EnPro Industries, Inc. Financial Ratios — NPO 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 (%)	53.25	32.64	17.15	12.38	-12.88	-35.35	156.74	3.24	6.2	24.88	20.35	19.69	1.97	6.33	3.42
Return on Assets (%)	3.68	3.13	1.98	1.47	-1.35	-2.63	31.45	1.09	2.04	8.62	7.03	7.3	0.86	2.92	1.57
Return on Capital (%)	15.17	12.62	10.24	7.4	- -	- -	57.25	0.94	- -	- -	11	10.41	1.83	5.76	3.5
Return on Invested Capital (%)	7.93	7.36	6.41	5.47	- -	- -	5.04	-1.86	- -	- -	2.76	0.82	1.21	5.47	5.35
Gross Margin (%)	34.28	33.79	33.32	34.18	32.84	33.32	34.99	32.85	33.49	35.69	39.04	38.51	40.29	42.41	42.64
EBITDA Margin (%)	13.58	13.76	12.5	12.38	11.85	11.33	11.69	11.92	10.33	10.71	15.37	22.15	22.38	23.72	23.34
Operating Margin (%)	9.2	9.08	7.55	7.66	7.02	6.53	6.37	6.73	4.69	3.64	7.78	12.77	13.46	14.16	14.35
Incremental Operating Margin (%)	9.98	7.37	52.75	9.32	59.06	42.51	8.46	9.03	42.69	6.78	89.85	28.98	-5.51	-55.66	16.49
Pretax Margin (%)	5.88	5.36	3.13	2.67	-1.54	-5.78	49.57	1.19	0.36	-2.94	7.85	2.57	3.56	9	5.04
Profit Margin (%)	4	3.46	2.39	1.8	-1.74	-3.38	49.01	1.54	3.18	22.2	21.17	18.66	2.1	6.95	3.54
Net Income to Common Margin (%)	4	3.46	2.39	1.8	-1.74	-3.38	49.01	1.54	3.18	22.2	21.17	18.66	2.1	6.95	3.54
Effective Tax Rate (%)	32	35.43	23.46	32.52	- -	- -	5.15	131.13	- -	- -	13.18	86.22	81.7	22.78	29.69
Dvd Payout Ratio (%)	- -	- -	- -	- -	-86.12	-45.14	3.67	-431.91	267.95	-105.34	38.82	2,127.27	810	34.71	64.69
Sustainable Growth Rate (%)	53.25	32.64	17.15	12.38	-23.97	-51.3	150.99	17.26	-10.41	51.1	12.45	-399.09	-13.96	4.13	1.21

Credit (USD)

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	398	444	446	616	664	747	618	465	639	501	1,135	800	657	650	668
ST Debt	22	22	190	58	37	39	- -	2	13	14	172	25	18	26	13
LT Debt	376	422	257	558	627	708	618	462	625	488	964	775	639	624	655
Total Debt/EBITDA	2.65	2.72	3.12	4.08	4.65	5.55	4.8	3.06	5.13	5.85	8.79	3.29	2.77	2.61	2.5
Net Debt/EBITDA	2.44	2.39	2.67	2.79	3.93	4.72	3.33	2.21	4.08	3.05	6.1	1.87	1.17	1.62	2.03
Total Debt/EBIT	3.91	4.13	5.17	6.59	7.85	9.64	8.81	5.42	11.28	17.23	17.36	5.7	4.61	4.38	4.07
Net Debt/EBIT	3.61	3.62	4.42	4.51	6.62	8.2	6.11	3.91	8.98	9	12.05	3.25	1.94	2.72	3.29
EBITDA to Interest Expense	3.68	3.77	3.17	3.35	2.7	2.41	2.53	5.33	6.35	5.19	7.98	6.84	5.27	6.08	7.85
EBITDA-CapEx/Interest Expense	2.84	2.83	2.29	2.19	1.92	1.69	1.86	3.94	5.25	4.38	7.06	6.01	4.52	5.37	6.61
EBIT to Interest Expense	2.49	2.49	1.92	2.07	1.6	1.39	1.38	3.01	2.89	1.76	4.04	3.94	3.17	3.63	4.83
Interest Expense	41	43	45	45	53	56	51	28	20	16	16	36	45	41	34
Common Equity/Total Assets	8.39	10.66	12.41	11.35	9.52	5.44	32.06	35.17	31.07	38.16	32.05	42.69	45.14	47.19	44.68
Long-Term Debt/Equity (%)	76.06	77.08	41.83	89.29	136.41	197.49	68.49	53.92	68.34	43.26	73	54.85	44.74	43.69	42.43
Long-Term Debt/Capital (%)	74.77	71.52	41.39	69.95	77.77	85.17	50.55	43.29	48.13	36.25	45.07	39.79	35.43	34.18	35.26
Long-Term Debt/Total Assets (%)	30.01	30.76	18.35	34.81	41.85	45.78	32.78	26.96	30.72	23.4	32.4	29.27	25.55	25.05	24.6
Total Debt/Equity (%)	80.45	81.06	72.77	98.54	144.37	208.4	68.51	54.2	69.8	44.49	85.99	56.61	46.01	45.52	43.27
Total Debt/Capital (%)	79.09	75.22	72.01	77.19	82.31	89.87	50.57	43.51	49.16	37.28	53.09	41.06	36.43	35.61	35.95
Total Debt/Total Assets (%)	31.75	32.35	31.92	38.42	44.29	48.31	32.79	27.1	31.38	24.06	38.17	30.21	26.28	26.1	25.08
Net Debt to Equity	74.24	71.21	62.28	67.46	121.88	177.29	47.54	39.09	55.54	23.23	59.66	32.29	19.4	28.27	35.02
Net Debt/Capital (%)	77.73	72.73	68.77	69.85	79.7	88.3	41.52	35.72	43.14	23.47	43.75	28.27	19.33	25.4	31.01
EBITDA	150	163	143	151	143	135	129	152	124	86	129	244	237	249	267
EBITDA-CapEx	116	122	103	99	101	95	95	112	103	72	114	214	203	220	225
Operating Income (Loss)	102	108	86	93	85	78	70	86	57	29	65	140	143	148	164

Liquidity (USD)

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	0.14	0.24	0.15	0.7	0.37	0.37	0.71	0.44	0.39	1.14	0.88	1.58	1.88	1.19	0.61
Current Ratio	1.7	1.73	1.09	2.18	1.86	1.73	3.06	2.51	2.39	2.87	2.08	3.23	3.31	2.59	2.32
Quick Ratio	1	1.06	0.62	1.44	1.13	1.08	2.1	1.17	0.99	2.09	1.25	2.23	2.48	1.78	1.32
CFO/Avg Current Liab	0.4	0.52	0.22	0.09	0.31	0.22	0.16	0.81	0.69	0.2	0.48	0.43	1.02	0.83	1.04
Common Equity/Total Assets	8.39	10.66	12.41	11.35	9.52	5.44	32.06	35.17	31.07	38.16	32.05	42.69	45.14	47.19	44.68
Long-Term Debt/Equity (%)	76.06	77.08	41.83	89.29	136.41	197.49	68.49	53.92	68.34	43.26	73	54.85	44.74	43.69	42.43
Long-Term Debt/Capital (%)	74.77	71.52	41.39	69.95	77.77	85.17	50.55	43.29	48.13	36.25	45.07	39.79	35.43	34.18	35.26
Long-Term Debt/Total Assets (%)	30.01	30.76	18.35	34.81	41.85	45.78	32.78	26.96	30.72	23.4	32.4	29.27	25.55	25.05	24.6
Total Debt/Equity (%)	80.45	81.06	72.77	98.54	144.37	208.4	68.51	54.2	69.8	44.49	85.99	56.61	46.01	45.52	43.27
Total Debt/Capital (%)	79.09	75.22	72.01	77.19	82.31	89.87	50.57	43.51	49.16	37.28	53.09	41.06	36.43	35.61	35.95
Total Debt/Total Assets (%)	31.75	32.35	31.92	38.42	44.29	48.31	32.79	27.1	31.38	24.06	38.17	30.21	26.28	26.1	25.08
CFO/Total Liabilities	10.74	14.35	8.91	3.29	8.33	5.43	4.74	26.38	18.53	5.29	8.58	10.32	19.39	15.33	17.98
CFO/CapEx	2.37	2.89	1.75	0.62	2.09	1.62	1.37	5.73	9.61	3.78	9.52	4.33	6.13	5.6	4.79
Altman's Z-Score	2.61	2.71	2.68	2.75	2.34	2.3	3.58	3.55	3.33	3.68	3.38	4.87	5.66	6.47	7.12

Working Capital (USD)

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	6.55	6.19	6.02	6.12	5.77	5.65	4.69	5.99	7.43	5.26	5.83	7.79	8.35	9.02	9.15
Days Sales Outstanding	55.7	58.95	60.66	59.62	63.29	64.63	77.85	60.93	49.12	69.35	62.59	46.84	43.73	40.48	39.91
Inventory Turnover	7.66	6.44	5.45	5.2	4.78	4.48	3.77	4.52	4.84	3.47	3.73	4.7	4.3	4.29	4.48
Days Inventory Outstanding	47.63	56.65	66.96	70.22	76.28	81.54	96.73	80.69	75.4	105.07	97.97	77.71	84.97	85.04	81.43
Accounts Payable Turnover	10.78	9.56	9.15	9.32	8.74	7.72	6.38	7.27	8.76	6.51	7.18	9.52	8.77	8.91	9.75
Accounts Payable Turnover Days	33.86	38.17	39.88	39.18	41.74	47.28	57.25	50.19	41.65	56.05	50.83	38.35	41.61	40.96	37.44
Cash Conversion Cycle	69.47	77.43	87.74	90.65	97.83	98.88	117.33	91.43	82.87	118.36	109.72	86.19	87.09	84.55	83.9
Inventory to Cash Days	8.07	2.3	-6.3	-10.6	-12.99	-16.91	-18.89	-19.76	-26.28	-35.72	-35.38	-30.87	-41.25	-44.56	-41.52
Inventories	113	131	149	160	178	175	204	174	157	139	136	152	143	139	154
Raw Materials	42	36	43	46	49	49	59	68	56	49	52	68	61	62	63
Work In Process	19	33	36	22	26	24	33	21	24	25	39	33	28	30	37
Finished Goods	64	72	84	101	110	108	121	88	81	69	45	52	54	48	53
Other Inventory	29	17	- -	9	11	14	1	- -	- -	- -	5	- -	- -	- -	- -

Enterprise Value (USD)

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	676	847	1,205	1,450	986	1,455	1,992	1,256	1,384	1,548	2,267	2,261	3,292	3,621	4,497
- Cash & Cash Equivalents	31	54	64	194	103	112	189	130	121	230	338	334	370	236	115
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	28	48	50	18	18	- -	- -
+ Total Debt	398	444	446	616	664	747	618	465	639	501	1,135	800	657	650	668
Enterprise Value	1,043	1,236	1,587	1,871	1,547	2,091	2,421	1,591	1,930	1,868	3,115	2,744	3,596	4,035	5,050
Total Capital	503	590	620	798	806	831	1,223	1,068	1,299	1,345	2,139	1,948	1,803	1,826	1,858
Total Debt/Capital (%)	79.09	75.22	72.01	77.19	82.31	89.87	50.57	43.51	49.16	37.28	53.09	41.06	36.43	35.61	35.95
Total Debt / EV	0.38	0.36	0.28	0.33	0.43	0.36	0.26	0.29	0.33	0.27	0.36	0.29	0.18	0.16	0.13
EV/Sales	0.94	1.04	1.39	1.53	1.28	1.76	2.2	1.25	1.6	2.34	3.71	2.5	3.4	3.85	4.42
EV/EBITDA	6.95	7.58	11.1	12.4	10.84	15.53	18.8	10.48	15.5	21.8	24.11	11.27	15.17	16.22	18.92
EV/EBIT	10.25	11.5	18.37	20.03	18.28	26.98	34.49	18.55	34.1	64.21	47.63	19.55	25.22	27.17	30.77
EV/Cash Flow to Firm	9.56	8.46	15.2	29.88	10.61	21.52	25.52	7.32	7.94	28.59	19.97	20.74	16.65	20.75	22.43
EV/Free Cash Flow to Firm	7.27	6.61	11	16.28	8.26	15.26	18.78	6.19	7.29	23.73	18.23	16.97	14.39	18.05	18.91
Diluted Market Cap	709	883	1,355	1,619	986	1,455	2,039	1,268	1,391	1,548	2,289	2,272	3,292	3,639	4,540
Diluted Enterprise Value	1,076	1,273	1,737	2,041	1,547	2,091	2,468	1,603	1,937	1,868	3,137	2,755	3,596	4,053	5,093
EV per Share	50.87	59.72	75.93	81.01	68.75	96.79	113.66	76.14	93.23	91.14	151.21	131.93	171.26	192.16	240.48
TTM Sales	1,106	1,184	1,144	1,219	1,204	1,188	1,101	1,274	1,206	800	840	1,099	1,059	1,049	1,143
TTM EBITDA	150	163	143	151	143	135	129	152	124	86	129	244	237	249	267
TTM Operating Income	102	108	86	93	85	78	70	86	57	29	65	140	143	148	164
TTM Cash Flow to Firm	109	146	104	63	146	97	95	218	243	65	156	132	216	194	225
TTM Free Cash Flow to Firm	143	187	144	115	187	137	129	257	265	79	171	162	250	224	267

Multiples (USD)

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	6.13	5.55	12.34	19.16	7.71	13.94	25.29	4.77	6.07	24.19	14.6	14.49	13.62	18.95	18.67
EV/EBIT	10.25	11.5	18.37	20.03	18.28	26.98	34.49	18.55	34.1	64.21	47.63	19.55	25.22	27.17	30.77
Enterprise Value	1,043	1,236	1,587	1,871	1,547	2,091	2,421	1,591	1,930	1,868	3,115	2,744	3,596	4,035	5,050
Low Price	27.22	32.32	41.03	56.3	38.08	37.53	61.36	55.48	55.43	30.04	71.09	76.14	91.74	136.68	133.5
EV/Sales	0.94	1.04	1.39	1.53	1.28	1.76	2.2	1.25	1.6	2.34	3.71	2.5	3.4	3.85	4.42
EV/EBITDA	6.95	7.58	11.1	12.4	10.84	15.53	18.8	10.48	15.5	21.8	24.11	11.27	15.17	16.22	18.92
Price/Earnings	15.3	20.65	43.97	65.9	- -	- -	3.69	64.09	36.15	8.72	12.75	11.02	148.27	49.68	111.03
Price/Earnings Average	18.06	19.05	40.25	71.88	-59.75	-28.48	2.89	79.21	35.49	6.36	10.47	10.11	112.81	45.49	102.35
Price/Earnings High	23.16	22.47	46.71	84	-75.61	-37.3	3.74	101.05	40.93	8.85	13.14	12.95	152.92	57.02	129.05
Price/Earnings Low	12.62	16.32	31.3	59.12	-41	-20.22	2.42	59.16	29.96	3.47	8.23	7.72	86.78	39.37	69.22
Price/Book Value	6.43	5.79	6.94	7.97	6.91	17.28	3.29	2.08	2.19	1.95	2.38	2	2.92	3.08	3.78
Price/Book Value Average	7.6	5.35	6.36	8.69	8.75	13.56	2.58	2.57	2.15	1.42	1.95	1.83	2.22	2.82	3.48
Price/Book Value High	9.74	6.3	7.38	10.16	11.07	17.76	3.34	3.28	2.48	1.98	2.45	2.35	3.01	3.54	4.39
Price/Book Value Low	5.31	4.58	4.94	7.15	6	9.63	2.16	1.92	1.81	0.77	1.54	1.4	1.71	2.44	2.36
Price/Tangible Book Value	6.96	8.13	6.24	7.65	13.42	-73.11	9.07	5.27	-37.12	-31.92	-4.35	-9.02	-28.8	-14.04	-13.06
Price/Tangible Book Value Average	8.21	7.5	5.71	8.34	16.99	-57.39	7.11	6.51	-36.44	-23.31	-3.57	-8.27	-21.91	-12.86	-12.04
Price/Tangible Book Value High	10.53	8.84	6.63	9.75	21.5	-75.15	9.19	8.31	-42.03	-32.4	-4.48	-10.6	-29.7	-16.12	-15.18
Price/Tangible Book Value Low	5.74	6.42	4.44	6.86	11.66	-40.74	5.95	4.87	-30.76	-12.7	-2.81	-6.32	-16.86	-11.13	-8.14
Price/Sales	0.61	0.71	1.05	1.19	0.82	1.23	1.81	0.99	1.15	1.94	2.7	2.06	3.11	3.45	3.93
Price/Sales Average	0.72	0.66	0.96	1.3	1.04	0.96	1.42	1.22	1.13	1.41	2.22	1.89	2.36	3.16	3.63
Price/Sales High	0.93	0.78	1.12	1.52	1.31	1.26	1.83	1.55	1.3	1.96	2.78	2.42	3.2	3.96	4.57
Price/Sales Low	0.5	0.56	0.75	1.07	0.71	0.68	1.19	0.91	0.95	0.77	1.74	1.44	1.82	2.74	2.45
Price/Cash Flow	8.31	7.16	17.24	45.02	11.4	22.56	42.74	5.55	6.67	30.6	15.98	17.75	15.84	22.23	22.35
Price/Cash Flow Average	9.81	6.61	15.78	49.11	14.44	17.71	33.52	6.86	6.55	22.34	13.12	16.27	12.05	20.36	20.6
Price/Cash Flow High	12.58	7.79	18.31	57.39	18.27	23.19	43.33	8.75	7.55	31.06	16.48	20.84	16.34	25.52	25.98
Price/Cash Flow Low	6.86	5.66	12.27	40.39	9.91	12.57	28.05	5.12	5.53	12.17	10.32	12.43	9.27	17.62	13.93
Price/Free Cash Flow Average	7.24	5.12	11.29	20.9	9.76	10.94	19.83	5.89	5.96	17.66	11.99	13.28	10.36	17.35	17.21
Price/Free Cash Flow High	9.28	6.04	13.11	24.43	12.35	14.33	25.64	7.52	6.87	24.56	15.06	17.02	14.05	21.75	21.7
Price/Free Cash Flow Low	5.06	4.39	8.78	17.19	6.7	7.76	16.6	4.4	5.03	9.62	9.43	10.15	7.97	15.02	11.64
EV/Sales Average	1.05	0.99	1.3	1.64	1.5	1.5	1.81	1.48	1.58	1.81	3.22	2.33	2.65	3.56	4.11
EV/Sales High	1.26	1.11	1.45	1.86	1.78	1.79	2.22	1.82	1.75	2.36	3.79	2.86	3.49	4.36	5.06
EV/Sales Low	0.84	0.89	1.08	1.41	1.18	1.22	1.58	1.17	1.4	1.17	2.75	1.88	2.11	3.13	2.94
EV/EBITDA Average	7.76	7.18	10.38	13.27	12.68	13.21	15.46	12.43	15.3	16.93	20.97	10.5	11.85	14.99	17.6
EV/EBITDA High	9.26	8.04	11.62	15.04	15	15.83	19.01	15.25	16.97	22.08	24.66	12.89	15.6	18.37	21.66
EV/EBITDA Low	6.16	6.49	8.67	11.41	9.93	10.74	13.48	9.84	13.6	10.92	17.89	8.49	9.41	13.2	12.58
EV/EBIT Average	11.46	10.89	17.18	21.44	21.38	22.94	28.36	22	33.65	49.85	41.43	18.21	19.7	25.12	28.63
EV/EBIT High	13.67	12.19	19.24	24.3	25.3	27.5	34.88	26.99	37.33	65.01	48.71	22.36	25.95	30.78	35.22
EV/EBIT Low	9.09	9.85	14.35	18.44	16.75	18.66	24.73	17.42	29.91	32.17	35.35	14.72	15.65	22.12	20.46
Last Price	32.98	40.9	57.65	62.76	43.84	67.36	93.51	60.1	66.88	75.52	110.07	108.69	156.74	172.45	214.13
High Price	49.94	44.5	61.24	80	70.23	69.24	94.79	94.76	75.73	76.66	113.5	127.67	161.66	197.94	248.88
Enterprise Value Average	1,165	1,171	1,485	2,003	1,809	1,778	1,991	1,888	1,905	1,451	2,710	2,556	2,809	3,730	4,699
Enterprise Value High	1,391	1,311	1,662	2,270	2,141	2,131	2,448	2,316	2,113	1,892	3,186	3,139	3,700	4,571	5,780
Enterprise Value Low	925	1,059	1,240	1,722	1,417	1,446	1,736	1,495	1,693	936	2,312	2,067	2,231	3,284	3,357

Shares Outstanding	21	21	21	24	22	21	21	21	21	21	21	21	21	21	21
Diluted Weighted Avg Shares	22	22	24	26	22	22	22	21	21	20	21	21	21	21	21
Basic Weighted Avg Shares	20	21	21	23	22	22	21	21	21	20	21	21	21	21	21
Revenue per Share	53.93	57.21	54.75	52.78	53.53	54.99	51.71	60.96	58.25	39.02	40.8	52.85	50.44	49.94	54.44
EBITDA per Share	7.32	7.87	6.84	6.53	6.34	6.23	6.05	7.27	6.01	4.18	6.27	11.71	11.29	11.85	12.71
Operating Income per Share	4.96	5.19	4.13	4.04	3.76	3.59	3.3	4.11	2.73	1.42	3.17	6.75	6.79	7.07	7.81
Basic EPS, GAAP	2.16	1.98	1.31	0.95	-0.93	-1.86	25.34	0.94	1.85	8.66	8.64	9.86	1.06	3.47	1.93
Basic EPS from Cont Ops	2.16	1.98	1.31	0.95	-0.93	-1.86	24.31	-0.22	0.38	-1.02	2.78	0.19	0.33	3.47	1.93
Diluted EPS, GAAP	2.06	1.9	1.17	0.85	-0.93	-1.86	24.76	0.93	1.84	8.66	8.55	9.81	1.06	3.45	1.91
Diluted EPS from Cont Ops	2.06	1.9	1.17	0.85	-0.93	-1.86	23.76	-0.22	0.38	-1.02	2.75	0.19	0.33	3.45	1.91
Dividend per Share	- -	- -	- -	- -	0.8	0.84	0.89	0.97	1.01	1.06	1.09	1.12	1.16	1.2	1.25
Cash Flow per Share	3.97	5.71	3.34	1.39	3.84	2.99	2.19	10.83	10.03	2.47	6.89	6.12	9.9	7.76	9.58
Free Cash Flow per Basic Share	2.3	3.73	1.44	-0.87	2	1.14	0.59	8.94	8.99	1.81	6.17	4.71	8.28	6.37	7.58
Cash & Equivalents per Share	1.5	2.6	3.08	8.41	4.6	5.16	8.89	6.2	5.86	11.2	16.41	16.08	17.61	11.25	5.46
Book Value per Share	5.13	7.06	8.3	7.87	6.34	3.9	28.38	28.88	30.55	38.78	46.28	54.35	53.72	55.99	56.66
Tangible Book Value per Share	4.74	5.03	9.24	8.21	3.27	-0.92	10.31	11.4	-1.8	-2.37	-25.33	-12.05	-5.44	-12.28	-16.4

EnPro Industries, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)