Security Bancorp, Inc. Financial Ratios — SCYT Stock

Profitability (USD)

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	12.9	13.44	16.61	18.36	16.67	4.33	10.46	11.72	12.19	9.98	10.6	11.09	10.78	12.1	14.46
Return on Assets (%)	0.8	0.85	1.03	1.16	1.17	0.33	0.88	1.06	1.16	0.94	0.95	1.02	1.04	1.19	1.48
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	5.97	6.57	8.62	9.25	8.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	27.7	27.57	33.3	36.71	35.44	1.91	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	24.01	24.92	30.85	34.08	33.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	10.4	32.81	79.78	56.31	21.4	-217.41	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	24.01	24.92	30.85	34.08	33.3	7.26	31.21	33.26	36.19	32.62	35.62	37.94	38.4	39.53	45.79
Profit Margin (%)	14.72	15.23	18.91	21.03	20.53	4.92	18.27	24.99	27.07	24.51	26.52	28.27	28.53	29.45	36.26
Net Income to Common Margin (%)	14.72	15.23	18.91	21.03	20.53	4.92	18.27	24.99	27.07	24.51	26.52	28.27	28.53	29.45	36.26
Effective Tax Rate (%)	38.69	38.91	38.7	38.28	38.34	32.16	41.46	24.85	25.22	24.87	25.55	25.48	25.71	25.49	20.81
Dvd Payout Ratio (%)	23.14	22.85	19.75	19.2	25.01	94.65	25.76	17.38	14.97	16.28	14	12.18	11.37	9.15	6.85
Sustainable Growth Rate (%)	9.91	10.37	13.33	14.84	12.5	0.23	7.77	9.69	10.36	8.36	9.11	9.74	9.56	10.99	13.47

Credit (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	3	3	3	6	7	6	- -	4	5	2	- -	- -	- -	- -	10
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	3	3	3	6	7	6	- -	4	5	2	- -	- -	- -	- -	10
Total Debt/EBITDA	2.04	1.84	1.36	2.15	2.44	33.67	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	-2.97	-2.37	-1.64	-4.26	-0.64	-2.22	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	2.36	2.04	1.47	2.32	2.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-3.42	-2.62	-1.77	-4.59	-0.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.16	6.41	6.01	6.66	7.34	7.87	8.83	9.27	9.79	9.16	8.85	9.56	9.78	9.85	10.63
Long-Term Debt/Equity (%)	29.03	27.18	24.96	44.45	46.85	43.3	- -	18.08	20.24	7.61	- -	- -	- -	- -	23.82
Long-Term Debt/Capital (%)	32.09	29.87	27.15	39.12	39.81	36.13	- -	16.81	18.54	7.73	- -	- -	- -	- -	19.78
Long-Term Debt/Total Assets (%)	2.91	2.73	2.24	4.28	4.85	4.45	- -	1.87	2.23	0.77	- -	- -	- -	- -	2.62
Total Debt/Equity (%)	29.03	27.18	24.96	44.45	46.85	43.3	- -	18.08	20.24	7.61	- -	- -	- -	- -	23.82
Total Debt/Capital (%)	32.09	29.87	27.15	39.12	39.81	36.13	- -	16.81	18.54	7.73	- -	- -	- -	- -	19.78
Total Debt/Total Assets (%)	2.91	2.73	2.24	4.28	4.85	4.45	- -	1.87	2.23	0.77	- -	- -	- -	- -	2.62
Net Debt to Equity	-42.12	-34.94	-30.12	-88.02	-12.34	-2.86	-91.16	-72.61	-36.16	-150.81	-165.54	-70.58	-80.18	-86.77	-63.17
Net Debt/Capital (%)	-218.04	-121.02	-81.77	-2,597.89	-21.09	-3.88	2,696.74	-207.63	-49.53	287.87	229.15	-200.13	-371.28	-682.18	-110.4
EBITDA	1	2	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	1	2	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	1	1	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.16	6.41	6.01	6.66	7.34	7.87	8.83	9.27	9.79	9.16	8.85	9.56	9.78	9.85	10.63
Long-Term Debt/Equity (%)	29.03	27.18	24.96	44.45	46.85	43.3	- -	18.08	20.24	7.61	- -	- -	- -	- -	23.82
Long-Term Debt/Capital (%)	32.09	29.87	27.15	39.12	39.81	36.13	- -	16.81	18.54	7.73	- -	- -	- -	- -	19.78
Long-Term Debt/Total Assets (%)	2.91	2.73	2.24	4.28	4.85	4.45	- -	1.87	2.23	0.77	- -	- -	- -	- -	2.62
Total Debt/Equity (%)	29.03	27.18	24.96	44.45	46.85	43.3	- -	18.08	20.24	7.61	- -	- -	- -	- -	23.82
Total Debt/Capital (%)	32.09	29.87	27.15	39.12	39.81	36.13	- -	16.81	18.54	7.73	- -	- -	- -	- -	19.78
Total Debt/Total Assets (%)	2.91	2.73	2.24	4.28	4.85	4.45	- -	1.87	2.23	0.77	- -	- -	- -	- -	2.62
CFO/Total Liabilities	1.02	1.71	1.17	0.89	1.4	2.2	0.88	1.63	1.75	0.57	1.06	1.6	1.17	1.15	1.86
CFO/CapEx	- -	- -	- -	15.83	6.82	16	13.81	16.52	20	6.64	27.41	14.23	33.96	10.13	14.84
Altman's Z-Score	0.22	0.23	0.22	0.28	0.29	0.24	0.23	0.24	0.25	0.21	0.22	0.17	0.22	0.23	0.19

Working Capital (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	9.11	9.72	9.01	8.31	7.22	9.04	19.98	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	40.05	37.55	40.52	43.9	50.55	40.39	18.27	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	7	7	8	15	15	12	20	22	23	20	26	- -	24	27	- -
- Cash & Cash Equivalents	7	7	7	15	9	6	19	16	9	40	46	19	25	31	27
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	3	3	3	6	7	6	- -	4	5	2	- -	- -	- -	- -	10
Enterprise Value	2	4	4	6	14	12	1	10	19	-18	-21	-19	-1	-4	-17
Total Capital	9	10	11	15	18	17	18	24	27	26	26	29	32	35	51
Total Debt/Capital (%)	32.09	29.87	27.15	39.12	39.81	36.13	- -	16.81	18.54	7.73	- -	- -	- -	- -	19.78
Total Debt / EV	1.35	0.84	0.75	0.97	0.52	0.52	- -	0.41	0.27	-0.11	- -	- -	- -	- -	-0.61
EV/Sales	0.42	0.6	0.61	0.81	1.67	1.25	0.17	1.09	2	- -	- -	0.32	- -	- -	- -
EV/EBITDA	1.51	2.19	1.82	2.21	4.72	65.16	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	1.74	2.42	1.96	2.38	5.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.35	2.11	2.81	5.45	7.45	4.35	0.84	3.11	5.37	- -	- -	0.79	- -	- -	- -
EV/Free Cash Flow to Firm	2.35	2.11	2.81	5.13	6.5	4.1	0.79	2.93	5.11	- -	- -	0.74	- -	- -	- -
Diluted Market Cap	7	7	8	16	16	12	20	22	23	20	26	- -	24	27	36
Diluted Enterprise Value	2	4	4	7	14	12	1	10	19	-18	-21	-19	-1	-4	19
EV per Share	5.09	8.18	9.2	15.05	32.56	29.59	3.52	25.15	48.78	- -	- -	9.11	- -	- -	- -
TTM Sales	5	6	7	8	8	9	8	9	9	9	10	11	11	14	15
TTM EBITDA	1	2	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	1	1	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1	2	1	1	2	3	2	3	3	1	3	4	3	4	6
TTM Free Cash Flow to Firm	1	2	1	1	2	3	2	3	4	2	3	5	4	4	7

Multiples (USD)

API Chat

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	6.96	4.38	5.34	13.02	7.6	4.24	11.62	6.58	6.18	12.96	8.77	- -	6.67	6.46	5.33
EV/EBIT	1.74	2.42	1.96	2.38	5.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2	4	4	6	14	12	1	10	19	-18	-21	-19	-1	-4	-17
Low Price	19.6	25.05	27	28.25	35.25	30.6	42	52	56.45	51.5	52	59	56.25	56.5	69.5
EV/Sales	0.42	0.6	0.61	0.81	1.67	1.25	0.17	1.09	2	- -	- -	0.32	- -	- -	- -
EV/EBITDA	1.51	2.19	1.82	2.21	4.72	65.16	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	8.42	8.26	6.1	9.42	9.25	26.15	13.39	9.83	8.92	8.71	9.71	- -	7.24	6.53	- -
Price/Earnings Average	7.49	8.15	6.29	6.94	9.18	30.9	12.24	9.58	8.68	8.97	9.25	- -	6.85	5.97	- -
Price/Earnings High	14.82	24.25	11.15	9.42	9.44	31.62	13.39	10.13	8.92	9.88	15.11	- -	7.24	6.53	- -
Price/Earnings Low	10.96	12.15	9.4	7.24	8.81	26.15	10.81	9.05	8.53	8.62	7.48	- -	6.57	5.31	- -
Price/Book Value	1.04	1.05	0.95	1.61	1.45	1.13	1.11	1.1	1.03	0.83	0.98	- -	0.75	0.75	- -
Price/Book Value Average	0.92	1.04	0.98	1.19	1.44	1.34	1.02	1.07	1.01	0.86	0.94	- -	0.7	0.68	- -
Price/Book Value High	1.82	3.1	1.74	1.61	1.48	1.37	1.11	1.13	1.03	0.95	1.53	- -	0.75	0.75	- -
Price/Book Value Low	1.35	1.55	1.46	1.24	1.38	1.13	0.9	1.01	0.99	0.83	0.76	- -	0.68	0.61	- -
Price/Tangible Book Value	0.64	0.67	0.64	1.11	1.03	0.87	0.98	0.98	0.92	0.76	0.92	- -	0.76	0.74	- -
Price/Tangible Book Value Average	0.57	0.66	0.66	0.82	1.02	1.02	0.89	0.96	0.89	0.78	0.87	- -	0.72	0.68	- -
Price/Tangible Book Value High	1.12	1.98	1.16	1.11	1.05	1.05	0.98	1.01	0.92	0.86	1.43	- -	0.76	0.74	- -
Price/Tangible Book Value Low	0.83	0.99	0.98	0.86	0.98	0.87	0.79	0.91	0.88	0.75	0.71	- -	0.69	0.61	- -
Price/Sales	1.24	1.26	1.15	1.98	1.9	1.29	2.45	2.46	2.41	2.13	2.58	- -	2.07	1.92	- -
Price/Sales Average	1.1	1.24	1.19	1.46	1.88	1.52	2.24	2.39	2.35	2.2	2.45	- -	1.95	1.76	- -
Price/Sales High	2.18	3.69	2.11	1.98	1.94	1.56	2.45	2.53	2.41	2.42	4.01	- -	2.07	1.92	- -
Price/Sales Low	1.61	1.85	1.78	1.52	1.81	1.29	1.98	2.26	2.31	2.11	1.98	- -	1.88	1.56	- -
Price/Cash Flow	6.96	4.38	5.34	13.31	8.47	4.5	12.47	6.98	6.49	14.91	9.09	- -	6.87	7.09	- -
Price/Cash Flow Average	6.19	4.32	5.51	9.8	8.4	5.32	11.4	6.8	6.32	15.37	8.66	- -	6.5	6.49	- -
Price/Cash Flow High	12.25	12.87	9.76	13.31	8.64	5.44	12.47	7.2	6.49	16.92	14.14	- -	6.87	7.09	- -
Price/Cash Flow Low	9.06	6.45	8.23	10.23	8.07	4.5	10.07	6.43	6.21	14.77	7	- -	6.23	5.77	- -
Price/Free Cash Flow Average	6.19	4.32	5.51	9.59	7.54	5.01	10.63	6.42	6.02	13.35	8.35	- -	6.31	5.91	4.46
Price/Free Cash Flow High	12.25	12.87	9.76	13.02	7.75	5.12	11.62	6.79	6.18	14.71	13.65	- -	6.67	6.46	5.37
Price/Free Cash Flow Low	9.06	6.45	8.23	10.01	7.24	4.24	9.39	6.07	5.92	12.84	6.76	- -	6.06	5.25	3.94
EV/Sales Average	0.28	0.59	0.64	0.29	1.66	1.48	- -	1.03	1.93	- -	- -	0.49	- -	- -	- -
EV/Sales High	1.36	3.04	1.56	0.81	1.71	1.51	0.17	1.17	2	- -	- -	0.65	- -	- -	- -
EV/Sales Low	0.79	1.2	1.23	0.35	1.58	1.25	- -	0.9	1.89	- -	- -	0.3	- -	- -	- -
EV/EBITDA Average	1.02	2.13	1.93	0.79	4.67	77.37	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	4.91	11.03	4.69	2.21	4.82	79.25	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	2.86	4.34	3.7	0.96	4.46	65.16	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	1.17	2.36	2.08	0.85	4.97	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	5.67	12.2	5.06	2.38	5.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	3.3	4.8	3.99	1.04	4.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	15.06	17.02	17.5	36.75	37	30.6	52	56.45	59	52	67.5	59.5	62	69.5	94
High Price	26.5	50	32	36.75	37.75	37	52	58.2	59	59.01	105	68.8	62	69.5	94.77
Enterprise Value Average	1	3	4	2	13	14	- -	9	18	-17	-22	-19	-3	-7	-17
Enterprise Value High	7	18	10	6	14	14	1	10	19	-15	-6	-19	-1	-4	-17
Enterprise Value Low	4	7	8	3	13	12	-2	8	18	-18	-27	-19	-4	-9	-17

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	12.14	13.54	15.18	18.54	19.48	23.76	21.26	22.98	24.44	24.37	26.2	- -	30	36.15	- -
EBITDA per Share	3.36	3.73	5.06	6.81	6.9	0.45	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	2.92	3.37	4.68	6.32	6.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.79	2.06	2.87	3.9	4	1.17	3.88	5.74	6.61	5.97	6.95	- -	8.56	10.65	- -
Basic EPS from Cont Ops	1.79	2.06	2.87	3.9	4	1.17	3.88	5.74	6.61	5.97	6.95	- -	8.56	10.65	- -
Diluted EPS, GAAP	1.79	2.06	2.87	3.75	3.89	1.17	3.88	5.74	6.61	5.97	6.95	- -	8.56	10.65	14.39
Diluted EPS from Cont Ops	1.79	2.06	2.87	3.75	3.89	1.17	3.88	5.74	6.61	5.97	6.95	- -	8.56	10.65	14.39
Dividend per Share	0.41	0.47	0.57	0.75	1	1.11	1	1	0.99	0.97	0.97	- -	0.97	0.97	- -
Cash Flow per Share	2.16	3.89	3.28	2.76	4.37	6.8	4.17	8.08	9.09	3.49	7.42	- -	9.02	9.8	- -
Free Cash Flow per Basic Share	2.16	3.89	3.28	2.59	3.73	6.37	3.87	7.59	8.63	2.96	7.15	- -	8.76	8.83	- -
Cash & Equivalents per Share	16.85	15.71	15.17	36.36	21.31	16.3	48.48	41.68	23.21	103.53	121.64	- -	65.51	80.97	- -
Book Value per Share	14.55	16.14	18.44	22.82	25.5	27.04	46.68	51.37	57.08	62.35	68.56	- -	83.16	92.83	- -
Tangible Book Value per Share	23.68	25.29	27.54	32.98	36	35.32	53.19	57.4	64.18	68.65	73.48	- -	81.7	93.31	- -

Security Bancorp, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)