Newmark Group, Inc. Financial Ratios — NMRK Stock

Profitability (USD)

	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	12/31/2015	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 (%)	- -	18.9	23.26	24.55	17.89	11.2	77.03	6.77	3.5	4.98	9.46
Return on Assets (%)	- -	8.03	6.01	3.73	3.52	2.23	16.32	1.82	1.01	1.33	2.59
Return on Capital (%)	- -	14.1	9.7	2.6	4.22	3.18	15.69	2.19	1.15	1.68	3.3
Return on Invested Capital (%)	- -	13.73	9.69	10.3	7.74	5.34	27.9	3.74	2.34	3	4.72
Gross Margin (%)	31.99	37.04	38.13	43.25	42.47	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	5.04	17.75	18.52	21.02	17.01	17.07	47.35	12.99	11.8	12.32	12.61
Operating Margin (%)	-0.94	12.4	12.51	16.24	11.1	9.66	43.16	6.86	5.07	5.95	7.1
Incremental Operating Margin (%)	- -	119.31	13.13	29.44	- -	19.88	106.9	532.06	25.67	14.11	12.77
Pretax Margin (%)	-0.78	12.68	12.69	13.79	9.65	7.68	42.01	5.71	4.19	4.79	6.12
Profit Margin (%)	-0.23	12.47	9.05	5.21	5.29	4.2	25.83	3.08	1.72	2.24	3.83
Net Income to Common Margin (%)	-0.23	12.47	9.05	4.96	4.71	3.69	25.62	3.08	1.72	2.24	3.83
Effective Tax Rate (%)	- -	2.33	28.37	32.04	24.49	25.29	19.9	27.2	39.72	34.88	22.86
Dvd Payout Ratio (%)	- -	- -	- -	13.49	29.16	10.4	0.12	12.65	25.44	18.79	11.76
Sustainable Growth Rate (%)	- -	18.9	23.26	21.24	12.67	10.04	76.94	5.92	2.61	4.05	8.35

Credit (USD)

Credit Ratios API ChatGPT

	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	12/31/2015	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	360	258	1,501	1,510	1,091	2,023	2,404	1,409	1,751	2,023	2,103
ST Debt	360	258	418	972	274	1,124	1,273	782	606	863	994
LT Debt	- -	- -	1,083	538	817	899	1,131	627	1,145	1,161	1,109
Total Debt/EBITDA	5.94	1.08	5.08	3.51	2.89	6.22	1.75	4.01	6.01	6	5.06
Net Debt/EBITDA	4.1	0.8	4.67	3.23	1.78	4.87	1.12	1.29	3.02	3.64	3.21
Total Debt/EBIT	-32	1.54	7.51	4.54	4.43	10.99	1.92	7.59	13.98	12.41	8.99
Net Debt/EBIT	-22.09	1.14	6.91	4.17	2.73	8.61	1.23	2.44	7.04	7.53	5.71
EBITDA to Interest Expense	- -	- -	- -	8.57	11.76	8.62	41.12	11.35	13.41	10.62	12.79
EBITDA-CapEx/Interest Expense	- -	- -	- -	8.09	10.64	8.09	40.53	9.34	10.86	9.58	11.88
EBIT to Interest Expense	- -	- -	- -	6.62	7.67	4.88	37.48	5.99	5.76	5.13	7.2
Interest Expense	- -	- -	- -	50	32	38	33	31	22	32	32
Common Equity/Total Assets	48.26	38.73	11.46	16.43	18.73	16.45	24.5	29.98	28.02	25.59	29.12
Long-Term Debt/Equity (%)	- -	- -	487.23	50.9	86.88	97.6	67.98	41.12	72.55	76.14	63.74
Long-Term Debt/Capital (%)	- -	- -	62.85	20.95	40.23	30.54	27.81	21.37	34.4	32.71	28.86
Long-Term Debt/Total Assets (%)	- -	- -	47.66	15.57	25.53	22.57	21.69	15.91	25.61	24.64	22.09
Total Debt/Equity (%)	44.73	26.22	675.28	142.91	115.97	219.61	144.45	92.41	110.92	132.74	120.87
Total Debt/Capital (%)	30.91	20.77	87.1	58.83	53.7	68.71	59.09	48.03	52.59	57.03	54.72
Total Debt/Total Assets (%)	21.69	10.18	66.05	43.72	34.07	50.8	46.09	35.76	39.16	42.96	41.89
Net Debt to Equity	30.87	19.45	620.84	131.32	71.45	171.9	92.81	29.65	55.81	80.52	76.74
Net Debt/Capital (%)	23.59	16.28	86.13	56.77	35.98	57.52	39.84	16.74	27.84	36.64	36.95
EBITDA	61	240	296	430	377	325	1,376	351	291	337	415
EBITDA-CapEx	39	205	274	406	341	305	1,357	289	236	304	386
Operating Income (Loss)	-11	167	200	333	246	184	1,255	186	125	163	234

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	12/31/2015	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	0.15	0.05	0.23	0.1	0.19	0.13	0.33	0.15	0.11	0.11	0.12
Current Ratio	1.14	1.05	1.05	1.06	1.03	1.07	1.15	0.68	1.01	1	1.05
Quick Ratio	0.55	0.23	0.5	0.39	0.7	0.36	0.6	0.49	0.54	0.45	0.45
CFO/Avg Current Liab	- -	-0.6	0.78	-0.27	0.73	-0.57	-0.02	0.63	-0.17	-0.01	0.09
Common Equity/Total Assets	48.26	38.73	11.46	16.43	18.73	16.45	24.5	29.98	28.02	25.59	29.12
Long-Term Debt/Equity (%)	- -	- -	487.23	50.9	86.88	97.6	67.98	41.12	72.55	76.14	63.74
Long-Term Debt/Capital (%)	- -	- -	62.85	20.95	40.23	30.54	27.81	21.37	34.4	32.71	28.86
Long-Term Debt/Total Assets (%)	- -	- -	47.66	15.57	25.53	22.57	21.69	15.91	25.61	24.64	22.09
Total Debt/Equity (%)	44.73	26.22	675.28	142.91	115.97	219.61	144.45	92.41	110.92	132.74	120.87
Total Debt/Capital (%)	30.91	20.77	87.1	58.83	53.7	68.71	59.09	48.03	52.59	57.03	54.72
Total Debt/Total Assets (%)	21.69	10.18	66.05	43.72	34.07	50.8	46.09	35.76	39.16	42.96	41.89
CFO/Total Liabilities	45.34	-41.53	41.63	-13.86	43.64	-25.4	-1.37	49.52	-9.19	-0.31	5.24
CFO/CapEx	18.1	-18.44	40.41	-13.78	27.4	-39.23	-2.47	19.24	-4.8	-0.3	5.86
Altman's Z-Score	- -	- -	2.6	1.82	2.24	1.35	2.88	2.01	1.87	1.89	2.24

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	12/31/2015	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	- -	8.72	8.83	6.19	4.62	4.3	6.14	4.95	4.31	4.46	5.34
Days Sales Outstanding	- -	41.88	41.34	59.01	78.98	84.8	59.4	73.72	84.68	81.78	68.31
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)

Enterprise Value API ChatGPT

	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	12/31/2015	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	- -	- -	2,456	1,429	2,389	1,330	3,545	1,368	1,906	2,188	3,155
- Cash & Cash Equivalents	111	67	121	122	164	191	191	233	165	198	229
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4	2	-38	489	341	266	386	344	326	319	278
+ Total Debt	360	258	1,501	1,510	1,091	2,023	2,404	1,409	1,751	2,023	2,103
Enterprise Value	- -	- -	3,740	3,257	3,620	3,394	5,619	2,887	3,818	4,332	5,307
Total Capital	1,164	1,242	1,724	2,567	2,031	2,944	4,068	2,934	3,330	3,547	3,843
Total Debt/Capital (%)	30.91	20.77	87.1	58.83	53.7	68.71	59.09	48.03	52.59	57.03	54.72
Total Debt / EV	- -	- -	0.4	0.46	0.3	0.6	0.43	0.49	0.46	0.47	0.4
EV/Sales	- -	- -	2.34	1.59	1.63	1.78	1.93	1.07	1.55	1.58	1.61
EV/EBITDA	- -	- -	12.65	7.57	9.59	10.44	4.08	8.22	13.1	12.84	12.78
EV/EBIT	- -	- -	18.72	9.79	14.7	18.45	4.48	15.56	30.49	26.57	22.68
EV/Cash Flow to Firm	- -	- -	4.38	- -	3.58	- -	- -	2.37	- -	402.88	26.93
EV/Free Cash Flow to Firm	- -	- -	4.49	- -	3.71	- -	- -	2.5	- -	- -	31.65
Diluted Market Cap	- -	- -	2,201	1,314	2,489	1,310	3,662	1,954	1,933	2,276	4,395
Diluted Enterprise Value	- -	- -	3,485	3,142	3,721	3,374	5,736	3,473	3,845	4,420	6,547
EV per Share	- -	- -	24.22	18.28	20.39	18.6	29.64	16.82	21.95	25.36	29.17
TTM Sales	1,200	1,350	1,596	2,048	2,218	1,905	2,906	2,706	2,470	2,739	3,294
TTM EBITDA	61	240	296	430	377	325	1,376	351	291	337	415
TTM Operating Income	-11	167	200	333	246	184	1,255	186	125	163	234
TTM Cash Flow to Firm	- -	-644	854	-298	1,011	-750	-22	1,219	-253	11	197
TTM Free Cash Flow to Firm	- -	-679	833	-322	975	-769	-42	1,157	-308	-22	168

Multiples (USD)

Valuation Multiples API ChatGPT

	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	12/31/2015	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	- -	- -	2.64	-3.69	2.62	-1.64	-53.51	1.72	-6.02	-53	30.81
EV/EBIT	- -	- -	18.72	9.79	14.7	18.45	4.48	15.56	30.49	26.57	22.68
Enterprise Value	- -	- -	3,740	3,257	3,620	3,394	5,619	2,887	3,818	4,332	5,307
Low Price	- -	- -	13.72	7.34	7.02	2.49	6.56	7.42	5.07	9.22	9.65
EV/Sales	- -	- -	2.34	1.59	1.63	1.78	1.93	1.07	1.55	1.58	1.61
EV/EBITDA	- -	- -	12.65	7.57	9.59	10.44	4.08	8.22	13.1	12.84	12.78
Price/Earnings	- -	- -	14.68	12.41	22.91	18.58	4.78	17.26	44.66	36.02	24.52
Price/Earnings Average	- -	- -	14.13	20.33	16.56	15.57	3.19	25.14	29.19	34.1	20.67
Price/Earnings High	- -	- -	14.87	26.27	23.58	34.71	4.83	41.36	45.74	45.27	28.05
Price/Earnings Low	- -	- -	12.67	11.36	11.95	6.35	1.68	16.06	20.64	25.92	13.64
Price/Book Value	- -	- -	9.43	2.52	3.98	2.03	2.77	1.16	1.52	1.81	2.16
Price/Book Value Average	- -	- -	9.08	4.13	2.88	1.7	1.85	1.69	0.99	1.72	1.82
Price/Book Value High	- -	- -	9.55	5.33	4.1	3.79	2.8	2.78	1.56	2.28	2.47
Price/Book Value Low	- -	- -	8.14	2.3	2.08	0.69	0.97	1.08	0.7	1.31	1.2
Price/Tangible Book Value	- -	- -	-3.87	-3.62	-5.73	-2.99	-621.34	-7.86	-13.77	-14.84	48.38
Price/Tangible Book Value Average	- -	- -	-3.72	-5.92	-4.14	-2.51	-414.85	-11.45	-9	-14.05	40.78
Price/Tangible Book Value High	- -	- -	-3.92	-7.65	-5.9	-5.59	-627.65	-18.84	-14.1	-18.65	55.35
Price/Tangible Book Value Low	- -	- -	-3.34	-3.31	-2.99	-1.02	-217.97	-7.31	-6.36	-10.68	26.91
Price/Sales	- -	- -	1.33	0.62	1.08	0.69	1.22	0.53	0.77	0.81	0.94
Price/Sales Average	- -	- -	1.28	1.01	0.78	0.57	0.82	0.77	0.5	0.76	0.79
Price/Sales High	- -	- -	1.35	1.3	1.11	1.28	1.24	1.27	0.79	1.01	1.07
Price/Sales Low	- -	- -	1.15	0.56	0.56	0.23	0.43	0.49	0.36	0.58	0.52
Price/Cash Flow	- -	- -	2.48	-3.79	2.42	-1.68	-73.01	1.2	-7.15	-221.98	17.99
Price/Cash Flow Average	- -	- -	2.39	-6.22	1.75	-1.41	-48.75	1.75	-4.67	-210.13	15.16
Price/Cash Flow High	- -	- -	2.52	-8.03	2.5	-3.14	-73.75	2.88	-7.32	-278.99	20.58
Price/Cash Flow Low	- -	- -	2.14	-3.47	1.26	-0.57	-25.61	1.12	-3.3	-159.77	10.01
Price/Free Cash Flow Average	- -	- -	2.54	-6.04	1.89	-1.38	-35.73	2.51	-3.93	-50.17	25.97
Price/Free Cash Flow High	- -	- -	2.68	-7.8	2.7	-3.07	-54.05	4.13	-6.16	-66.62	35.25
Price/Free Cash Flow Low	- -	- -	2.28	-3.37	1.37	-0.56	-18.77	1.6	-2.78	-38.15	17.14
EV/Sales Average	- -	- -	2.29	2.04	1.33	1.67	1.53	1.3	1.28	1.54	1.46
EV/Sales High	- -	- -	2.36	2.37	1.66	2.39	1.95	1.77	1.56	1.79	1.75
EV/Sales Low	- -	- -	2.13	1.53	1.12	1.32	1.14	1.03	1.13	1.36	1.19
EV/EBITDA Average	- -	- -	12.34	9.69	7.84	9.78	3.23	9.99	10.84	12.5	11.58
EV/EBITDA High	- -	- -	12.76	11.28	9.78	13.99	4.11	13.65	13.26	14.51	13.87
EV/EBITDA Low	- -	- -	11.51	7.29	6.57	7.75	2.41	7.95	9.58	11.02	9.41
EV/EBIT Average	- -	- -	18.26	12.54	12.01	17.28	3.54	18.92	25.22	25.85	20.56
EV/EBIT High	- -	- -	18.87	14.59	14.99	24.73	4.51	25.85	30.86	30.02	24.62
EV/EBIT Low	- -	- -	17.03	9.43	10.06	13.69	2.64	15.04	22.3	22.81	16.7
Last Price	- -	- -	15.9	8.02	13.46	7.29	18.7	7.97	10.96	12.81	17.34
High Price	- -	- -	16.1	16.98	13.85	13.62	18.89	19.1	11.23	16.1	19.84
Enterprise Value Average	- -	- -	3,648	4,169	2,958	3,179	4,441	3,511	3,158	4,215	4,811
Enterprise Value High	- -	- -	3,771	4,854	3,690	4,549	5,655	4,798	3,864	4,894	5,761
Enterprise Value Low	- -	- -	3,403	3,136	2,478	2,519	3,318	2,792	2,793	3,719	3,907

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	12/31/2015	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

Shares Outstanding	151	151	154	178	178	182	190	172	174	171	182
Diluted Weighted Avg Shares	225	225	138	164	185	180	196	245	176	178	253
Basic Weighted Avg Shares	150	150	133	157	178	179	190	180	173	172	178
Revenue per Share	8	8.99	11.97	13.02	12.48	10.64	15.28	15	14.24	15.9	18.46
EBITDA per Share	0.4	1.6	2.22	2.74	2.12	1.82	7.24	1.95	1.68	1.96	2.33
Operating Income per Share	-0.07	1.12	1.5	2.11	1.39	1.03	6.6	1.03	0.72	0.95	1.31
Basic EPS, GAAP	-0.02	1.12	1.08	0.65	0.59	0.39	3.91	0.46	0.25	0.36	0.71
Basic EPS from Cont Ops	-0.02	1.11	1.09	1.22	0.91	0.61	5.14	0.62	0.36	0.5	0.87
Diluted EPS, GAAP	-0.01	0.75	1.04	0.62	0.56	0.39	3.8	0.34	0.24	0.34	0.5
Diluted EPS from Cont Ops	-0.01	0.74	1.05	1.17	0.87	0.61	5	0.46	0.35	0.48	0.61
Dividend per Share	- -	- -	- -	0.27	0.39	0.13	0.04	0.1	0.12	0.12	0.12
Cash Flow per Share	2.58	-4.29	6.4	-2.11	5.55	-4.34	-0.26	6.63	-1.53	-0.06	0.96
Free Cash Flow per Basic Share	2.44	-4.52	6.24	-2.27	5.35	-4.45	-0.36	6.29	-1.85	-0.25	0.8
Cash & Equivalents per Share	0.74	0.44	1.16	0.96	1.13	1.23	3.78	1.36	0.95	1.16	1.26
Book Value per Share	5.28	6.48	1.69	3.18	3.38	3.59	6.74	6.88	7.2	7.06	8.03
Tangible Book Value per Share	0.77	1.31	-4.11	-2.22	-2.35	-2.44	-0.03	-1.01	-0.8	-0.86	0.36