Pyxus International, Inc. Financial Ratios — PYYX 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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	6.3	-30.28	-10.3	22.51	-21.38	18.06	-25.07	- -	- -	-38.56	-25.77	2	10.56	9.07
Return on Assets (%)	1.57	1.24	-5.6	-1.65	3.64	-3.19	2.66	-3.68	-14.61	- -	-5.07	-2.39	0.16	0.96	0.91
Return on Capital (%)	6.78	4.6	- -	- -	9.29	- -	- -	- -	- -	- -	- -	- -	-7.93	4.13	0.5
Return on Invested Capital (%)	5.02	4.64	- -	- -	4.68	- -	- -	- -	- -	- -	- -	- -	-9.62	3.82	-1
Gross Margin (%)	13.37	12.82	9.6	11.78	11.86	12.66	13.34	13.92	14.71	- -	13.85	13.63	15.37	13.82	14.41
EBITDA Margin (%)	8.05	8.9	5.28	6.69	7.08	7.44	7.76	6.89	4.62	- -	6.2	6.72	8.4	7.75	8.52
Operating Margin (%)	6.51	7.39	3.9	5.25	5.59	5.43	5.94	4.91	2.27	- -	5.19	5.72	7.45	6.93	7.66
Incremental Operating Margin (%)	37.38	28.23	-64.91	-5.8	1.23	7.05	12.62	48.09	19.57	2.27	5.19	8.89	35.64	4.58	-18.69
Pretax Margin (%)	2.52	2.37	-2.62	-0.43	4.81	-2.31	-0.87	-2.38	-9.46	- -	-4.84	-1.18	0.76	1.35	1.19
Profit Margin (%)	1.37	1.07	-4.35	-1.35	3.44	-3.67	2.84	-3.91	-17.33	- -	-5.01	-2.04	0.13	0.61	0.6
Net Income to Common Margin (%)	1.37	1.07	-4.35	-1.35	3.44	-3.67	2.84	-3.91	-17.33	- -	-5.01	-2.04	0.13	0.61	0.6
Effective Tax Rate (%)	46.23	56.67	- -	- -	35.14	- -	- -	- -	- -	- -	- -	- -	176.31	74.89	105.99
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	6.3	-30.28	-10.3	22.51	-21.38	18.06	-25.07	- -	- -	-38.56	-25.77	2	10.56	9.07

Credit (USD)

API ChatGPT

	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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	1,203	1,194	1,118	1,072	1,387	1,429	1,348	1,328	1,529	965	1,104	1,035	1,052	878	964
ST Debt	382	363	217	333	476	486	427	429	596	384	495	391	528	404	487
LT Debt	821	831	900	739	910	943	920	898	932	581	609	644	524	474	477
Total Debt/EBITDA	6.94	5.99	8.99	7.76	10.28	11.19	9.4	10.69	21.67	- -	10.85	8.05	6.16	4.57	4.69
Net Debt/EBITDA	6.25	5.53	7.1	6.72	8.8	7.49	7.56	9.15	18.71	- -	8.54	6.72	5.42	4.01	3.88
Total Debt/EBIT	8.59	7.21	12.17	9.88	13.01	15.33	12.28	15.02	44.05	- -	12.98	9.46	6.94	5.11	5.22
Net Debt/EBIT	7.73	6.66	9.61	8.55	11.14	10.26	9.87	12.85	38.02	- -	10.21	7.89	6.11	4.49	4.32
EBITDA to Interest Expense	1.62	1.74	1.06	1.22	1.15	0.94	1.07	0.92	0.53	- -	0.94	1.14	1.36	1.5	1.53
EBITDA-CapEx/Interest Expense	1.2	1.38	0.78	0.99	1	0.84	0.9	0.54	0.05	- -	0.8	0.99	1.19	1.32	1.37
EBIT to Interest Expense	1.31	1.45	0.79	0.96	0.91	0.69	0.82	0.65	0.26	- -	0.78	0.97	1.21	1.34	1.38
Interest Expense	107	115	117	113	117	135	134	136	133	- -	108	113	126	128	134
Common Equity/Total Assets	18.78	20.59	16.23	15.74	16.51	13.37	16.13	13.18	-1.07	16.53	10.1	8.36	8.11	10.16	9.93
Long-Term Debt/Equity (%)	248.61	242.92	362.18	380.77	331.38	456.17	325.34	467.86	- -	228.69	335.82	454.07	356.8	286.2	263.26
Long-Term Debt/Capital (%)	52.25	52.21	64.11	55.45	53.07	55.61	54.91	56.82	61.68	47.4	47.54	54.97	44	45.78	41.87
Long-Term Debt/Total Assets (%)	42.13	43.47	51.51	45.22	46.25	47.82	46.79	48.32	52.87	37.72	35.86	40.7	31.6	31.55	28.13
Total Debt/Equity (%)	364.09	349.11	449.56	552.44	504.81	691.24	476.47	691.43	-2,003.1	379.84	608.48	730	716.22	529.64	532.18
Total Debt/Capital (%)	76.52	75.04	79.57	80.45	80.85	84.27	80.42	83.98	101.14	78.72	86.14	88.37	88.32	84.71	84.63
Total Debt/Total Assets (%)	61.7	62.46	63.93	65.6	70.45	72.46	68.52	71.41	86.7	62.66	64.97	65.43	63.43	58.38	56.87
Net Debt to Equity	327.85	322.2	355.12	478.32	432.09	462.37	382.89	591.42	-1,728.93	327.96	478.67	609.4	629.85	465.49	440.93
Net Debt/Capital (%)	74.59	73.51	75.47	78.09	78.32	78.18	76.75	81.76	98.37	73.54	80.21	83.51	84.22	80.53	79.5
EBITDA	173	199	124	138	135	128	143	124	71	- -	102	129	171	192	206
EBITDA-CapEx	129	159	92	112	118	114	120	74	6	- -	87	112	150	169	184
Operating Income (Loss)	140	166	92	109	107	93	110	88	35	- -	85	109	151	172	185

Liquidity (USD)

API ChatGPT

	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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	0.18	0.15	0.47	0.25	0.3	0.66	0.41	0.3	0.22	0.15	0.24	0.19	0.1	0.1	0.14
Current Ratio	2.28	2.36	2.58	2.1	2.21	2.12	2.12	1.91	1.56	1.87	1.63	1.71	1.45	1.5	1.43
Quick Ratio	0.72	0.61	0.9	0.67	0.91	1.04	0.91	0.8	0.54	0.5	0.57	0.48	0.31	0.37	0.43
CFO/Avg Current Liab	0.11	- -	0.47	-0.1	-0.21	0.02	-0.45	-0.39	-0.5	- -	-0.28	-0.18	-0.27	-0.02	-0.24
Common Equity/Total Assets	18.78	20.59	16.23	15.74	16.51	13.37	16.13	13.18	-1.07	16.53	10.1	8.36	8.11	10.16	9.93
Long-Term Debt/Equity (%)	248.61	242.92	362.18	380.77	331.38	456.17	325.34	467.86	- -	228.69	335.82	454.07	356.8	286.2	263.26
Long-Term Debt/Capital (%)	52.25	52.21	64.11	55.45	53.07	55.61	54.91	56.82	61.68	47.4	47.54	54.97	44	45.78	41.87
Long-Term Debt/Total Assets (%)	42.13	43.47	51.51	45.22	46.25	47.82	46.79	48.32	52.87	37.72	35.86	40.7	31.6	31.55	28.13
Total Debt/Equity (%)	364.09	349.11	449.56	552.44	504.81	691.24	476.47	691.43	-2,003.1	379.84	608.48	730	716.22	529.64	532.18
Total Debt/Capital (%)	76.52	75.04	79.57	80.45	80.85	84.27	80.42	83.98	101.14	78.72	86.14	88.37	88.32	84.71	84.63
Total Debt/Total Assets (%)	61.7	62.46	63.93	65.6	70.45	72.46	68.52	71.41	86.7	62.66	64.97	65.43	63.43	58.38	56.87
CFO/Total Liabilities	3.64	-0.1	17.5	-3.83	-7.99	0.8	-18.24	-14.89	-19.5	- -	-13.1	-9.57	-14.23	-1	-13.77
CFO/CapEx	1.32	-0.04	8.02	-2.12	-7.87	1.03	-13.35	-4.9	-5.58	- -	-13.41	-8.45	-10.22	-0.58	-9.45
Altman's Z-Score	1.82	1.97	1.96	1.81	1.59	1.41	1.52	1.42	0.88	0.3	1.36	1.65	1.67	2.2	1.93

Working Capital (USD)

API ChatGPT

	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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	7.38	8.5	12.05	11.77	7.79	6.31	7.03	6.26	5.91	- -	7.74	8.84	11.48	13.86	11.26
Days Sales Outstanding	49.47	42.94	30.28	31.01	46.83	57.84	51.91	58.31	61.76	- -	47.14	41.27	31.8	26.33	32.42
Inventory Turnover	2.27	2.24	2.58	2.46	2.19	2.04	2.32	2.27	1.86	- -	1.91	2.17	2.02	2.53	2.61
Days Inventory Outstanding	160.67	162.89	141.26	148.46	166.42	179.08	157.02	160.79	195.9	- -	190.83	168.22	181.07	144.55	139.61
Accounts Payable Turnover	18.45	15.8	15.72	19.3	22.33	16.19	17.92	15.41	15.76	-0.02	9.41	9.62	10.68	12.53	15.17
Accounts Payable Turnover Days	19.78	23.1	23.22	18.91	16.35	22.55	20.37	23.69	23.17	-16,564.92	38.79	37.96	34.18	29.12	24.06
Cash Conversion Cycle	190.36	182.73	148.32	160.55	196.9	214.37	188.56	195.41	234.49	- -	199.18	171.54	178.68	141.76	147.97
Inventory to Cash Days	-111.2	-119.95	-110.98	-117.44	-119.6	-121.24	-105.1	-102.47	-134.14	- -	-143.69	-126.95	-149.27	-118.22	-107.18
Inventories	840	904	744	740	791	678	698	668	730	728	749	775	932	762	818
Raw Materials	241	310	304	205	176	221	204	184	179	157	193	232	306	242	279
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	555	550	396	491	584	425	468	455	486	535	518	498	585	490	507
Other Inventory	44	44	44	44	31	33	26	29	65	36	38	45	40	30	31

Enterprise Value (USD)

API ChatGPT

	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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36	30	75	103	71
- Cash & Cash Equivalents	120	92	235	144	200	473	265	192	170	93	199	137	93	78	134
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	4	3	3	4	3	11	8	2	6	6	4	5	6	7
+ Total Debt	1,203	1,194	1,118	1,072	1,387	1,429	1,348	1,328	1,529	965	1,104	1,035	1,052	878	964
Enterprise Value	1,086	1,106	886	932	1,190	959	1,094	1,144	1,360	878	947	933	1,039	908	907
Total Capital	1,572	1,591	1,405	1,333	1,715	1,696	1,676	1,581	1,511	1,225	1,281	1,172	1,191	1,036	1,139
Total Debt/Capital (%)	76.52	75.04	79.57	80.45	80.85	84.27	80.42	83.98	101.14	78.72	86.14	88.37	88.32	84.71	84.63
Total Debt / EV	1.11	1.08	1.26	1.15	1.16	1.49	1.23	1.16	1.12	1.1	1.17	1.11	1.01	0.97	1.06
EV/Sales	0.51	0.49	0.38	0.45	0.63	0.56	0.59	0.63	0.89	- -	0.58	0.49	0.51	0.37	0.38
EV/EBITDA	6.27	5.55	7.13	6.74	8.82	7.51	7.63	9.21	19.28	- -	9.31	7.25	6.08	4.72	4.41
EV/EBIT	7.75	6.68	9.65	8.58	11.17	10.29	9.97	12.94	39.19	- -	11.14	8.52	6.86	5.28	4.91
EV/Cash Flow to Firm	9.33	23.04	1.94	2.77	- -	4.17	- -	168.49	- -	- -	- -	6.39	- -	48.39	- -
EV/Free Cash Flow to Firm	6.74	12.45	1.81	2.57	- -	3.94	- -	19.92	- -	- -	- -	5.74	- -	21.73	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36	30	75	103	71
Diluted Enterprise Value	1,086	1,106	886	932	1,190	959	1,094	1,144	1,360	878	947	933	1,039	908	907
EV per Share	114.06	12.65	101.02	10.55	134.02	107.39	121.69	126.35	148.67	- -	37.83	37.3	41.54	35.33	35.16
TTM Sales	2,151	2,241	2,355	2,067	1,905	1,715	1,846	1,802	1,527	- -	1,640	1,915	2,033	2,481	2,413
TTM EBITDA	173	199	124	138	135	128	143	124	71	- -	102	129	171	192	206
TTM Operating Income	140	166	92	109	107	93	110	88	35	- -	85	109	151	172	185
TTM Cash Flow to Firm	116	48	457	336	-59	230	-662	7	-105	- -	-73	146	-311	19	-216
TTM Free Cash Flow to Firm	161	89	490	362	-42	244	-639	57	-40	- -	-58	162	-290	42	-194

Multiples (USD)

API ChatGPT

	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	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.2	-0.25	-0.39	10.66	-0.38
EV/EBIT	7.75	6.68	9.65	8.58	11.17	10.29	9.97	12.94	39.19	- -	11.14	8.52	6.86	5.28	4.91
Enterprise Value	1,086	1,106	886	932	1,190	959	1,094	1,144	1,360	878	947	933	1,039	908	907
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.05	1.08	0.1	1	1.44	2.25
EV/Sales	0.51	0.49	0.38	0.45	0.63	0.56	0.59	0.63	0.89	- -	0.58	0.49	0.51	0.37	0.38
EV/EBITDA	6.27	5.55	7.13	6.74	8.82	7.51	7.63	9.21	19.28	- -	9.31	7.25	6.08	4.72	4.41
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.16	6.78	4.85
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.72	-0.39	14	5.23	6.65
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.46	-1.09	32.76	8.97	10.62
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.33	-0.06	9.39	2.44	3.98
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.23	0.56	0.67	0.42
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.35	0.12	0.28	0.52	0.58
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.7	0.32	0.65	0.89	0.92
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.02	0.19	0.24	0.34
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	0.29	0.66	0.75	0.45
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.44	0.15	0.33	0.58	0.62
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.88	0.41	0.77	0.99	0.99
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	0.02	0.22	0.27	0.37
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.02	0.04	0.04	0.03
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	0.01	0.02	0.03	0.04
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07	0.02	0.04	0.05	0.06
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.02	- -	0.01	0.01	0.02
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.18	-0.22	-0.35	-7.68	-0.34
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.3	-0.11	-0.17	-5.92	-0.46
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.6	-0.31	-0.41	-10.16	-0.74
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.14	-0.02	-0.12	-2.77	-0.28
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.32	-0.13	-0.19	8.22	-0.52
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.65	-0.35	-0.45	14.1	-0.84
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.15	-0.02	-0.13	3.84	-0.31
EV/Sales Average	0.51	0.49	0.38	0.45	0.63	0.56	0.59	0.63	0.89	- -	0.59	0.48	0.49	0.36	0.39
EV/Sales High	0.51	0.49	0.38	0.45	0.63	0.56	0.59	0.63	0.89	- -	0.63	0.49	0.52	0.38	0.41
EV/Sales Low	0.51	0.49	0.38	0.45	0.63	0.56	0.59	0.63	0.89	- -	0.57	0.47	0.49	0.34	0.37
EV/EBITDA Average	6.27	5.55	7.13	6.74	8.82	7.51	7.63	9.21	19.28	- -	9.54	7.14	5.86	4.6	4.54
EV/EBITDA High	6.27	5.55	7.13	6.74	8.82	7.51	7.63	9.21	19.28	- -	10.14	7.35	6.16	4.89	4.82
EV/EBITDA Low	6.27	5.55	7.13	6.74	8.82	7.51	7.63	9.21	19.28	- -	9.22	7.04	5.79	4.38	4.35
EV/EBIT Average	7.75	6.68	9.65	8.58	11.17	10.29	9.97	12.94	39.19	- -	11.41	8.38	6.61	5.14	5.05
EV/EBIT High	7.75	6.68	9.65	8.58	11.17	10.29	9.97	12.94	39.19	- -	12.13	8.63	6.94	5.47	5.36
EV/EBIT Low	7.75	6.68	9.65	8.58	11.17	10.29	9.97	12.94	39.19	- -	11.03	8.27	6.53	4.9	4.84
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.3	1.45	1.2	3	4	2.74
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.5	4.8	1.7	3.49	5.29	6
Enterprise Value Average	1,086	1,106	886	932	1,190	959	1,094	1,144	1,360	878	970	918	1,001	885	933
Enterprise Value High	1,086	1,106	886	932	1,190	959	1,094	1,144	1,360	878	1,031	945	1,051	941	991
Enterprise Value Low	1,086	1,106	886	932	1,190	959	1,094	1,144	1,360	878	938	905	989	842	894

Shares Outstanding	10	9	9	9	9	9	9	9	9	25	25	25	25	25	25
Diluted Weighted Avg Shares	10	111	9	88	9	9	9	9	9	- -	25	25	25	26	26
Basic Weighted Avg Shares	10	87	9	88	9	9	9	9	9	- -	25	25	25	26	26
Revenue per Share	225.84	25.65	268.41	23.41	214.43	192.02	205.36	198.98	166.95	- -	65.5	76.6	81.3	96.53	93.56
EBITDA per Share	18.19	2.28	14.17	1.57	15.19	14.29	15.95	13.71	7.71	- -	4.06	5.14	6.83	7.48	7.97
Operating Income per Share	14.71	1.9	10.47	1.23	12	10.43	12.21	9.76	3.79	- -	3.4	4.38	6.06	6.69	7.16
Basic EPS, GAAP	3.09	0.27	-11.69	-0.32	7.38	-7.05	5.83	-7.78	-28.93	- -	-3.28	-1.57	0.11	0.59	0.56
Basic EPS from Cont Ops	3.07	0.28	-11.73	-0.32	7.37	-7.09	5.77	-7.86	-29.55	- -	-3.28	-1.53	0.13	0.64	0.61
Diluted EPS, GAAP	3.09	0.22	-11.69	-0.32	7.38	-7.05	5.83	-7.78	-28.93	- -	-3.28	-1.57	0.11	0.59	0.56
Diluted EPS from Cont Ops	3.07	0.22	-11.73	-0.32	7.37	-7.09	5.77	-7.86	-29.55	- -	-3.28	-1.53	0.13	0.64	0.6
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	6.19	-0.02	29.92	-0.63	-15.24	1.59	-34.17	-27.42	-39.2	- -	-7.94	-5.51	-8.6	-0.52	-8.08
Free Cash Flow per Basic Share	1.5	-0.49	26.19	-0.92	-17.17	0.05	-36.73	-33.02	-46.23	- -	-8.53	-6.17	-9.44	-1.42	-8.94
Cash & Equivalents per Share	12.57	1.05	26.76	1.63	22.49	52.98	29.44	21.21	18.61	- -	7.94	5.47	3.7	3.04	5.21
Book Value per Share	38.45	4.5	32.33	2.91	36.59	29.51	35.28	27.07	-2.06	- -	6.85	5.29	5.38	5.94	6.53
Tangible Book Value per Share	30.93	3.55	24.38	1.84	23.38	16.14	20.53	9.49	-15.55	- -	5.44	4.13	4.52	5.34	6.09

Pyxus International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)