National Capital Bancorp, Inc.

NACB

NACBNational Capital Bancorp, Inc. US flag

Other OTC

82.00

USD

- -

94.38MMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	5.36	8.89	8.16	7.29	9.93	10.05
Return on Assets (%)	- -	0.47	0.69	0.67	0.65	0.9	0.95
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.3	14.95	25.38	25.26	22.96	31.36	31.24
Profit Margin (%)	12.92	11.91	19.44	19.32	17.35	23.3	23.29
Net Income to Common Margin (%)	12.92	11.91	19.44	19.32	17.35	23.3	23.29
Effective Tax Rate (%)	25.28	20.31	23.4	23.52	24.41	25.69	25.46
Dvd Payout Ratio (%)	24.6	23.76	13.55	15.02	15.82	11.9	13.73
Sustainable Growth Rate (%)	- -	4.08	7.68	6.93	6.14	8.75	8.67

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	20	21	14	14	31	23	14
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	20	21	14	14	31	23	14
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.29	8.17	7.39	9.03	8.75	9.37	9.56
Long-Term Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Long-Term Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Long-Term Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
Total Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Total Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Total Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
Net Debt to Equity	-41.82	-58.02	-252.68	-76.46	-81.94	-75.88	-120.08
Net Debt/Capital (%)	-42.43	-77.41	196.07	-105.84	-90.13	-100.22	-1,443.48
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-3	- -	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.29	8.17	7.39	9.03	8.75	9.37	9.56
Long-Term Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Long-Term Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Long-Term Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
Total Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Total Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Total Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
CFO/Total Liabilities	0.76	0.73	1.11	1.24	0.65	1.55	1.38
CFO/CapEx	2.95	1.31	20.31	25.57	17.45	32.68	15.58
Altman's Z-Score	0.25	0.2	0.19	0.21	0.2	0.24	0.17

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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 ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	62	47	56	47	50	72	- -
- Cash & Cash Equivalents	20	31	139	37	44	45	81
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	20	21	14	14	31	23	14
Enterprise Value	62	36	-69	24	37	50	-67
Total Capital	69	71	68	72	92	90	87
Total Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Total Debt / EV	0.32	0.57	-0.2	0.57	0.84	0.45	-0.21
EV/Sales	3.13	1.64	- -	1.02	1.46	1.84	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	17.24	8.91	- -	3.25	8.72	4.96	- -
EV/Free Cash Flow to Firm	12.87	5.05	- -	3.13	8.25	4.81	- -
Diluted Market Cap	62	47	56	47	50	72	- -
Diluted Enterprise Value	62	36	-69	24	37	50	-67
EV per Share	54.12	31.82	- -	20.98	31.89	43.76	- -
TTM Sales	20	22	24	24	25	27	30
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	4	8	7	4	10	10
TTM Free Cash Flow to Firm	5	7	8	8	4	10	10

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12.96	6.47	7.15	6.15	11.17	6.93	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	62	36	-69	24	37	50	-67
Low Price	50	35	40.81	36.75	36.5	41.25	57
EV/Sales	3.13	1.64	- -	1.02	1.46	1.84	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	24.38	17.61	12.14	10.33	11.39	11.36	- -
Price/Earnings Average	24.21	19.68	11.76	11.18	10.67	8.71	- -
Price/Earnings High	26.06	23.65	16.02	13.77	11.67	15.33	- -
Price/Earnings Low	22.37	15.12	10.06	9.2	9.62	7.44	- -
Price/Book Value	1.28	0.93	1.04	0.81	0.81	1.08	- -
Price/Book Value Average	1.27	1.04	1.01	0.88	0.76	0.83	- -
Price/Book Value High	1.37	1.25	1.37	1.09	0.83	1.46	- -
Price/Book Value Low	1.17	0.8	0.86	0.73	0.68	0.71	- -
Price/Tangible Book Value	1.27	0.87	1.03	0.98	0.93	1.22	- -
Price/Tangible Book Value Average	1.26	0.98	1	1.06	0.87	0.94	- -
Price/Tangible Book Value High	1.36	1.17	1.36	1.31	0.95	1.65	- -
Price/Tangible Book Value Low	1.17	0.75	0.85	0.87	0.79	0.8	- -
Price/Sales	3.15	2.1	2.36	2	1.98	2.65	- -
Price/Sales Average	3.13	2.34	2.29	2.16	1.85	2.03	- -
Price/Sales High	3.37	2.82	3.12	2.66	2.02	3.57	- -
Price/Sales Low	2.89	1.8	1.96	1.78	1.67	1.73	- -
Price/Cash Flow	17.36	11.42	7.5	6.4	11.81	7.14	- -
Price/Cash Flow Average	17.24	12.76	7.27	6.92	11.07	5.48	- -
Price/Cash Flow High	18.55	15.34	9.9	8.53	12.1	9.63	- -
Price/Cash Flow Low	15.93	9.81	6.22	5.7	9.98	4.68	- -
Price/Free Cash Flow Average	12.88	7.23	6.93	6.66	10.47	5.31	- -
Price/Free Cash Flow High	13.86	8.69	9.44	8.21	11.44	9.35	- -
Price/Free Cash Flow Low	11.89	5.56	5.92	5.48	9.44	4.54	- -
EV/Sales Average	3.11	1.89	- -	1.18	1.34	1.22	- -
EV/Sales High	3.35	2.36	- -	1.68	1.51	2.76	- -
EV/Sales Low	2.87	1.34	- -	0.8	1.15	0.92	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	54.5	40.75	49.25	41.25	43.19	63	67
High Price	58.25	54.75	65	55	44.25	85	76.6
Enterprise Value Average	61	42	-70	28	34	33	-67
Enterprise Value High	66	52	-51	40	38	76	-67
Enterprise Value Low	57	30	-78	19	29	25	-67

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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 (%)	- -	5.36	8.89	8.16	7.29	9.93	10.05
Return on Assets (%)	- -	0.47	0.69	0.67	0.65	0.9	0.95
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.3	14.95	25.38	25.26	22.96	31.36	31.24
Profit Margin (%)	12.92	11.91	19.44	19.32	17.35	23.3	23.29
Net Income to Common Margin (%)	12.92	11.91	19.44	19.32	17.35	23.3	23.29
Effective Tax Rate (%)	25.28	20.31	23.4	23.52	24.41	25.69	25.46
Dvd Payout Ratio (%)	24.6	23.76	13.55	15.02	15.82	11.9	13.73
Sustainable Growth Rate (%)	- -	4.08	7.68	6.93	6.14	8.75	8.67

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	20	21	14	14	31	23	14
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	20	21	14	14	31	23	14
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.29	8.17	7.39	9.03	8.75	9.37	9.56
Long-Term Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Long-Term Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Long-Term Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
Total Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Total Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Total Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
Net Debt to Equity	-41.82	-58.02	-252.68	-76.46	-81.94	-75.88	-120.08
Net Debt/Capital (%)	-42.43	-77.41	196.07	-105.84	-90.13	-100.22	-1,443.48
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-1	-3	- -	- -	- -	- -	-1
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.29	8.17	7.39	9.03	8.75	9.37	9.56
Long-Term Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Long-Term Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Long-Term Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
Total Debt/Equity (%)	40.92	38.91	24.84	28.3	57.59	38.49	20.46
Total Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Total Debt/Total Assets (%)	3.82	3.38	1.85	2.12	4.37	3.19	1.81
CFO/Total Liabilities	0.76	0.73	1.11	1.24	0.65	1.55	1.38
CFO/CapEx	2.95	1.31	20.31	25.57	17.45	32.68	15.58
Altman's Z-Score	0.25	0.2	0.19	0.21	0.2	0.24	0.17

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -
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 ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	62	47	56	47	50	72	- -
- Cash & Cash Equivalents	20	31	139	37	44	45	81
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	20	21	14	14	31	23	14
Enterprise Value	62	36	-69	24	37	50	-67
Total Capital	69	71	68	72	92	90	87
Total Debt/Capital (%)	29.15	29.26	20.06	19.03	33.32	25.39	15.94
Total Debt / EV	0.32	0.57	-0.2	0.57	0.84	0.45	-0.21
EV/Sales	3.13	1.64	- -	1.02	1.46	1.84	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	17.24	8.91	- -	3.25	8.72	4.96	- -
EV/Free Cash Flow to Firm	12.87	5.05	- -	3.13	8.25	4.81	- -
Diluted Market Cap	62	47	56	47	50	72	- -
Diluted Enterprise Value	62	36	-69	24	37	50	-67
EV per Share	54.12	31.82	- -	20.98	31.89	43.76	- -
TTM Sales	20	22	24	24	25	27	30
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4	4	8	7	4	10	10
TTM Free Cash Flow to Firm	5	7	8	8	4	10	10

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	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	12.96	6.47	7.15	6.15	11.17	6.93	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	62	36	-69	24	37	50	-67
Low Price	50	35	40.81	36.75	36.5	41.25	57
EV/Sales	3.13	1.64	- -	1.02	1.46	1.84	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	24.38	17.61	12.14	10.33	11.39	11.36	- -
Price/Earnings Average	24.21	19.68	11.76	11.18	10.67	8.71	- -
Price/Earnings High	26.06	23.65	16.02	13.77	11.67	15.33	- -
Price/Earnings Low	22.37	15.12	10.06	9.2	9.62	7.44	- -
Price/Book Value	1.28	0.93	1.04	0.81	0.81	1.08	- -
Price/Book Value Average	1.27	1.04	1.01	0.88	0.76	0.83	- -
Price/Book Value High	1.37	1.25	1.37	1.09	0.83	1.46	- -
Price/Book Value Low	1.17	0.8	0.86	0.73	0.68	0.71	- -
Price/Tangible Book Value	1.27	0.87	1.03	0.98	0.93	1.22	- -
Price/Tangible Book Value Average	1.26	0.98	1	1.06	0.87	0.94	- -
Price/Tangible Book Value High	1.36	1.17	1.36	1.31	0.95	1.65	- -
Price/Tangible Book Value Low	1.17	0.75	0.85	0.87	0.79	0.8	- -
Price/Sales	3.15	2.1	2.36	2	1.98	2.65	- -
Price/Sales Average	3.13	2.34	2.29	2.16	1.85	2.03	- -
Price/Sales High	3.37	2.82	3.12	2.66	2.02	3.57	- -
Price/Sales Low	2.89	1.8	1.96	1.78	1.67	1.73	- -
Price/Cash Flow	17.36	11.42	7.5	6.4	11.81	7.14	- -
Price/Cash Flow Average	17.24	12.76	7.27	6.92	11.07	5.48	- -
Price/Cash Flow High	18.55	15.34	9.9	8.53	12.1	9.63	- -
Price/Cash Flow Low	15.93	9.81	6.22	5.7	9.98	4.68	- -
Price/Free Cash Flow Average	12.88	7.23	6.93	6.66	10.47	5.31	- -
Price/Free Cash Flow High	13.86	8.69	9.44	8.21	11.44	9.35	- -
Price/Free Cash Flow Low	11.89	5.56	5.92	5.48	9.44	4.54	- -
EV/Sales Average	3.11	1.89	- -	1.18	1.34	1.22	- -
EV/Sales High	3.35	2.36	- -	1.68	1.51	2.76	- -
EV/Sales Low	2.87	1.34	- -	0.8	1.15	0.92	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	54.5	40.75	49.25	41.25	43.19	63	67
High Price	58.25	54.75	65	55	44.25	85	76.6
Enterprise Value Average	61	42	-70	28	34	33	-67
Enterprise Value High	66	52	-51	40	38	76	-67
Enterprise Value Low	57	30	-78	19	29	25	-67

Shares Outstanding	- -	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	- -
Basic Weighted Avg Shares	1	1	1	1	1	1	- -
Revenue per Share	17.3	19.43	20.86	20.67	21.86	23.8	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.24	2.31	4.06	3.99	3.79	5.55	- -
Basic EPS from Cont Ops	2.24	2.31	4.06	3.99	3.79	5.55	- -
Diluted EPS, GAAP	2.24	2.31	4.06	3.99	3.79	5.55	- -
Diluted EPS from Cont Ops	2.24	2.31	4.06	3.99	3.79	5.55	- -
Dividend per Share	0.55	0.55	0.55	0.6	0.6	0.66	- -
Cash Flow per Share	3.14	3.57	6.57	6.45	3.66	8.82	- -
Free Cash Flow per Basic Share	2.07	0.84	6.24	6.2	3.45	8.55	- -
Cash & Equivalents per Share	17.9	27.11	121.02	32.18	38.01	39.04	- -
Book Value per Share	42.58	43.95	47.4	50.67	53.47	58.19	- -
Tangible Book Value per Share	42.81	46.72	47.89	42.08	46.39	51.46	- -

National Capital Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)