73	0.92	0.49	0.39
Diluted EPS, GAAP	0.42	0.4	0.73	0.92	0.49	0.38
Diluted EPS from Cont Ops	0.42	0.4	0.73	0.92	0.49	0.38
Dividend per Share	0.36	0.04	- -	- -	- -	- -
Cash Flow per Share	0.74	0.69	0.6	1.46	1.07	1
Free Cash Flow per Basic Share	0.69	0.51	0.54	1.34	0.93	0.82
Cash & Equivalents per Share	0.33	0.12	0.53	1.17	1.03	1.4
Book Value per Share	-0.35	-0.08	0.67	1.59	2.11	2.57
Tangible Book Value per Share	-3.89	-4.98	-2.71	-1.53	-1.65	-1.09

Janus International Group, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)