Mestek, Inc. Financial Ratios — MCCK Stock

Profitability (USD)

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Return on Common Equity (%)	12.86	13	10.9	3.85	-19.99	-37.38	20.57	6.78	7.41	10.04	12.98	12.01	11.53	9.59	8.17
Return on Assets (%)	8.06	8.01	6.22	2.25	-12.1	-17.45	8.36	3.08	4.05	6.28	8.08	7.69	7.53	6.6	5.86
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	12.29	12.44	115.13	- -	- -	- -	-16.92	9.81	11.22	9.51	12.94	12.04	13.75	9.66	7.45
Gross Margin (%)	29	29.14	28.94	20.1	21.94	26.69	25.37	25.61	30.03	30.28	32.28	32.36	34.16	33.95	33.21
EBITDA Margin (%)	10.63	11.16	103.4	102.55	102.6	-8.35	-4.84	4.91	9.28	8.39	10.38	9.86	11.33	8.96	8.57
Operating Margin (%)	8.09	8.33	100	100	100	-10.67	-6.84	6.66	7.9	6.81	8.94	8.45	9.89	7.47	7.21
Incremental Operating Margin (%)	18.66	10.53	48,079.78	100	100	- -	- -	315.26	1.05	69.96	28.53	-3.28	311.88	30.68	2.79
Pretax Margin (%)	7.58	7.65	6.95	-1.01	-0.06	-20.89	4.49	1.85	7.01	6.7	8.44	8.06	7.9	7.1	7.57
Profit Margin (%)	4.72	4.77	4.43	1.74	-8.97	-13.1	6.04	2	2.85	4.17	5	5.03	5.17	5.15	4.56
Net Income to Common Margin (%)	4.72	4.77	4.43	1.74	-8.97	-13.1	6.04	2	2.85	4.17	5	5.03	5.17	5.15	4.56
Effective Tax Rate (%)	37.37	37.59	37.24	- -	- -	- -	4.72	45.78	40.19	37.59	40.66	37.32	34.51	27.15	39.64
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	179.02	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	12.86	13	10.9	3.85	-19.99	-37.38	20.57	6.78	7.41	-7.93	12.98	12.01	11.53	9.59	8.17

Credit (USD)

Credit Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Total Debt	6	26	73	35	12	22	41	11	12	12	11	10	10	10	10
ST Debt	6	6	73	35	7	18	21	1	- -	1	- -	- -	- -	- -	- -
LT Debt	- -	20	- -	- -	5	4	20	11	12	11	10	10	10	10	10
Total Debt/EBITDA	0.18	0.62	0.19	0.09	0.03	-0.82	-2.37	0.63	0.42	0.48	0.31	0.3	0.26	0.36	0.36
Net Debt/EBITDA	0.07	0.51	0.18	0.09	0.03	-0.44	-2.26	0.51	-0.36	0.17	-0.74	-1.29	-1.38	-0.9	-0.91
Total Debt/EBIT	0.23	0.83	0.19	0.1	0.03	-0.64	-1.68	0.46	0.49	0.59	0.36	0.35	0.3	0.44	0.43
Net Debt/EBIT	0.09	0.68	0.19	0.09	0.03	-0.35	-1.6	0.38	-0.42	0.21	-0.86	-1.51	-1.58	-1.08	-1.08
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	63.53	59.98	54.56	62.42	58.34	36.21	45.12	45.9	64.55	60.41	63.89	64.12	66.53	71.07	72.34
Long-Term Debt/Equity (%)	0.33	13.71	0.15	0.11	3.55	4.59	17.59	10.19	8.82	8.84	7.5	6.58	6.33	5.76	5.26
Long-Term Debt/Capital (%)	0.31	11.68	0.1	0.09	3.27	3.72	12.99	9.19	8.09	8.04	6.96	6.17	5.95	5.45	5
Long-Term Debt/Total Assets (%)	0.21	8.39	0.08	0.07	2.09	1.68	7.99	4.71	5.76	5.39	4.85	4.27	4.26	4.12	3.82
Total Debt/Equity (%)	4.74	17.43	44.81	20.97	8.47	23.51	35.36	10.86	9.03	10.04	7.62	6.7	6.44	5.76	5.26
Total Debt/Capital (%)	4.53	14.85	30.94	17.33	7.81	19.04	26.12	9.79	8.28	9.12	7.08	6.28	6.05	5.45	5
Total Debt/Total Assets (%)	3.08	10.67	24.87	13.17	4.98	8.62	16.06	5.02	5.9	6.12	4.93	4.34	4.33	4.12	3.82
Net Debt to Equity	1.91	14.42	43.32	19.6	6.53	12.75	33.68	8.86	-7.77	3.5	-18.5	-28.54	-33.78	-14.2	-13.22
Net Debt/Capital (%)	1.87	12.6	30.23	16.39	6.13	11.31	25.19	8.14	-8.42	3.38	-22.7	-39.94	-51.01	-16.56	-15.24
EBITDA	36	42	389	373	348	-27	-17	18	28	25	34	34	39	28	28
EBITDA-CapEx	36	42	389	373	348	-27	-17	10	28	25	34	34	39	28	28
Operating Income (Loss)	27	31	376	363	339	-35	-24	25	24	20	30	29	34	23	24

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Cash Ratio	0.06	0.07	0.02	0.03	0.04	0.07	0.02	0.02	0.48	0.14	0.64	0.85	1.09	0.74	0.97
Current Ratio	1.72	1.93	1.22	1.53	1.69	1.06	1.54	1.48	2.55	2.07	2.38	2.49	2.78	3.32	3.7
Quick Ratio	0.87	1.05	0.55	0.69	0.74	0.45	0.59	0.63	1.47	1.04	1.46	1.62	1.85	1.59	1.99
CFO/Avg Current Liab	0.35	0.27	0.37	0.11	0.31	0.09	-0.17	0.07	0.33	0.4	0.66	0.4	0.31	0.34	0.12
Common Equity/Total Assets	63.53	59.98	54.56	62.42	58.34	36.21	45.12	45.9	64.55	60.41	63.89	64.12	66.53	71.07	72.34
Long-Term Debt/Equity (%)	0.33	13.71	0.15	0.11	3.55	4.59	17.59	10.19	8.82	8.84	7.5	6.58	6.33	5.76	5.26
Long-Term Debt/Capital (%)	0.31	11.68	0.1	0.09	3.27	3.72	12.99	9.19	8.09	8.04	6.96	6.17	5.95	5.45	5
Long-Term Debt/Total Assets (%)	0.21	8.39	0.08	0.07	2.09	1.68	7.99	4.71	5.76	5.39	4.85	4.27	4.26	4.12	3.82
Total Debt/Equity (%)	4.74	17.43	44.81	20.97	8.47	23.51	35.36	10.86	9.03	10.04	7.62	6.7	6.44	5.76	5.26
Total Debt/Capital (%)	4.53	14.85	30.94	17.33	7.81	19.04	26.12	9.79	8.28	9.12	7.08	6.28	6.05	5.45	5
Total Debt/Total Assets (%)	3.08	10.67	24.87	13.17	4.98	8.62	16.06	5.02	5.9	6.12	4.93	4.34	4.33	4.12	3.82
CFO/Total Liabilities	34.09	19.63	26.59	11.27	26.5	6.21	-14.29	4.98	32.77	26.03	48.89	28.52	24.86	26.9	8.82
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	0.75	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.84	3.57	6.64	7.4	7.68	1.71	2.42	3.66	3.67	4.4	4.85	4.7	4.98	5.03	5.3

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Accounts Receivable Turnover	6.23	6.11	5.7	5.89	6.05	6.11	6.71	6.81	5.96	6.34	6.97	7.28	7.33	6.87	6.61
Days Sales Outstanding	58.62	59.71	64.03	61.93	60.3	59.7	54.38	53.61	61.24	57.54	52.35	50.14	49.82	53.09	55.21
Inventory Turnover	4.59	4.94	4.25	4.29	4.23	4.17	4.64	4.45	4.01	4.8	5.24	5.39	5.01	4.52	4.46
Days Inventory Outstanding	79.46	73.9	85.79	85.15	86.35	87.48	78.65	82.11	91.01	76.04	69.62	67.77	72.86	80.81	81.83
Accounts Payable Turnover	11.95	13.92	14.92	15.22	15.18	13.53	15.9	15.35	11.57	16.21	16.25	19.15	17.86	17.84	21.06
Accounts Payable Turnover Days	30.54	26.23	24.46	23.98	24.05	26.98	22.96	23.78	31.55	22.52	22.47	19.06	20.43	20.46	17.33
Cash Conversion Cycle	107.53	107.38	125.36	123.09	122.61	120.19	110.07	111.93	120.71	111.06	99.51	98.85	102.25	113.44	119.7
Inventory to Cash Days	-20.84	-14.19	-21.76	-23.22	-26.05	-27.78	-24.27	-28.5	-29.77	-18.51	-17.27	-17.63	-23.04	-27.72	-26.62
Inventories	53	55	71	65	61	55	60	65	41	46	40	47	44	46	52
Raw Materials	- -	- -	- -	- -	- -	- -	- -	33	27	30	26	29	29	30	39
Work In Process	- -	- -	- -	- -	- -	- -	- -	27	17	20	17	20	18	20	19
Finished Goods	- -	- -	- -	- -	- -	- -	- -	19	12	10	10	10	9	9	8
Other Inventory	53	55	71	65	61	55	60	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Market Capitalization	73	70	59	84	63	68	79	114	- -	110	129	146	157	180	218
- Cash & Cash Equivalents	4	4	2	2	3	10	2	2	22	8	36	54	65	35	36
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	3	3	1	1	1	1	1	2	1	2	2	2	1	1
+ Total Debt	6	26	73	35	12	22	41	11	12	12	11	10	10	10	10
Enterprise Value	78	95	132	118	73	81	119	125	-9	115	105	104	105	152	177
Total Capital	140	174	236	204	149	118	157	117	143	132	149	165	171	187	203
Total Debt/Capital (%)	4.53	14.85	30.94	17.33	7.81	19.04	26.12	9.79	8.28	9.12	7.08	6.28	6.05	5.45	5
Total Debt / EV	0.08	0.27	0.55	0.3	0.16	0.28	0.34	0.09	-1.38	0.1	0.1	0.1	0.1	0.07	0.06
EV/Sales	0.23	0.25	0.35	0.32	0.22	0.25	0.33	0.33	0.23	0.39	0.32	0.3	0.3	0.49	0.54
EV/EBITDA	2.17	2.26	0.34	0.32	0.21	- -	- -	6.81	2.47	4.59	3.06	3.05	2.67	5.44	6.28
EV/EBIT	2.86	3.03	0.35	0.32	0.22	- -	- -	5.03	2.9	5.66	3.55	3.55	3.05	6.52	7.46
EV/Cash Flow to Firm	3.19	5.13	3.8	10.49	2.87	7.95	- -	20.35	3.07	5.75	2.85	4.35	5.4	7.98	27.66
EV/Free Cash Flow to Firm	3.19	5.13	3.8	10.49	2.87	7.95	- -	8.7	3.07	5.75	2.85	4.35	5.4	7.98	27.66
Diluted Market Cap	73	70	59	84	63	68	80	113	78	110	129	146	157	180	218
Diluted Enterprise Value	79	95	132	118	74	81	120	124	70	115	105	104	105	156	193
EV per Share	8.81	10.83	15.11	13.53	8.42	9.33	13.87	14.27	9.24	15.39	14.06	13.85	13.99	20.24	23.66
TTM Sales	338	375	376	363	339	330	357	372	305	299	332	345	347	311	329
TTM EBITDA	36	42	389	373	348	-27	-17	18	28	25	34	34	39	28	28
TTM Operating Income	27	31	376	363	339	-35	-24	25	24	20	30	29	34	23	24
TTM Cash Flow to Firm	25	18	35	11	26	10	-20	6	23	20	37	24	19	19	6
TTM Free Cash Flow to Firm	25	18	35	11	26	10	-20	14	23	20	37	24	19	19	6

Multiples (USD)

Valuation Multiples API ChatGPT

	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y
As of date	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017

Price/Free Cash Flow	2.98	3.81	1.7	7.5	2.48	6.65	-4.03	7.92	3.44	5.47	3.5	6.12	8.1	9.47	34.02
EV/EBIT	2.86	3.03	0.35	0.32	0.22	- -	- -	5.03	2.9	5.66	3.55	3.55	3.05	6.52	7.46
Enterprise Value	78	95	132	118	73	81	119	125	-9	115	105	104	105	152	177
Low Price	9.19	9.31	7.24	8.45	9.09	8.31	7.83	9.19	8.4	10.37	12.25	16.61	19	17.5	22.5
EV/Sales	0.23	0.25	0.35	0.32	0.22	0.25	0.33	0.33	0.23	0.39	0.32	0.3	0.3	0.49	0.54
EV/EBITDA	2.17	2.26	0.34	0.32	0.21	- -	- -	6.81	2.47	4.59	3.06	3.05	2.67	5.44	6.28
Price/Earnings	4.58	3.93	3.54	13.36	- -	- -	3.72	15.21	9.03	8.79	7.79	8.41	8.76	11.22	14.51
Price/Earnings Average	4.55	3.99	3.59	12.6	-2.34	-1.48	3.11	14.26	8.26	7.76	6.63	8	9.02	9.44	13.38
Price/Earnings High	6.45	5.73	5.44	19.92	-3.45	-2.13	4.17	16.09	10.23	10.17	7.79	10.78	10.49	11.22	14.96
Price/Earnings Low	5.13	4.54	3.81	11.74	-2.61	-1.68	3.15	10.67	7.31	6.2	5.53	7.16	7.93	8.18	11.22
Price/Book Value	0.56	0.48	0.37	0.5	0.46	0.72	0.69	1.09	- -	0.92	0.95	0.96	0.99	1.02	1.13
Price/Book Value Average	0.56	0.49	0.37	0.47	0.52	0.68	0.58	1.02	- -	0.82	0.81	0.91	1.02	0.86	1.05
Price/Book Value High	0.79	0.71	0.56	0.75	0.77	0.97	0.77	1.15	- -	1.07	0.95	1.23	1.19	1.02	1.17
Price/Book Value Low	0.63	0.56	0.4	0.44	0.58	0.77	0.59	0.76	- -	0.65	0.67	0.81	0.9	0.75	0.88
Price/Tangible Book Value	0.56	0.48	0.37	0.5	0.46	0.92	0.82	1.35	- -	1.16	1.16	1.14	1.14	1.16	1.27
Price/Tangible Book Value Average	0.56	0.49	0.37	0.47	0.52	0.87	0.69	1.26	- -	1.03	0.99	1.09	1.17	0.98	1.17
Price/Tangible Book Value High	0.79	0.71	0.56	0.75	0.77	1.25	0.92	1.42	- -	1.34	1.16	1.47	1.37	1.16	1.31
Price/Tangible Book Value Low	0.63	0.56	0.4	0.44	0.58	0.98	0.69	0.94	- -	0.82	0.82	0.97	1.03	0.85	0.99
Price/Sales	0.22	0.19	0.16	0.23	0.19	0.21	0.22	0.3	0.26	0.37	0.39	0.42	0.45	0.58	0.66
Price/Sales Average	0.21	0.19	0.16	0.22	0.21	0.19	0.19	0.29	0.24	0.32	0.33	0.4	0.47	0.49	0.61
Price/Sales High	0.3	0.27	0.24	0.35	0.31	0.28	0.25	0.32	0.29	0.42	0.39	0.54	0.54	0.58	0.68
Price/Sales Low	0.24	0.22	0.17	0.2	0.23	0.22	0.19	0.21	0.21	0.26	0.28	0.36	0.41	0.42	0.51
Price/Cash Flow	2.98	3.81	1.7	7.5	2.48	6.65	-4.02	18.52	3.44	5.47	3.5	6.12	8.1	9.47	34.02
Price/Cash Flow Average	2.96	3.87	1.72	7.07	2.79	6.26	-3.37	17.36	3.15	4.83	2.98	5.82	8.34	7.96	31.37
Price/Cash Flow High	4.2	5.56	2.61	11.18	4.1	8.98	-4.51	19.59	3.9	6.33	3.5	7.84	9.7	9.47	35.08
Price/Cash Flow Low	3.34	4.41	1.83	6.59	3.11	7.08	-3.41	12.99	2.79	3.86	2.49	5.21	7.33	6.9	26.31
Price/Free Cash Flow Average	2.96	3.87	1.72	7.07	2.79	6.26	-3.38	7.43	3.15	4.83	2.98	5.82	8.34	7.96	31.37
Price/Free Cash Flow High	4.2	5.56	2.61	11.18	4.1	8.98	-4.52	8.38	3.9	6.33	3.5	7.84	9.7	9.47	35.08
Price/Free Cash Flow Low	3.34	4.41	1.83	6.59	3.11	7.08	-3.42	5.56	2.79	3.86	2.49	5.21	7.33	6.9	26.31
EV/Sales Average	0.23	0.26	0.35	0.31	0.24	0.23	0.3	0.32	0.21	0.34	0.26	0.28	0.32	0.41	0.54
EV/Sales High	0.32	0.34	0.44	0.44	0.34	0.32	0.36	0.35	0.26	0.44	0.32	0.42	0.39	0.5	0.61
EV/Sales Low	0.26	0.28	0.36	0.3	0.26	0.26	0.3	0.24	0.18	0.28	0.2	0.24	0.26	0.34	0.44
EV/EBITDA Average	2.16	2.29	0.34	0.3	0.23	-2.81	-6.16	6.42	-0.3	4.08	2.5	2.84	2.78	4.56	6.25
EV/EBITDA High	3	3.03	0.42	0.43	0.33	-3.83	-7.46	7.18	-0.3	5.28	3.06	4.26	3.46	5.58	7.09
EV/EBITDA Low	2.42	2.52	0.35	0.29	0.26	-3.12	-6.2	4.95	-0.3	3.3	1.97	2.41	2.28	3.83	5.1
EV/EBIT Average	2.84	3.06	0.35	0.31	0.24	-2.2	-4.36	4.74	-0.36	5.03	2.9	3.31	3.19	5.47	7.42
EV/EBIT High	3.94	4.06	0.44	0.44	0.34	-2.99	-5.28	5.29	-0.36	6.51	3.55	4.96	3.96	6.69	8.42
EV/EBIT Low	3.18	3.38	0.36	0.3	0.26	-2.44	-4.39	3.65	-0.36	4.07	2.29	2.81	2.62	4.6	6.06
Last Price	8.2	8.05	6.73	9.62	7.26	7.8	9.24	13.1	10.37	14.69	17.25	19.5	21	24	29.1
High Price	11.55	11.74	10.34	14.34	12	10.54	10.36	13.86	11.75	17	17.25	25	25.15	24	30
Enterprise Value Average	78	96	133	113	81	77	106	117	-9	102	86	97	109	127	176
Enterprise Value High	108	127	164	159	115	105	129	131	-9	133	105	145	136	156	200
Enterprise Value Low	87	106	137	108	89	86	107	90	-9	83	68	82	90	107	144

Shares Outstanding	9	9	9	9	9	9	9	9	- -	7	7	7	7	7	7
Diluted Weighted Avg Shares	9	9	9	9	9	9	9	9	8	7	7	7	7	7	7
Basic Weighted Avg Shares	9	9	9	9	9	9	9	9	8	7	7	7	7	7	7
Revenue per Share	37.92	42.92	42.91	41.45	38.79	37.78	41.2	43.02	40.32	40.09	44.3	46.12	46.34	41.52	43.96
EBITDA per Share	4.03	4.79	44.36	42.5	39.8	-3.15	-2	2.11	3.74	3.36	4.6	4.55	5.25	3.72	3.77
Operating Income per Share	3.07	3.57	42.91	41.45	38.79	-4.03	-2.82	2.86	3.19	2.73	3.96	3.9	4.58	3.1	3.17
Basic EPS, GAAP	1.79	2.05	1.9	0.72	-3.48	-4.95	2.49	0.86	1.15	1.67	2.22	2.32	2.4	2.14	2.01
Basic EPS from Cont Ops	1.51	2.05	1.82	-0.6	-0.54	-5.43	1.76	0.43	1.69	1.68	2.22	2.33	2.4	2.15	2.01
Diluted EPS, GAAP	1.79	2.05	1.9	0.72	-3.48	-4.95	2.48	0.86	1.15	1.67	2.22	2.32	2.4	2.14	2.01
Diluted EPS from Cont Ops	1.51	2.05	1.82	-0.6	-0.54	-5.43	1.76	0.43	1.69	1.68	2.22	2.33	2.4	2.15	2.01
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.01	- -	- -	- -	- -	- -
Cash Flow per Share	2.75	2.11	3.96	1.28	2.93	1.17	-2.3	0.71	3.01	2.69	4.93	3.19	2.59	2.54	0.86
Free Cash Flow per Basic Share	2.75	2.11	3.96	1.28	2.93	1.17	-2.3	-0.24	3.01	2.69	4.93	3.19	2.59	2.54	0.86
Cash & Equivalents per Share	0.43	0.51	0.28	0.27	0.31	1.18	0.23	0.24	- -	1.05	4.82	7.26	8.62	5.23	6.91
Book Value per Share	14.68	16.62	18.31	19.21	15.66	10.81	13.38	12.01	- -	15.9	18.23	20.38	21.2	23.43	25.67
Tangible Book Value per Share	14.68	16.62	18.31	19.21	15.66	8.45	11.27	9.73	- -	12.64	14.86	17.04	18.42	20.62	22.84

Mestek, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)