Levi Strauss & Co Financial Ratios — 1LEVI Stock

Profitability (USD)

	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	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Return on Common Equity (%)	- -	- -	58.92	39.83	31.76	31.28	-8.88	37.33	31.89	12.64	10.49	27.21
Return on Assets (%)	- -	- -	9.91	8.87	8.21	10.15	-2.58	9.59	9.53	4.13	3.39	8.74
Return on Capital (%)	- -	- -	21.34	18.78	15.93	19.5	- -	15.84	14.97	7.12	5.99	14.1
Return on Invested Capital (%)	- -	- -	20.59	22	15.67	20.09	- -	16.45	14.14	7.96	5.91	11.95
Gross Margin (%)	49.4	50.48	51.16	52.26	53.77	53.81	52.84	58.06	57.53	57.53	60.63	61.73
EBITDA Margin (%)	8.9	11.86	12.43	12.18	11.85	11.98	1.27	14.39	13.06	8.9	7.56	14.07
Operating Margin (%)	9.3	9.9	10.15	9.79	9.69	9.83	2.15	11.91	10.82	7.96	9.37	11.22
Incremental Operating Margin (%)	- -	- -	29.34	5.08	8.99	14	35.94	45.04	- -	61.96	52.82	55.76
Pretax Margin (%)	3.24	6.91	8.95	7.11	8.97	8.29	-4.26	10.07	10.53	4.56	3.61	10.09
Profit Margin (%)	2.23	4.66	6.39	5.74	5.08	6.85	-2.86	9.6	9.23	4.27	3.49	9.2
Net Income to Common Margin (%)	2.23	4.66	6.39	5.74	5.08	6.85	-2.86	9.6	9.23	4.27	3.49	9.2
Effective Tax Rate (%)	32.2	32.38	28.5	18.41	42.95	17.3	- -	4.6	12.39	5.9	3.31	20.82
Dvd Payout Ratio (%)	29.26	23.77	20.59	24.33	31.32	28.81	-50.05	18.86	30.63	76.02	94.34	42.41
Sustainable Growth Rate (%)	- -	- -	46.79	30.14	21.81	22.27	-13.33	30.29	22.12	3.03	0.59	15.67

Credit (USD)

Credit Ratios API ChatGPT

	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	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Total Debt	- -	1,165	1,061	1,077	1,052	1,014	2,660	2,242	2,091	2,181	2,190	2,306
ST Debt	- -	148	39	38	32	8	255	251	247	258	253	261
LT Debt	- -	1,017	1,022	1,039	1,020	1,007	2,405	1,990	1,844	1,923	1,937	2,045
Total Debt/EBITDA	- -	2.19	1.87	1.8	1.59	1.47	46.93	2.7	2.6	4.2	4.8	2.61
Net Debt/EBITDA	- -	1.56	1.18	0.74	0.51	0.12	1.19	0.26	0.7	1.2	0.68	0.32
Total Debt/EBIT	- -	2.7	2.29	2.24	1.95	1.79	-31.25	3.27	3.23	6.15	8.34	3.4
Net Debt/EBIT	- -	1.93	1.45	0.92	0.63	0.14	-0.79	0.32	0.88	1.76	1.18	0.42
EBITDA to Interest Expense	3.6	6.56	7.74	8.71	11.95	10.42	0.69	11.38	31.34	11.32	10.91	18.19
EBITDA-CapEx/Interest Expense	2.98	5.28	6.33	6.98	9.06	7.78	-0.9	9.09	20.95	4.49	5.46	13.63
EBIT to Interest Expense	3.76	5.48	6.32	7	9.77	8.55	1.16	9.41	25.96	10.13	13.52	14.5
Interest Expense	118	81	73	69	55	66	82	73	26	46	42	49
Common Equity/Total Assets	- -	13.83	19.71	24.54	27.08	36.94	23.04	28.23	31.53	33.8	30.91	33.27
Long-Term Debt/Equity (%)	- -	253.9	172.83	125.25	105.55	64.06	185.07	119.48	96.84	93.95	98.3	89.74
Long-Term Debt/Capital (%)	- -	64.98	61.85	54.48	50.54	38.93	60.74	50.94	46.15	45.48	46.56	44.61
Long-Term Debt/Total Assets (%)	- -	35.27	34.2	30.94	28.8	23.79	42.63	33.73	30.53	31.76	30.38	29.86
Total Debt/Equity (%)	- -	290.75	179.41	129.89	108.85	64.55	204.68	134.57	109.84	106.55	111.13	101.18
Total Debt/Capital (%)	- -	74.41	64.21	56.5	52.12	39.23	67.18	57.37	52.34	51.59	52.64	50.29
Total Debt/Total Assets (%)	- -	40.38	35.5	32.08	29.7	23.97	47.15	37.99	34.63	36.02	34.35	33.66
Net Debt to Equity	- -	208.16	113.28	53.49	35.07	5.1	5.17	12.99	29.76	30.45	15.71	12.35
Net Debt/Capital (%)	- -	66.88	52.47	34.85	25.97	4.85	2.73	6.98	15.89	16.28	8.92	7.35
EBITDA	423	533	566	597	661	691	57	829	805	520	456	884
EBITDA-CapEx	350	429	463	479	501	515	-74	663	538	206	228	663
Operating Income (Loss)	442	445	462	480	540	567	96	686	667	465	565	705

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Cash Ratio	- -	0.38	0.49	0.72	0.68	0.87	1.03	0.48	0.25	0.22	0.34	0.42
Current Ratio	- -	1.81	2.21	2.27	2.17	2.46	2.02	1.45	1.43	1.48	1.42	1.55
Quick Ratio	- -	0.97	1.12	1.27	1.19	1.54	1.38	0.86	0.6	0.64	0.7	0.8
CFO/Avg Current Liab	- -	- -	0.38	0.64	0.44	0.37	0.35	0.43	0.12	0.23	0.47	0.26
Common Equity/Total Assets	- -	13.83	19.71	24.54	27.08	36.94	23.04	28.23	31.53	33.8	30.91	33.27
Long-Term Debt/Equity (%)	- -	253.9	172.83	125.25	105.55	64.06	185.07	119.48	96.84	93.95	98.3	89.74
Long-Term Debt/Capital (%)	- -	64.98	61.85	54.48	50.54	38.93	60.74	50.94	46.15	45.48	46.56	44.61
Long-Term Debt/Total Assets (%)	- -	35.27	34.2	30.94	28.8	23.79	42.63	33.73	30.53	31.76	30.38	29.86
Total Debt/Equity (%)	- -	290.75	179.41	129.89	108.85	64.55	204.68	134.57	109.84	106.55	111.13	101.18
Total Debt/Capital (%)	- -	74.41	64.21	56.5	52.12	39.23	67.18	57.37	52.34	51.59	52.64	50.29
Total Debt/Total Assets (%)	- -	40.38	35.5	32.08	29.7	23.97	47.15	37.99	34.63	36.02	34.35	33.66
CFO/Total Liabilities	- -	8.79	12.79	20.8	16.32	15.49	10.82	17.41	5.52	10.87	20.4	11.59
CFO/CapEx	3.17	2.09	2.98	4.43	2.64	2.35	3.6	4.42	0.85	1.39	3.95	2.39
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	3.31	2.87	2.84	3.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Accounts Receivable Turnover	- -	- -	9.32	10.17	10.94	8.75	6.73	9.24	8.78	8.06	8.25	8.46
Days Sales Outstanding	- -	- -	39.17	35.89	33.38	41.71	54.23	39.51	41.56	45.29	44.25	43.13
Inventory Turnover	- -	- -	3.36	3.17	3.14	3.01	2.47	2.82	2.26	1.83	1.96	2.03
Days Inventory Outstanding	- -	- -	108.58	115.02	116.35	121.22	147.92	129.54	161.25	199.08	186.07	179.83
Accounts Payable Turnover	- -	- -	9.17	8.52	8.43	7.48	5.53	5.55	5.31	3.84	3.6	3.98
Accounts Payable Turnover Days	- -	- -	39.78	42.84	43.29	48.79	66.04	65.78	68.73	94.95	101.4	91.66
Cash Conversion Cycle	- -	- -	107.97	108.07	106.44	114.14	136.11	103.26	134.08	149.42	128.93	131.3
Inventory to Cash Days	- -	- -	-69.41	-79.13	-82.97	-79.51	-93.69	-90.03	-119.7	-153.8	-141.82	-136.7
Inventories	- -	607	716	759	884	884	818	898	1,417	1,290	1,131	1,238
Raw Materials	- -	3	2	4	4	5	4	9	12	15	- -	- -
Work In Process	- -	3	3	3	3	3	5	4	5	4	- -	- -
Finished Goods	- -	600	711	753	877	876	809	885	1,400	1,271	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,131	1,238

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	7,734	5,976	6,856	8,632
- Cash & Cash Equivalents	- -	319	376	634	713	934	1,497	810	430	399	690	758
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	2	2	5	7	8	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1,165	1,061	1,077	1,052	1,014	2,660	2,242	2,091	2,181	2,190	2,306
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	9,325	7,758	8,356	10,089
Total Capital	- -	1,566	1,652	1,907	2,019	2,586	3,959	3,907	3,995	4,227	4,160	4,584
Total Debt/Capital (%)	- -	74.41	64.21	56.5	52.12	39.23	67.18	57.37	52.34	51.59	52.64	50.29
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.22	0.28	0.26	0.23
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.33	1.39	1.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11.58	14.93	18.33	11.41
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	14.42	21.89	31.81	14.89
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	37.21	16.21	8.9	17.76
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.99	11.75	29.1
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	7,933	6,042	6,977	8,840
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	9,524	7,824	8,477	10,296
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	23.6	19.45	21.06	25.75
TTM Sales	4,754	4,494	4,553	4,904	5,575	5,763	4,453	5,764	6,169	5,842	6,032	6,282
TTM EBITDA	423	533	566	597	661	691	57	829	805	520	456	884
TTM Operating Income	442	445	462	480	540	567	96	686	667	465	565	705
TTM Cash Flow to Firm	313	273	359	582	452	467	- -	807	251	479	939	568
TTM Free Cash Flow to Firm	239	169	256	463	293	292	- -	640	-16	165	711	347

Multiples (USD)

Valuation Multiples API ChatGPT

	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	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	-203.41	49.56	10.4	28.68
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	14.42	21.89	31.81	14.89
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	9,325	7,758	8,356	10,089
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	18.04	13.08	14.21	12.26
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.33	1.39	1.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	11.58	14.93	18.33	11.41
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	13.72	23.93	32.79	15.13
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	13.18	28.07	35.6	13.01
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	13.72	33.23	46.21	17.17
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	12.64	20.89	26.97	8.42
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	4.06	2.92	3.48	3.79
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	3.9	3.43	3.78	3.26
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	4.06	4.05	4.9	4.3
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	3.75	2.55	2.86	2.11
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	6.18	4.05	4.58	4.79
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	5.94	4.75	4.98	4.12
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	6.18	5.62	6.46	5.43
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	5.7	3.54	3.77	2.66
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.27	1.02	1.14	1.39
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.22	1.2	1.24	1.2
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.27	1.42	1.61	1.58
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.17	0.89	0.94	0.77
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	34.22	13.72	7.69	16.51
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	32.88	16.09	8.35	14.2
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	34.23	19.04	10.83	18.74
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	31.55	11.97	6.32	9.19
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	-195.48	58.13	11.29	24.66
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	-203.47	68.8	14.66	32.55
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	-187.52	43.25	8.55	15.95
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.46	1.5	1.48	1.41
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.73	1.85	1.79
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.41	1.2	1.18	1
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	11.2	16.92	19.62	10.05
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	11.58	19.39	24.48	12.73
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	10.83	13.46	15.66	7.08
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	13.96	24.8	34.05	13.1
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	14.43	28.44	42.49	16.61
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	13.49	19.74	27.18	9.24
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	19.57	14.99	17.28	22.03
High Price	- -	- -	- -	- -	- -	- -	- -	- -	19.58	20.8	24.35	25
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	9,024	8,791	8,945	8,880
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	9,328	10,078	11,162	11,252
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	8,721	6,997	7,139	6,259

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	11/30/2014	11/30/2015	11/30/2016	11/30/2017	11/30/2018	11/30/2019	11/30/2020	11/30/2021	11/30/2022	11/30/2023	11/30/2024	11/30/2025

Shares Outstanding	378	387	387	387	387	395	399	401	395	399	397	392
Diluted Weighted Avg Shares	395	395	387	395	395	410	399	411	405	403	404	401
Basic Weighted Avg Shares	378	378	387	378	378	390	399	403	399	399	400	397
Revenue per Share	12.56	11.88	11.77	12.96	14.73	14.76	11.17	14.3	15.47	14.66	15.09	15.83
EBITDA per Share	1.12	1.41	1.46	1.58	1.75	1.77	0.14	2.06	2.02	1.3	1.14	2.23
Operating Income per Share	1.17	1.18	1.19	1.27	1.43	1.45	0.24	1.7	1.67	1.17	1.41	1.78
Basic EPS, GAAP	0.28	0.55	0.75	0.74	0.75	1.01	-0.32	1.37	1.43	0.63	0.53	1.46
Basic EPS from Cont Ops	0.28	0.55	0.75	0.75	0.75	1.01	-0.32	1.37	1.43	0.63	0.53	1.26
Diluted EPS, GAAP	0.27	0.53	0.75	0.71	0.72	0.96	-0.32	1.35	1.4	0.62	0.52	1.44
Diluted EPS from Cont Ops	0.26	0.53	0.75	0.72	0.72	0.96	-0.32	1.35	1.4	0.62	0.52	1.25
Dividend per Share	0.08	0.13	0.16	0.18	0.24	0.29	0.16	0.26	0.44	0.48	0.5	0.54
Cash Flow per Share	0.62	0.58	0.79	1.39	1.11	1.06	1.18	1.83	0.57	1.09	2.25	1.33
Free Cash Flow per Basic Share	0.42	0.3	0.53	1.08	0.69	0.61	0.85	1.42	-0.1	0.31	1.68	0.78
Cash & Equivalents per Share	- -	0.82	0.97	1.64	1.84	2.57	3.99	2.25	1.27	1	1.74	2.17
Book Value per Share	- -	1.03	1.52	2.13	2.48	3.96	3.25	4.15	4.82	5.13	4.97	5.82
Tangible Book Value per Share	- -	0.31	0.81	1.41	1.76	3.25	2.47	2.46	3.17	3.7	3.77	4.6