Stepan Company Financial Ratios — SCL 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 (%)	20.7	19.28	15.33	10.87	13.19	13.46	14.17	13.79	11.38	12.68	12.47	12.08	3.14	3.9	3.59
Return on Assets (%)	8.41	8.42	6.77	4.9	6.33	6.65	7.14	7.44	6.67	7.61	7.22	6.54	1.68	2.16	2.01
Return on Capital (%)	13.91	13.99	11.53	8.26	9.86	10.05	10.83	11.13	9.63	10.51	9.94	8.91	2.73	3.35	3.39
Return on Invested Capital (%)	14.41	14.1	11.29	8.84	10.54	11.2	11.02	11.68	9.59	10.89	10.29	9.92	3.27	3.14	2.9
Gross Margin (%)	13.87	16.16	14.98	12.95	17.35	19.21	17.98	17.02	18.28	20.52	16.87	15.4	11.94	12.49	11.57
EBITDA Margin (%)	8.98	9.98	8.86	8.22	10.52	11.88	12.31	11.68	11.19	13.6	11.32	10.93	7.67	8.39	8.38
Operating Margin (%)	6.43	7.14	5.86	4.91	6.75	7.64	8.2	7.62	6.96	9.22	7.45	7.51	3.14	3.25	2.98
Incremental Operating Margin (%)	2.56	-26.07	-24.04	-33.36	-16.7	-149.65	14.49	-8.8	16.68	391.29	0.49	7.89	30.26	1.49	-0.95
Pretax Margin (%)	5.69	6.42	5.08	3.92	5.79	6.44	7.63	6.91	6.77	9.15	7.35	6.8	2.08	2.77	2.57
Profit Margin (%)	3.91	4.4	3.87	2.96	4.28	4.88	5.23	5.57	5.55	6.78	5.87	5.31	1.73	2.31	2.01
Net Income to Common Margin (%)	3.91	4.4	3.87	2.96	4.28	4.88	5.23	5.57	5.55	6.78	5.87	5.31	1.73	2.31	2.01
Effective Tax Rate (%)	30.79	31.14	24.36	24.43	26.07	24.27	31.41	19.35	18.11	25.38	20.08	22.02	16.92	16.66	21.72
Dvd Payout Ratio (%)	15.72	15.95	20.15	26.97	21.42	20.1	18.77	18.77	22.41	19.76	20.35	20.78	81.75	67.4	74.7
Sustainable Growth Rate (%)	17.45	16.2	12.24	7.94	10.36	10.75	11.51	11.2	8.83	10.17	9.93	9.57	0.57	1.27	0.91

Credit (USD)

API Chat

	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	199	182	271	274	331	317	291	276	252	250	420	638	712	683	676
ST Debt	34	33	35	27	19	28	22	37	24	38	41	132	253	293	286
LT Debt	165	150	235	247	313	289	268	239	228	212	380	506	459	390	390
Total Debt/EBITDA	1.2	1.01	1.62	1.73	1.77	1.51	1.23	1.19	1.21	0.98	1.58	2.1	3.99	3.73	3.46
Net Debt/EBITDA	0.7	0.59	0.82	1.19	0.83	0.43	-0.03	-0.1	-0.45	-0.6	0.77	1.36	2.94	2.87	2.53
Total Debt/EBIT	1.68	1.42	2.46	2.89	2.76	2.35	1.84	1.82	1.95	1.45	2.41	3.06	9.76	9.64	9.74
Net Debt/EBIT	0.97	0.82	1.25	1.99	1.29	0.68	-0.05	-0.16	-0.72	-0.88	1.17	1.98	7.18	7.42	7.12
EBITDA to Interest Expense	17.51	18.54	16	13.54	12.67	14.52	17.53	18.49	17.86	33.54	37.9	27.83	11.18	9.4	7.45
EBITDA-CapEx/Interest Expense	8.71	9.97	7.08	4.84	4.58	7.39	11.71	11.61	8.79	16.94	37.9	27.83	11.18	9.4	7.45
EBIT to Interest Expense	12.53	13.25	10.58	8.09	8.13	9.33	11.68	12.05	11.1	22.74	24.93	19.14	4.58	3.64	2.65
Interest Expense	9	10	10	12	15	14	14	13	12	8	7	11	16	19	26
Common Equity/Total Assets	41.95	45.22	43.21	47	48.93	49.85	50.84	57.01	60.08	59.95	56.17	52.48	54.35	56.45	55.69
Long-Term Debt/Equity (%)	40.69	31.1	42.48	45.98	55.97	45.42	36.21	29.58	25.57	21.49	35.33	43.36	37.75	33.34	31.38
Long-Term Debt/Capital (%)	27.74	23.69	30.3	30.05	33.3	29.08	25.81	20.96	18.99	16.31	24.01	26.41	23	19.66	19.62
Long-Term Debt/Total Assets (%)	18.31	15.18	20.15	21.25	25.24	21.34	18.24	15.78	14.45	12.12	18.37	20.78	19.43	16.92	16.55
Total Debt/Equity (%)	49.19	37.93	48.87	51.02	59.34	49.85	39.25	34.16	28.21	25.32	39.12	54.69	58.54	58.36	54.34
Total Debt/Capital (%)	33.54	28.89	34.85	33.34	35.3	31.92	27.98	24.21	20.95	19.21	26.59	33.31	35.67	34.42	33.99
Total Debt/Total Assets (%)	22.13	18.51	23.19	23.57	26.76	23.41	19.77	18.23	15.94	14.28	20.34	26.21	30.13	29.63	28.67
Net Debt to Equity	28.45	21.94	24.79	35.15	27.8	14.35	-1.09	-2.98	-10.45	-15.3	19.03	35.45	43.1	44.94	39.71
Net Debt/Capital (%)	22.59	19.03	21.35	25.63	20.35	11.89	-1.09	-2.87	-10.53	-15.88	14.38	23.75	28.09	27.9	26.61
EBITDA	166	180	167	159	187	210	237	233	208	254	266	303	178	183	195
EBITDA-CapEx	82	97	74	57	68	107	158	146	102	128	266	303	178	183	195
Operating Income (Loss)	118	129	110	95	120	135	158	152	129	172	175	208	73	71	69

Liquidity (USD)

API Chat

	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	0.36	0.31	0.5	0.34	0.72	0.76	0.93	0.89	0.93	0.84	0.32	0.26	0.21	0.15	0.2
Current Ratio	2.06	2.12	2.26	2.31	2.55	2.31	2.46	2.46	2.41	2.17	1.82	1.56	1.4	1.21	1.29
Quick Ratio	1.48	1.35	1.48	1.43	1.75	1.65	1.85	1.71	1.75	1.56	1.16	0.91	0.91	0.73	0.78
CFO/Avg Current Liab	0.35	0.45	0.58	0.32	0.75	0.79	0.64	0.52	0.64	0.62	0.16	0.27	0.27	0.25	0.22
Common Equity/Total Assets	41.95	45.22	43.21	47	48.93	49.85	50.84	57.01	60.08	59.95	56.17	52.48	54.35	56.45	55.69
Long-Term Debt/Equity (%)	40.69	31.1	42.48	45.98	55.97	45.42	36.21	29.58	25.57	21.49	35.33	43.36	37.75	33.34	31.38
Long-Term Debt/Capital (%)	27.74	23.69	30.3	30.05	33.3	29.08	25.81	20.96	18.99	16.31	24.01	26.41	23	19.66	19.62
Long-Term Debt/Total Assets (%)	18.31	15.18	20.15	21.25	25.24	21.34	18.24	15.78	14.45	12.12	18.37	20.78	19.43	16.92	16.55
Total Debt/Equity (%)	49.19	37.93	48.87	51.02	59.34	49.85	39.25	34.16	28.21	25.32	39.12	54.69	58.54	58.36	54.34
Total Debt/Capital (%)	33.54	28.89	34.85	33.34	35.3	31.92	27.98	24.21	20.95	19.21	26.59	33.31	35.67	34.42	33.99
Total Debt/Total Assets (%)	22.13	18.51	23.19	23.57	26.76	23.41	19.77	18.23	15.94	14.28	20.34	26.21	30.13	29.63	28.67
CFO/Total Liabilities	15.61	21.6	24.5	13.21	27.02	29.55	27.24	24.22	31.8	30.79	7.28	12.69	15.25	14.28	13.28
CFO/CapEx	0.93	1.31	1.62	0.81	1.54	2.06	2.53	1.98	2.07	1.87	- -	- -	- -	- -	- -
Altman's Z-Score	4.45	4.65	4.39	3.85	3.84	4.3	4.31	4.33	4.76	4.77	4.35	3.63	3.21	2.79	2.65

Working Capital (USD)

API Chat

	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	8.01	6.98	7.21	7.19	6.83	6.89	6.91	6.95	6.68	6.47	6.51	6.48	5.42	5.38	6.01
Days Sales Outstanding	45.55	52.27	50.61	50.77	53.43	53.01	52.8	52.5	54.68	56.43	56.08	56.36	67.4	67.81	60.72
Inventory Turnover	15.28	11.07	9.56	9.44	8.3	8.29	9.12	8.19	6.98	7.04	7.44	6.63	6.13	6.88	7.02
Days Inventory Outstanding	23.88	32.97	38.16	38.68	43.97	44.01	40.04	44.59	52.28	51.88	49.07	55.08	59.53	53.02	52
Accounts Payable Turnover	12.66	11.19	10.77	10.75	10.19	9.97	8.69	8.34	7.45	6.97	7.27	6.99	6.28	7.85	7.96
Accounts Payable Turnover Days	28.82	32.63	33.9	33.97	35.82	36.61	42.02	43.77	48.98	52.4	50.18	52.22	58.13	46.48	45.84
Cash Conversion Cycle	40.61	52.62	54.87	55.49	61.58	60.4	50.83	53.32	57.97	55.91	54.96	59.22	68.8	74.35	66.88
Inventory to Cash Days	21.67	19.3	12.45	12.09	9.47	9	12.76	7.91	2.39	4.56	7.01	1.28	7.87	14.79	8.73
Inventories	111	162	172	183	170	174	173	232	204	219	306	403	266	289	299
Raw Materials	38	48	49	57	46	46	55	68	64	70	122	152	81	87	79
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	73	114	123	126	124	128	118	164	140	149	184	250	185	202	220
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	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	831	1,182	1,485	912	1,129	1,857	1,812	1,704	2,362	2,738	2,849	2,425	2,154	1,477	1,083
- Cash & Cash Equivalents	84	77	133	85	176	226	299	300	315	350	159	174	130	100	133
+ Preferred Equity and Hybrid Capital	13	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4	2	1	1	1	1	1	1	1	2	- -	- -	- -	- -	- -
+ Total Debt	199	182	271	274	331	317	291	276	252	250	420	638	712	683	676
Enterprise Value	963	1,290	1,623	1,102	1,286	1,950	1,805	1,680	2,299	2,640	3,110	2,889	2,736	2,060	1,627
Total Capital	595	631	776	822	939	993	1,039	1,140	1,201	1,302	1,581	1,915	1,997	1,984	1,989
Total Debt/Capital (%)	33.54	28.89	34.85	33.34	35.3	31.92	27.98	24.21	20.95	19.21	26.59	33.31	35.67	34.42	33.99
Total Debt / EV	0.21	0.14	0.17	0.25	0.26	0.16	0.16	0.16	0.11	0.09	0.14	0.22	0.26	0.33	0.42
EV/Sales	0.52	0.72	0.86	0.57	0.72	1.1	0.94	0.84	1.24	1.41	1.33	1.04	1.18	0.95	0.7
EV/EBITDA	5.82	7.17	9.74	6.95	6.88	9.29	7.62	7.21	11.05	10.39	11.71	9.53	15.34	11.26	8.32
EV/EBIT	8.13	10.03	14.73	11.64	10.72	14.45	11.43	11.07	17.78	15.32	17.8	13.86	37.48	29.09	23.44
EV/Cash Flow to Firm	11.48	11.16	10.26	12.05	6.61	8.74	8.67	9.27	10.08	10.96	40.01	17.07	14.54	11.56	9.66
EV/Free Cash Flow to Firm	5.77	6.49	6.47	5.7	4.1	5.98	6.29	6.27	6.89	7.2	40.01	17.07	14.54	11.56	9.66
Diluted Market Cap	899	1,262	1,505	919	1,136	1,882	1,846	1,726	2,388	2,775	2,894	2,455	2,170	1,484	1,084
Diluted Enterprise Value	1,032	1,371	1,643	1,109	1,292	1,974	1,839	1,703	2,326	2,677	3,155	2,919	2,752	2,067	1,627
EV per Share	46.48	60.66	71.76	48.43	56.58	85.54	78.65	72.99	99.71	115.05	135.68	126.83	120.12	90.24	71.12
TTM Sales	1,843	1,804	1,881	1,927	1,776	1,766	1,925	1,994	1,859	1,870	2,346	2,773	2,326	2,180	2,332
TTM EBITDA	166	180	167	159	187	210	237	233	208	254	266	303	178	183	195
TTM Operating Income	118	129	110	95	120	135	158	152	129	172	175	208	73	71	69
TTM Cash Flow to Firm	84	116	158	91	195	223	208	181	228	241	78	169	188	178	168
TTM Free Cash Flow to Firm	167	199	251	193	314	326	287	268	334	367	78	169	188	178	168

Multiples (USD)

API Chat

	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	5.6	6.57	6.19	4.98	3.75	5.97	6.65	6.7	7.37	7.69	40.12	15.27	12.41	9.16	7.33
EV/EBIT	8.13	10.03	14.73	11.64	10.72	14.45	11.43	11.07	17.78	15.32	17.8	13.86	37.48	29.09	23.44
Enterprise Value	963	1,290	1,623	1,102	1,286	1,950	1,805	1,680	2,299	2,640	3,110	2,889	2,736	2,060	1,627
Low Price	31.32	38.05	52.34	36.34	37.2	41.42	68.51	68.09	72.11	69.33	109.08	91.64	63.6	63.77	41.82
EV/Sales	0.52	0.72	0.86	0.57	0.72	1.1	0.94	0.84	1.24	1.41	1.33	1.04	1.18	0.95	0.7
EV/EBITDA	5.82	7.17	9.74	6.95	6.88	9.29	7.62	7.21	11.05	10.39	11.71	9.53	15.34	11.26	8.32
Price/Earnings	11.54	14.88	20.39	15.97	14.87	21.55	17.98	15.33	22.9	21.6	20.67	16.48	53.57	29.33	23.1
Price/Earnings Average	10.46	12.34	18.31	20.9	13.92	16.63	18.59	16.73	20.6	18.87	20.44	16.27	51.99	37.16	25.73
Price/Earnings High	12.04	14.98	20.87	26.51	16.66	23.01	21.17	18.85	23.02	23.46	23.17	19.54	64.86	43.21	32.14
Price/Earnings Low	9.02	10.19	16.26	14.48	11.13	10.95	15.6	14.11	16.12	12.55	18.14	14.19	36.03	28.91	20.4
Price/Book Value	2.2	2.65	2.94	1.67	1.86	2.75	2.42	1.97	2.49	2.61	2.46	1.9	1.68	1.14	0.82
Price/Book Value Average	1.99	2.2	2.64	2.19	1.75	2.12	2.5	2.15	2.24	2.28	2.43	1.87	1.63	1.44	0.92
Price/Book Value High	2.29	2.67	3.01	2.77	2.09	2.94	2.85	2.43	2.5	2.83	2.75	2.25	2.03	1.67	1.15
Price/Book Value Low	1.72	1.82	2.35	1.51	1.4	1.4	2.1	1.82	1.75	1.51	2.15	1.63	1.13	1.12	0.73
Price/Tangible Book Value	2.22	2.55	2.86	1.81	2.13	3.16	2.6	2.21	2.77	2.92	3.11	2.4	2.02	1.43	0.97
Price/Tangible Book Value Average	2.01	2.12	2.57	2.36	2	2.44	2.69	2.41	2.5	2.56	3.07	2.37	1.96	1.81	1.09
Price/Tangible Book Value High	2.32	2.57	2.93	3	2.39	3.37	3.06	2.72	2.79	3.18	3.49	2.84	2.45	2.1	1.36
Price/Tangible Book Value Low	1.73	1.75	2.28	1.64	1.6	1.6	2.25	2.03	1.95	1.7	2.73	2.06	1.36	1.41	0.86
Price/Sales	0.45	0.66	0.79	0.47	0.64	1.05	0.94	0.85	1.27	1.46	1.21	0.87	0.93	0.68	0.46
Price/Sales Average	0.41	0.54	0.71	0.62	0.6	0.81	0.97	0.93	1.14	1.28	1.2	0.86	0.9	0.86	0.52
Price/Sales High	0.47	0.66	0.81	0.79	0.71	1.12	1.11	1.05	1.28	1.59	1.36	1.04	1.12	1	0.65
Price/Sales Low	0.35	0.45	0.63	0.43	0.48	0.53	0.82	0.79	0.89	0.85	1.07	0.75	0.62	0.67	0.41
Price/Cash Flow	10.74	10.84	9.88	11.04	6.15	8.75	9.11	9.96	10.81	11.64	39.5	15.09	12.31	9.12	7.32
Price/Cash Flow Average	9.73	8.99	8.87	14.45	5.76	6.76	9.42	10.86	9.73	10.17	39.06	14.89	11.95	11.55	8.16
Price/Cash Flow High	11.2	10.91	10.11	18.33	6.89	9.35	10.73	12.24	10.87	12.65	44.26	17.89	14.91	13.43	10.19
Price/Cash Flow Low	8.39	7.43	7.88	10.01	4.6	4.45	7.91	9.16	7.61	6.76	34.66	12.99	8.28	8.98	6.47
Price/Free Cash Flow Average	5.08	5.45	5.56	6.52	3.51	4.61	6.88	7.31	6.63	6.72	39.68	15.08	12.04	11.6	8.17
Price/Free Cash Flow High	5.85	6.61	6.33	8.27	4.2	6.37	7.83	8.23	7.41	8.35	44.97	18.11	15.02	13.49	10.2
Price/Free Cash Flow Low	4.38	4.5	4.93	4.52	2.81	3.03	5.77	6.16	5.19	4.47	35.21	13.15	8.35	9.02	6.47
EV/Sales Average	0.48	0.6	0.78	0.72	0.68	0.86	0.97	0.92	1.11	1.23	1.31	1.03	1.15	1.13	0.75
EV/Sales High	0.54	0.72	0.88	0.88	0.8	1.18	1.1	1.04	1.24	1.54	1.47	1.2	1.37	1.27	0.88
EV/Sales Low	0.42	0.51	0.7	0.53	0.56	0.59	0.81	0.77	0.86	0.8	1.18	0.92	0.87	0.94	0.64
EV/EBITDA Average	5.35	6.05	8.84	8.73	6.5	7.27	7.87	7.88	9.91	9.03	11.59	9.43	14.98	13.41	8.95
EV/EBITDA High	6.04	7.21	9.96	10.75	7.61	9.89	8.97	8.89	11.11	11.31	13.01	11.02	17.89	15.08	10.49
EV/EBITDA Low	4.72	5.1	7.94	6.42	5.36	4.94	6.6	6.63	7.69	5.87	10.4	8.42	11.39	11.14	7.67
EV/EBIT Average	7.48	8.46	13.36	14.61	10.12	11.32	11.82	12.09	15.94	13.31	17.62	13.71	36.61	34.66	25.22
EV/EBIT High	8.44	10.09	15.05	17.99	11.86	15.39	13.46	13.64	17.87	16.69	19.77	16.03	43.7	38.96	29.56
EV/EBIT Low	6.6	7.14	12	10.74	8.36	7.69	9.91	10.17	12.37	8.66	15.81	12.24	27.82	28.79	21.62
Last Price	40.08	55.54	65.63	40.08	49.69	81.48	78.97	74	102.44	119.32	124.29	106.46	94.55	64.7	47.36
High Price	41.82	55.9	67.2	66.51	55.67	87	92.97	90.96	102.96	129.62	139.3	126.24	114.49	95.33	65.9
Enterprise Value Average	886	1,089	1,472	1,384	1,214	1,526	1,866	1,836	2,061	2,295	3,078	2,858	2,672	2,455	1,750
Enterprise Value High	999	1,298	1,659	1,704	1,422	2,076	2,126	2,071	2,311	2,877	3,454	3,340	3,190	2,760	2,051
Enterprise Value Low	782	918	1,323	1,017	1,002	1,037	1,565	1,544	1,600	1,493	2,761	2,552	2,031	2,039	1,500

Shares Outstanding	20	22	22	22	22	22	23	23	23	22	22	22	22	23	23
Diluted Weighted Avg Shares	22	23	23	23	23	23	23	23	23	23	23	23	23	23	23
Basic Weighted Avg Shares	21	21	23	23	23	23	23	23	23	23	23	23	23	23	23
Revenue per Share	88.93	84.79	83.14	84.68	78.14	77.49	83.89	86.61	80.63	81.47	102.35	121.74	102.11	95.49	101.96
EBITDA per Share	7.99	8.46	7.36	6.96	8.22	9.21	10.33	10.12	9.02	11.08	11.59	13.3	7.83	8.02	8.54
Operating Income per Share	5.72	6.05	4.87	4.16	5.28	5.92	6.88	6.6	5.61	7.51	7.62	9.15	3.21	3.1	3.03
Basic EPS, GAAP	3.47	3.73	3.22	2.51	3.34	3.78	4.39	4.83	4.47	5.52	6.01	6.46	1.77	2.21	2.05
Basic EPS from Cont Ops	3.5	3.75	3.2	2.51	3.35	3.78	4.39	4.83	4.47	5.56	6.02	6.46	1.77	2.21	2.05
Diluted EPS, GAAP	3.21	3.49	3.18	2.49	3.32	3.73	4.31	4.76	4.42	5.45	5.92	6.38	1.75	2.2	2.05
Diluted EPS from Cont Ops	3.24	3.51	3.16	2.49	3.33	3.73	4.31	4.76	4.42	5.49	5.92	6.38	1.75	2.2	2.05
Dividend per Share	0.56	0.6	0.64	0.68	0.72	0.76	0.82	0.91	1	1.11	1.23	1.34	1.44	1.49	1.53
Cash Flow per Share	3.73	5.12	6.64	3.63	8.08	9.31	8.67	7.43	9.47	10.25	3.15	7.06	7.68	7.1	6.47
Free Cash Flow per Basic Share	-0.28	1.21	2.54	-0.84	2.83	4.79	5.24	3.67	4.9	4.77	3.15	7.06	7.68	7.1	6.47
Cash & Equivalents per Share	4.06	3.61	5.89	3.74	7.75	9.9	13.03	13.04	13.68	15.25	6.94	7.63	5.7	4.37	5.8
Book Value per Share	18.24	20.95	22.3	24	26.66	29.61	32.59	37.5	41.16	45.77	50.62	56.05	56.39	56.98	57.41
Tangible Book Value per Share	18.06	21.78	22.91	22.17	23.28	25.81	30.39	33.49	36.92	40.8	39.97	44.43	46.82	45.37	48.61

Stepan Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)