Oxford Industries, Inc. Financial Ratios — OXM 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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	24.97	22.56	28.37	24.64	14.64	22.51	23.78	20.79	18.91	-30.06	43.71	45.17	15.75	22.66	-7.47
Return on Assets (%)	5.5	5.88	7.65	7.32	5.07	8.28	9.4	9.29	7.78	-10.08	14.4	15.44	5.31	7.79	-2.15
Return on Capital (%)	16.51	14.72	16.51	15.34	11.25	18.16	19.72	19.53	12.86	- -	22.72	23.87	8.62	11.81	- -
Return on Invested Capital (%)	15.02	14.11	15.32	13.71	15.31	13.37	14.23	14.07	10.19	- -	17.96	19.36	16.89	9.65	- -
Gross Margin (%)	54.42	54.88	56.65	56.28	57.42	56.75	56.4	57.53	57.44	55.45	61.84	62.97	63.35	62.94	60.75
EBITDA Margin (%)	12.96	11.87	15.32	14.18	13.82	12.92	11.82	11.9	11.83	-3.11	17.99	18.87	16.46	12.32	6.47
Operating Margin (%)	9.38	8.8	11.33	10.09	10.06	8.79	7.92	8.18	8.34	-8.47	14.49	15.5	12.38	7.85	2.01
Incremental Operating Margin (%)	19.58	4.19	-371.82	-4.96	9.59	-14.32	-6.1	21.6	20.12	- -	58.21	19.77	-15.12	137.69	230.45
Pretax Margin (%)	5.74	5.95	10.87	9.73	9.81	8.46	7.63	7.97	8.23	-16.81	14.41	15.28	4.77	7.69	-2.58
Profit Margin (%)	3.87	3.66	5.33	4.97	3.15	5.13	5.99	5.99	6.1	-12.78	11.5	11.74	3.86	6.13	-1.89
Net Income to Common Margin (%)	3.87	3.66	5.33	4.97	3.15	5.13	5.99	5.99	6.1	-12.78	11.5	11.74	3.86	6.13	-1.89
Effective Tax Rate (%)	32.81	38.46	39.99	39.95	38.42	36.97	21.94	24.93	25.9	- -	20.2	23.17	19	20.24	- -
Dvd Payout Ratio (%)	29.3	31.69	21.5	25.79	28.43	33.25	28.11	34.78	36.81	-17.6	20.97	21.29	68.74	46.5	-151.06
Sustainable Growth Rate (%)	17.65	15.41	22.27	18.28	10.48	15.03	17.09	13.56	11.95	-35.35	34.55	35.55	4.92	12.12	-18.76

Credit (USD)

API Chat

	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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	106	116	142	109	44	92	46	13	342	301	261	414	338	449	563
ST Debt	3	8	4	4	- -	- -	- -	- -	50	61	61	74	65	59	65
LT Debt	103	109	138	105	44	92	46	13	292	240	199	340	273	390	499
Total Debt/EBITDA	1.08	1.15	1.09	0.84	0.33	0.69	0.36	0.1	2.57	-12.91	1.27	1.55	1.31	2.4	5.89
Net Debt/EBITDA	0.94	1.07	1.02	0.79	0.28	0.64	0.31	0.04	-0.39	2.83	-0.22	0.41	0.08	0.12	1.13
Total Debt/EBIT	1.49	1.55	1.47	1.17	0.45	1.02	0.53	0.14	3.65	-4.75	1.58	1.89	1.73	3.77	18.97
Net Debt/EBIT	1.3	1.45	1.38	1.12	0.39	0.95	0.46	0.05	-0.56	1.04	-0.27	0.5	0.11	0.18	3.65
EBITDA to Interest Expense	6.05	11.36	33.05	40.32	54.49	38.62	41.3	57.71	106.72	-11.49	217.63	87.37	42.85	75.73	13.91
EBITDA-CapEx/Interest Expense	3.88	4.57	22.04	24.76	24.76	24.17	28.84	41.49	76.67	-25.76	183.85	72.06	30.58	21.34	-1.86
EBIT to Interest Expense	4.38	8.42	24.44	28.68	39.67	26.27	27.66	39.68	75.24	-31.26	175.32	71.75	32.24	48.23	4.32
Interest Expense	16	9	4	3	2	3	3	2	1	2	1	3	6	2	7
Common Equity/Total Assets	25.15	26.89	27.06	32.41	37.03	36.53	42.47	46.82	37.14	29.21	36.34	32.47	35.08	33.76	23.75
Long-Term Debt/Equity (%)	50.67	47.23	52.89	36.08	13.15	24.33	10.66	2.72	55.22	59.14	39.3	61.07	48.67	62.72	96.91
Long-Term Debt/Capital (%)	44.18	40.8	44.19	33.75	16.93	26.77	13.35	3.68	40.21	43.34	32.77	42.49	37.78	44.14	57.07
Long-Term Debt/Total Assets (%)	20.31	19.52	21.93	16.84	7.55	13.36	6.54	1.79	28.25	27.72	20.83	28.58	24.87	30.27	38.12
Total Debt/Equity (%)	51.93	50.68	54.42	37.5	13.15	24.33	10.66	2.72	64.72	74.15	51.36	74.35	60.18	72.15	109.44
Total Debt/Capital (%)	45.28	43.79	45.48	35.07	16.93	26.77	13.35	3.68	47.12	54.33	42.84	51.73	46.71	50.78	64.44
Total Debt/Total Assets (%)	20.81	20.95	22.57	17.51	7.55	13.36	6.54	1.79	33.1	34.75	27.23	34.79	30.75	34.83	43.05
Net Debt to Equity	45.38	47.41	51.16	35.68	11.26	22.65	9.18	0.98	-9.92	-16.27	-8.84	19.81	3.87	3.48	21.04
Net Debt/Capital (%)	41.96	42.16	43.95	33.95	14.86	25.39	11.72	1.35	-7.79	-13.54	-7.96	13.94	3.03	2.47	12.5
EBITDA	98	102	130	130	134	132	128	132	133	-23	205	266	259	187	96
EBITDA-CapEx	63	41	87	80	61	83	90	95	95	-52	174	220	185	53	-13
Operating Income (Loss)	71	75	96	93	98	90	86	91	94	-63	166	219	195	119	30

Liquidity (USD)

API Chat

	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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.11	0.06	0.06	0.03	0.05	0.05	0.05	0.06	0.3	0.34	0.93	0.03	0.03	0.04	0.03
Current Ratio	1.82	1.79	2.04	1.62	1.68	1.76	1.75	1.9	1.62	1.32	1.77	1.23	1.22	1.18	1.1
Quick Ratio	0.62	0.57	0.63	0.44	0.51	0.49	0.55	0.54	0.63	0.58	1.15	0.27	0.38	0.35	0.31
CFO/Avg Current Liab	0.33	0.55	0.41	0.65	0.73	0.91	0.89	0.7	0.76	0.45	0.94	0.51	0.96	0.79	0.47
Common Equity/Total Assets	25.15	26.89	27.06	32.41	37.03	36.53	42.47	46.82	37.14	29.21	36.34	32.47	35.08	33.76	23.75
Long-Term Debt/Equity (%)	50.67	47.23	52.89	36.08	13.15	24.33	10.66	2.72	55.22	59.14	39.3	61.07	48.67	62.72	96.91
Long-Term Debt/Capital (%)	44.18	40.8	44.19	33.75	16.93	26.77	13.35	3.68	40.21	43.34	32.77	42.49	37.78	44.14	57.07
Long-Term Debt/Total Assets (%)	20.31	19.52	21.93	16.84	7.55	13.36	6.54	1.79	28.25	27.72	20.83	28.58	24.87	30.27	38.12
Total Debt/Equity (%)	51.93	50.68	54.42	37.5	13.15	24.33	10.66	2.72	64.72	74.15	51.36	74.35	60.18	72.15	109.44
Total Debt/Capital (%)	45.28	43.79	45.48	35.07	16.93	26.77	13.35	3.68	47.12	54.33	42.84	51.73	46.71	50.78	64.44
Total Debt/Total Assets (%)	20.81	20.95	22.57	17.51	7.55	13.36	6.54	1.79	33.1	34.75	27.23	34.79	30.75	34.83	43.05
CFO/Total Liabilities	14.5	20.57	14.36	28.75	42.44	38.37	43.9	38.72	24.15	18.23	44	19.86	45.5	29.08	15.07
CFO/CapEx	1.25	1.11	1.22	1.89	1.44	2.4	3.06	2.6	3.26	2.9	6.21	2.69	3.3	1.45	1.1
Altman's Z-Score	5.52	5.26	5.57	5.16	6.75	5.69	7.05	7.23	4.01	2.79	4.86	5.24	5.11	3.72	2.27

Working Capital (USD)

API Chat

	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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	25.42	13.97	12.31	13.16	15.68	17.43	17.27	16.22	17.7	16.96	36.84	37.35	29.28	21.49	19.61
Days Sales Outstanding	14.36	26.13	29.65	27.73	23.28	20.94	21.14	22.51	20.63	21.51	9.91	9.77	12.47	16.98	18.61
Inventory Turnover	3.67	3.62	2.91	3.04	3.3	3.26	3.52	3.27	3.05	2.42	3.61	3.09	3.03	3.44	3.49
Days Inventory Outstanding	99.58	100.72	125.49	119.89	110.44	111.95	103.66	111.54	119.5	150.85	101.01	117.96	120.33	106.13	104.63
Accounts Payable Turnover	8.17	5.06	5.69	5.11	5.97	6.27	6.32	6.73	6.38	4.46	5.66	7.13	5.72	5.99	5.52
Accounts Payable Turnover Days	44.69	72.2	64.17	71.36	61.13	58.17	57.79	54.25	57.19	81.78	64.47	51.2	63.8	60.98	66.12
Cash Conversion Cycle	69.24	54.65	90.97	76.26	72.59	74.72	67.01	79.8	82.94	90.59	46.46	76.54	68.99	62.14	57.12
Inventory to Cash Days	-85.22	-74.59	-95.84	-92.15	-87.16	-91.01	-82.52	-89.04	-98.88	-129.34	-91.11	-108.19	-107.86	-89.15	-86.02
Inventories	103	110	144	121	129	142	127	161	152	124	118	220	160	167	165
Raw Materials	6	5	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	6	6	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	143	155	188	- -	- -	- -	- -	- -	- -	124	118	220	160	167	165
Other Inventory	- -	- -	- -	121	129	142	127	161	152	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	841	818	1,241	919	1,150	909	1,308	1,277	1,163	1,081	1,370	1,864	1,480	1,314	551
- Cash & Cash Equivalents	13	8	8	5	6	6	6	8	52	66	45	9	8	9	8
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	106	116	142	109	44	92	46	13	342	301	261	414	338	449	563
Enterprise Value	933	927	1,375	1,023	1,187	994	1,348	1,282	1,452	1,316	1,421	2,269	1,810	1,753	1,107
Total Capital	234	266	311	311	260	342	343	353	726	554	609	800	723	885	874
Total Debt/Capital (%)	45.28	43.79	45.48	35.07	16.93	26.77	13.35	3.68	47.12	54.33	42.84	51.73	46.71	50.78	64.44
Total Debt / EV	0.11	0.13	0.1	0.11	0.04	0.09	0.03	0.01	0.24	0.23	0.18	0.18	0.19	0.26	0.51
EV/Sales	1.23	1.08	1.62	1.11	1.22	0.97	1.24	1.16	1.29	1.76	1.24	1.61	1.15	1.16	0.75
EV/EBITDA	9.49	9.12	10.56	7.84	8.86	7.53	10.49	9.73	10.93	- -	6.92	8.52	7	9.38	11.58
EV/EBIT	13.11	12.32	14.27	11.02	12.18	11.06	15.67	14.15	15.51	- -	8.59	10.37	9.3	14.73	37.27
EV/Cash Flow to Firm	16.92	12.77	24.95	10.51	11.11	8.24	11.13	13.07	11.82	15.41	7.15	17.73	7.26	8.95	8.88
EV/Free Cash Flow to Firm	10.32	6.95	13.96	6.92	6.6	5.84	8.43	9.49	9.06	11.51	6.16	12.99	5.6	5.31	4.75
Diluted Market Cap	842	819	1,244	921	1,157	916	1,319	1,290	1,174	1,081	1,390	1,906	1,510	1,327	551
Diluted Enterprise Value	934	928	1,377	1,025	1,194	1,001	1,358	1,294	1,463	1,316	1,606	2,311	1,840	1,767	1,107
EV per Share	56.54	55.96	83.56	62.25	72.15	60.18	81.18	76.86	86.68	79.41	85.46	142.67	116.1	111.93	73.96
TTM Sales	759	856	850	920	969	1,023	1,086	1,107	1,123	749	1,142	1,412	1,571	1,517	1,478
TTM EBITDA	98	102	130	130	134	132	128	132	133	-23	205	266	259	187	96
TTM Operating Income	71	75	96	93	98	90	86	91	94	-63	166	219	195	119	30
TTM Cash Flow to Firm	55	73	55	97	107	121	121	98	123	85	199	128	249	196	125
TTM Free Cash Flow to Firm	90	133	98	148	180	170	160	135	160	114	231	175	323	330	233

Multiples (USD)

API Chat

	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	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	10.58	6.41	12.94	6.32	6.48	5.45	8.38	9.67	7.37	9.59	6.05	11.06	4.74	4.04	2.42
EV/EBIT	13.11	12.32	14.27	11.02	12.18	11.06	15.67	14.15	15.51	- -	8.59	10.37	9.3	14.73	37.27
Enterprise Value	933	927	1,375	1,023	1,187	994	1,348	1,282	1,452	1,316	1,421	2,269	1,810	1,753	1,107
Low Price	22.48	39.12	42.19	50.13	51.13	51.81	49.5	63.5	63.73	30.37	63.77	77.81	82.33	72.24	30.57
EV/Sales	1.23	1.08	1.62	1.11	1.22	0.97	1.24	1.16	1.29	1.76	1.24	1.61	1.15	1.16	0.75
EV/EBITDA	9.49	9.12	10.56	7.84	8.86	7.53	10.49	9.73	10.93	- -	6.92	8.52	7	9.38	11.58
Price/Earnings	28.62	26.12	27.41	20.08	37.62	17.33	20.1	19.27	16.98	- -	10.43	11.25	24.38	14.13	- -
Price/Earnings Average	19.96	25.97	23.65	23.4	39.05	20.19	15.9	20.81	18.06	-8.56	11.6	9.1	26.02	15.67	-25
Price/Earnings High	29.09	31.39	29.84	29.74	49.13	24.56	21.5	24.45	20.88	-12.98	14.5	11.47	31.68	19.19	-44.12
Price/Earnings Low	12.63	20.69	15.32	18	27.53	16.32	12.62	15.98	15.59	-5.26	8.08	7.47	21.14	12.17	-16.4
Price/Book Value	6.57	5.47	7.31	4.56	5.33	3.63	4.4	3.75	3.03	4.28	3.94	4.83	3.84	3.02	1.77
Price/Book Value Average	4.58	5.44	6.31	5.31	5.53	4.23	3.48	4.05	3.22	3.24	4.38	3.91	4.1	3.35	2.24
Price/Book Value High	6.67	6.57	7.96	6.75	6.96	5.15	4.71	4.76	3.73	4.91	5.47	4.92	4.99	4.1	3.96
Price/Book Value Low	2.9	4.33	4.09	4.08	3.9	3.42	2.76	3.11	2.78	1.99	3.05	3.21	3.33	2.6	1.47
Price/Tangible Book Value	37.57	16.95	17.8	7.23	6.63	6.45	7.1	5.42	4.05	4.79	4.17	12.27	5.45	3.9	1.84
Price/Tangible Book Value Average	26.21	16.85	15.36	8.42	6.88	7.52	5.62	5.86	4.31	3.63	4.64	9.93	5.82	4.32	2.33
Price/Tangible Book Value High	38.19	20.38	19.38	10.7	8.66	9.15	7.6	6.88	4.98	5.5	5.8	12.51	7.08	5.29	4.1
Price/Tangible Book Value Low	16.58	13.43	9.95	6.48	4.85	6.08	4.46	4.5	3.72	2.23	3.23	8.14	4.73	3.36	1.53
Price/Sales	1.11	0.96	1.46	1	1.19	0.89	1.2	1.15	1.04	1.44	1.2	1.32	0.94	0.87	0.37
Price/Sales Average	0.77	0.95	1.26	1.16	1.23	1.04	0.95	1.25	1.1	1.09	1.33	1.07	1.01	0.96	0.47
Price/Sales High	1.13	1.15	1.59	1.48	1.55	1.26	1.29	1.46	1.27	1.66	1.67	1.35	1.22	1.18	0.83
Price/Sales Low	0.49	0.76	0.82	0.89	0.87	0.84	0.76	0.96	0.95	0.67	0.93	0.88	0.82	0.75	0.31
Price/Cash Flow	19	12.19	23.54	9.63	10.91	7.67	11.03	13.25	9.54	12.9	6.92	14.84	6.06	6.77	4.61
Price/Cash Flow Average	13.26	12.12	20.32	11.22	11.33	8.93	8.73	14.32	10.14	9.76	7.69	12.01	6.47	7.51	5.83
Price/Cash Flow High	19.32	14.65	25.63	14.26	14.25	10.87	11.8	16.82	11.73	14.81	9.61	15.13	7.87	9.19	10.28
Price/Cash Flow Low	8.39	9.66	13.16	8.63	7.98	7.22	6.93	10.99	8.76	6	5.36	9.85	5.25	5.83	3.82
Price/Free Cash Flow Average	7.38	6.37	11.17	7.36	6.73	6.35	6.63	10.44	7.84	7.26	6.72	8.96	5.06	4.48	3.06
Price/Free Cash Flow High	10.76	7.7	14.09	9.36	8.47	7.73	8.97	12.27	9.06	11.01	8.4	11.28	6.16	5.49	5.4
Price/Free Cash Flow Low	4.67	5.08	7.24	5.66	4.74	5.14	5.26	8.02	6.76	4.46	4.68	7.34	4.11	3.48	2.01
EV/Sales Average	0.89	1.08	1.42	1.28	1.27	1.12	0.99	1.25	1.36	1.41	1.52	1.36	1.22	1.25	0.85
EV/Sales High	1.25	1.28	1.75	1.59	1.59	1.34	1.32	1.47	1.53	1.97	1.86	1.63	1.43	1.47	1.21
EV/Sales Low	0.61	0.88	0.97	1.01	0.91	0.92	0.79	0.96	1.21	0.99	1.12	1.16	1.03	1.04	0.69
EV/EBITDA Average	6.9	9.08	9.25	9	9.19	8.66	8.37	10.51	11.49	-45.2	8.47	7.18	7.38	10.15	13.1
EV/EBITDA High	9.63	10.75	11.4	11.23	11.49	10.4	11.21	12.34	12.94	-63.35	10.32	8.65	8.71	11.9	18.68
EV/EBITDA Low	4.71	7.45	6.35	7.11	6.56	7.12	6.71	8.07	10.22	-31.67	6.21	6.16	6.24	8.41	10.59
EV/EBIT Average	9.54	12.26	12.51	12.65	12.63	12.73	12.49	15.28	16.3	-16.62	10.51	8.75	9.81	15.93	42.18
EV/EBIT High	13.3	14.51	15.41	15.78	15.78	15.28	16.73	17.94	18.36	-23.29	12.81	10.54	11.58	18.68	60.14
EV/EBIT Low	6.51	10.06	8.59	9.99	9.01	10.47	10.01	11.74	14.49	-11.64	7.71	7.51	8.29	13.2	34.1
Last Price	50.93	49.38	75.47	55.94	69.86	55.02	78.8	76.58	69.4	65.24	82.39	117.22	94.93	83.86	36.85
High Price	51.77	59.36	82.16	82.84	91.24	77.99	84.32	97.19	85.36	74.92	114.47	119.5	123.37	113.88	82.24
Enterprise Value Average	679	922	1,204	1,174	1,231	1,144	1,074	1,384	1,527	1,054	1,739	1,914	1,910	1,897	1,253
Enterprise Value High	947	1,092	1,485	1,465	1,539	1,374	1,439	1,626	1,720	1,477	2,120	2,305	2,253	2,224	1,786
Enterprise Value Low	464	757	827	927	879	941	861	1,064	1,357	738	1,276	1,642	1,614	1,571	1,013

Shares Outstanding	16	17	16	16	17	17	17	17	17	17	17	16	16	16	15
Diluted Weighted Avg Shares	17	17	16	16	17	17	17	17	17	17	17	16	16	16	15
Basic Weighted Avg Shares	17	17	16	16	16	17	17	17	17	17	17	16	16	16	15
Revenue per Share	45.97	51.65	51.66	56.02	58.9	61.89	65.43	66.4	67.01	45.18	68.67	88.76	100.8	96.81	98.77
EBITDA per Share	5.96	6.13	7.92	7.94	8.14	8	7.74	7.9	7.93	-1.41	12.35	16.75	16.59	11.93	6.39
Operating Income per Share	4.31	4.54	5.85	5.65	5.93	5.44	5.18	5.43	5.59	-3.82	9.95	13.76	12.48	7.6	1.98
Basic EPS, GAAP	1.78	1.89	2.75	2.79	1.86	3.18	3.92	3.97	4.09	-5.77	7.9	10.42	3.89	5.94	-1.86
Basic EPS from Cont Ops	1.77	1.89	3.37	3.27	3.56	3.3	3.9	3.97	4.09	-5.77	7.9	10.42	3.89	5.94	-1.86
Diluted EPS, GAAP	1.78	1.89	2.75	2.78	1.85	3.15	3.89	3.94	4.05	-5.77	7.78	10.19	3.82	5.87	-1.86
Diluted EPS from Cont Ops	1.77	1.89	3.36	3.27	3.54	3.27	3.87	3.94	4.05	-5.77	7.78	10.19	3.82	5.87	-1.86
Dividend per Share	0.52	0.6	0.72	0.84	1.01	1.1	1.1	1.38	1.5	1.02	1.66	2.22	2.68	2.76	2.82
Cash Flow per Share	2.68	4.05	3.21	5.81	6.4	7.18	7.14	5.78	7.28	5.06	11.91	7.9	15.67	12.39	8
Free Cash Flow per Basic Share	0.54	0.39	0.57	2.74	1.96	4.19	4.81	3.56	5.04	3.31	9.99	4.96	10.92	3.82	0.76
Cash & Equivalents per Share	0.81	0.45	0.52	0.32	0.38	0.38	0.38	0.5	3.13	3.98	12.61	0.56	0.49	0.6	0.54
Book Value per Share	7.76	9.03	10.32	12.28	13.11	15.15	17.91	20.41	22.91	15.26	20.92	24.27	24.7	27.8	20.78
Tangible Book Value per Share	1.36	2.91	4.24	7.74	10.54	8.53	11.1	14.12	17.13	13.61	19.75	9.55	17.42	21.53	20.04

Oxford Industries, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)