Materion Corporation Financial Ratios — MTRN 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 (%)	10.12	6.01	4.6	9.14	6.83	5.27	2.32	4.01	8.9	2.38	10.53	11.31	11.36	0.67	8.26
Return on Assets (%)	5.3	3.11	2.54	5.47	4.27	3.47	1.49	2.64	6.29	1.58	5.44	5.21	5.54	0.34	4.28
Return on Capital (%)	8.78	5.41	4.38	8.75	6.94	- -	2.4	- -	8.71	- -	7.65	8.18	9.2	1.42	7.2
Return on Invested Capital (%)	9.02	5.5	4.64	6.67	5.47	- -	2.54	- -	11.21	- -	7.26	7.88	9.26	3.81	7.24
Gross Margin (%)	14.1	15.61	16.11	18.27	18.61	19.04	18.68	20.81	22.16	16.38	18.78	19.57	20.96	19.35	17.27
EBITDA Margin (%)	6.71	5.85	6.08	7.7	7.19	8.04	7.36	8.69	10.77	5.93	8.1	9.91	12.14	12.01	10.21
Operating Margin (%)	3.85	2.94	2.51	3.91	3.5	3.33	3.61	5.75	7.31	2.33	5.18	6.87	8.44	7.93	6.34
Incremental Operating Margin (%)	-7.69	8.45	7.57	-36.86	8.08	6.31	5.19	41.34	-76.76	646.83	15.2	17.2	-21.58	-34.92	-20.04
Pretax Margin (%)	3.55	2.64	2.11	4.86	4.18	2.61	3.19	1.37	5.53	0.7	5.12	5.87	6.48	0.88	4.56
Profit Margin (%)	2.62	1.94	1.73	3.74	3.14	2.66	1	1.74	4.5	1.31	4.8	4.89	5.75	0.35	4.19
Net Income to Common Margin (%)	2.62	1.94	1.73	3.74	3.14	2.66	1	1.74	4.5	1.31	4.8	4.89	5.75	0.35	4.19
Effective Tax Rate (%)	26.33	26.69	17.74	23.12	24.9	- -	68.54	- -	18.53	- -	6.27	16.6	11.25	60.49	8.24
Dvd Payout Ratio (%)	- -	18.71	32.14	16.29	22.18	29.12	69.1	39.86	16.59	59.87	13.38	11.82	11.1	188.3	15.38
Sustainable Growth Rate (%)	10.12	4.88	3.12	7.65	5.31	3.73	0.72	2.41	7.43	0.95	9.12	9.97	10.1	-0.59	6.99

Credit (USD)

Credit Ratios 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	81	94	65	24	13	4	20	18	38	116	523	505	494	517	533
ST Debt	41	49	36	1	9	1	1	1	1	2	15	21	39	34	22
LT Debt	40	45	29	24	4	4	19	17	37	114	508	484	455	483	510
Total Debt/EBITDA	0.79	1.27	0.91	0.28	0.18	0.06	0.23	0.17	0.29	1.66	4.27	2.9	2.44	2.56	2.92
Net Debt/EBITDA	0.68	1.05	0.59	0.13	-0.15	-0.35	-0.46	-0.65	-0.96	0.18	3.56	2.41	2.04	2.1	2.44
Total Debt/EBIT	1.38	2.52	2.21	0.55	0.37	0.13	0.48	0.26	0.43	4.22	6.69	4.18	3.51	3.87	4.7
Net Debt/EBIT	1.18	2.09	1.43	0.25	-0.31	-0.84	-0.93	-0.98	-1.42	0.46	5.56	3.47	2.94	3.18	3.93
EBITDA to Interest Expense	36.43	23.74	23.38	31.14	30.07	43.58	38.44	42.47	80.89	18	24.97	7.95	6.45	5.82	5.94
EBITDA-CapEx/Interest Expense	26.21	9.49	12.63	20.17	8.81	22.88	25.12	28.61	64.09	0.65	3.97	4.4	2.63	3.5	3.35
EBIT to Interest Expense	20.91	11.92	9.66	15.81	14.64	18.07	18.85	28.09	54.85	7.07	15.97	5.51	4.49	3.84	3.69
Interest Expense	3	3	3	3	2	2	2	2	2	4	5	22	31	35	31
Common Equity/Total Assets	52.58	50.92	59.56	60.21	65.06	66.65	62.57	69.21	71.87	61.98	44.82	47.28	50.21	51.18	52.32
Long-Term Debt/Equity (%)	9.97	10.81	6.32	5.14	0.89	0.73	3.82	3.12	5.69	17.36	70.49	60.48	51.42	55.56	54.1
Long-Term Debt/Capital (%)	8.3	8.81	5.54	4.89	0.86	0.72	3.67	3.02	5.38	14.76	40.83	37.08	33.01	34.83	34.57
Long-Term Debt/Total Assets (%)	5.24	5.51	3.76	3.1	0.58	0.49	2.39	2.16	4.09	10.76	31.59	28.59	25.82	28.44	28.31
Total Debt/Equity (%)	20.05	22.73	13.99	5.29	2.75	0.88	3.98	3.27	5.83	17.66	72.62	63.11	55.79	59.51	56.48
Total Debt/Capital (%)	16.7	18.52	12.28	5.02	2.67	0.87	3.82	3.17	5.51	15.01	42.07	38.69	35.81	37.31	36.09
Total Debt/Total Assets (%)	10.54	11.57	8.33	3.18	1.79	0.59	2.49	2.26	4.19	10.94	32.55	29.84	28.01	30.46	29.55
Net Debt to Equity	17.03	18.86	9.08	2.42	-2.27	-5.49	-7.73	-12.23	-19.03	1.92	60.42	52.36	46.65	48.95	47.19
Net Debt/Capital (%)	14.55	15.87	8.32	2.36	-2.32	-5.81	-8.09	-13.51	-22.01	1.69	35.41	32.43	30.24	31.06	30.44
EBITDA	102	74	71	87	74	78	84	105	128	70	122	174	202	202	182
EBITDA-CapEx	74	30	38	56	22	41	55	71	101	3	19	96	82	122	103
Operating Income (Loss)	59	37	29	44	36	32	41	69	87	27	78	121	140	134	113

Liquidity (USD)

Liquidity Ratios 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	0.09	0.11	0.18	0.13	0.25	0.35	0.33	0.51	1.02	0.2	0.07	0.05	0.05	0.07	0.05
Current Ratio	2.66	2.69	3.06	3.72	3.59	3.82	3.23	3.14	4.39	3.66	3.07	2.89	2.78	3.19	3.11
Quick Ratio	0.96	0.96	1.05	1.21	1.26	1.46	1.3	1.44	2.28	1.52	1.12	0.96	0.81	0.93	0.93
CFO/Avg Current Liab	0.4	0.27	0.55	0.52	0.91	0.73	0.62	0.57	0.76	0.81	0.54	0.52	0.58	0.36	0.43
Common Equity/Total Assets	52.58	50.92	59.56	60.21	65.06	66.65	62.57	69.21	71.87	61.98	44.82	47.28	50.21	51.18	52.32
Long-Term Debt/Equity (%)	9.97	10.81	6.32	5.14	0.89	0.73	3.82	3.12	5.69	17.36	70.49	60.48	51.42	55.56	54.1
Long-Term Debt/Capital (%)	8.3	8.81	5.54	4.89	0.86	0.72	3.67	3.02	5.38	14.76	40.83	37.08	33.01	34.83	34.57
Long-Term Debt/Total Assets (%)	5.24	5.51	3.76	3.1	0.58	0.49	2.39	2.16	4.09	10.76	31.59	28.59	25.82	28.44	28.31
Total Debt/Equity (%)	20.05	22.73	13.99	5.29	2.75	0.88	3.98	3.27	5.83	17.66	72.62	63.11	55.79	59.51	56.48
Total Debt/Capital (%)	16.7	18.52	12.28	5.02	2.67	0.87	3.82	3.17	5.51	15.01	42.07	38.69	35.81	37.31	36.09
Total Debt/Total Assets (%)	10.54	11.57	8.33	3.18	1.79	0.59	2.49	2.26	4.19	10.94	32.55	29.84	28.01	30.46	29.55
CFO/Total Liabilities	15.52	9.66	24.13	19.87	35.09	27.58	22.9	30.99	39.27	25.12	10.17	13	16.45	10.6	12.01
CFO/CapEx	1.98	0.86	2.33	1.97	1.75	1.84	2.33	2.23	3.74	1.5	0.88	1.49	1.2	1.09	1.3
Altman's Z-Score	4.74	4.09	4.53	4.88	4.63	5.19	5.41	5.86	6.38	4.91	4.14	4.28	4.79	4.44	4.68

Working Capital (USD)

Working Capital Ratios 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	11.87	10.42	9.74	9.98	9.76	9.79	10.14	9.49	8.31	7.32	7.95	8.19	8.16	8.72	8.57
Days Sales Outstanding	30.74	35.01	37.46	36.57	37.38	37.29	36.01	38.46	43.92	49.83	45.94	44.56	44.71	41.87	42.57
Inventory Turnover	7.68	5.46	4.46	3.96	3.76	3.8	4.4	4.4	4.09	4.04	4.01	3.6	3.04	3.08	3.28
Days Inventory Outstanding	47.54	66.81	81.83	92.18	97.15	95.98	82.96	83.04	89.22	90.36	91.02	101.27	119.9	118.59	111.45
Accounts Payable Turnover	36.95	26.77	25.51	25.29	23.89	24.02	23.19	19.27	20.34	20.2	18.85	15.2	11.43	11.73	11.77
Accounts Payable Turnover Days	9.88	13.63	14.31	14.43	15.28	15.19	15.74	18.94	17.94	18.07	19.36	24.02	31.94	31.11	31.01
Cash Conversion Cycle	68.4	88.19	104.98	114.32	119.26	118.08	103.23	102.57	115.2	122.12	117.6	121.81	132.67	129.35	123
Inventory to Cash Days	-16.81	-31.8	-44.37	-55.62	-59.77	-58.69	-46.95	-44.58	-45.3	-40.53	-45.08	-56.71	-75.19	-76.71	-68.88
Inventories	187	206	233	232	212	201	220	215	236	251	361	423	442	441	461
Raw Materials	43	43	39	43	37	36	43	33	36	43	94	114	118	100	108
Work In Process	179	203	153	200	180	169	188	196	175	156	222	249	269	278	299
Finished Goods	58	51	41	44	38	38	34	31	26	52	46	60	55	63	54
Other Inventory	- -	- -	78	- -	- -	- -	- -	- -	49	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	493	527	644	718	560	790	977	911	1,213	1,295	1,880	1,798	2,687	2,053	2,578
- Cash & Cash Equivalents	12	16	23	13	24	31	42	71	125	26	14	13	13	17	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	81	94	65	24	13	4	20	18	38	116	523	505	494	517	533
Enterprise Value	562	605	687	729	549	763	955	858	1,126	1,385	2,389	2,290	3,167	2,553	3,097
Total Capital	487	509	528	483	496	498	515	572	683	771	1,244	1,305	1,379	1,386	1,476
Total Debt/Capital (%)	16.7	18.52	12.28	5.02	2.67	0.87	3.82	3.17	5.51	15.01	42.07	38.69	35.81	37.31	36.09
Total Debt / EV	0.14	0.16	0.09	0.03	0.02	0.01	0.02	0.02	0.03	0.08	0.22	0.22	0.16	0.2	0.17
EV/Sales	0.37	0.48	0.59	0.65	0.54	0.79	0.84	0.71	0.95	1.18	1.58	1.3	1.9	1.52	1.73
EV/EBITDA	5.49	8.13	9.67	8.4	7.45	9.78	11.38	8.18	8.81	19.84	19.52	13.15	15.67	12.62	16.99
EV/EBIT	9.56	16.2	23.41	16.54	15.31	23.6	23.2	12.36	13	50.51	30.53	18.98	22.54	19.1	27.34
EV/Cash Flow to Firm	9.55	14.79	8.75	11.67	5.91	10.9	13.95	10.79	11.2	12.79	25.19	17.06	18.39	25.14	23.57
EV/Free Cash Flow to Firm	6.42	7.07	6.18	7.84	3.79	7.13	9.79	7.54	8.86	7.89	12.08	10.81	10.84	14	14.68
Diluted Market Cap	504	533	645	733	571	800	992	927	1,228	1,313	1,902	1,817	2,721	2,069	2,600
Diluted Enterprise Value	573	611	687	744	560	773	970	875	1,141	1,403	2,411	2,309	3,202	2,570	3,119
EV per Share	27.69	29.61	32.86	35.78	27.45	38.24	47.5	42.39	55.17	68.14	116.82	111.45	153.4	122.98	149.35
TTM Sales	1,527	1,273	1,167	1,127	1,025	969	1,139	1,208	1,185	1,176	1,511	1,757	1,665	1,685	1,787
TTM EBITDA	102	74	71	87	74	78	84	105	128	70	122	174	202	202	182
TTM Operating Income	59	37	29	44	36	32	41	69	87	27	78	121	140	134	113
TTM Cash Flow to Firm	59	41	78	62	93	70	68	80	101	108	95	134	172	102	131
TTM Free Cash Flow to Firm	88	86	111	93	145	107	98	114	127	176	198	212	292	182	211

Multiples (USD)

Valuation Multiples 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	5.89	6.4	5.94	8.07	3.99	7.61	10.24	8.38	9.76	7.8	9.85	9.39	10.3	12.27	14.22
EV/EBIT	9.56	16.2	23.41	16.54	15.31	23.6	23.2	12.36	13	50.51	30.53	18.98	22.54	19.1	27.34
Enterprise Value	562	605	687	729	549	763	955	858	1,126	1,385	2,389	2,290	3,167	2,553	3,097
Low Price	19.53	17.59	24.58	25.21	26.02	20.62	31.05	42.66	42.5	26.15	61.96	64.89	84.23	96.18	69.1
EV/Sales	0.37	0.48	0.59	0.65	0.54	0.79	0.84	0.71	0.95	1.18	1.58	1.3	1.9	1.52	1.73
EV/EBITDA	5.49	8.13	9.67	8.4	7.45	9.78	11.38	8.18	8.81	19.84	19.52	13.15	15.67	12.62	16.99
Price/Earnings	12.37	21.34	31.4	17.11	17.5	30.74	85	43.21	22.67	83.81	25.91	20.87	28.04	348.16	34.48
Price/Earnings Average	16.79	19.88	29.45	16.14	21.32	22.11	69.06	52.53	22.55	70.51	21.04	19.67	23.04	405.79	27.91
Price/Earnings High	22.89	27.24	34.29	19.72	26.15	32.01	91.12	62.53	27.45	84.49	26.94	23.35	28.55	510.84	37.54
Price/Earnings Low	9.95	14.56	25.02	12.24	16.26	16.01	54.3	40.97	16.21	34.4	17.46	15.48	18.15	338.66	19.17
Price/Book Value	1.21	1.27	1.39	1.56	1.16	1.6	1.97	1.64	1.88	1.98	2.61	2.25	3.04	2.36	2.73
Price/Book Value Average	1.65	1.18	1.3	1.47	1.41	1.15	1.6	2	1.87	1.66	2.12	2.12	2.49	2.75	2.21
Price/Book Value High	2.25	1.62	1.52	1.8	1.73	1.66	2.12	2.38	2.27	1.99	2.71	2.51	3.09	3.47	2.97
Price/Book Value Low	0.98	0.87	1.11	1.12	1.08	0.83	1.26	1.56	1.34	0.81	1.76	1.67	1.96	2.3	1.52
Price/Tangible Book Value	1.72	1.77	1.83	2.03	1.46	1.99	2.48	1.99	2.16	2.84	7.67	5.33	6.24	4.14	4.63
Price/Tangible Book Value Average	2.33	1.65	1.72	1.91	1.78	1.43	2.01	2.42	2.15	2.39	6.23	5.02	5.13	4.83	3.75
Price/Tangible Book Value High	3.18	2.26	2	2.34	2.19	2.08	2.66	2.89	2.62	2.86	7.98	5.96	6.35	6.08	5.04
Price/Tangible Book Value Low	1.38	1.21	1.46	1.45	1.36	1.04	1.58	1.89	1.55	1.17	5.17	3.95	4.04	4.03	2.57
Price/Sales	0.32	0.41	0.54	0.64	0.55	0.82	0.85	0.75	1.02	1.1	1.24	1.02	1.61	1.22	1.44
Price/Sales Average	0.44	0.39	0.51	0.6	0.67	0.59	0.69	0.92	1.02	0.93	1.01	0.96	1.32	1.42	1.17
Price/Sales High	0.6	0.53	0.59	0.74	0.82	0.85	0.92	1.09	1.24	1.11	1.29	1.14	1.64	1.79	1.57
Price/Sales Low	0.26	0.28	0.43	0.46	0.51	0.43	0.55	0.71	0.73	0.45	0.84	0.76	1.04	1.18	0.8
Price/Cash Flow	8.7	13.63	8.36	11.96	6.18	11.61	14.36	11.91	12.2	12.82	20.81	15.48	18.58	23.34	24.99
Price/Cash Flow Average	11.82	12.7	7.84	11.28	7.53	8.35	11.66	14.47	12.13	10.79	16.9	14.59	15.27	27.21	20.23
Price/Cash Flow High	16.11	17.4	9.13	13.78	9.24	12.08	15.39	17.23	14.77	12.93	21.63	17.32	18.92	34.25	27.21
Price/Cash Flow Low	7	9.3	6.66	8.56	5.75	6.04	9.17	11.29	8.72	5.26	14.02	11.48	12.03	22.71	13.89
Price/Free Cash Flow Average	8	5.96	5.57	7.61	4.86	5.47	8.32	10.19	9.71	6.56	8	8.84	8.46	14.3	11.51
Price/Free Cash Flow High	10.9	8.17	6.49	9.3	5.97	7.92	10.98	12.13	11.82	7.86	10.24	10.5	10.48	18.01	15.48
Price/Free Cash Flow Low	4.74	4.37	4.73	5.78	3.71	3.96	6.54	7.95	6.98	3.2	6.64	6.96	6.66	11.94	7.9
EV/Sales Average	0.48	0.45	0.55	0.61	0.65	0.56	0.68	0.87	0.94	1	1.35	1.24	1.61	1.72	1.46
EV/Sales High	0.64	0.59	0.64	0.74	0.81	0.82	0.9	1.05	1.17	1.19	1.63	1.42	1.93	2.09	1.86
EV/Sales Low	0.31	0.34	0.48	0.47	0.5	0.4	0.53	0.67	0.66	0.53	1.18	1.04	1.33	1.48	1.09
EV/EBITDA Average	7.21	7.65	9.11	7.93	9.11	6.94	9.2	10.05	8.76	16.9	16.63	12.56	13.3	14.3	14.29
EV/EBITDA High	9.58	10.09	10.51	9.66	11.21	10.2	12.22	12.06	10.81	19.99	20.13	14.38	15.91	17.36	18.24
EV/EBITDA Low	4.55	5.88	7.83	6.04	6.92	4.93	7.18	7.73	6.11	8.9	14.51	10.48	10.98	12.34	10.71
EV/EBIT Average	12.56	15.23	22.05	15.61	18.72	16.74	18.75	15.19	12.92	43.01	26.01	18.12	19.14	21.65	23.01
EV/EBIT High	16.7	20.1	25.44	19.02	23.04	24.61	24.91	18.23	15.95	50.89	31.48	20.74	22.89	26.28	29.36
EV/EBIT Low	7.92	11.72	18.95	11.91	14.21	11.89	14.63	11.68	9	22.66	22.69	15.13	15.8	18.69	17.23
Last Price	24.28	25.78	30.85	35.23	28	39.6	48.6	44.99	59.45	63.72	91.94	87.51	130.13	98.88	124.32
High Price	44.94	32.91	33.69	40.6	41.85	41.23	52.1	65.1	71.97	64.23	95.6	97.89	132.5	145.08	135.33
Enterprise Value Average	739	569	647	688	671	541	772	1,054	1,119	1,180	2,035	2,186	2,688	2,893	2,606
Enterprise Value High	982	751	746	838	826	795	1,025	1,265	1,381	1,396	2,464	2,503	3,216	3,513	3,325
Enterprise Value Low	466	438	556	525	510	384	602	811	780	621	1,776	1,825	2,219	2,497	1,952

Shares Outstanding	20	20	21	20	20	20	20	20	20	20	20	21	21	21	21
Diluted Weighted Avg Shares	21	21	21	21	20	20	20	21	21	21	21	21	21	21	21
Basic Weighted Avg Shares	20	20	21	20	20	20	20	20	20	20	20	21	21	21	21
Revenue per Share	74.97	62.35	56.72	55.08	51.02	48.5	56.9	59.76	58.21	57.84	73.97	85.67	80.76	81.26	86.08
EBITDA per Share	5.03	3.64	3.45	4.24	3.67	3.9	4.19	5.19	6.27	3.43	5.99	8.49	9.8	9.76	8.78
Operating Income per Share	2.89	1.83	1.43	2.15	1.78	1.62	2.06	3.43	4.25	1.35	3.83	5.88	6.81	6.45	5.46
Basic EPS, GAAP	1.96	1.21	0.98	2.06	1.6	1.29	0.57	1.04	2.62	0.76	3.55	4.19	4.64	0.28	3.61
Basic EPS from Cont Ops	1.96	1.21	0.98	2.06	1.6	1.29	0.57	1.04	2.62	0.76	3.55	4.19	4.64	0.28	3.61
Diluted EPS, GAAP	1.93	1.19	0.97	2.02	1.58	1.27	0.56	1.02	2.59	0.75	3.5	4.14	4.58	0.28	3.58
Diluted EPS from Cont Ops	1.93	1.19	0.97	2.02	1.58	1.27	0.56	1.02	2.59	0.75	3.5	4.14	4.58	0.28	3.58
Dividend per Share	- -	0.23	0.32	0.34	0.35	0.38	0.4	0.42	0.43	0.46	0.47	0.5	0.52	0.53	0.55
Cash Flow per Share	2.79	1.89	3.69	2.95	4.53	3.41	3.39	3.78	4.87	4.97	4.42	5.65	7	4.24	4.97
Free Cash Flow per Basic Share	1.38	-0.3	2.1	1.45	1.94	1.56	1.93	2.08	3.57	1.66	-0.62	1.87	1.19	0.34	1.14
Cash & Equivalents per Share	0.6	0.79	1.09	0.65	1.21	1.58	2.08	3.49	6.13	1.27	0.71	0.64	0.64	0.8	0.66
Book Value per Share	19.99	20.3	22.18	22.54	24.14	24.77	24.62	27.36	31.65	32.25	35.23	38.94	42.87	41.84	45.49
Tangible Book Value per Share	14.13	14.55	16.87	17.37	19.14	19.85	19.62	22.56	27.46	22.43	11.99	16.42	20.86	23.88	26.85

Materion Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)