RPM International Inc. Financial Ratios — RPM 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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Return on Common Equity (%)	34.75	33.94	14.53	38.78	27.01	33.99	15.66	26.83	19.24	20.48	29.57	24.61	21.06	22.77	23.12
Return on Assets (%)	5.8	6.1	2.57	6.86	5.28	7.5	3.69	6.52	4.98	5.5	8.46	7.58	7.1	8.8	9.59
Return on Capital (%)	13.21	13.3	6.63	14.66	11.84	15.58	8.33	12.41	9.26	9.15	12.83	11.72	10.8	12.81	13.61
Return on Invested Capital (%)	10.34	11.3	9.58	12.5	8.96	14.15	12.19	11.63	10.15	10.34	13.42	11.36	11.76	13.57	14.68
Gross Margin (%)	41.42	40.83	41.75	42.86	42.25	43.36	43.68	37.89	37.53	38	39.39	36.27	37.87	41.1	41.38
EBITDA Margin (%)	12.28	12.25	11.76	13.15	13.44	14.07	12.89	12.15	11.39	12.73	14.54	11.89	13.05	14.62	14.84
Operating Margin (%)	10.12	10.23	9.65	11.1	11.28	11.76	10.53	9.74	8.85	9.88	12.14	9.61	10.91	12.28	12.21
Incremental Operating Margin (%)	-55.48	11.16	2.3	30.96	15.03	21.75	-30.38	-1.13	-10.62	-90.21	32.86	-16.02	26.83	138.21	-2.84
Pretax Margin (%)	8.72	8.69	4.34	9.7	9.87	10.04	4.93	7.84	6.11	7.4	10.95	9.05	8.95	10.74	10.75
Profit Margin (%)	5.59	5.72	2.42	6.66	5.21	7.37	3.67	6.35	4.79	5.53	8.23	7.33	6.6	8.02	9.34
Net Income to Common Margin (%)	5.59	5.72	2.42	6.66	5.21	7.37	3.67	6.35	4.79	5.53	8.23	7.33	6.6	8.02	9.34
Effective Tax Rate (%)	31.14	28.79	37.9	27.92	49.62	26.06	24.42	18.65	21.23	25.18	24.68	18.84	26.12	25.18	12.92
Dvd Payout Ratio (%)	49.98	44.58	97.15	39.26	62.71	40.08	83.59	49.15	67.48	60.53	38.61	41.42	44.49	39.27	36.93
Sustainable Growth Rate (%)	17.38	18.81	0.41	23.56	10.07	20.37	2.57	13.64	6.26	8.08	18.16	14.42	11.69	13.83	14.58

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Total Debt	1,109	1,116	1,374	1,352	1,656	1,640	2,090	2,174	2,526	2,784	2,637	2,952	2,969	2,408	2,964
ST Debt	3	3	5	6	2	5	254	4	552	81	1	603	179	136	8
LT Debt	1,106	1,113	1,369	1,346	1,654	1,635	1,836	2,171	1,973	2,703	2,636	2,348	2,791	2,272	2,956
Total Debt/EBITDA	2.67	2.41	2.86	2.35	2.68	2.42	3.27	3.36	3.98	3.97	2.97	3.7	3.14	2.25	2.71
Net Debt/EBITDA	1.62	1.73	2.15	1.77	2.4	2.03	2.72	2.98	3.63	3.29	2.4	3.11	2.61	1.76	2.14
Total Debt/EBIT	3.24	2.89	3.49	2.78	3.19	2.9	4	4.2	5.13	5.12	3.56	4.58	3.75	2.67	3.29
Net Debt/EBIT	1.97	2.07	2.62	2.1	2.86	2.43	3.33	3.72	4.68	4.24	2.88	3.85	3.12	2.1	2.61
EBITDA to Interest Expense	6.35	6.42	6.01	7.11	7.05	7.39	6.59	6.18	6.19	6.94	10.4	9.07	7.96	9.09	11.33
EBITDA-CapEx/Interest Expense	6.35	6.42	6.01	7.11	7.05	7.39	6.59	6.18	6.19	6.94	10.4	9.07	7.96	9.09	11.33
EBIT to Interest Expense	5.23	5.37	4.93	6	5.92	6.17	5.39	4.96	4.81	5.39	8.68	7.33	6.65	7.64	9.32
Interest Expense	65	72	80	81	88	92	97	105	102	101	85	88	119	118	97
Common Equity/Total Assets	16.62	19.32	16.24	19.07	19.99	24.11	23.06	25.5	26.21	27.45	29.64	31.91	35.47	41.93	41.09
Long-Term Debt/Equity (%)	79.74	84.7	101.05	85.26	127.88	118.95	127.65	132.88	140.1	213.73	151.23	118.37	130.23	90.45	102.41
Long-Term Debt/Capital (%)	60.87	57.55	62.32	56.5	63.7	58.59	56.22	61.65	49.9	62.4	58.67	46.1	51.9	43.94	47.99
Long-Term Debt/Total Assets (%)	31.47	31.25	33.23	30.74	35.24	34.32	36.08	41.17	36.27	48	42.16	35.01	41.15	34.5	38.02
Total Debt/Equity (%)	79.92	84.9	101.38	85.62	128.03	119.29	145.28	133.09	179.32	220.13	151.3	148.79	138.56	95.87	102.67
Total Debt/Capital (%)	61.01	57.68	62.53	56.73	63.78	58.76	63.99	61.75	63.87	64.27	58.7	57.95	55.22	46.57	48.11
Total Debt/Total Assets (%)	31.55	31.32	33.34	30.87	35.28	34.42	41.06	41.24	46.42	49.44	42.18	44.01	43.78	36.57	38.12
Net Debt to Equity	48.57	60.85	76.03	64.54	114.53	100.01	120.91	118.13	163.48	182.32	122.38	125.26	115.17	75.22	81.21
Net Debt/Capital (%)	48.74	49.42	55.58	49.71	61.17	54.43	59.66	58.89	61.71	56.26	50.24	50.79	47.82	38.3	40.02
EBITDA	415	463	480	576	618	677	639	647	634	701	888	798	947	1,072	1,094
EBITDA-CapEx	415	463	480	576	618	677	639	647	634	701	888	798	947	1,072	1,094
Operating Income (Loss)	342	387	393	486	518	566	522	518	492	544	741	645	792	901	900

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Cash Ratio	0.59	0.44	0.37	0.36	0.19	0.26	0.28	0.24	0.14	0.21	0.19	0.1	0.14	0.16	0.21
Current Ratio	2.54	2.4	2.03	2.2	2.32	2.13	1.94	2.45	1.64	2.22	2.09	1.56	2.14	1.97	2.16
Quick Ratio	1.56	1.46	1.22	1.29	1.25	1.23	1.09	1.35	0.95	1.25	1.15	0.81	1.15	1.13	1.23
CFO/Avg Current Liab	0.35	0.4	0.45	0.3	0.36	0.5	0.35	0.35	0.23	0.42	0.63	0.11	0.33	0.76	0.52
Common Equity/Total Assets	16.62	19.32	16.24	19.07	19.99	24.11	23.06	25.5	26.21	27.45	29.64	31.91	35.47	41.93	41.09
Long-Term Debt/Equity (%)	79.74	84.7	101.05	85.26	127.88	118.95	127.65	132.88	140.1	213.73	151.23	118.37	130.23	90.45	102.41
Long-Term Debt/Capital (%)	60.87	57.55	62.32	56.5	63.7	58.59	56.22	61.65	49.9	62.4	58.67	46.1	51.9	43.94	47.99
Long-Term Debt/Total Assets (%)	31.47	31.25	33.23	30.74	35.24	34.32	36.08	41.17	36.27	48	42.16	35.01	41.15	34.5	38.02
Total Debt/Equity (%)	79.92	84.9	101.38	85.62	128.03	119.29	145.28	133.09	179.32	220.13	151.3	148.79	138.56	95.87	102.67
Total Debt/Capital (%)	61.01	57.68	62.53	56.73	63.78	58.76	63.99	61.75	63.87	64.27	58.7	57.95	55.22	46.57	48.11
Total Debt/Total Assets (%)	31.55	31.32	33.34	30.87	35.28	34.42	41.06	41.24	46.42	49.44	42.18	44.01	43.78	36.57	38.12
CFO/Total Liabilities	11.19	13.12	13.32	9.93	9.72	14	10.57	10.73	7.26	12.59	16.99	3.78	12.44	27.55	15.71
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.67	3.96	3.86	4.26	4.3	4.4	4.04	4.12	3.92	4.23	4.61	4.19	4.41	5.44	4.92

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Accounts Receivable Turnover	5.03	5.18	5.32	5.27	5.02	5.02	5.06	5.05	4.74	4.65	5.05	4.94	4.94	5.02	5.04
Days Sales Outstanding	72.6	70.46	68.6	69.29	72.7	72.77	72.09	72.33	76.95	78.55	72.29	73.83	73.83	72.71	72.49
Inventory Turnover	4.66	4.69	4.58	4.3	4.12	4.01	3.79	4.07	4.15	4.13	4.23	3.98	3.84	4.13	4.34
Days Inventory Outstanding	78.32	77.82	79.78	84.83	88.59	91.03	96.33	89.6	88.01	88.32	86.22	91.82	95.05	88.36	84.15
Accounts Payable Turnover	6.25	6.03	5.6	5.11	5.23	5.41	5.59	5.95	6.06	6.2	6.11	6	5.98	6.23	6.26
Accounts Payable Turnover Days	58.41	60.53	65.19	71.41	69.8	67.49	65.26	61.37	60.19	58.91	59.7	60.88	61.01	58.63	58.27
Cash Conversion Cycle	92.51	87.75	83.19	82.71	91.49	96.3	103.15	100.56	104.76	107.96	98.81	104.77	107.88	102.44	98.37
Inventory to Cash Days	-5.72	-7.36	-11.18	-15.54	-15.89	-18.26	-24.25	-17.27	-11.06	-9.77	-13.93	-18	-21.22	-15.65	-11.66
Inventories	463	490	549	614	674	686	788	834	842	810	938	1,213	1,135	956	1,036
Raw Materials	142	161	186	214	236	228	248	288	296	283	447	561	452	354	388
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	321	329	363	400	439	458	540	546	545	528	491	652	684	602	649
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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Market Capitalization	2,994	3,378	4,272	5,575	6,501	6,494	7,086	6,493	6,987	9,607	12,003	11,272	10,174	14,323	14,523
- Cash & Cash Equivalents	435	316	344	333	175	265	350	244	223	233	247	202	216	237	302
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	124	130	154	196	2	2	3	3	3	2	2	1	2	1	1
+ Total Debt	1,109	1,116	1,374	1,352	1,656	1,640	2,090	2,174	2,526	2,784	2,637	2,952	2,969	2,408	2,964
Enterprise Value	3,792	4,307	5,457	6,789	7,984	7,871	8,828	8,426	9,293	12,160	14,396	14,024	12,929	16,495	17,186
Total Capital	1,817	1,934	2,197	2,382	2,596	2,791	3,266	3,521	3,955	4,332	4,493	5,094	5,377	5,172	6,160
Total Debt/Capital (%)	61.01	57.68	62.53	56.73	63.78	58.76	63.99	61.75	63.87	64.27	58.7	57.95	55.22	46.57	48.11
Total Debt / EV	0.29	0.26	0.25	0.2	0.21	0.21	0.24	0.26	0.27	0.23	0.18	0.21	0.23	0.15	0.17
EV/Sales	1.12	1.14	1.34	1.55	1.74	1.64	1.78	1.58	1.67	2.21	2.36	2.09	1.78	2.25	2.33
EV/EBITDA	9.13	9.31	11.37	11.79	12.93	11.62	13.82	13.03	14.66	17.34	16.21	17.58	13.65	15.38	15.71
EV/EBIT	11.07	11.14	13.87	13.98	15.4	13.9	16.91	16.26	18.88	22.34	19.42	21.75	16.33	18.31	19.1
EV/Cash Flow to Firm	13.39	12.44	13.05	20.18	21.31	14.51	19.22	17.72	24.87	19.44	17.33	56.07	19.44	13.63	20.17
EV/Free Cash Flow to Firm	13.39	12.44	13.05	20.18	21.31	14.51	19.22	17.72	24.87	19.44	17.33	56.07	19.44	13.63	20.17
Diluted Market Cap	3,010	3,393	4,300	5,698	6,749	6,862	7,330	6,790	7,190	9,719	12,059	11,416	10,278	14,387	14,595
Diluted Enterprise Value	3,808	4,323	5,485	6,912	8,232	8,239	9,072	8,722	9,495	12,272	14,451	14,167	13,034	16,559	17,258
EV per Share	29.76	33.62	42.31	52.45	61.45	60.83	67.56	64.23	71.18	94.65	112.17	109.6	101.4	129.1	134.72
TTM Sales	3,382	3,777	4,079	4,376	4,595	4,814	4,958	5,322	5,565	5,507	6,106	6,708	7,256	7,335	7,373
TTM EBITDA	415	463	480	576	618	677	639	647	634	701	888	798	947	1,072	1,094
TTM Operating Income	342	387	393	486	518	566	522	518	492	544	741	645	792	901	900
TTM Cash Flow to Firm	283	346	418	337	375	542	459	475	374	625	830	250	665	1,211	852
TTM Free Cash Flow to Firm	283	346	418	337	375	542	459	475	374	625	830	250	665	1,211	852

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	05/31/2011	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025

Price/Free Cash Flow	12.64	11.51	11.67	20.48	20.42	14.45	18.98	17.39	24.54	17.67	15.74	63.87	17.81	12.82	19
EV/EBIT	11.07	11.14	13.87	13.98	15.4	13.9	16.91	16.26	18.88	22.34	19.42	21.75	16.33	18.31	19.1
Enterprise Value	3,792	4,307	5,457	6,789	7,984	7,871	8,828	8,426	9,293	12,160	14,396	14,024	12,929	16,495	17,186
Low Price	16.07	17.2	24.77	30.85	39.57	36.78	46.25	46.36	49.02	42.85	71.19	75.11	74.56	79.37	95.28
EV/Sales	1.12	1.14	1.34	1.55	1.74	1.64	1.78	1.58	1.67	2.21	2.36	2.09	1.78	2.25	2.33
EV/EBITDA	9.13	9.31	11.37	11.79	12.93	11.62	13.82	13.03	14.66	17.34	16.21	17.58	13.65	15.38	15.71
Price/Earnings	15.84	15.64	43.33	19.11	27.14	18.31	38.97	19.22	26.21	31.56	23.88	22.94	21.25	24.34	21.09
Price/Earnings Average	14.13	13.71	38.02	17.09	25.53	16.61	37.61	19.98	29.25	28.69	21.96	22.67	23.63	22.35	22.19
Price/Earnings High	17.52	16.44	44.68	20.18	28.2	18.82	40.53	22.02	33.37	32.7	25.35	26.42	28.37	26.22	26.26
Price/Earnings Low	10.83	10.21	32.39	13.69	21.47	13.42	33.24	18	24.01	18.09	18.18	19.55	19.86	17.23	17.65
Price/Book Value	5.12	4.91	6.39	6.68	6.93	5.65	6.04	4.83	4.9	6.22	6.48	5.27	4.23	5.19	4.55
Price/Book Value Average	4.57	4.3	5.6	5.97	6.52	5.13	5.83	5.02	5.47	5.65	5.96	5.21	4.7	4.76	4.78
Price/Book Value High	5.67	5.16	6.58	7.05	7.2	5.81	6.28	5.53	6.24	6.44	6.88	6.07	5.65	5.59	5.66
Price/Book Value Low	3.5	3.2	4.77	4.78	5.48	4.14	5.15	4.52	4.49	3.56	4.93	4.49	3.95	3.67	3.8
Price/Tangible Book Value	12.32	28.38	-19.55	-196.88	-12.35	-15.45	-25.46	-45.44	-15.94	-16.86	-51.87	209.91	34.56	20.75	29.74
Price/Tangible Book Value Average	11	24.88	-17.16	-175.99	-11.62	-14.02	-24.57	-47.23	-17.79	-15.33	-47.7	207.5	38.42	19.05	31.29
Price/Tangible Book Value High	13.63	29.82	-20.16	-207.85	-12.83	-15.88	-26.48	-52.04	-20.3	-17.47	-55.07	241.8	46.12	22.35	37.04
Price/Tangible Book Value Low	8.42	18.52	-14.62	-141.02	-9.77	-11.32	-21.71	-42.56	-14.6	-9.66	-39.48	178.96	32.29	14.69	24.89
Price/Sales	0.89	0.89	1.05	1.27	1.41	1.35	1.43	1.22	1.26	1.74	1.97	1.68	1.4	1.95	1.97
Price/Sales Average	0.79	0.78	0.92	1.14	1.33	1.22	1.38	1.27	1.4	1.59	1.81	1.66	1.56	1.79	2.07
Price/Sales High	0.98	0.94	1.08	1.34	1.47	1.39	1.49	1.4	1.6	1.81	2.09	1.94	1.87	2.1	2.45
Price/Sales Low	0.61	0.58	0.78	0.91	1.12	0.99	1.22	1.14	1.15	1	1.5	1.43	1.31	1.38	1.65
Price/Cash Flow	12.57	11.45	11.6	20.04	19.67	13.68	18.35	16.63	23.85	17.47	15.67	63.07	17.63	12.76	18.9
Price/Cash Flow Average	11.22	10.04	10.18	17.92	18.5	12.41	17.71	17.29	26.62	15.88	14.41	62.34	19.6	11.72	19.89
Price/Cash Flow High	13.91	12.04	11.96	21.16	20.43	14.06	19.09	19.05	30.36	18.1	16.63	72.65	23.53	13.75	23.55
Price/Cash Flow Low	8.6	7.47	8.67	14.36	15.56	10.02	15.65	15.58	21.85	10.01	11.92	53.77	16.47	9.04	15.82
Price/Free Cash Flow Average	11.28	10.09	10.24	18.31	19.21	13.12	18.32	18.08	27.39	16.07	14.47	63.14	19.8	11.77	19.99
Price/Free Cash Flow High	13.98	12.09	12.03	21.63	21.21	14.86	19.74	19.92	31.24	18.31	16.71	73.57	23.77	13.81	23.66
Price/Free Cash Flow Low	8.64	7.51	8.73	14.67	16.15	10.59	16.19	16.29	22.48	10.13	11.98	54.45	16.64	9.08	15.9
EV/Sales Average	1.03	1.03	1.21	1.42	1.65	1.51	1.73	1.63	1.82	2.05	2.2	2.07	1.94	2.09	2.43
EV/Sales High	1.22	1.19	1.37	1.62	1.79	1.67	1.84	1.76	2.01	2.27	2.48	2.35	2.25	2.4	2.81
EV/Sales Low	0.84	0.83	1.07	1.19	1.44	1.27	1.57	1.51	1.56	1.46	1.89	1.84	1.69	1.68	2.01
EV/EBITDA Average	8.36	8.41	10.28	10.77	12.3	10.74	13.43	13.43	15.93	16.1	15.12	17.41	14.85	14.29	16.4
EV/EBITDA High	9.9	9.68	11.65	12.33	13.34	11.89	14.26	14.49	17.66	17.84	17.05	19.72	17.25	16.41	18.97
EV/EBITDA Low	6.85	6.77	9.13	9.05	10.73	9.06	12.18	12.39	13.73	11.49	12.98	15.49	12.95	11.48	13.55
EV/EBIT Average	10.13	10.07	12.54	12.76	14.65	12.84	16.43	16.76	20.52	20.74	18.12	21.55	17.76	17	19.94
EV/EBIT High	12	11.59	14.2	14.62	15.89	14.23	17.45	18.08	22.75	22.98	20.42	24.41	20.63	19.53	23.06
EV/EBIT Low	8.31	8.11	11.13	10.72	12.78	10.84	14.91	15.47	17.68	14.81	15.56	19.17	15.48	13.67	16.47
Last Price	23.5	26.36	33.13	43.07	50.03	50.19	54.23	49.5	53.52	74.78	93.53	88.1	79.79	112.1	113.84
High Price	26	27.7	34.16	45.47	51.97	51.6	56.4	56.69	68.13	77.47	99.3	101.48	106.5	120.74	141.79
Enterprise Value Average	3,470	3,891	4,933	6,198	7,597	7,270	8,581	8,682	10,102	11,285	13,431	13,894	14,067	15,322	17,942
Enterprise Value High	4,111	4,479	5,589	7,100	8,236	8,053	9,112	9,369	11,200	12,505	15,136	15,736	16,335	17,599	20,751
Enterprise Value Low	2,845	3,134	4,378	5,208	6,625	6,136	7,785	8,014	8,705	8,058	11,529	12,362	12,263	12,313	14,818

Shares Outstanding	131	132	133	133	133	133	134	134	131	130	130	129	129	129	128
Diluted Weighted Avg Shares	128	129	130	132	135	137	135	137	134	130	129	130	129	128	128
Basic Weighted Avg Shares	127	128	129	129	130	129	131	131	131	128	128	128	128	128	128
Revenue per Share	26.54	29.48	31.63	33.81	35.36	37.2	37.95	40.57	42.62	42.87	47.58	52.43	56.91	57.41	57.79
EBITDA per Share	3.26	3.61	3.72	4.45	4.75	5.23	4.89	4.93	4.86	5.46	6.92	6.24	7.43	8.39	8.57
Operating Income per Share	2.69	3.02	3.05	3.75	3.99	4.38	4	3.95	3.77	4.24	5.78	5.04	6.21	7.05	7.05
Basic EPS, GAAP	1.48	1.69	0.76	2.25	1.84	2.74	1.39	2.57	2.04	2.37	3.92	3.84	3.75	4.61	5.4
Basic EPS from Cont Ops	1.59	1.82	0.85	2.36	1.76	2.76	1.41	2.59	2.05	2.37	3.92	3.85	3.76	4.61	5.41
Diluted EPS, GAAP	1.48	1.68	0.76	2.2	1.78	2.59	1.35	2.46	1.98	2.34	3.9	3.79	3.72	4.58	5.37
Diluted EPS from Cont Ops	1.59	1.82	0.85	2.31	1.69	2.61	1.37	2.47	1.99	2.35	3.91	3.8	3.72	4.59	5.38
Dividend per Share	0.85	0.88	0.91	0.97	1.05	1.12	1.2	1.28	1.39	1.44	1.52	1.6	1.68	1.81	2
Cash Flow per Share	1.87	2.3	2.86	2.15	2.54	3.67	2.96	2.98	2.24	4.28	5.97	1.4	4.53	8.78	6.02
Free Cash Flow per Basic Share	1.87	2.3	2.86	2.15	2.54	3.67	2.96	2.98	2.24	4.28	5.97	1.4	4.53	8.78	6.02
Cash & Equivalents per Share	3.41	2.47	2.66	2.57	1.34	2.05	2.68	1.86	1.71	1.82	1.92	1.58	1.69	1.86	2.37
Book Value per Share	4.59	5.37	5.19	6.45	7.22	8.88	8.98	10.25	10.93	12.03	14.44	16.73	18.86	21.62	25.05
Tangible Book Value per Share	1.91	0.93	-1.69	-0.22	-4.05	-3.25	-2.13	-1.09	-3.36	-4.44	-1.8	0.42	2.31	5.4	3.83

RPM International Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)