Koppers Holdings Inc. Financial Ratios — KOP 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 (%)	- -	222	65.32	-72.24	- -	- -	- -	133.71	109.72	78.71	32.95	19.17	22.17	11.21	10.87
Return on Assets (%)	5.27	8.68	5.16	-3.12	-5.98	2.66	2.54	1.75	4.38	7.71	5.23	3.76	5.03	2.81	2.97
Return on Capital (%)	16.99	24.06	14.38	- -	- -	10.12	7.47	3.16	11.87	14.65	10.03	7.64	10.56	7.58	6.61
Return on Invested Capital (%)	18.21	19.57	12.33	- -	- -	11.23	9.85	1.86	11.77	11.04	7.24	6.99	10.21	8.41	9.78
Gross Margin (%)	15.27	14.82	14.45	13.59	15.99	20.48	21.83	19.31	20.2	21.59	19.9	17.4	19.71	20.2	23.83
EBITDA Margin (%)	11.7	9.95	9.6	6.12	8.33	11.6	12.85	9.44	11.37	13.02	11.03	9.66	11.62	11.63	15.59
Operating Margin (%)	8.37	8.18	7.59	3.29	4.71	7.87	9.47	6.19	8	9.78	7.6	6.83	8.98	8.4	11.67
Incremental Operating Margin (%)	8.92	5.07	19.56	-79.66	35.47	-16.52	47.89	-49.43	46.16	100.31	-375.79	2.55	33.51	28.34	-20.44
Pretax Margin (%)	6.56	6.47	5.21	-0.38	-4.92	2.72	4.09	2	3.89	6.6	7.12	4.82	5.78	3.31	4.32
Profit Margin (%)	2.52	4.22	2.73	-2.08	-4.43	2.07	1.97	1.5	4.07	7.31	5.08	3.2	4.14	2.5	2.98
Net Income to Common Margin (%)	2.52	4.22	2.73	-2.08	-4.43	2.07	1.97	1.5	4.07	7.31	5.08	3.2	4.14	2.5	2.98
Effective Tax Rate (%)	40.23	33.1	47.79	- -	- -	29.61	48.09	82.37	- -	19.07	28.85	33.12	27.93	29.87	31.03
Dvd Payout Ratio (%)	31.27	28.3	52.88	-43.4	-10.89	- -	- -	- -	- -	- -	- -	6.6	5.53	13.17	11.43
Sustainable Growth Rate (%)	- -	159.17	30.78	-103.6	- -	- -	- -	133.71	109.72	78.71	32.95	17.9	20.94	9.73	9.63

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	302	296	303	850	722	662	677	990	1,015	878	875	904	931	1,022	1,022
ST Debt	- -	- -	- -	44	40	43	11	12	32	31	23	20	28	32	32
LT Debt	302	296	303	807	682	620	666	979	982	847	852	884	903	990	990
Total Debt/EBITDA	1.76	1.91	2.14	8.94	5.33	4.03	3.57	6.71	5.45	4.04	4.73	4.73	3.72	4.2	3.49
Net Debt/EBITDA	1.45	1.48	1.56	8.41	5.17	3.91	3.25	6.44	4.67	3.39	3.98	4.1	3.09	3.65	3.01
Total Debt/EBIT	2.46	2.33	2.7	16.64	9.43	5.95	4.84	10.24	7.75	5.38	6.86	6.69	4.81	5.81	4.66
Net Debt/EBIT	2.02	1.8	1.97	15.64	9.14	5.76	4.41	9.82	6.63	4.52	5.79	5.8	4	5.04	4.02
EBITDA to Interest Expense	6.31	5.55	5.29	2.43	2.67	3.23	4.46	2.73	3.02	4.44	4.57	4.27	3.53	3.19	4.43
EBITDA-CapEx/Interest Expense	6.31	5.55	5.29	2.43	2.67	3.23	4.46	2.73	3.02	4.44	4.57	4.27	3.53	3.19	4.43
EBIT to Interest Expense	4.51	4.56	4.19	1.31	1.51	2.19	3.29	1.79	2.12	3.34	3.15	3.02	2.72	2.31	3.32
Interest Expense	27	28	27	39	51	51	42	54	62	49	40	45	71	76	66
Common Equity/Total Assets	0.94	6.69	9.11	1.41	-4.83	-2.25	0.63	1.85	6.01	13.51	18.12	21.06	24.21	25.95	28.6
Long-Term Debt/Equity (%)	281.81	176.15	159.69	961.38	- -	1,791.33	629.11	1,460.9	619.09	244.83	207.35	219.35	179.48	202.52	172.45
Long-Term Debt/Capital (%)	94	80.95	76.81	91.39	101.16	96.53	96.39	95.16	87.72	77.1	72.16	69.69	65.46	65.46	63.39
Long-Term Debt/Total Assets (%)	41.34	37.96	38.62	62.34	61.32	56.99	55.46	66.14	62.8	52.99	51.25	51.65	49.19	52.39	52.49
Total Debt/Equity (%)	281.81	176.15	159.69	1,013.71	-5,825	1,914.45	639.89	1,478.21	639.38	253.87	213.02	224.44	185.03	208.98	178.04
Total Debt/Capital (%)	94	80.95	76.81	96.36	107.07	103.16	98.04	96.29	90.59	79.95	74.14	71.3	67.49	67.55	65.44
Total Debt/Total Assets (%)	41.34	37.96	38.62	65.73	64.9	60.91	56.41	66.92	64.85	54.95	52.66	52.85	50.71	54.06	54.19
Net Debt to Equity	231.34	136.47	116.39	952.8	-5,649.19	1,854.34	582.89	1,417.61	547.51	213.12	179.65	194.64	153.86	181.37	153.44
Net Debt/Capital (%)	92.78	76.7	70.71	96.14	107.31	103.27	97.86	96.13	79.88	69.55	65.03	63.5	58.96	60.38	57.8
EBITDA	172	155	142	95	136	164	190	148	186	217	185	191	250	243	293
EBITDA-CapEx	172	155	142	95	136	164	190	148	186	217	185	191	250	243	293
Operating Income (Loss)	123	127	112	51	77	111	140	97	131	163	128	135	193	176	219

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	0.32	0.37	0.42	0.17	0.08	0.07	0.21	0.14	0.11	0.13	0.16	0.1	0.2	0.13	0.17
Current Ratio	2.51	2.66	2.42	1.85	1.58	1.49	1.8	1.81	1.75	1.93	2.2	1.97	2.14	2.09	2.94
Quick Ratio	1.39	1.33	1.33	0.89	0.68	0.58	0.79	0.78	0.66	0.73	0.8	0.77	0.83	0.72	0.87
CFO/Avg Current Liab	0.48	0.44	0.63	0.15	0.45	0.42	0.35	0.27	0.39	0.43	0.36	0.34	0.45	0.37	0.44
Common Equity/Total Assets	0.94	6.69	9.11	1.41	-4.83	-2.25	0.63	1.85	6.01	13.51	18.12	21.06	24.21	25.95	28.6
Long-Term Debt/Equity (%)	281.81	176.15	159.69	961.38	- -	1,791.33	629.11	1,460.9	619.09	244.83	207.35	219.35	179.48	202.52	172.45
Long-Term Debt/Capital (%)	94	80.95	76.81	91.39	101.16	96.53	96.39	95.16	87.72	77.1	72.16	69.69	65.46	65.46	63.39
Long-Term Debt/Total Assets (%)	41.34	37.96	38.62	62.34	61.32	56.99	55.46	66.14	62.8	52.99	51.25	51.65	49.19	52.39	52.49
Total Debt/Equity (%)	281.81	176.15	159.69	1,013.71	-5,825	1,914.45	639.89	1,478.21	639.38	253.87	213.02	224.44	185.03	208.98	178.04
Total Debt/Capital (%)	94	80.95	76.81	96.36	107.07	103.16	98.04	96.29	90.59	79.95	74.14	71.3	67.49	67.55	65.44
Total Debt/Total Assets (%)	41.34	37.96	38.62	65.73	64.9	60.91	56.41	66.92	64.85	54.95	52.66	52.85	50.71	54.06	54.19
CFO/Total Liabilities	12.33	12.71	19.76	2.93	11.35	11.35	9.3	5.54	8.2	10.15	8.23	7.82	10.96	8.52	9.33
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4	4.19	4.21	2.59	2.8	3.01	3.09	2.37	2.58	2.78	2.69	2.81	3.16	2.89	2.93

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	10.12	9.61	9.22	8.72	9.2	9.71	9.97	8.96	9.32	9.91	9.38	9.94	10.3	10.61	10.72
Days Sales Outstanding	36.07	37.98	39.58	41.85	39.68	37.6	36.61	40.75	39.18	36.83	38.91	36.72	35.42	34.39	34.04
Inventory Turnover	7.66	7.47	6.94	6.55	5.85	4.95	4.95	4.83	4.56	4.48	4.41	4.89	4.6	4.17	3.51
Days Inventory Outstanding	47.66	48.88	52.61	55.69	62.44	73.75	73.67	75.5	80.08	81.48	82.75	74.69	79.28	87.48	104.01
Accounts Payable Turnover	13.01	13.24	11.73	12.41	10.34	7.92	8.12	8.2	7.71	8.31	8.36	8.85	8.63	8.79	9.54
Accounts Payable Turnover Days	28.06	27.56	31.13	29.41	35.29	46.09	44.95	44.5	47.36	43.95	43.67	41.26	42.31	41.54	38.26
Cash Conversion Cycle	55.67	59.3	61.06	68.13	66.83	65.26	65.33	71.74	71.89	74.36	77.99	70.15	72.39	80.33	99.78
Inventory to Cash Days	-11.58	-10.9	-13.03	-13.83	-22.76	-36.15	-37.06	-34.75	-40.9	-44.66	-43.83	-37.97	-43.86	-53.1	-69.97
Inventories	159	196	169	241	226	229	237	285	288	296	314	356	396	405	411
Raw Materials	92	118	105	191	170	158	174	200	232	234	267	318	348	354	352
Work In Process	20	20	19	3	16	14	11	16	12	12	13	10	18	14	17
Finished Goods	95	110	95	104	97	104	98	128	108	99	112	130	139	153	147
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	708	789	941	532	375	832	1,056	356	790	654	665	592	1,067	669	538
- Cash & Cash Equivalents	54	67	82	51	22	21	60	41	32	38	46	33	66	44	38
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	12	18	20	14	6	4	6	11	11	4	4	4	4	- -	- -
+ Total Debt	302	296	303	850	722	662	677	990	1,015	878	875	904	931	1,022	1,022
Enterprise Value	968	1,036	1,182	1,345	1,081	1,477	1,679	1,316	1,784	1,498	1,499	1,466	1,935	1,648	1,522
Total Capital	321	366	395	883	675	642	690	1,029	1,120	1,099	1,180	1,268	1,379	1,513	1,562
Total Debt/Capital (%)	94	80.95	76.81	96.36	107.07	103.16	98.04	96.29	90.59	79.95	74.14	71.3	67.49	67.55	65.44
Total Debt / EV	0.31	0.29	0.26	0.63	0.67	0.45	0.4	0.75	0.57	0.59	0.58	0.62	0.48	0.62	0.67
EV/Sales	0.66	0.67	0.8	0.86	0.66	1.04	1.14	0.84	1.09	0.9	0.89	0.74	0.9	0.79	0.81
EV/EBITDA	5.65	6.69	8.33	14.14	7.98	8.99	8.86	8.92	9.58	6.9	8.09	7.67	7.73	6.77	5.2
EV/EBIT	7.89	8.14	10.54	26.32	14.12	13.26	12.01	13.61	13.62	9.18	11.75	10.85	10.01	9.37	6.94
EV/Cash Flow to Firm	10.39	10.74	8.98	4.47	6.15	9.52	13.56	14.99	10.08	8.99	11.37	11.09	9.81	9.53	9.06
EV/Free Cash Flow to Firm	10.39	10.74	8.98	4.47	6.15	9.52	13.56	14.99	10.08	8.99	11.37	11.09	9.81	9.53	9.06
Diluted Market Cap	716	798	952	532	375	849	1,120	363	805	666	686	601	1,103	690	553
Diluted Enterprise Value	976	1,045	1,193	1,345	1,081	1,494	1,742	1,324	1,799	1,510	1,520	1,476	1,972	1,668	1,537
EV per Share	47	50.09	57.46	65.72	52.65	71.59	80.9	63.07	86.31	71.38	70.56	69.9	92.9	79.75	76.68
TTM Sales	1,466	1,555	1,478	1,555	1,627	1,416	1,476	1,563	1,637	1,669	1,679	1,980	2,154	2,092	1,879
TTM EBITDA	172	155	142	95	136	164	190	148	186	217	185	191	250	243	293
TTM Operating Income	123	127	112	51	77	111	140	97	131	163	128	135	193	176	219
TTM Cash Flow to Firm	93	96	132	301	176	155	124	88	177	167	132	132	197	173	168
TTM Free Cash Flow to Firm	93	96	132	301	176	155	124	88	177	167	132	132	197	173	168

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	9.31	10.26	8.1	14.98	2.94	7.1	11	4.64	6.98	5.24	6.66	5.88	7.55	5.78	4.51
EV/EBIT	7.89	8.14	10.54	26.32	14.12	13.26	12.01	13.61	13.62	9.18	11.75	10.85	10.01	9.37	6.94
Enterprise Value	968	1,036	1,182	1,345	1,081	1,477	1,679	1,316	1,784	1,498	1,499	1,466	1,935	1,648	1,522
Low Price	23.59	29.3	34.69	22.52	15.78	13.58	33.9	15	16.51	8.25	27.91	20.11	28.29	30.64	22.99
EV/Sales	0.66	0.67	0.8	0.86	0.66	1.04	1.14	0.84	1.09	0.9	0.89	0.74	0.9	0.79	0.81
EV/EBITDA	5.65	6.69	8.33	14.14	7.98	8.99	8.86	8.92	9.58	6.9	8.09	7.67	7.73	6.77	5.2
Price/Earnings	19.18	12.03	23.3	- -	- -	28.38	36.3	15.2	11.86	5.36	7.8	9.33	11.96	12.77	9.6
Price/Earnings Average	20.09	11.19	21.38	-23.2	-6.12	19.77	29.97	32.27	8.88	3.86	8.25	8.67	8.5	16.84	10.42
Price/Earnings High	25.76	12.8	25.46	-29	-7.82	30.07	36.94	45.76	13.89	6.69	9.83	11.14	12.2	22.96	12.63
Price/Earnings Low	13.17	9.24	17.67	-14.22	-4.5	9.56	24.18	13.38	5.12	1.42	6.96	6.65	6.61	12.08	8.15
Price/Book Value	102.58	15.11	13.17	29.21	-6.97	-33.94	139	12.98	8.4	3.03	2.21	1.64	2.4	1.36	1
Price/Book Value Average	107.44	14.06	12.08	41.3	-8.19	-23.65	114.77	27.56	6.29	2.18	2.34	1.52	1.71	1.8	1.08
Price/Book Value High	137.74	16.09	14.39	51.63	-10.46	-35.97	141.45	39.08	9.84	3.78	2.78	1.96	2.45	2.45	1.31
Price/Book Value Low	70.42	11.61	9.98	25.32	-6.02	-11.44	92.57	11.43	3.63	0.8	1.97	1.17	1.33	1.29	0.85
Price/Tangible Book Value	20.16	8.53	8.97	-1.61	-1.06	-2.83	-4.98	-0.85	-2.58	-6.44	-39.81	-83.32	10.03	12.65	3.89
Price/Tangible Book Value Average	21.12	7.94	8.24	-2.27	-1.24	-1.97	-4.11	-1.81	-1.93	-4.63	-42.11	-77.39	7.13	16.68	4.22
Price/Tangible Book Value High	27.08	9.08	9.8	-2.84	-1.58	-3	-5.07	-2.56	-3.02	-8.03	-50.16	-99.51	10.23	22.74	5.12
Price/Tangible Book Value Low	13.84	6.55	6.8	-1.39	-0.91	-0.95	-3.32	-0.75	-1.12	-1.7	-35.49	-59.42	5.54	11.97	3.3
Price/Sales	0.48	0.51	0.64	0.34	0.23	0.59	0.72	0.23	0.48	0.39	0.4	0.3	0.5	0.32	0.29
Price/Sales Average	0.51	0.47	0.58	0.48	0.27	0.41	0.59	0.48	0.36	0.28	0.42	0.28	0.35	0.42	0.31
Price/Sales High	0.65	0.54	0.7	0.6	0.35	0.62	0.73	0.69	0.56	0.49	0.5	0.36	0.51	0.58	0.38
Price/Sales Low	0.33	0.39	0.48	0.3	0.2	0.2	0.48	0.2	0.21	0.1	0.35	0.21	0.27	0.3	0.24
Price/Cash Flow	9.2	10.14	8	14.98	2.94	6.96	10.38	4.54	6.85	5.15	6.45	5.78	7.3	5.61	4.39
Price/Cash Flow Average	9.64	9.44	7.35	21.17	3.45	4.85	8.57	9.64	5.13	3.7	6.83	5.37	5.19	7.39	4.76
Price/Cash Flow High	12.36	10.8	8.75	26.47	4.41	7.37	10.56	13.67	8.02	6.42	8.13	6.91	7.45	10.08	5.77
Price/Cash Flow Low	6.32	7.79	6.07	12.98	2.54	2.35	6.91	4	2.96	1.36	5.75	4.12	4.03	5.3	3.73
Price/Free Cash Flow Average	9.75	9.55	7.43	21.17	3.45	4.95	9.08	9.85	5.23	3.77	7.05	5.46	5.37	7.62	4.89
Price/Free Cash Flow High	12.5	10.92	8.85	26.47	4.41	7.52	11.19	13.97	8.18	6.53	8.4	7.02	7.7	10.38	5.93
Price/Free Cash Flow Low	6.39	7.88	6.14	12.98	2.54	2.39	7.33	4.09	3.02	1.39	5.94	4.19	4.17	5.46	3.83
EV/Sales Average	0.68	0.63	0.75	1.01	0.71	0.87	1.01	1.1	0.97	0.79	0.92	0.72	0.76	0.89	0.83
EV/Sales High	0.83	0.7	0.86	1.13	0.78	1.08	1.15	1.3	1.17	0.99	1	0.8	0.91	1.04	0.9
EV/Sales Low	0.51	0.55	0.65	0.82	0.63	0.65	0.9	0.82	0.82	0.61	0.85	0.65	0.68	0.77	0.77
EV/EBITDA Average	5.84	6.34	7.79	16.46	8.46	7.46	7.88	11.63	8.52	6.05	8.3	7.45	6.5	7.65	5.35
EV/EBITDA High	7.06	7.02	8.95	18.43	9.36	9.29	8.95	13.77	10.31	7.64	9.02	8.27	7.81	8.97	5.78
EV/EBITDA Low	4.35	5.51	6.73	13.4	7.6	5.64	6.99	8.64	7.17	4.68	7.7	6.78	5.82	6.62	4.92
EV/EBIT Average	8.16	7.71	9.85	30.63	14.98	11	10.69	17.74	12.1	8.06	12.06	10.53	8.41	10.59	7.15
EV/EBIT High	9.87	8.54	11.31	34.3	16.57	13.71	12.14	21.01	14.65	10.17	13.11	11.7	10.12	12.41	7.71
EV/EBIT Low	6.08	6.7	8.51	24.93	13.46	8.31	9.49	13.17	10.19	6.23	11.19	9.59	7.54	9.17	6.57
Last Price	34.36	38.15	45.75	25.98	18.25	40.3	50.9	17.04	38.22	31.16	31.3	28.2	51.22	32.4	27.08
High Price	46.14	40.61	49.99	45.92	27.4	42.7	51.8	51.3	44.75	38.86	39.44	33.68	52.22	58.23	35.61
Enterprise Value Average	1,002	981	1,105	1,565	1,147	1,225	1,495	1,716	1,585	1,315	1,537	1,424	1,627	1,861	1,568
Enterprise Value High	1,211	1,087	1,269	1,753	1,269	1,527	1,698	2,031	1,919	1,660	1,671	1,581	1,956	2,181	1,692
Enterprise Value Low	746	853	955	1,274	1,031	926	1,326	1,274	1,335	1,017	1,427	1,297	1,458	1,611	1,441

Shares Outstanding	21	21	20	20	21	21	21	21	21	21	21	21	21	20	19
Diluted Weighted Avg Shares	21	21	21	20	21	21	22	21	21	21	22	21	22	21	20
Basic Weighted Avg Shares	21	21	21	20	21	21	21	21	21	21	21	21	21	21	20
Revenue per Share	71.18	75.19	71.85	75.99	79.2	68.63	71.09	74.87	79.22	79.51	79.04	94.41	103.39	101.27	94.65
EBITDA per Share	8.33	7.49	6.9	4.65	6.6	7.96	9.14	7.07	9.01	10.35	8.72	9.12	12.02	11.78	14.75
Operating Income per Share	5.96	6.15	5.45	2.5	3.73	5.4	6.74	4.63	6.34	7.77	6	6.45	9.28	8.51	11.05
Basic EPS, GAAP	1.79	3.17	1.96	-1.58	-3.51	1.42	1.4	1.12	3.22	5.81	4.01	3.02	4.28	2.54	2.82
Basic EPS from Cont Ops	2.79	3.25	1.95	-1.95	-3.7	1.31	1.51	0.26	3.08	4.24	4.01	3.04	4.31	2.35	2.82
Diluted EPS, GAAP	1.77	3.13	1.94	-1.58	-3.51	1.39	1.32	1.1	3.16	5.71	3.89	2.97	4.14	2.46	2.74
Diluted EPS from Cont Ops	2.76	3.22	1.93	-1.95	-3.7	1.29	1.42	0.26	3.02	4.17	3.88	2.99	4.17	2.28	2.74
Dividend per Share	0.88	0.94	1.03	1	0.42	- -	- -	- -	- -	- -	- -	0.2	0.24	0.29	0.32
Cash Flow per Share	3.73	3.76	5.72	1.73	6.22	5.79	4.91	3.75	5.58	6.05	4.85	4.88	7.01	5.78	6.17
Free Cash Flow per Basic Share	3.73	3.76	5.72	1.73	6.22	5.79	4.91	3.75	5.58	6.05	4.85	4.88	7.01	5.78	6.17
Cash & Equivalents per Share	2.63	3.23	4	2.5	1.06	1.01	2.91	1.95	1.56	1.83	2.14	1.59	3.19	2.12	1.91
Book Value per Share	0.33	2.52	3.48	0.89	-2.62	-1.19	0.37	1.31	4.55	10.29	14.18	17.18	21.32	23.75	27.18
Tangible Book Value per Share	1.7	4.47	5.1	-16.18	-17.29	-14.23	-10.21	-20	-14.8	-4.84	-0.79	-0.34	5.11	2.56	6.96

Koppers Holdings Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)