Kish Bancorp, Inc. Financial Ratios — KISB Stock

Profitability (USD)

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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 (%)	- -	15.34	14.01	11.88	12.63	10.53	7.21	10.21	11.04	11.78	13.29	15.59	14.55	14.04	15.73
Return on Assets (%)	- -	1.18	1.08	0.93	1.01	0.81	0.53	0.73	0.79	0.79	0.84	1.02	0.95	0.9	0.99
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	4.18	3.79	3.45	4.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	37.35	37.77	39	33.57	31.98	4.82	4.52	3.89	3.36	3.07	4.35	3.3	2.16	3.65	3
Operating Margin (%)	32.13	30	31.14	27.54	31.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	9.51	122.51	-188.87	4,284.93	-44.7	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	32.13	30	31.14	27.53	31.98	18.79	17.01	20.09	21.93	22.5	25.11	30.35	29.37	28.45	30.62
Profit Margin (%)	26.59	25.29	25.43	23.21	25.41	16.51	13.63	18.16	19.44	19.5	22.09	25.54	24.55	23.58	25.12
Net Income to Common Margin (%)	26.59	25.29	25.43	23.21	25.41	16.51	13.63	18.16	19.44	19.5	22.09	25.54	24.55	23.58	25.12
Effective Tax Rate (%)	17.25	15.71	18.33	15.72	20.54	12.13	19.87	9.6	11.34	13.36	12.03	15.85	16.43	17.12	17.94
Dvd Payout Ratio (%)	26.89	20.56	31.37	36.99	- -	46.14	56.99	39.74	36.9	34.88	30.24	26.81	28.77	30.43	25.88
Sustainable Growth Rate (%)	- -	12.18	9.62	7.48	12.63	5.67	3.1	6.15	6.97	7.67	9.27	11.41	10.36	9.77	11.66

Credit (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	63	77	82	79	51	97	95	100	124	131	135	153	236	253	340
ST Debt	3	16	12	13	51	15	9	22	47	69	67	102	195	206	297
LT Debt	60	61	70	67	- -	82	86	77	77	62	67	51	41	47	43
Total Debt/EBITDA	11.71	12.95	13.2	14.53	9.71	72.04	70.84	77.08	102.09	103.53	69.14	91.92	199.05	112.49	157.4
Net Debt/EBITDA	9.55	10.64	11.21	11.74	7.2	54.32	35.46	49.28	70.97	0.57	20.86	79.67	173.76	104.82	149.3
Total Debt/EBIT	13.61	16.3	16.53	17.71	9.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	11.1	13.39	14.03	14.31	7.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.71	7.72	7.73	8.01	7.97	7.6	7.01	7.2	7.15	6.41	6.31	6.73	6.38	6.41	6.18
Long-Term Debt/Equity (%)	238.31	231.29	244.52	235.23	- -	153.65	152.53	128.96	119.49	87.94	87.14	70.78	44.53	43.95	34.91
Long-Term Debt/Capital (%)	68.68	58.18	61.98	59.28	- -	54.08	56.63	47.92	40.62	30.49	31.63	21.23	12.35	12.91	9.38
Long-Term Debt/Total Assets (%)	18.77	17.12	17.68	16.18	- -	11.36	10.59	9.06	8.37	5.56	5.45	3.93	2.68	2.76	2.2
Total Debt/Equity (%)	249.03	293.24	287.66	280.31	145.36	181.24	168.38	166.6	192.12	187.08	174.6	212.22	254.36	238.09	274.11
Total Debt/Capital (%)	71.78	73.77	72.91	70.64	60.82	63.79	62.51	61.91	65.32	64.87	63.38	63.66	70.58	69.96	73.62
Total Debt/Total Assets (%)	19.61	21.7	20.8	19.28	12.37	13.4	11.69	11.7	13.46	11.83	10.92	11.79	15.29	14.93	17.24
Net Debt to Equity	203.11	240.87	244.24	226.54	107.89	136.65	84.28	106.52	133.56	1.04	52.67	183.95	222.04	221.86	260
Net Debt/Capital (%)	67.47	69.79	69.56	66.04	53.54	57.05	45.5	50.96	56.69	1.01	34.3	60.29	67.68	68.45	72.59
EBITDA	5	6	6	5	5	1	1	1	1	1	2	2	1	2	2
EBITDA-CapEx	5	6	6	5	5	- -	- -	-1	-1	-8	-1	-1	-2	- -	- -
Operating Income (Loss)	5	5	5	4	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	7.71	7.72	7.73	8.01	7.97	7.6	7.01	7.2	7.15	6.41	6.31	6.73	6.38	6.41	6.18
Long-Term Debt/Equity (%)	238.31	231.29	244.52	235.23	- -	153.65	152.53	128.96	119.49	87.94	87.14	70.78	44.53	43.95	34.91
Long-Term Debt/Capital (%)	68.68	58.18	61.98	59.28	- -	54.08	56.63	47.92	40.62	30.49	31.63	21.23	12.35	12.91	9.38
Long-Term Debt/Total Assets (%)	18.77	17.12	17.68	16.18	- -	11.36	10.59	9.06	8.37	5.56	5.45	3.93	2.68	2.76	2.2
Total Debt/Equity (%)	249.03	293.24	287.66	280.31	145.36	181.24	168.38	166.6	192.12	187.08	174.6	212.22	254.36	238.09	274.11
Total Debt/Capital (%)	71.78	73.77	72.91	70.64	60.82	63.79	62.51	61.91	65.32	64.87	63.38	63.66	70.58	69.96	73.62
Total Debt/Total Assets (%)	19.61	21.7	20.8	19.28	12.37	13.4	11.69	11.7	13.46	11.83	10.92	11.79	15.29	14.93	17.24
CFO/Total Liabilities	1.33	0.81	1.09	0.95	- -	0.81	0.56	1.39	0.73	0.72	1.46	1.32	1.14	0.95	1.17
CFO/CapEx	- -	- -	- -	- -	- -	6.36	3.39	4.87	2.45	0.77	5.83	5.44	5.3	8.06	8.33
Altman's Z-Score	0.26	0.25	0.24	0.24	0.28	0.19	0.19	0.2	0.19	0.17	0.17	0.17	0.16	0.16	0.16

Working Capital (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	- -	3.38	3.01	2.87	3.94	5.33	3.1	3.06	2.55	2.06	2.24	2.08	3.53	- -	- -
Days Sales Outstanding	- -	107.91	121.41	127.13	92.75	68.54	117.64	119.46	143.18	176.98	162.98	175.35	103.28	- -	- -
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

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	30	30	31	31	54	56	71	79	77	72	93	82	83	98	122
- Cash & Cash Equivalents	12	14	12	15	13	24	47	36	38	130	94	20	30	17	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	63	77	82	79	51	97	95	100	124	131	135	153	236	253	340
Enterprise Value	81	94	101	96	92	-32	-17	18	32	-56	-45	59	110	182	427
Total Capital	87	105	113	112	83	152	152	161	189	202	212	240	334	361	462
Total Debt/Capital (%)	71.78	73.77	72.91	70.64	60.82	63.79	62.51	61.91	65.32	64.87	63.38	63.66	70.58	69.96	73.62
Total Debt / EV	0.77	0.82	0.82	0.83	0.55	-3.02	-5.52	5.54	3.91	-2.35	-3	2.59	2.15	1.39	0.8
EV/Sales	5.66	5.94	6.3	5.87	5.62	- -	- -	0.54	0.88	- -	- -	1.17	2	2.95	5.91
EV/EBITDA	15.17	15.74	16.15	17.47	17.59	- -	- -	13.92	26.12	- -	- -	35.49	92.58	80.89	197.31
EV/EBIT	17.63	19.81	20.22	21.3	17.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	20.74	35.25	25.11	26.17	- -	- -	- -	1.63	5.09	- -	- -	3.64	6.63	12.09	19.76
EV/Free Cash Flow to Firm	20.74	35.25	25.11	26.17	- -	- -	- -	1.35	3.62	- -	- -	3.08	5.58	10.75	17.64
Diluted Market Cap	30	31	31	32	54	56	72	82	80	73	96	84	84	98	124
Diluted Enterprise Value	81	94	101	96	92	130	120	146	166	74	137	216	290	334	447
EV per Share	34.71	41.06	44.29	42.27	37.58	- -	- -	7.27	12.65	- -	- -	23.04	42.44	64.23	147.06
TTM Sales	14	16	16	16	16	28	30	33	36	41	45	50	55	62	72
TTM EBITDA	5	6	6	5	5	1	1	1	1	1	2	2	1	2	2
TTM Operating Income	5	5	5	4	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	3	4	4	- -	5	4	11	6	8	17	16	17	15	22
TTM Free Cash Flow to Firm	4	3	4	4	- -	6	5	13	9	17	20	19	20	17	24

Multiples (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	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	7.76	11.52	7.76	8.66	- -	8.92	13.18	6.17	9.12	4.26	4.85	4.38	4.28	5.83	5.12
EV/EBIT	17.63	19.81	20.22	21.3	17.59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	81	94	101	96	92	-32	-17	18	32	-56	-45	59	110	182	427
Low Price	21.75	22.13	22.31	23.25	21.34	20	23	29	28	24	28.25	28.5	27	29	31.3
EV/Sales	5.66	5.94	6.3	5.87	5.62	- -	- -	0.54	0.88	- -	- -	1.17	2	2.95	5.91
EV/EBITDA	15.17	15.74	16.15	17.47	17.59	- -	- -	13.92	26.12	- -	- -	35.49	92.58	80.89	197.31
Price/Earnings	7.89	7.61	7.57	8.29	13.07	12.11	17.66	13.12	10.97	8.92	9.44	6.37	6.13	6.72	6.72
Price/Earnings Average	8.22	7.53	7.79	8.41	11.07	11.6	16.26	12.69	11.01	8.65	8.71	6.64	6.13	6.04	5.8
Price/Earnings High	14.89	13.2	13.97	14.95	14.14	12.24	17.66	20.03	11.5	10.01	10.3	7.41	6.47	6.72	6.72
Price/Earnings Low	13.35	12.66	12.47	13.9	12.57	10.53	14	11.89	9.99	7.51	7.27	5.67	5.17	5.65	5.01
Price/Book Value	1.22	1.11	1.01	0.95	1.66	1.01	1.25	1.29	1.17	1.01	1.2	0.94	0.84	0.9	1
Price/Book Value Average	1.27	1.09	1.04	0.96	1.41	0.97	1.15	1.25	1.17	0.98	1.11	0.98	0.84	0.81	0.86
Price/Book Value High	2.3	1.92	1.86	1.71	1.8	1.02	1.25	1.97	1.23	1.14	1.31	1.09	0.89	0.9	1
Price/Book Value Low	2.06	1.84	1.66	1.59	1.6	0.88	0.99	1.17	1.07	0.85	0.92	0.84	0.71	0.76	0.74
Price/Tangible Book Value	1.28	1.23	1.14	1.18	1.66	1.08	1.32	1.37	1.23	1.08	1.27	1.2	0.93	0.95	1.01
Price/Tangible Book Value Average	1.34	1.22	1.18	1.19	1.4	1.03	1.21	1.33	1.23	1.05	1.17	1.25	0.93	0.85	0.87
Price/Tangible Book Value High	2.42	2.14	2.11	2.12	1.79	1.09	1.32	2.1	1.29	1.21	1.38	1.39	0.98	0.95	1.01
Price/Tangible Book Value Low	2.17	2.05	1.89	1.97	1.6	0.94	1.04	1.24	1.12	0.91	0.98	1.07	0.78	0.8	0.75
Price/Sales	2.1	1.92	1.93	1.92	3.32	2	2.41	2.38	2.13	1.74	2.08	1.63	1.5	1.58	1.69
Price/Sales Average	2.19	1.9	1.98	1.95	2.81	1.91	2.22	2.3	2.14	1.69	1.92	1.7	1.51	1.42	1.46
Price/Sales High	3.96	3.34	3.55	3.47	3.59	2.02	2.41	3.64	2.24	1.95	2.27	1.89	1.59	1.58	1.69
Price/Sales Low	3.55	3.2	3.17	3.23	3.19	1.74	1.91	2.16	1.94	1.46	1.61	1.45	1.27	1.33	1.26
Price/Cash Flow	7.68	11.42	7.68	8.58	- -	10.24	16.86	7.17	12.37	9.55	5.51	5.06	5	6.49	5.64
Price/Cash Flow Average	8.01	11.3	7.9	8.71	- -	9.81	15.53	6.94	12.41	9.26	5.08	5.28	5	5.84	4.87
Price/Cash Flow High	14.5	19.8	14.17	15.48	- -	10.35	16.86	10.95	12.97	10.72	6.01	5.89	5.28	6.49	5.64
Price/Cash Flow Low	13	19	12.65	14.39	- -	8.9	13.37	6.5	11.26	8.04	4.25	4.5	4.22	5.46	4.2
Price/Free Cash Flow Average	8.09	11.39	7.98	8.79	- -	8.55	12.14	5.97	9.15	4.13	4.48	4.57	4.28	5.24	4.42
Price/Free Cash Flow High	14.64	19.97	14.33	15.62	- -	9.02	13.18	9.42	9.56	4.78	5.3	5.1	4.52	5.83	5.12
Price/Free Cash Flow Low	13.13	19.16	12.78	14.52	- -	7.76	10.45	5.59	8.3	3.59	3.74	3.9	3.61	4.9	3.82
EV/Sales Average	5.75	5.92	6.35	5.89	5.12	4.53	3.82	4.22	4.53	1.7	2.83	4.33	5.25	5.25	5.93
EV/Sales High	7.53	7.36	7.92	7.41	5.9	4.64	4.01	5.56	4.62	1.97	3.18	4.52	5.33	5.41	6.16
EV/Sales Low	7.12	7.22	7.54	7.17	5.5	4.36	3.51	4.08	4.33	1.48	2.51	4.08	5.01	5.16	5.73
EV/EBITDA Average	15.4	15.68	16.29	17.56	16	94.02	84.5	108.55	134.68	55.58	65.05	131.09	243.59	143.87	197.9
EV/EBITDA High	20.15	19.48	20.32	22.08	18.44	96.22	88.71	142.85	137.54	64.25	73.13	137.05	247.49	148.27	205.65
EV/EBITDA Low	19.05	19.12	19.34	21.35	17.19	90.36	77.69	104.79	128.77	48.33	57.77	123.57	232.65	141.34	191.29
EV/EBIT Average	17.91	19.74	20.39	21.4	16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	23.43	24.52	25.45	26.91	18.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	22.15	24.07	24.22	26.03	17.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	12.85	13.3	13.55	13.86	22.19	23	29	32	30.75	28.5	36.65	32	32	34.5	42
High Price	24.26	23.06	25	25	24	23.25	29	48.88	32.25	32	40	37.25	33.8	34.5	42
Enterprise Value Average	82	94	102	96	83	127	113	140	163	70	127	218	289	323	428
Enterprise Value High	108	116	127	121	96	130	119	184	167	81	142	228	293	333	445
Enterprise Value Low	102	114	121	117	90	122	104	135	156	61	112	205	276	317	414

Shares Outstanding	2	2	2	2	2	3	3	3	3	3	3	3	3	3	3
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	3	3	3	3	3	3	3	3
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	3	3	3	3	3	3
Revenue per Share	6.13	6.91	7.03	7.21	6.68	11.51	12.05	13.43	14.42	16.39	17.58	19.67	21.27	21.77	24.87
EBITDA per Share	2.29	2.61	2.74	2.42	2.14	0.55	0.54	0.52	0.48	0.5	0.77	0.65	0.46	0.79	0.75
Operating Income per Share	1.97	2.07	2.19	1.98	2.14	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.63	1.75	1.79	1.67	1.7	1.9	1.64	2.44	2.8	3.2	3.88	5.02	5.22	5.13	6.25
Basic EPS from Cont Ops	1.63	1.75	1.79	1.67	1.7	1.9	1.64	2.44	2.8	3.2	3.88	5.02	5.22	5.13	6.25
Diluted EPS, GAAP	1.61	1.73	1.77	1.66	1.7	1.88	1.62	2.35	2.7	3.12	3.76	4.9	5.13	5.09	6.14
Diluted EPS from Cont Ops	1.61	1.73	1.77	1.66	1.7	1.88	1.62	2.35	2.7	3.12	3.76	4.9	5.13	5.09	6.14
Dividend per Share	0.44	0.36	0.56	0.62	- -	0.88	0.94	0.97	1.03	1.11	1.17	1.35	1.5	1.56	1.62
Cash Flow per Share	1.67	1.16	1.76	1.62	- -	2.25	1.72	4.46	2.49	2.98	6.65	6.33	6.4	5.31	7.44
Free Cash Flow per Basic Share	1.67	1.16	1.76	1.62	- -	1.89	1.21	3.55	1.47	-0.88	5.51	5.16	5.19	4.65	6.55
Cash & Equivalents per Share	4.94	6.04	5.46	6.74	5.35	76.2	74.57	64.99	67.56	102.65	107.21	68.63	80.8	59.59	12.25
Book Value per Share	10.54	12.02	13.45	14.61	13.36	22.68	23.13	24.78	26.27	28.18	30.57	34.07	38.04	38.36	42.03
Tangible Book Value per Share	10.03	10.78	11.83	11.78	13.38	21.37	22.04	23.3	25.01	26.4	28.91	26.73	34.5	36.28	41.59

Kish Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)