O'Reilly Automotive, Inc. Financial Ratios — ORLY 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 (%)	16.77	23.65	32.9	39.06	46.8	57.84	99.45	263.13	370.45	651.9	- -	- -	- -	- -	- -
Return on Assets (%)	9.63	10.41	11.35	12.35	14.1	14.95	15.35	17.03	14.88	15.71	18.57	17.85	17.71	16.59	16.15
Return on Capital (%)	14.57	17.84	21.36	23.99	28.64	31.54	33.5	38.37	29.91	29.88	37.63	40.68	43.23	40.49	38.13
Return on Invested Capital (%)	14.91	17.72	21.17	23.82	28.57	31.47	33.55	38.42	29.81	29.8	37.53	40.75	43.04	40.36	38.05
Gross Margin (%)	49.01	50.1	50.67	51.4	52.25	52.47	52.58	52.85	53.15	52.44	52.67	51.23	51.26	51.2	51.59
EBITDA Margin (%)	17.79	18.67	19.35	20.3	21.64	22.31	21.82	21.75	21.59	23.56	24.35	22.99	22.74	22.22	22.34
Operating Margin (%)	14.92	15.81	16.6	17.6	19	19.77	19.22	19.03	18.92	20.85	21.89	20.5	20.15	19.46	19.46
Incremental Operating Margin (%)	33.3	28.83	27	29.44	32.46	29.56	6.81	16.07	17.2	34.28	28.89	3.45	16.53	7.23	19.51
Pretax Margin (%)	14.09	15.23	15.93	16.94	18.33	19.05	18.24	17.76	17.64	19.53	20.87	19.42	19	18.22	18.22
Profit Margin (%)	8.77	9.47	10.08	10.78	11.69	12.08	12.63	13.89	13.7	15.1	16.24	15.08	14.84	14.28	14.27
Net Income to Common Margin (%)	8.77	9.47	10.08	10.78	11.69	12.08	12.63	13.89	13.7	15.1	16.24	15.08	14.84	14.28	14.27
Effective Tax Rate (%)	37.77	37.79	36.7	36.33	36.23	36.62	30.77	21.82	22.3	22.68	22.19	22.37	21.9	21.62	21.66
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	16.77	23.65	32.9	39.06	46.8	57.84	99.45	263.13	370.45	651.9	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios 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	798	1,096	1,396	1,388	1,390	1,887	2,978	3,417	5,862	6,165	5,867	6,545	7,841	7,921	8,491
ST Debt	1	- -	- -	- -	- -	- -	- -	- -	316	323	338	367	390	419	440
LT Debt	797	1,096	1,396	1,388	1,390	1,887	2,978	3,417	5,546	5,842	5,529	6,178	7,451	7,502	8,052
Total Debt/EBITDA	0.77	0.95	1.09	0.95	0.81	0.98	1.52	1.65	2.67	2.25	1.81	1.98	2.18	2.13	2.14
Net Debt/EBITDA	0.42	0.73	0.91	0.78	0.74	0.91	1.5	1.63	1.76	1.34	1.07	1.29	1.47	1.45	1.47
Total Debt/EBIT	0.92	1.12	1.27	1.09	0.92	1.11	1.73	1.88	3.05	2.55	2.01	2.22	2.46	2.44	2.45
Net Debt/EBIT	0.5	0.87	1.06	0.9	0.84	1.02	1.7	1.87	2	1.51	1.19	1.44	1.66	1.66	1.68
EBITDA to Interest Expense	36.56	28.72	26.22	27.48	30.18	27.03	21.45	16.98	15.66	16.97	22.42	21	17.83	16.68	16.9
EBITDA-CapEx/Interest Expense	24.91	21.24	18.15	19.41	22.94	20.31	16.35	12.85	11.17	14.08	19.36	17.43	12.84	12.09	11.92
EBIT to Interest Expense	30.68	24.31	22.49	23.84	26.5	23.96	18.89	14.86	13.72	15.02	20.15	18.73	15.8	14.61	14.72
Interest Expense	28	40	49	53	57	71	91	122	140	161	145	158	202	223	235
Common Equity/Total Assets	51.72	36.67	32.41	30.9	29.38	22.59	8.62	4.43	3.71	1.21	-0.57	-8.4	-12.54	-9.2	-4.62
Long-Term Debt/Equity (%)	28.01	51.97	71	68.79	70.87	115.97	456.08	966.2	1,395.74	4,165.12	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	21.88	34.2	41.52	40.75	41.48	53.7	82.02	90.62	88.6	92.66	95.32	112.65	122.12	114.53	104.19
Long-Term Debt/Total Assets (%)	14.49	19.06	23.01	21.26	20.82	26.19	39.33	42.82	51.75	50.38	47.18	48.93	53.71	50.37	48.68
Total Debt/Equity (%)	28.04	51.98	71.01	68.79	70.87	115.97	456.08	966.2	1,475.28	4,395.25	-8,832.13	-617.02	-450.82	-577.76	-1,112.4
Total Debt/Capital (%)	21.9	34.2	41.52	40.75	41.48	53.7	82.02	90.62	93.65	97.78	101.15	119.34	128.5	120.93	109.88
Total Debt/Total Assets (%)	14.5	19.06	23.01	21.26	20.82	26.19	39.33	42.82	54.7	53.16	50.06	51.83	56.52	53.18	51.34
Net Debt to Equity	15.33	40.21	59.24	56.37	64.94	106.96	448.98	957.34	968.97	2,607.75	-5,216.36	-401.89	-304.21	-393.2	-762.83
Net Debt/Capital (%)	13.29	28.68	37.2	36.05	39.37	51.68	81.78	90.54	61.91	62.64	63.72	79.3	90.87	83.97	77.29
EBITDA	1,030	1,154	1,287	1,465	1,724	1,917	1,959	2,074	2,192	2,734	3,245	3,312	3,595	3,713	3,972
EBITDA-CapEx	702	854	891	1,035	1,310	1,441	1,493	1,570	1,564	2,268	2,803	2,749	2,589	2,690	2,803
Operating Income (Loss)	864	977	1,103	1,270	1,514	1,699	1,725	1,815	1,921	2,419	2,917	2,954	3,186	3,251	3,461

Liquidity (USD)

Liquidity Ratios 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	0.23	0.11	0.1	0.09	0.04	0.04	0.01	0.01	0.01	0.09	0.06	0.02	0.04	0.02	0.02
Current Ratio	1.65	1.2	1.17	1.09	0.99	0.96	0.93	0.91	0.86	0.86	0.77	0.71	0.73	0.71	0.77
Quick Ratio	0.36	0.19	0.18	0.16	0.11	0.13	0.09	0.08	0.07	0.15	0.13	0.08	0.1	0.08	0.08
CFO/Avg Current Liab	0.8	0.65	0.39	0.45	0.46	0.47	0.4	0.46	0.41	0.58	0.58	0.49	0.41	0.38	0.32
Common Equity/Total Assets	51.72	36.67	32.41	30.9	29.38	22.59	8.62	4.43	3.71	1.21	-0.57	-8.4	-12.54	-9.2	-4.62
Long-Term Debt/Equity (%)	28.01	51.97	71	68.79	70.87	115.97	456.08	966.2	1,395.74	4,165.12	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	21.88	34.2	41.52	40.75	41.48	53.7	82.02	90.62	88.6	92.66	95.32	112.65	122.12	114.53	104.19
Long-Term Debt/Total Assets (%)	14.49	19.06	23.01	21.26	20.82	26.19	39.33	42.82	51.75	50.38	47.18	48.93	53.71	50.37	48.68
Total Debt/Equity (%)	28.04	51.98	71.01	68.79	70.87	115.97	456.08	966.2	1,475.28	4,395.25	-8,832.13	-617.02	-450.82	-577.76	-1,112.4
Total Debt/Capital (%)	21.9	34.2	41.52	40.75	41.48	53.7	82.02	90.62	93.65	97.78	101.15	119.34	128.5	120.93	109.88
Total Debt/Total Assets (%)	14.5	19.06	23.01	21.26	20.82	26.19	39.33	42.82	54.7	53.16	50.06	51.83	56.52	53.18	51.34
CFO/Total Liabilities	42.14	34.38	22.14	26.37	28.53	27.09	20.29	22.65	16.56	24.76	27.21	23	19.43	18.75	15.96
CFO/CapEx	3.41	4.16	2.29	2.77	3.25	3.17	3.01	3.43	2.72	6.09	7.24	5.59	3.02	2.98	2.36
Altman's Z-Score	4.88	3.95	4.25	4.83	5.49	5.03	3.75	4.07	3.41	3.28	4.2	3.88	3.66	4	4.18

Working Capital (USD)

Working Capital Ratios 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	36.32	47.9	52.25	52.4	52.24	47.96	43.42	46.72	49.88	52.2	53.07	46.81	44.03	45.66	47.63
Days Sales Outstanding	10.05	7.62	6.99	6.97	6.99	7.61	8.41	7.81	7.32	6.99	6.88	7.8	8.29	7.99	7.66
Inventory Turnover	1.47	1.45	1.41	1.42	1.47	1.51	1.47	1.45	1.43	1.55	1.72	1.75	1.71	1.67	1.59
Days Inventory Outstanding	247.91	252.15	258.79	256.53	248.79	241.75	248.17	251.77	255.12	235.03	212.36	208.92	213.52	218.31	229.55
Accounts Payable Turnover	2.68	2.1	1.7	1.65	1.54	1.53	1.47	1.43	1.44	1.47	1.43	1.46	1.34	1.36	1.36
Accounts Payable Turnover Days	136.23	173.47	215.27	221.44	236.36	239.11	249.14	256.06	254	248.62	255.58	250.65	272.9	268	269.08
Cash Conversion Cycle	121.72	86.3	50.5	42.05	19.42	10.25	7.43	3.52	8.44	-6.59	-36.35	-33.93	-51.09	-41.69	-31.86
Inventory to Cash Days	-237.86	-244.53	-251.8	-249.56	-241.8	-234.14	-239.76	-243.96	-247.8	-228.04	-205.48	-201.12	-205.23	-210.32	-221.89
Inventories	1,986	2,276	2,375	2,555	2,631	2,779	3,010	3,193	3,454	3,653	3,686	4,359	4,658	5,096	5,731
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	1,986	2,276	2,375	2,555	2,631	2,779	3,010	3,193	3,454	3,653	3,686	4,359	4,658	5,096	5,731

Enterprise Value (USD)

Enterprise Value 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	10,168	10,099	13,634	19,569	24,762	25,850	20,283	27,223	33,144	32,187	47,336	52,629	56,125	68,159	76,791
- Cash & Cash Equivalents	362	248	231	251	116	147	46	31	40	466	362	109	279	130	194
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	798	1,096	1,396	1,388	1,390	1,887	2,978	3,417	5,862	6,165	5,867	6,545	7,841	7,921	8,491
Enterprise Value	10,604	10,947	14,799	20,707	26,035	27,590	23,215	30,609	38,965	37,886	52,840	59,066	63,687	75,950	85,088
Total Capital	3,642	3,204	3,363	3,407	3,351	3,514	3,631	3,771	6,259	6,305	5,800	5,484	6,102	6,550	7,728
Total Debt/Capital (%)	21.9	34.2	41.52	40.75	41.48	53.7	82.02	90.62	93.65	97.78	101.15	119.34	128.5	120.93	109.88
Total Debt / EV	0.08	0.1	0.09	0.07	0.05	0.07	0.13	0.11	0.15	0.16	0.11	0.11	0.12	0.1	0.1
EV/Sales	1.83	1.77	2.23	2.87	3.27	3.21	2.59	3.21	3.84	3.26	3.96	4.1	4.03	4.55	4.79
EV/EBITDA	10.3	9.48	11.5	14.14	15.1	14.39	11.85	14.76	17.78	13.86	16.28	17.83	17.71	20.45	21.42
EV/EBIT	12.27	11.2	13.41	16.3	17.2	16.24	13.45	16.86	20.29	15.66	18.11	19.99	19.99	23.36	24.59
EV/Cash Flow to Firm	9.33	8.58	15.76	16.91	18.84	17.74	15.83	16.79	21.44	12.79	15.92	18.06	19.95	23.56	28.88
EV/Free Cash Flow to Firm	7.24	6.94	11.09	12.52	14.5	13.58	12.01	13.15	15.93	11.06	14.04	15.41	15.17	17.88	20.68
Diluted Market Cap	10,952	11,024	14,299	20,423	25,719	26,927	21,534	28,337	34,094	33,698	49,159	54,831	57,954	69,609	78,068
Diluted Enterprise Value	11,388	11,872	15,464	21,561	26,992	28,667	24,466	31,723	39,916	39,397	54,664	61,268	65,516	77,400	86,366
EV per Share	5.56	6.46	9.31	13.59	17.76	19.81	18.36	25.82	34.35	35.51	52.55	63.15	71.87	88.09	101.07
TTM Sales	5,789	6,182	6,649	7,216	7,967	8,593	8,978	9,536	10,150	11,604	13,328	14,410	15,812	16,708	17,782
TTM EBITDA	1,030	1,154	1,287	1,465	1,724	1,917	1,959	2,074	2,192	2,734	3,245	3,312	3,595	3,713	3,972
TTM Operating Income	864	977	1,103	1,270	1,514	1,699	1,725	1,815	1,921	2,419	2,917	2,954	3,186	3,251	3,461
TTM Cash Flow to Firm	1,137	1,277	939	1,224	1,382	1,556	1,467	1,823	1,817	2,961	3,320	3,271	3,192	3,224	2,946
TTM Free Cash Flow to Firm	1,465	1,577	1,335	1,654	1,796	2,032	1,933	2,327	2,445	3,427	3,763	3,834	4,198	4,247	4,115

Multiples (USD)

Valuation Multiples 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	7.57	7.1	10.97	12.6	14.62	13.55	11.52	12.7	14.59	10.2	13.47	14.77	14.34	17.09	19.86
EV/EBIT	12.27	11.2	13.41	16.3	17.2	16.24	13.45	16.86	20.29	15.66	18.11	19.99	19.99	23.36	24.59
Enterprise Value	10,604	10,947	14,799	20,707	26,035	27,590	23,215	30,609	38,965	37,886	52,840	59,066	63,687	75,950	85,088
Low Price	3.56	5.04	5.8	8.55	11.93	15.01	11.3	14.51	21.99	16.77	28.27	37.53	51.15	60.97	78.83
EV/Sales	1.83	1.77	2.23	2.87	3.27	3.21	2.59	3.21	3.84	3.26	3.96	4.1	4.03	4.55	4.79
EV/EBITDA	10.3	9.48	11.5	14.14	15.1	14.39	11.85	14.76	17.78	13.86	16.28	17.83	17.71	20.45	21.42
Price/Earnings	21.21	18.5	20.98	25.8	27.2	25.61	18.76	21.17	24.26	19.06	22.5	25.01	24.49	28.98	30.6
Price/Earnings Average	16.98	18.46	18.57	20.79	24.9	24.77	18.26	18.07	21.6	17.75	17.98	20.91	23.37	26.89	31.61
Price/Earnings High	21.8	22.16	22.1	26.37	29.84	26.93	22.15	22.32	25.15	20.56	22.65	25.8	25.92	31.39	36.47
Price/Earnings Low	14.17	15.64	14.18	17.18	19.21	20.71	13.22	13.38	18.26	10.6	13.51	16.68	19.77	22.35	26.44
Price/Book Value	3.57	4.79	6.93	9.7	12.63	15.89	31.06	76.97	83.41	229.48	-712.64	-49.62	-32.27	-49.72	-100.6
Price/Book Value Average	2.86	4.78	6.14	7.81	11.56	15.36	30.23	65.7	74.26	213.69	-569.51	-41.48	-30.8	-46.13	-103.93
Price/Book Value High	3.67	5.74	7.31	9.91	13.85	16.71	36.66	81.16	86.47	247.43	-717.34	-51.19	-34.16	-53.84	-119.91
Price/Book Value Low	2.39	4.05	4.69	6.46	8.92	12.85	21.88	48.64	62.77	127.56	-427.92	-33.09	-26.06	-38.35	-86.94
Price/Tangible Book Value	4.84	7.48	11.27	15.51	20.56	30.71	-149.13	-60.02	-61.44	-43.45	-50.05	-26.43	-20.89	-28.77	-43.06
Price/Tangible Book Value Average	3.87	7.47	9.97	12.49	18.83	29.7	-145.13	-51.23	-54.7	-40.46	-40	-22.1	-19.94	-26.7	-44.49
Price/Tangible Book Value High	4.98	8.96	11.87	15.84	22.56	32.3	-176	-63.28	-63.69	-46.85	-50.38	-27.27	-22.12	-31.15	-51.33
Price/Tangible Book Value Low	3.23	6.33	7.62	10.33	14.52	24.84	-105.06	-37.93	-46.24	-24.15	-30.05	-17.63	-16.87	-22.19	-37.22
Price/Sales	1.86	1.75	2.11	2.78	3.18	3.09	2.37	2.94	3.32	2.88	3.65	3.77	3.63	4.14	4.37
Price/Sales Average	1.49	1.75	1.87	2.24	2.91	2.99	2.31	2.51	2.96	2.68	2.92	3.15	3.47	3.84	4.51
Price/Sales High	1.91	2.1	2.23	2.84	3.49	3.25	2.8	3.1	3.45	3.1	3.68	3.89	3.85	4.48	5.21
Price/Sales Low	1.24	1.48	1.43	1.85	2.25	2.5	1.67	1.86	2.5	1.6	2.19	2.51	2.93	3.19	3.77
Price/Cash Flow	9.62	8.66	15.48	16.87	18.82	17.59	15.16	16.23	19.75	11.78	15.19	17.26	18.94	22.68	28.12
Price/Cash Flow Average	7.7	8.64	13.7	13.59	17.24	17.01	14.75	13.85	17.58	10.97	12.14	14.43	18.08	21.05	29.05
Price/Cash Flow High	9.89	10.37	16.31	17.24	20.65	18.5	17.89	17.11	20.47	12.7	15.29	17.81	20.05	24.56	33.52
Price/Cash Flow Low	6.43	7.32	10.47	11.23	13.3	14.22	10.68	10.26	14.86	6.55	9.12	11.51	15.29	17.5	24.3
Price/Free Cash Flow Average	6.06	7.09	9.71	10.15	13.38	13.11	11.21	10.84	12.99	9.5	10.76	12.35	13.69	15.86	20.52
Price/Free Cash Flow High	7.78	8.51	11.55	12.88	16.04	14.25	13.59	13.39	15.13	11	13.56	15.24	15.19	18.51	23.67
Price/Free Cash Flow Low	5.05	6.01	7.41	8.39	10.32	10.96	8.11	8.02	10.98	5.67	8.09	9.85	11.58	13.18	17.16
EV/Sales Average	1.48	1.77	1.99	2.34	3.01	3.11	2.53	2.79	3.48	3.07	3.25	3.5	3.87	4.25	4.93
EV/Sales High	1.88	2.09	2.34	2.93	3.57	3.37	2.99	3.37	3.96	3.48	3.99	4.22	4.24	4.88	5.61
EV/Sales Low	1.25	1.52	1.56	1.96	2.36	2.64	1.92	2.16	3.03	2.03	2.55	2.88	3.34	3.61	4.2
EV/EBITDA Average	8.33	9.47	10.28	11.54	13.89	13.95	11.57	12.83	16.12	13.05	13.35	15.23	17	19.13	22.06
EV/EBITDA High	10.57	11.21	12.07	14.43	16.49	15.09	13.71	15.47	18.33	14.78	16.38	18.34	18.63	21.98	25.13
EV/EBITDA Low	7.02	8.13	8.07	9.67	10.88	11.81	8.79	9.93	14.04	8.63	10.45	12.54	14.71	16.26	18.8
EV/EBIT Average	9.93	11.18	11.99	13.31	15.82	15.74	13.14	14.67	18.39	14.74	14.85	17.07	19.19	21.85	25.32
EV/EBIT High	12.6	13.25	14.07	16.64	18.78	17.02	15.57	17.68	20.92	16.7	18.22	20.56	21.02	25.1	28.85
EV/EBIT Low	8.37	9.61	9.41	11.15	12.39	13.33	9.98	11.34	16.02	9.75	11.63	14.06	16.6	18.57	21.58
Last Price	5.33	5.96	8.58	12.84	16.89	18.56	16.04	22.96	29.22	30.17	47.08	56.27	63.34	79.05	91.21
High Price	5.48	7.14	9.04	13.12	18.53	19.52	18.93	24.21	30.29	32.53	47.39	58.06	67.06	85.6	108.72
Enterprise Value Average	8,576	10,928	13,233	16,904	23,947	26,741	22,671	26,621	35,329	35,671	43,333	50,437	61,139	71,033	87,636
Enterprise Value High	10,890	12,946	15,530	21,133	28,440	28,927	26,870	32,091	40,179	40,404	53,152	60,740	66,983	81,598	99,830
Enterprise Value Low	7,227	9,388	10,382	14,168	18,764	22,646	17,221	20,590	30,764	23,590	33,928	41,538	52,885	60,361	74,665

Shares Outstanding	1,908	1,694	1,589	1,524	1,466	1,393	1,265	1,186	1,134	1,067	1,005	935	886	862	842
Diluted Weighted Avg Shares	2,055	1,850	1,667	1,591	1,523	1,451	1,343	1,234	1,167	1,117	1,044	974	915	881	856
Basic Weighted Avg Shares	2,020	1,818	1,639	1,564	1,499	1,432	1,326	1,221	1,155	1,107	1,035	966	907	875	851
Revenue per Share	2.87	3.4	4.06	4.61	5.31	6	6.77	7.81	8.79	10.48	12.88	14.92	17.43	19.09	20.88
EBITDA per Share	0.51	0.64	0.79	0.94	1.15	1.34	1.48	1.7	1.9	2.47	3.14	3.43	3.96	4.24	4.66
Operating Income per Share	0.43	0.54	0.67	0.81	1.01	1.19	1.3	1.49	1.66	2.18	2.82	3.06	3.51	3.72	4.06
Basic EPS, GAAP	0.25	0.32	0.41	0.5	0.62	0.72	0.85	1.08	1.2	1.58	2.09	2.25	2.59	2.73	2.98
Basic EPS from Cont Ops	0.25	0.32	0.41	0.5	0.62	0.72	0.85	1.08	1.2	1.58	2.09	2.25	2.59	2.73	2.98
Diluted EPS, GAAP	0.25	0.32	0.4	0.49	0.61	0.72	0.84	1.07	1.19	1.57	2.07	2.23	2.56	2.71	2.97
Diluted EPS from Cont Ops	0.25	0.32	0.4	0.49	0.61	0.72	0.84	1.07	1.19	1.57	2.07	2.23	2.56	2.71	2.97
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.55	0.69	0.55	0.76	0.9	1.06	1.06	1.41	1.48	2.56	3.1	3.26	3.34	3.48	3.24
Free Cash Flow per Basic Share	0.39	0.52	0.31	0.49	0.62	0.72	0.71	1	0.94	2.14	2.67	2.68	2.24	2.32	1.87
Cash & Equivalents per Share	0.19	0.15	0.15	0.16	0.08	0.11	0.04	0.03	0.04	0.44	0.36	0.12	0.32	0.15	0.23
Book Value per Share	1.49	1.24	1.24	1.32	1.34	1.17	0.52	0.3	0.35	0.13	-0.07	-1.13	-1.96	-1.59	-0.91
Tangible Book Value per Share	1.1	0.8	0.76	0.83	0.82	0.6	-0.11	-0.38	-0.48	-0.69	-0.94	-2.13	-3.03	-2.75	-2.12

O'Reilly Automotive, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)