Maxus Realty Trust, Inc. Financial Ratios — MRTI Stock

Profitability (USD)

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	1.18	- -	1.14	1.38	-0.82	-3.32	-1.94	1.23	4.98	0.51	-0.58	3.85	-2.18	3.93	-2.4
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	200	207.41	27.9	27.78	16.16	19.49	28.82	42.19	46.27	49.63	40.11	36.32	42.65	38.78	40.64
Operating Margin (%)	175	181.48	6.48	7.14	-4.03	-3.92	3.24	20.54	23.7	26.28	17.02	8.31	7.63	12.78	13.28
Incremental Operating Margin (%)	200	- -	-2,852.7	18.39	- -	- -	-94.38	236.17	31.64	33.42	73.56	-38.14	1.38	34.43	14.48
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	7.14	- -	6.48	7.14	-4.03	-15.5	-9.56	6.19	31.43	3.24	-4.03	24.97	-16.45	26.07	-13.14
Net Income to Common Margin (%)	7.14	- -	6.48	7.14	-4.03	-15.5	-9.56	6.19	31.43	3.24	-4.03	24.97	-16.45	26.07	-13.14
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	150	- -	303.51	320.17	-304.17	- -	- -	254.59	59.5	627.18	-315.86	-161.72	-91.83	- -	-88
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Total Debt	5	5	5	5	5	5	5	7	25	24	21	32	41	39	59
ST Debt	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	5	5	5	5	5	5	7	25	24	21	32	41	39	59
Total Debt/EBITDA	0.86	0.89	6.14	5.73	9.44	7.54	5.38	5.02	12.19	7.87	10.4	14.71	14.39	12.29	12.59
Net Debt/EBITDA	0.86	0.89	5.5	4.97	8.13	6.72	5.13	4.41	12.07	7.84	9.98	12.94	13.68	9.63	11.41
Total Debt/EBIT	0.98	1.02	26.47	22.31	-37.82	-37.45	47.77	10.3	23.79	14.85	24.52	64.3	80.41	37.3	38.53
Net Debt/EBIT	0.98	1.02	23.68	19.35	-32.57	-33.38	45.58	9.05	23.55	14.8	23.51	56.53	76.43	29.23	34.94
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-21.43	-24.24	-22.06	-25.89	-30.25	-34.38	-36.93	-31.04	-12.15	-15.18	-22.16	-15.08	-16.13	-12.32	-13.28
Long-Term Debt/Equity (%)	- -	45.05	45.82	47.15	48.69	50.21	50.6	66.65	200.82	204.35	206.12	285.2	371.89	297.51	559.99
Long-Term Debt/Capital (%)	- -	500	355.69	587.51	2,096.61	-1,285.99	-608.31	521.65	123.05	131.92	151.2	126.5	125.2	118.03	116.67
Long-Term Debt/Total Assets (%)	- -	30.3	30.69	31.2	31.76	31.9	31.71	38.4	64.88	62.72	65.44	70.39	74.44	72.15	81.63
Total Debt/Equity (%)	41.74	45.05	45.82	47.15	48.69	50.21	50.6	66.65	200.82	204.35	206.12	285.2	371.89	297.51	559.99
Total Debt/Capital (%)	400	500	355.69	587.51	2,096.61	-1,285.99	-608.31	521.65	123.05	131.92	151.2	126.5	125.2	118.03	116.67
Total Debt/Total Assets (%)	28.57	30.3	30.69	31.2	31.76	31.9	31.71	38.4	64.88	62.72	65.44	70.39	74.44	72.15	81.63
Net Debt to Equity	41.74	45.05	40.99	40.89	41.93	44.75	48.28	58.52	198.82	203.61	197.68	250.75	353.53	233.12	507.74
Net Debt/Capital (%)	400	500	508.82	2,314.02	-946.66	-477.61	-453.88	1,259.31	123.34	132.08	154.58	131.28	126.86	124.21	118.71
EBITDA	6	6	1	1	1	1	1	1	2	3	2	2	3	3	5
EBITDA-CapEx	5	5	1	1	- -	- -	- -	-1	-4	2	2	2	-1	2	3
Operating Income (Loss)	5	5	- -	- -	- -	- -	- -	1	1	2	1	- -	1	1	2

Liquidity (USD)

API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-21.43	-24.24	-22.06	-25.89	-30.25	-34.38	-36.93	-31.04	-12.15	-15.18	-22.16	-15.08	-16.13	-12.32	-13.28
Long-Term Debt/Equity (%)	- -	45.05	45.82	47.15	48.69	50.21	50.6	66.65	200.82	204.35	206.12	285.2	371.89	297.51	559.99
Long-Term Debt/Capital (%)	- -	500	355.69	587.51	2,096.61	-1,285.99	-608.31	521.65	123.05	131.92	151.2	126.5	125.2	118.03	116.67
Long-Term Debt/Total Assets (%)	- -	30.3	30.69	31.2	31.76	31.9	31.71	38.4	64.88	62.72	65.44	70.39	74.44	72.15	81.63
Total Debt/Equity (%)	41.74	45.05	45.82	47.15	48.69	50.21	50.6	66.65	200.82	204.35	206.12	285.2	371.89	297.51	559.99
Total Debt/Capital (%)	400	500	355.69	587.51	2,096.61	-1,285.99	-608.31	521.65	123.05	131.92	151.2	126.5	125.2	118.03	116.67
Total Debt/Total Assets (%)	28.57	30.3	30.69	31.2	31.76	31.9	31.71	38.4	64.88	62.72	65.44	70.39	74.44	72.15	81.63
CFO/Total Liabilities	13.21	9.26	14.38	17.74	12.91	3.18	6.35	10.39	3.08	6.33	6.21	3.01	2.52	5.28	3.5
CFO/CapEx	3.5	2.5	3.69	31.41	3.66	0.84	0.68	0.28	0.14	2.63	3.59	2.68	0.33	1.97	1.38
Altman's Z-Score	0.88	0.87	-0.09	-0.08	-0.19	-0.29	-0.3	-0.14	0.03	0.09	-0.06	-0.03	-0.06	0.28	0.16

Working Capital (USD)

API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Accounts Receivable Turnover	- -	- -	21.87	9.86	10.14	14.56	13.81	10.26	11.58	15.35	25.83	2,392	1,473.56	131.33	179.84
Days Sales Outstanding	- -	- -	16.69	37.03	36.01	25.07	26.43	35.59	31.53	23.79	14.13	0.15	0.25	2.78	2.03
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 Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Market Capitalization	- -	1	1	1	1	1	1	1	2	2	2	3	4	19	15
- Cash & Cash Equivalents	- -	- -	1	1	1	1	- -	1	- -	- -	1	4	2	8	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1
+ Total Debt	5	5	5	5	5	5	5	7	25	24	21	32	41	39	59
Enterprise Value	5	6	5	5	5	5	5	7	27	25	22	32	43	50	70
Total Capital	1	1	1	1	- -	- -	-1	1	20	18	14	25	32	33	51
Total Debt/Capital (%)	400	500	355.69	587.51	2,096.61	-1,285.99	-608.31	521.65	123.05	131.92	151.2	126.5	125.2	118.03	116.67
Total Debt / EV	0.91	0.9	0.96	0.93	0.91	0.94	0.9	0.98	0.94	0.93	0.94	1.01	0.95	0.78	0.85
EV/Sales	1.88	2.06	1.78	1.72	1.68	1.56	1.72	2.15	6	4.21	4.45	5.28	6.48	6.08	6.01
EV/EBITDA	0.94	0.99	6.39	6.18	10.42	8	5.96	5.1	12.97	8.48	11.1	14.54	15.19	15.69	14.79
EV/EBIT	1.07	1.14	27.51	24.07	- -	- -	52.96	10.47	25.32	16.02	26.16	63.53	84.88	47.6	45.26
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	1	1	1	1	1	1	1	2	2	2	3	4	19	15
Diluted Enterprise Value	5	6	5	5	5	5	5	7	27	25	22	32	43	50	70
EV per Share	5	6.42	5.89	6.01	6.04	5.69	5.8	6.96	25.13	20.72	18.16	24.88	32.66	35.64	49.65
TTM Sales	3	3	3	3	3	3	3	3	4	6	5	6	7	8	12
TTM EBITDA	6	6	1	1	1	1	1	1	2	3	2	2	3	3	5
TTM Operating Income	5	5	- -	- -	- -	- -	- -	1	1	2	1	- -	1	1	2
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

API Chat

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Price/Free Cash Flow	0.51	0.8	0.74	1.07	1.42	2.25	0.9	0.26	0.29	0.85	1.31	2.35	0.81	5.68	3.93
EV/EBIT	1.07	1.14	27.51	24.07	- -	- -	52.96	10.47	25.32	16.02	26.16	63.53	84.88	47.6	45.26
Enterprise Value	5	6	5	5	5	5	5	7	27	25	22	32	43	50	70
Low Price	4.5	4.75	6.25	7.25	9.5	7.25	6	5.13	5	9.75	7.95	10	11.03	9.4	9.31
EV/Sales	1.88	2.06	1.78	1.72	1.68	1.56	1.72	2.15	6	4.21	4.45	5.28	6.48	6.08	6.01
EV/EBITDA	0.94	0.99	6.39	6.18	10.42	8	5.96	5.1	12.97	8.48	11.1	14.54	15.19	15.69	14.79
Price/Earnings	2.3	- -	3.83	4.72	- -	- -	- -	4.7	1.33	9.92	- -	2.23	- -	8.67	- -
Price/Earnings Average	2.21	- -	3.42	4	-8.76	-1.98	-3.12	4.35	0.99	11.04	-11.02	1.97	-3.24	5.67	-10.63
Price/Earnings High	31.58	- -	44.36	42.02	-81.23	-19.45	-30.96	48.6	9.12	90.39	-88.94	14.45	-23.49	11.78	-12.76
Price/Earnings Low	23.68	- -	29.18	29.02	-65.67	-12.82	-18.58	25.57	3.8	61.2	-48.37	8.5	-13.29	6.15	-8.58
Price/Book Value	-0.13	-0.14	-0.2	-0.26	-0.26	-0.16	-0.13	-0.17	-0.4	-0.34	-0.32	-0.49	-0.41	-2.78	-1.53
Price/Book Value Average	-0.12	-0.12	-0.18	-0.22	-0.24	-0.19	-0.17	-0.16	-0.29	-0.38	-0.31	-0.43	-0.4	-1.82	-1.68
Price/Book Value High	-1.75	-1.63	-2.33	-2.27	-2.26	-1.9	-1.64	-1.76	-2.71	-3.1	-2.54	-3.15	-2.91	-3.78	-2.01
Price/Book Value Low	-1.32	-1.03	-1.53	-1.57	-1.82	-1.26	-0.98	-0.93	-1.13	-2.1	-1.38	-1.85	-1.64	-1.97	-1.35
Price/Tangible Book Value	0.04	0.05	0.07	0.1	0.12	0.09	0.08	0.09	0.15	0.17	0.22	0.3	0.34	1.45	1.44
Price/Tangible Book Value Average	0.04	0.04	0.06	0.08	0.11	0.1	0.1	0.08	0.11	0.19	0.22	0.26	0.33	0.95	1.59
Price/Tangible Book Value High	0.55	0.59	0.77	0.89	1.05	1.03	0.97	0.95	1.02	1.53	1.77	1.94	2.36	1.97	1.91
Price/Tangible Book Value Low	0.41	0.37	0.51	0.61	0.85	0.68	0.58	0.5	0.43	1.04	0.96	1.14	1.34	1.03	1.28
Price/Sales	0.16	0.21	0.25	0.34	0.37	0.25	0.24	0.29	0.42	0.32	0.45	0.56	0.55	2.26	1.27
Price/Sales Average	0.16	0.18	0.22	0.29	0.35	0.31	0.3	0.27	0.31	0.36	0.44	0.49	0.53	1.48	1.4
Price/Sales High	2.26	2.41	2.87	3	3.27	3.02	2.96	3.01	2.87	2.93	3.59	3.61	3.87	3.07	1.68
Price/Sales Low	1.69	1.53	1.89	2.07	2.65	1.99	1.78	1.58	1.19	1.98	1.95	2.12	2.19	1.6	1.13
Price/Cash Flow	0.66	1.13	0.93	1.1	1.72	4.67	2.07	1.2	2.3	1.18	1.67	3.22	3.3	8.56	6.78
Price/Cash Flow Average	0.63	0.96	0.83	0.93	1.64	5.73	2.58	1.11	1.71	1.31	1.64	2.86	3.2	5.6	7.46
Price/Cash Flow High	9.02	13	10.82	9.8	15.2	56.42	25.58	12.4	15.8	10.72	13.27	20.92	23.24	11.63	8.96
Price/Cash Flow Low	6.77	8.24	7.12	6.76	12.29	37.19	15.35	6.53	6.58	7.26	7.21	12.31	13.15	6.07	6.02
Price/Free Cash Flow Average	0.49	0.69	0.66	0.9	1.35	2.75	1.13	0.24	0.21	0.95	1.29	2.08	0.79	3.71	4.33
Price/Free Cash Flow High	7.02	9.29	8.52	9.49	12.53	27.1	11.17	2.73	1.96	7.77	10.38	15.25	5.73	7.71	5.19
Price/Free Cash Flow Low	5.26	5.88	5.6	6.56	10.13	17.86	6.7	1.43	0.82	5.26	5.64	8.97	3.24	4.03	3.49
EV/Sales Average	1.87	2.03	1.76	1.67	1.67	1.62	1.78	2.13	5.89	4.25	4.45	5.22	6.46	5.3	6.14
EV/Sales High	3.97	4.26	4.41	4.38	4.59	4.32	4.44	4.87	8.45	6.82	7.59	8.33	9.79	6.89	6.42
EV/Sales Low	3.41	3.38	3.42	3.45	3.96	3.3	3.25	3.44	6.78	5.87	5.95	6.85	8.11	5.43	5.87
EV/EBITDA Average	0.94	0.98	6.29	6	10.31	8.29	6.16	5.04	12.74	8.56	11.08	14.36	15.15	13.67	15.1
EV/EBITDA High	1.98	2.05	15.8	15.77	28.39	22.19	15.4	11.54	18.26	13.73	18.91	22.94	22.96	17.78	15.79
EV/EBITDA Low	1.7	1.63	12.27	12.42	24.51	16.91	11.29	8.16	14.65	11.83	14.84	18.85	19.03	13.99	14.44
EV/EBIT Average	1.07	1.12	27.1	23.34	-41.33	-41.18	54.77	10.36	24.86	16.16	26.12	62.76	84.66	41.47	46.22
EV/EBIT High	2.27	2.35	68.04	61.37	-113.8	-110.26	136.84	23.7	35.65	25.93	44.58	100.25	128.33	53.94	48.33
EV/EBIT Low	1.95	1.86	52.86	48.36	-98.25	-84.05	100.34	16.76	28.59	22.34	34.97	82.37	106.34	42.45	44.19
Last Price	0.44	0.65	0.82	1.18	1.33	0.91	0.81	0.94	1.75	1.58	1.84	2.62	2.77	13.25	10.49
High Price	6	7.5	9.5	10.5	11.75	11	10	9.75	12	14.4	14.62	17	19.49	18	13.85
Enterprise Value Average	5	5	5	5	5	5	5	7	26	26	22	31	43	44	71
Enterprise Value High	11	12	13	13	14	14	13	15	37	41	38	50	65	57	74
Enterprise Value Low	10	9	10	10	12	10	10	11	30	35	30	41	54	45	68

	1993 Y	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
Shares Outstanding	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Revenue per Share	2.66	3.11	3.31	3.5	3.59	3.65	3.38	3.24	4.19	4.92	4.08	4.71	5.04	5.86	8.26
EBITDA per Share	5.32	6.46	0.92	0.97	0.58	0.71	0.97	1.37	1.94	2.44	1.64	1.71	2.15	2.27	3.36
Operating Income per Share	4.65	5.65	0.21	0.25	-0.14	-0.14	0.11	0.67	0.99	1.29	0.69	0.39	0.38	0.75	1.1
Basic EPS, GAAP	0.19	- -	0.21	0.25	-0.14	-0.57	-0.32	0.2	1.32	0.16	-0.16	1.18	-0.83	1.53	-1.09
Basic EPS from Cont Ops	0.19	- -	0.21	0.25	-0.14	-0.58	-0.35	0.2	1.32	0.16	-0.32	-0.63	-0.8	-0.45	-1.12
Diluted EPS, GAAP	0.19	- -	0.21	0.25	-0.14	-0.54	-0.3	0.2	1.32	0.16	-0.16	1.18	-0.83	1.53	-1.09
Diluted EPS from Cont Ops	0.19	- -	0.21	0.25	-0.14	-0.55	-0.32	0.2	1.32	0.16	-0.32	-0.63	-0.8	-0.45	-1.12
Dividend per Share	0.28	0.58	0.65	0.8	0.44	- -	- -	0.51	0.78	1	1	1.01	0.75	- -	1.04
Cash Flow per Share	0.66	0.58	0.88	1.07	0.77	0.19	0.39	0.79	0.76	1.34	1.1	0.81	0.84	1.55	1.55
Free Cash Flow per Basic Share	0.47	0.35	0.64	1.04	0.56	-0.04	-0.19	-2	-4.61	0.83	0.8	0.51	-1.72	0.76	0.43
Cash & Equivalents per Share	- -	- -	0.6	0.74	0.76	0.58	0.24	0.84	0.24	0.07	0.7	3.04	1.53	6.05	3.94
Book Value per Share	-3.42	-4.61	-4.07	-4.62	-5.21	-5.78	-6.09	-5.54	-4.42	-4.65	-5.76	-5.39	-6.71	-4.77	-6.88
Tangible Book Value per Share	10.92	12.8	12.37	11.82	11.24	10.67	10.34	10.29	11.76	9.4	8.25	8.76	8.24	9.14	7.27

Maxus Realty Trust, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)