Olin Corporation Financial Ratios — OLN 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 (%)	71.32	31.78	31.31	16.32	-0.21	-0.64	73.43	29.9	-0.97	-176.07	221	75.23	18.19	4.2	-4.25
Return on Assets (%)	10.75	5.72	6.4	3.84	-0.02	-0.04	6.11	3.6	-0.12	-11.11	15.45	16.02	5.84	1.42	-1.35
Return on Capital (%)	30.53	15.25	16.2	10.07	-0.74	- -	- -	11.29	- -	- -	37.14	29.92	11.11	4.36	- -
Return on Invested Capital (%)	10.15	11	11.86	8.27	-0.95	- -	- -	8.32	- -	- -	27.09	24.6	11.63	4.5	- -
Gross Margin (%)	19.74	19.99	19.14	17.31	12.88	10.92	11.38	16.18	10.98	6.66	25.75	23.27	17.06	11.28	7.4
EBITDA Margin (%)	16.63	17.36	16.97	16.17	14.38	14.28	14.4	18.65	13.94	9.21	27.62	25.63	19.54	12.96	8.26
Operating Margin (%)	11.57	12.29	11.59	9.96	6.36	4.67	5.49	9.99	4.16	-0.66	21.08	19.24	11.73	5.04	0.57
Incremental Operating Margin (%)	33.34	18.56	7.02	24.98	-6.78	2.88	11.8	51.63	52.57	- -	60.79	-15.98	39.42	161.11	-120.94
Pretax Margin (%)	19.35	10.31	9.94	7.26	0.23	-0.62	1.87	6.3	-0.6	-17.71	17.27	17.88	8.19	2.17	-2.38
Profit Margin (%)	12.32	6.85	7.1	4.72	-0.05	-0.07	8.77	4.72	-0.18	-16.84	14.55	14.15	6.73	1.66	-1.48
Net Income to Common Margin (%)	12.32	6.85	7.1	4.72	-0.05	-0.07	8.77	4.72	-0.18	-16.84	14.55	14.15	6.73	1.66	-1.48
Effective Tax Rate (%)	36.29	33.57	28.56	35.46	120.9	- -	- -	25.02	- -	- -	15.73	20.83	19.18	25.9	- -
Dvd Payout Ratio (%)	26.48	42.85	35.83	60	-5,678.57	-3,387.18	24.2	40.74	-1,144.25	-13.02	9.86	8.76	22.76	92.9	-90.07
Sustainable Growth Rate (%)	52.43	18.16	20.09	6.53	-12.05	-22.4	55.66	17.72	-12.04	-199	199.22	68.65	14.05	0.3	-8.08

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	536	714	691	675	3,849	3,618	3,612	3,230	3,724	4,230	3,158	2,945	3,022	3,150	3,140
ST Debt	12	24	13	16	205	80	1	126	81	101	278	82	148	194	169
LT Debt	524	690	678	659	3,644	3,537	3,611	3,104	3,642	4,129	2,880	2,864	2,874	2,956	2,970
Total Debt/EBITDA	1.64	1.88	1.62	1.86	9.38	4.56	4	2.49	4.37	7.97	1.28	1.23	2.26	3.72	5.6
Net Debt/EBITDA	0.71	1.45	0.9	1.15	8.42	4.33	3.76	2.36	3.66	6.93	1.06	0.99	1.87	3.14	4.75
Total Debt/EBIT	2.36	2.66	2.37	3.02	21.19	13.96	10.5	4.66	14.64	-111.61	1.68	1.63	3.77	9.55	81.12
Net Debt/EBIT	1.02	2.04	1.31	1.87	19.04	13.24	9.87	4.4	12.27	-96.94	1.38	1.32	3.12	8.09	68.73
EBITDA to Interest Expense	10.73	14.37	11.06	8.27	4.23	4.13	4.15	5.33	3.5	1.81	7.07	16.7	7.37	4.6	2.98
EBITDA-CapEx/Interest Expense	10.73	14.37	11.06	8.27	4.23	4.13	4.15	5.33	3.5	1.81	7.07	16.7	7.37	4.6	2.98
EBIT to Interest Expense	7.46	10.17	7.55	5.1	1.87	1.35	1.58	2.85	1.05	-0.13	5.4	12.54	4.43	1.79	0.21
Interest Expense	30	26	39	44	97	192	217	243	243	293	348	144	181	184	188
Common Equity/Total Assets	17.47	18.49	22.38	24.76	7.27	6.15	10.39	13.74	11.96	0.04	13.74	29.3	35.06	32.63	30.76
Long-Term Debt/Equity (%)	53.18	69.12	61.61	65.01	150.64	155.61	131.14	109.61	150.66	284.61	108.6	112.58	126.72	143.84	158.78
Long-Term Debt/Capital (%)	54.36	56.23	51.46	49.04	80.55	85.09	79.03	69.51	75.53	97.55	66.54	54.01	49.88	52.27	54.75
Long-Term Debt/Total Assets (%)	21.4	24.84	24.2	24.41	39.23	40.37	39.18	34.5	39.64	49.92	33.81	35.6	37.27	39.01	40.54
Total Debt/Equity (%)	54.41	71.48	62.76	66.62	159.12	159.16	131.17	114.06	154.02	291.57	119.07	115.78	133.25	153.26	167.83
Total Debt/Capital (%)	55.62	58.15	52.41	50.26	85.08	87.03	79.05	72.33	77.21	99.93	72.96	55.55	52.45	55.7	57.88
Total Debt/Total Assets (%)	21.9	25.69	24.65	25.02	41.43	41.28	39.18	35.9	40.53	51.14	37.08	36.61	39.19	41.56	42.86
Net Debt to Equity	23.49	54.94	34.8	41.28	142.91	151.04	123.24	107.74	129.05	253.25	97.99	93.83	110.21	129.74	142.18
Net Debt/Capital (%)	35.11	51.64	37.92	38.5	83.67	86.43	78	71.18	67.8	90.87	62.65	46.73	44.7	48.66	50.59
EBITDA	326	379	427	362	410	793	903	1,295	852	530	2,461	2,403	1,335	848	560
EBITDA-CapEx	326	379	427	362	410	793	903	1,295	852	530	2,461	2,403	1,335	848	560
Operating Income (Loss)	227	268	292	223	182	259	344	694	254	-38	1,879	1,804	802	330	39

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	0.76	0.38	0.76	0.68	0.34	0.2	0.23	0.16	0.2	0.16	0.11	0.12	0.11	0.11	0.1
Current Ratio	1.96	1.73	2.06	2.16	1.69	1.68	1.78	1.53	1.58	1.43	1.34	1.38	1.29	1.27	1.21
Quick Ratio	1.36	1.09	1.45	1.43	1.05	0.96	1.01	0.86	0.92	0.81	0.77	0.74	0.69	0.73	0.66
CFO/Avg Current Liab	0.55	0.67	0.75	0.41	0.28	0.58	0.69	0.88	0.56	0.38	1.21	1.19	0.63	0.32	0.29
Common Equity/Total Assets	17.47	18.49	22.38	24.76	7.27	6.15	10.39	13.74	11.96	0.04	13.74	29.3	35.06	32.63	30.76
Long-Term Debt/Equity (%)	53.18	69.12	61.61	65.01	150.64	155.61	131.14	109.61	150.66	284.61	108.6	112.58	126.72	143.84	158.78
Long-Term Debt/Capital (%)	54.36	56.23	51.46	49.04	80.55	85.09	79.03	69.51	75.53	97.55	66.54	54.01	49.88	52.27	54.75
Long-Term Debt/Total Assets (%)	21.4	24.84	24.2	24.41	39.23	40.37	39.18	34.5	39.64	49.92	33.81	35.6	37.27	39.01	40.54
Total Debt/Equity (%)	54.41	71.48	62.76	66.62	159.12	159.16	131.17	114.06	154.02	291.57	119.07	115.78	133.25	153.26	167.83
Total Debt/Capital (%)	55.62	58.15	52.41	50.26	85.08	87.03	79.05	72.33	77.21	99.93	72.96	55.55	52.45	55.7	57.88
Total Debt/Total Assets (%)	21.9	25.69	24.65	25.02	41.43	41.28	39.18	35.9	40.53	51.14	37.08	36.61	39.19	41.56	42.86
CFO/Total Liabilities	14.75	15.69	18.63	9.45	3.16	9.29	10.04	14.72	9.12	6.35	29.68	34.94	17.89	9.11	8.69
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.67	2.74	3.3	3.01	0.95	1.67	1.99	2.12	1.61	1.28	3.48	3.85	3	2.36	2.06

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	10.1	8.74	9.22	8.46	5.46	7.61	8.9	9.2	7.95	7.52	9.49	9.57	8.32	7.68	8.1
Days Sales Outstanding	36.15	41.75	39.6	43.13	66.91	47.95	41	39.66	45.9	48.53	38.45	38.14	43.87	47.51	45.09
Inventory Turnover	9.48	9.41	10.66	9.35	5.56	7.52	8.46	8.35	7.73	7.84	8.58	7.95	6.29	6.9	7.81
Days Inventory Outstanding	38.52	38.81	34.24	39.06	65.7	48.56	43.14	43.7	47.21	46.53	42.56	45.92	57.98	52.91	46.73
Accounts Payable Turnover	12.03	10.9	12.54	12.7	7.85	8.29	9.04	8.96	8.42	7.75	8.64	8.62	6.92	7.05	7.48
Accounts Payable Turnover Days	30.35	33.47	29.11	28.73	46.52	44	40.38	40.75	43.35	47.08	42.26	42.32	52.72	51.8	48.77
Cash Conversion Cycle	44.33	47.09	44.73	53.45	86.09	52.51	43.76	42.61	49.76	47.99	38.75	41.74	49.13	48.62	43.05
Inventory to Cash Days	-2.37	2.94	5.35	4.07	1.21	-0.61	-2.14	-4.04	-1.31	2	-4.11	-7.78	-14.12	-5.4	-1.65
Inventories	177	195	186	210	685	630	683	711	696	675	868	942	859	824	784
Raw Materials	111	107	117	102	178	131	141	133	175	230	296	339	331	334	361
Work In Process	32	25	26	32	106	111	128	140	121	133	155	200	154	173	178
Finished Goods	112	141	116	142	445	425	463	488	450	360	523	559	508	467	414
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1,572	1,729	2,305	1,790	1,785	4,231	5,913	3,354	2,800	3,878	9,151	7,671	6,792	3,982	2,387
- Cash & Cash Equivalents	305	165	308	257	392	184	218	179	221	190	180	194	170	176	168
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36	32	32
+ Total Debt	536	714	691	675	3,849	3,618	3,612	3,230	3,724	4,230	3,158	2,945	3,022	3,150	3,140
Enterprise Value	1,804	2,278	2,688	2,208	5,241	7,664	9,307	6,406	6,302	7,918	12,129	10,422	9,680	6,989	5,391
Total Capital	964	1,227	1,318	1,343	4,524	4,157	4,569	4,466	4,822	4,233	4,329	5,302	5,762	5,656	5,425
Total Debt/Capital (%)	55.62	58.15	52.41	50.26	85.08	87.03	79.05	72.33	77.21	99.93	72.96	55.55	52.45	55.7	57.88
Total Debt / EV	0.3	0.31	0.26	0.31	0.73	0.47	0.39	0.5	0.59	0.53	0.26	0.28	0.31	0.45	0.58
EV/Sales	0.92	1.04	1.07	0.99	1.84	1.38	1.48	0.92	1.03	1.38	1.36	1.11	1.42	1.07	0.79
EV/EBITDA	5.53	6.01	6.3	6.09	12.77	9.67	10.31	4.95	7.4	14.93	4.93	4.34	7.25	8.24	9.62
EV/EBIT	7.95	8.49	9.22	9.89	28.86	29.57	27.06	9.23	24.78	- -	6.46	5.78	12.07	21.19	139.3
EV/Cash Flow to Firm	7.67	7.68	7.8	11.78	26.63	12.26	5.58	5.88	9.11	11.13	5.96	5.12	8.64	10.92	9.1
EV/Free Cash Flow to Firm	7.67	7.68	7.8	11.78	26.63	12.26	5.58	5.88	9.11	11.13	5.96	5.12	8.64	10.92	9.1
Diluted Market Cap	1,588	1,749	2,334	1,815	1,800	4,231	5,995	3,387	2,800	3,878	9,376	7,862	6,949	4,039	2,387
Diluted Enterprise Value	1,819	2,297	2,717	2,233	5,257	7,664	9,389	6,438	6,302	7,918	12,353	10,613	9,837	7,046	5,391
EV per Share	22.54	28.44	33.65	28.09	50.69	46.39	56	38.4	38.83	50.15	76.24	71.93	76.89	59.33	47.04
TTM Sales	1,961	2,185	2,515	2,241	2,854	5,551	6,268	6,946	6,110	5,758	8,911	9,376	6,833	6,540	6,781
TTM EBITDA	326	379	427	362	410	793	903	1,295	852	530	2,461	2,403	1,335	848	560
TTM Operating Income	227	268	292	223	182	259	344	694	254	-38	1,879	1,804	802	330	39
TTM Cash Flow to Firm	235	297	345	187	197	625	1,668	1,090	692	711	2,034	2,036	1,121	640	592
TTM Free Cash Flow to Firm	235	297	345	187	197	625	1,668	1,090	692	711	2,034	2,036	1,121	640	592

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	7.35	6.26	7.36	11.4	8.29	7.01	9.24	3.73	4.54	8.96	5.39	4.09	7.13	8.03	5.03
EV/EBIT	7.95	8.49	9.22	9.89	28.86	29.57	27.06	9.23	24.78	- -	6.46	5.78	12.07	21.19	139.3
Enterprise Value	1,804	2,278	2,688	2,208	5,241	7,664	9,307	6,406	6,302	7,918	12,129	10,422	9,680	6,989	5,391
Low Price	16.11	18.4	21.29	20.43	15.73	12.29	25.43	17.87	15.38	8.76	22.76	41.33	41.71	32.9	17.66
EV/Sales	0.92	1.04	1.07	0.99	1.84	1.38	1.48	0.92	1.03	1.38	1.36	1.11	1.42	1.07	0.79
EV/EBITDA	5.53	6.01	6.3	6.09	12.77	9.67	10.31	4.95	7.4	14.93	4.93	4.34	7.25	8.24	9.62
Price/Earnings	6.5	11.56	12.91	16.93	- -	- -	10.76	10.23	- -	- -	7.06	5.78	14.76	36.66	- -
Price/Earnings Average	6.85	11.3	10.79	19.61	-1,784.85	-873.36	9.63	14.71	-297.11	-2.43	5.48	5.8	14.51	52.36	-26.35
Price/Earnings High	8.99	12.57	13.21	21.77	-2,536.25	-1,140.73	11.35	19.76	-392.39	-4.3	7.95	7.34	17.7	65.73	-39.64
Price/Earnings Low	5.33	9.85	9.52	15.19	-1,161.77	-520.59	7.69	9.09	-220.9	-1.43	2.79	4.51	11.41	35.69	-20.14
Price/Book Value	3.67	3.37	3.67	2.68	2.64	7.85	6.18	2.71	2.55	1,337.25	7.82	3.25	2.51	1.61	1.06
Price/Book Value Average	3.87	3.29	3.07	3.1	3.7	6.32	5.53	3.9	3.06	814.11	6.07	3.27	2.47	2.3	1.18
Price/Book Value High	5.08	3.66	3.76	3.44	5.26	8.25	6.51	5.24	4.04	1,439.07	8.8	4.13	3.01	2.89	1.77
Price/Book Value Low	3.01	2.87	2.71	2.4	2.41	3.77	4.41	2.41	2.27	476.97	3.09	2.54	1.94	1.57	0.9
Price/Tangible Book Value	4.63	17.54	10.68	12.54	-4.12	-8.91	107.13	16.69	-18.63	-10.52	10.17	9.04	11.35	9.36	8.89
Price/Tangible Book Value Average	4.88	17.14	8.93	14.53	-5.77	-7.18	95.85	24	-22.34	-6.4	7.9	9.07	11.16	13.37	9.86
Price/Tangible Book Value High	6.41	19.07	10.92	16.13	-8.2	-9.37	112.97	32.23	-29.5	-11.32	11.45	11.48	13.61	16.79	14.83
Price/Tangible Book Value Low	3.8	14.95	7.88	11.25	-3.76	-4.28	76.57	14.83	-16.61	-3.75	4.02	7.05	8.77	9.11	7.53
Price/Sales	0.8	0.79	0.92	0.8	0.63	0.76	0.94	0.48	0.46	0.67	1.03	0.82	0.99	0.61	0.35
Price/Sales Average	0.84	0.77	0.77	0.92	0.88	0.61	0.84	0.69	0.55	0.41	0.8	0.82	0.98	0.87	0.39
Price/Sales High	1.11	0.86	0.94	1.03	1.24	0.8	0.99	0.93	0.73	0.72	1.16	1.04	1.19	1.09	0.59
Price/Sales Low	0.66	0.67	0.68	0.72	0.57	0.37	0.67	0.43	0.41	0.24	0.41	0.64	0.77	0.59	0.3
Price/Cash Flow	7.28	6.19	7.27	11.24	8.22	7.01	9.11	3.7	4.54	8.96	5.26	3.99	6.97	7.91	5.03
Price/Cash Flow Average	7.67	6.05	6.08	13.02	11.51	5.65	8.16	5.31	5.44	5.45	4.08	4.01	6.86	11.3	5.59
Price/Cash Flow High	10.06	6.74	7.44	14.46	16.36	7.38	9.61	7.14	7.18	9.64	5.92	5.07	8.36	14.19	8.4
Price/Cash Flow Low	5.97	5.28	5.37	10.09	7.49	3.37	6.51	3.28	4.04	3.19	2.08	3.12	5.39	7.7	4.27
Price/Free Cash Flow Average	7.74	6.12	6.16	13.2	11.61	5.65	8.27	5.36	5.44	5.45	4.18	4.11	7.01	11.46	5.59
Price/Free Cash Flow High	10.16	6.81	7.53	14.66	16.5	7.38	9.74	7.2	7.18	9.64	6.06	5.2	8.55	14.39	8.4
Price/Free Cash Flow Low	6.03	5.34	5.43	10.23	7.56	3.37	6.6	3.31	4.04	3.19	2.13	3.19	5.51	7.81	4.27
EV/Sales Average	0.96	1.02	0.92	1.11	2.09	1.23	1.39	1.13	1.12	1.11	1.13	1.11	1.4	1.33	0.83
EV/Sales High	1.23	1.11	1.09	1.21	2.46	1.42	1.54	1.37	1.3	1.43	1.49	1.33	1.61	1.55	1.03
EV/Sales Low	0.78	0.93	0.83	0.9	1.78	0.98	1.22	0.87	0.98	0.94	0.74	0.93	1.19	1.05	0.74
EV/EBITDA Average	5.78	5.9	5.41	6.88	14.51	8.63	9.62	6.08	8.05	12.07	4.1	4.35	7.17	10.25	10.09
EV/EBITDA High	7.37	6.4	6.42	7.51	17.07	9.94	10.67	7.36	9.32	15.48	5.4	5.2	8.26	11.97	12.47
EV/EBITDA Low	4.66	5.33	4.88	5.59	12.38	6.89	8.44	4.66	7.04	10.22	2.68	3.64	6.1	8.12	8.97
EV/EBIT Average	8.31	8.34	7.92	11.16	32.8	26.39	25.25	11.35	26.98	-168.9	5.37	5.79	11.93	26.36	146.05
EV/EBIT High	10.6	9.05	9.4	12.19	38.59	30.41	28	13.74	31.21	-216.72	7.07	6.93	13.76	30.76	180.55
EV/EBIT Low	6.7	7.53	7.15	9.07	27.99	21.08	22.16	8.69	23.59	-143.1	3.51	4.84	10.15	20.87	129.91
Last Price	19.65	21.59	28.85	22.77	17.26	25.61	35.58	20.11	17.25	24.56	57.52	52.94	53.95	33.8	20.83
High Price	27.16	23.48	29.52	29.28	34.34	26.93	37.52	38.84	27.32	26.43	64.76	67.25	64.7	60.6	34.76
Enterprise Value Average	1,887	2,239	2,310	2,491	5,956	6,839	8,685	7,875	6,860	6,401	10,085	10,451	9,568	8,693	5,652
Enterprise Value High	2,404	2,429	2,742	2,720	7,008	7,882	9,629	9,530	7,937	8,214	13,281	12,496	11,034	10,146	6,987
Enterprise Value Low	1,520	2,022	2,084	2,024	5,083	5,463	7,620	6,032	5,999	5,424	6,599	8,740	8,139	6,883	5,027

Shares Outstanding	80	80	79	77	165	165	167	165	158	158	157	132	120	116	114
Diluted Weighted Avg Shares	81	81	81	80	104	165	168	168	162	158	163	148	129	120	115
Basic Weighted Avg Shares	80	80	80	79	103	165	166	167	162	158	159	145	126	118	115
Revenue per Share	24.51	27.27	31.48	28.51	27.61	33.6	37.72	41.64	37.65	36.47	56.01	64.71	54.27	55.52	59.17
EBITDA per Share	4.08	4.74	5.34	4.61	3.97	4.8	5.43	7.76	5.25	3.36	15.47	16.58	10.6	7.2	4.89
Operating Income per Share	2.84	3.35	3.65	2.84	1.76	1.57	2.07	4.16	1.57	-0.24	11.81	12.45	6.37	2.8	0.34
Basic EPS, GAAP	3.02	1.87	2.24	1.34	-0.01	-0.02	3.31	1.97	-0.07	-6.14	8.15	9.16	3.66	0.92	-0.88
Basic EPS from Cont Ops	3.02	1.87	2.24	1.34	-0.01	-0.02	3.31	1.97	-0.07	-6.14	8.15	9.16	3.59	0.89	-0.88
Diluted EPS, GAAP	2.99	1.85	2.21	1.33	-0.01	-0.02	3.26	1.95	-0.07	-6.14	7.96	8.94	3.57	0.91	-0.88
Diluted EPS from Cont Ops	2.99	1.85	2.21	1.32	-0.01	-0.02	3.26	1.95	-0.07	-6.14	7.96	8.94	3.51	0.88	-0.88
Dividend per Share	0.8	0.8	0.8	0.8	0.77	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
Cash Flow per Share	2.7	3.49	3.97	2.03	2.1	3.65	3.9	5.44	3.8	2.74	10.94	13.26	7.74	4.27	4.14
Free Cash Flow per Basic Share	2.7	3.49	3.97	2.03	2.1	3.65	3.9	5.44	3.8	2.74	10.94	13.26	7.74	4.27	4.14
Cash & Equivalents per Share	3.81	2.06	3.85	3.27	3.79	1.12	1.31	1.07	1.36	1.2	1.13	1.34	1.35	1.49	1.46
Book Value per Share	5.35	6.41	7.85	8.5	6.53	3.26	5.76	7.41	6.77	0.02	7.36	16.27	21.48	20.99	19.66
Tangible Book Value per Share	4.24	1.23	2.7	1.82	-4.19	-2.87	0.33	1.21	-0.93	-2.34	5.66	5.86	4.75	3.61	2.34

Olin Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)