Nathan's Famous, Inc. Financial Ratios — NATH Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	27.77	25.76	22.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	268.17
Return on Assets (%)	12.63	15.86	15.74	16.66	7.82	10	3.32	24.65	13.46	10.35	14.52	28.62	36.51	46.96	37.38
Return on Capital (%)	29.09	26.72	22.8	22.83	21.16	21.7	14.3	34.7	20.96	16.49	21	33.77	38.13	45.15	35.87
Return on Invested Capital (%)	18.21	23.68	21.7	21.44	23.2	27.27	27.85	30.39	24.59	20.06	28.18	48.76	61.73	73.38	55.3
Gross Margin (%)	31.12	33.06	29.51	33.71	39.16	42.84	40.25	42.26	41.79	51.08	38.35	37.96	35.53	35.08	30.19
EBITDA Margin (%)	16.57	18.37	18.62	21.4	26.1	28.65	27.3	28.66	27.49	35.2	26.91	27.2	24.27	25.28	19.15
Operating Margin (%)	15.1	17.05	17.17	20.14	24.85	27.3	26.01	27.47	26.3	33.64	25.99	26.34	23.45	24.63	18.57
Incremental Operating Margin (%)	23.81	40.72	18.16	32.35	374.35	-31.41	10.32	-37.24	-54.47	6.03	11.14	28.81	-24.78	41.69	-46.07
Pretax Margin (%)	15.24	17.08	17	19.58	10.34	12.26	3.95	28.88	17.43	20.21	16.13	20.49	19.8	22.11	17.39
Profit Margin (%)	9.38	10.51	10.44	11.81	6.07	7.78	2.52	21.1	13	14.6	11.83	15	14.15	16.21	12.35
Net Income to Common Margin (%)	9.38	10.51	10.44	11.81	6.07	7.78	2.52	21.1	13	14.6	11.83	15	14.15	16.21	12.35
Effective Tax Rate (%)	38.46	38.48	38.6	39.69	41.29	36.59	36.04	26.92	25.42	27.73	26.65	26.79	28.54	26.66	28.98
Dvd Payout Ratio (%)	- -	- -	- -	983.59	6.15	5.01	801.25	20.18	44	52.02	45.4	38.54	41.6	34.01	91.92
Sustainable Growth Rate (%)	27.77	25.76	22.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.66

Credit (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	129	130	131	145	145	156	156	117	86	66	56	52
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	2	2	4	4
LT Debt	- -	- -	- -	129	130	131	145	145	155	154	115	84	64	52	48
Total Debt/EBITDA	- -	- -	- -	6.09	4.97	4.77	5.09	4.98	5.5	5.85	3.77	2.42	1.97	1.49	1.68
Net Debt/EBITDA	-0.55	-1.03	-1.49	3.67	3.05	2.7	3.07	2.4	2.43	2.46	1.88	1.38	1.15	0.61	0.77
Total Debt/EBIT	- -	- -	- -	6.47	5.22	5	5.34	5.2	5.75	6.12	3.9	2.5	2.04	1.53	1.73
Net Debt/EBIT	-0.61	-1.11	-1.61	3.9	3.21	2.84	3.23	2.5	2.54	2.58	1.95	1.43	1.19	0.62	0.79
EBITDA to Interest Expense	22.8	28.83	110.01	25.99	1.79	1.88	2.09	2.7	2.68	2.52	3.05	4.6	6.28	9.12	10.86
EBITDA-CapEx/Interest Expense	19.95	26.62	77.87	24.11	1.72	1.8	2.05	2.66	2.6	2.47	2.99	4.51	6.22	9.07	10.73
EBIT to Interest Expense	20.78	26.75	101.44	24.46	1.71	1.79	1.99	2.59	2.56	2.41	2.95	4.45	6.07	8.89	10.54
Interest Expense	- -	- -	- -	1	15	15	14	11	11	11	10	8	5	4	3
Common Equity/Total Assets	56.73	65.9	73.13	-75.07	-80.02	-63.71	-85.01	-55.97	-42.99	-36.71	-41.42	-34.92	-18.82	12.45	15.42
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	196.29	178.42	160.91	188.81	156.97	139.35	132.78	136.52	128.41	112.78	82.45	79.1
Long-Term Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	146.91	141.89	146.05	144.09	132.01	96.49	88.99
Total Debt/Equity (%)	- -	- -	- -	-215.56	-180.08	-197.73	-171.17	-207.36	-235.32	-250.04	-211.9	-193.52	-201.64	-338.67	-366.21
Total Debt/Capital (%)	- -	- -	- -	196.29	178.42	160.91	188.81	156.97	140.78	134.36	138.72	131.12	116.08	89.36	86.29
Total Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	148.42	143.57	148.4	147.14	135.88	104.58	97.08
Net Debt to Equity	-20.91	-39.25	-50.29	-129.78	-110.65	-112.14	-103.37	-99.8	-103.95	-105.26	-105.7	-110.38	-117.05	-137.29	-166.91
Net Debt/Capital (%)	-31.36	-69.36	-116.34	540.06	351.31	300.77	452.22	406.59	203.75	186.79	171.29	136.97	106.56	65.19	66.02
EBITDA	11	13	15	21	26	28	28	29	28	27	31	36	34	37	31
EBITDA-CapEx	10	12	11	20	25	26	28	29	28	26	30	35	33	37	31
Operating Income (Loss)	10	12	14	20	25	26	27	28	27	26	30	34	33	36	30

Liquidity (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	1.53	1.91	3.39	4.87	4.48	5.28	3.18	5.06	5.28	5.55	3.05	1.79	1.35	1.66	1.29
Current Ratio	2.62	3.04	4.61	6.11	5.44	6.27	3.98	5.84	6.14	6.49	3.98	2.83	2.49	2.69	2.49
Quick Ratio	2.01	2.42	4.4	5.95	5.28	6.11	3.86	5.75	6.04	6.38	3.87	2.7	2.36	2.53	2.36
CFO/Avg Current Liab	0.72	0.7	0.25	1.22	1.08	0.95	1.31	0.68	0.84	0.81	1.06	1.2	1.24	1.56	1.02
Common Equity/Total Assets	56.73	65.9	73.13	-75.07	-80.02	-63.71	-85.01	-55.97	-42.99	-36.71	-41.42	-34.92	-18.82	12.45	15.42
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	196.29	178.42	160.91	188.81	156.97	139.35	132.78	136.52	128.41	112.78	82.45	79.1
Long-Term Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	146.91	141.89	146.05	144.09	132.01	96.49	88.99
Total Debt/Equity (%)	- -	- -	- -	-215.56	-180.08	-197.73	-171.17	-207.36	-235.32	-250.04	-211.9	-193.52	-201.64	-338.67	-366.21
Total Debt/Capital (%)	- -	- -	- -	196.29	178.42	160.91	188.81	156.97	140.78	134.36	138.72	131.12	116.08	89.36	86.29
Total Debt/Total Assets (%)	- -	- -	- -	153.03	182.07	168.29	180.74	154.23	148.42	143.57	148.4	147.14	135.88	104.58	97.08
CFO/Total Liabilities	61.29	61.2	23.5	9.21	8.67	7.2	11.46	6.78	7.19	6.87	12.34	19.23	24.46	36.06	26.86
CFO/CapEx	7.08	9.51	0.66	8.64	11.09	9.23	33.5	24.96	14.19	21.35	25.91	31.69	63.9	112.18	49.28
Altman's Z-Score	7.69	11.13	14.8	2.82	3.12	3.45	3.19	3.27	3.01	2.77	3.93	6.18	7.54	9.28	9.41

Working Capital (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	10.54	11.13	12.06	12.64	11.7	11.28	10.88	9.95	9.76	6.65	9.21	9.29	9.27	10.08	9.3
Days Sales Outstanding	34.64	32.78	30.26	28.88	31.19	32.35	33.55	36.67	37.41	54.85	39.63	39.3	39.36	36.22	39.26
Inventory Turnover	39.95	43.83	56.41	74.28	81	86.92	129.3	127.99	131.74	74.05	123.6	152.96	129.41	93.26	107.13
Days Inventory Outstanding	9.14	8.33	6.47	4.91	4.51	4.2	2.82	2.85	2.77	4.93	2.95	2.39	2.82	3.91	3.41
Accounts Payable Turnover	13.02	14.97	14.36	12.93	11.95	11.33	10.91	10	13.74	9.89	13.57	12.64	14.69	16.22	16.04
Accounts Payable Turnover Days	28.02	24.38	25.42	28.24	30.54	32.22	33.45	36.48	26.56	36.89	26.9	28.88	24.84	22.5	22.76
Cash Conversion Cycle	15.75	16.72	11.31	5.56	5.15	4.33	2.92	3.04	13.62	22.88	15.68	12.81	17.34	17.63	19.91
Inventory to Cash Days	25.5	24.45	23.79	23.97	26.69	28.15	30.72	33.82	34.64	49.92	36.67	36.91	36.54	32.3	35.85
Inventories	1	1	1	1	1	1	- -	1	- -	1	1	1	1	1	1
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1	1	1	1	1	1	- -	1	- -	1	1	1	1	1	1

Enterprise Value (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	104	186	218	243	193	261	309	286	257	260	223	309	289	394	412
- Cash & Cash Equivalents	6	13	22	51	50	57	57	75	77	81	50	30	21	28	24
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	129	130	131	145	145	156	156	117	86	66	56	52
Enterprise Value	83	160	185	314	273	336	396	356	336	335	289	366	334	422	440
Total Capital	25	33	41	66	73	82	77	93	111	116	84	66	57	63	60
Total Debt/Capital (%)	- -	- -	- -	196.29	178.42	160.91	188.81	156.97	140.78	134.36	138.72	131.12	116.08	89.36	86.29
Total Debt / EV	- -	- -	- -	0.41	0.48	0.39	0.37	0.41	0.46	0.47	0.4	0.24	0.2	0.13	0.12
EV/Sales	1.27	2.25	2.32	3.16	2.72	3.49	3.8	3.5	3.25	4.42	2.52	2.79	2.41	2.85	2.71
EV/EBITDA	7.66	12.27	12.44	14.78	10.42	12.18	13.93	12.21	11.84	12.54	9.36	10.27	9.94	11.27	14.17
EV/EBIT	8.4	13.22	13.49	15.71	10.94	12.78	14.63	12.74	12.38	13.12	9.69	10.61	10.28	11.56	14.61
EV/Cash Flow to Firm	8.41	16.39	62.44	22.76	12.97	17.04	14.39	18.72	16.6	17.24	12.1	14.33	14.03	14.93	21.7
EV/Free Cash Flow to Firm	7.39	14.87	25.31	20.47	12.31	16.12	14.1	18.29	15.92	16.76	11.79	13.99	13.85	14.82	21.31
Diluted Market Cap	107	194	226	248	195	264	312	289	257	260	223	309	289	395	415
Diluted Enterprise Value	101	180	204	326	275	338	399	359	336	335	289	366	335	423	443
EV per Share	16.97	36.41	41.51	69.9	61.67	80.52	94.81	85.12	79.77	81.35	70.32	89.39	81.91	103.26	107.5
TTM Sales	66	71	80	99	100	96	104	102	103	76	115	131	139	148	162
TTM EBITDA	11	13	15	21	26	28	28	29	28	27	31	36	34	37	31
TTM Operating Income	10	12	14	20	25	26	27	28	27	26	30	34	33	36	30
TTM Cash Flow to Firm	10	10	3	14	21	20	28	19	20	19	24	26	24	28	20
TTM Free Cash Flow to Firm	11	11	7	15	22	21	28	19	21	20	25	26	24	28	21

Multiples (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	9.76	18.48	31.27	16.76	14.3	22.83	16.06	24.88	19.46	21.08	13.03	15.11	14.24	15.5	22.33
EV/EBIT	8.4	13.22	13.49	15.71	10.94	12.78	14.63	12.74	12.38	13.12	9.69	10.61	10.28	11.56	14.61
Enterprise Value	83	160	185	314	273	336	396	356	336	335	289	366	334	422	440
Low Price	16.98	20.18	42.09	47.86	30.2	40.28	52.9	62.2	39.01	49.38	51.5	45.5	61.35	64.02	88
EV/Sales	1.27	2.25	2.32	3.16	2.72	3.49	3.8	3.5	3.25	4.42	2.52	2.79	2.41	2.85	2.71
EV/EBITDA	7.66	12.27	12.44	14.78	10.42	12.18	13.93	12.21	11.84	12.54	9.36	10.27	9.94	11.27	14.17
Price/Earnings	16.89	24.89	26.18	20.76	31.68	34.92	117.48	13.32	19.14	23.45	16.4	15.75	14.73	16.39	20.58
Price/Earnings Average	15.37	18.42	27.35	24.42	30.72	29.36	112.64	15.58	21.78	21.04	18.92	13.06	15.01	13.43	20.77
Price/Earnings High	17.48	25.67	33.32	32.96	43.42	37.23	160.4	20.85	25.79	27.23	23.88	17.03	17.27	17.85	24.21
Price/Earnings Low	13.53	11.89	22.49	18.35	21.95	22.45	84.1	12.12	12.24	18.35	15.59	9.48	12.76	10.89	17.98
Price/Book Value	4.12	5.68	5.31	-3.83	-3.37	-5.25	-4.54	-5.43	-5.68	-6.5	-6.85	-15.11	-31.42	59.16	49.8
Price/Book Value Average	3.75	4.2	5.55	-4.51	-3.27	-4.42	-4.35	-6.34	-6.47	-5.83	-7.91	-12.53	-32.01	48.45	50.25
Price/Book Value High	4.26	5.86	6.76	-6.09	-4.62	-5.6	-6.2	-8.49	-7.65	-7.55	-9.98	-16.33	-36.83	64.42	58.59
Price/Book Value Low	3.3	2.71	4.56	-3.39	-2.34	-3.38	-3.25	-4.93	-3.63	-5.09	-6.52	-9.09	-27.22	39.29	43.51
Price/Tangible Book Value	3.8	5.69	5.14	-3.96	-2.62	-3.85	-3.59	-4	-3.8	-4.07	-3.97	-6.79	-8.57	-22.99	-28.1
Price/Tangible Book Value Average	3.45	4.21	5.36	-4.66	-2.54	-3.23	-3.44	-4.68	-4.32	-3.66	-4.58	-5.63	-8.73	-18.83	-28.35
Price/Tangible Book Value High	3.93	5.86	6.54	-6.29	-3.59	-4.1	-4.9	-6.26	-5.11	-4.73	-5.78	-7.34	-10.05	-25.04	-33.05
Price/Tangible Book Value Low	3.04	2.72	4.41	-3.5	-1.81	-2.47	-2.57	-3.64	-2.43	-3.19	-3.78	-4.09	-7.43	-15.27	-24.55
Price/Sales	1.58	2.62	2.73	2.45	1.92	2.72	2.97	2.81	2.49	3.42	1.94	2.36	2.08	2.66	2.54
Price/Sales Average	1.44	1.94	2.86	2.88	1.86	2.28	2.84	3.29	2.83	3.07	2.24	1.96	2.12	2.18	2.57
Price/Sales High	1.64	2.7	3.48	3.89	2.64	2.9	4.05	4.4	3.35	3.98	2.83	2.56	2.44	2.89	2.99
Price/Sales Low	1.27	1.25	2.35	2.17	1.33	1.75	2.12	2.56	1.59	2.68	1.84	1.42	1.81	1.77	2.22
Price/Cash Flow	10.82	19.58	75.8	18.29	15.48	25.1	16.38	25.67	20.83	22.07	13.53	15.58	14.45	15.6	22.6
Price/Cash Flow Average	9.84	14.49	79.18	21.52	15.01	21.1	15.71	30.02	23.7	19.8	15.61	12.92	14.72	12.78	22.8
Price/Cash Flow High	11.2	20.19	96.47	29.04	21.21	26.77	22.37	40.18	28.06	25.63	19.7	16.85	16.93	16.99	26.59
Price/Cash Flow Low	8.67	9.35	65.13	16.16	10.72	16.14	11.73	23.34	13.32	17.27	12.86	9.38	12.52	10.36	19.74
Price/Free Cash Flow Average	8.88	13.67	32.66	19.72	13.87	19.2	15.4	29.09	22.14	18.91	15.03	12.53	14.51	12.69	22.53
Price/Free Cash Flow High	10.1	19.05	39.8	26.62	19.6	24.35	21.93	38.93	26.21	24.48	18.97	16.34	16.7	16.88	26.27
Price/Free Cash Flow Low	7.82	8.82	26.86	14.81	9.91	14.68	11.5	22.62	12.44	16.5	12.38	9.09	12.34	10.29	19.51
EV/Sales Average	1.35	1.75	2.58	3.67	2.66	3.06	3.68	3.98	3.6	4.06	2.82	2.39	2.45	2.37	2.74
EV/Sales High	1.55	2.51	3.2	4.68	3.43	3.67	4.89	5.09	4.12	4.97	3.4	2.99	2.77	3.08	3.16
EV/Sales Low	1.18	1.06	2.07	2.95	2.13	2.52	2.96	3.24	2.36	3.67	2.42	1.85	2.13	1.96	2.39
EV/EBITDA Average	8.15	9.51	13.85	17.14	10.2	10.67	13.48	13.87	13.09	11.54	10.47	8.79	10.1	9.36	14.29
EV/EBITDA High	9.34	13.65	17.2	21.85	13.15	12.81	17.9	17.75	14.98	14.11	12.65	10.98	11.42	12.2	16.52
EV/EBITDA Low	7.11	5.77	11.12	13.79	8.16	8.8	10.85	11.32	8.58	10.43	9	6.81	8.79	7.74	12.5
EV/EBIT Average	8.94	10.25	15.02	18.22	10.71	11.2	14.16	14.47	13.68	12.08	10.84	9.08	10.45	9.61	14.73
EV/EBIT High	10.25	14.71	18.65	23.22	13.81	13.44	18.79	18.52	15.66	14.77	13.1	11.34	11.82	12.52	17.02
EV/EBIT Low	7.8	6.22	12.06	14.65	8.57	9.23	11.39	11.81	8.97	10.91	9.32	7.04	9.1	7.94	12.88
Last Price	21.2	42.25	48.99	54.15	43.6	62.65	73.9	68.4	61	63.09	54.17	75.6	70.8	96.38	100.73
High Price	21.94	43.57	62.35	85.99	59.75	66.8	100.9	107.05	82.18	73.27	78.89	81.75	83	104.96	118.5
Enterprise Value Average	89	124	206	364	267	294	384	405	372	308	324	313	340	351	443
Enterprise Value High	102	178	255	463	345	353	509	518	426	377	391	391	384	457	512
Enterprise Value Low	77	75	165	292	214	243	309	330	244	278	278	242	296	290	388

Shares Outstanding	4	4	4	5	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	5	5	5	5	4	4	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	5	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Revenue per Share	13.38	16.15	17.92	22.09	22.67	23.07	24.92	24.33	24.51	18.43	27.92	31.98	33.96	36.27	39.61
EBITDA per Share	2.22	2.97	3.34	4.73	5.92	6.61	6.81	6.97	6.74	6.49	7.51	8.7	8.24	9.17	7.58
Operating Income per Share	2.02	2.75	3.08	4.45	5.63	6.3	6.48	6.68	6.44	6.2	7.26	8.42	7.97	8.93	7.36
Basic EPS, GAAP	1.26	1.7	1.87	2.61	1.38	1.79	0.63	5.13	3.19	2.69	3.3	4.8	4.81	5.88	4.89
Basic EPS from Cont Ops	1.26	1.7	1.87	2.61	1.38	1.79	0.63	5.13	3.19	2.69	3.3	4.8	4.81	5.88	4.89
Diluted EPS, GAAP	1.22	1.63	1.81	2.55	1.37	1.78	0.62	5.09	3.19	2.69	3.3	4.8	4.8	5.87	4.85
Diluted EPS from Cont Ops	1.22	1.63	1.81	2.55	1.37	1.78	0.62	5.09	3.19	2.69	3.3	4.8	4.8	5.87	4.85
Dividend per Share	- -	- -	- -	25.66	0.08	0.09	5.04	1.04	1.4	1.4	1.5	1.85	2	2	4.5
Cash Flow per Share	1.96	2.16	0.65	2.96	2.82	2.5	4.51	2.66	2.93	2.86	4	4.85	4.9	6.18	4.46
Free Cash Flow per Basic Share	1.68	1.93	-0.33	2.62	2.56	2.23	4.38	2.56	2.72	2.72	3.85	4.7	4.82	6.12	4.37
Cash & Equivalents per Share	4.23	5.84	7.48	13.04	11.34	13.64	13.71	18.02	18.29	19.69	12.17	7.3	5.15	6.8	5.97
Book Value per Share	5.15	7.44	9.23	-14.12	-12.92	-11.93	-16.29	-12.61	-10.74	-9.71	-7.9	-5	-2.25	1.63	2.02
Tangible Book Value per Share	5.58	7.43	9.54	-13.68	-16.66	-16.28	-20.57	-17.1	-16.07	-15.48	-13.64	-11.13	-8.26	-4.19	-3.58

Nathan's Famous, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)