Stifel Financial Corp. Financial Ratios — SF 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
Return on Common Equity (%)	32.17	40.91	34.4	27.6	11.97	9.11	17.96	31.76	27.72	24.88	32.42	20.97	14.7	19.21	16.18
Return on Assets (%)	1.84	2.33	2.03	1.9	0.81	0.5	0.9	1.72	1.83	1.97	2.72	1.86	1.39	1.88	1.68
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	2.46	2.23	2.38	1.92	2.06	2.27	1.55	1.36	1.65	1.64	1.36	1.62	1.9	1.75	1.74
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	10.1	14.68	9.57	13.39	6.18	5.63	9.35	17.91	18.19	17.62	22.81	20.42	16.47	18.92	15.94
Profit Margin (%)	6.15	8.86	8.37	8.11	4.03	3.22	6.34	13.21	13.62	13.62	17.63	15.28	12.18	14.9	12.52
Net Income to Common Margin (%)	6.15	8.86	8.37	8.11	4.03	3.07	6.02	12.89	13.09	12.88	16.87	14.42	11.31	14.14	11.83
Effective Tax Rate (%)	39	36.76	6.65	38.4	34.78	42.83	32.15	26.27	24.89	22.68	22.7	25.19	26.06	21.23	21.51
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	7.89	9.01	9.66	9.76	8.4	21.4	33.59	27.37	31.91
Sustainable Growth Rate (%)	32.17	40.91	34.4	27.6	11.97	9.11	16.55	28.9	25.04	22.45	29.7	16.48	9.76	13.95	11.02

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
Total Debt	282	771	463	708	1,060	1,740	2,083	1,797	1,327	1,172	1,173	1,175	2,001	1,544	1,528
ST Debt	- -	59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	282	712	463	708	1,060	1,740	2,083	1,797	1,327	1,172	1,173	1,175	2,001	1,544	1,528
Total Debt/EBITDA	8.4	22.06	10.04	16.99	22.48	30.23	46.68	44.41	24.4	19.38	18.4	16.73	24.57	17.96	16.06
Net Debt/EBITDA	3.4	10.5	-5.49	0.43	5.28	14.37	31.08	-3.46	3.39	-18.3	-12.39	-14.61	-29.48	-26.07	-19.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	5.76	5.63	6.1	7.63	6.12	4.64	4.88	5.62	7.04	7.87	8.15	8.56	9.05	9.55	10.13
Long-Term Debt/Equity (%)	21.65	47.65	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Long-Term Debt/Capital (%)	49.71	61.22	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Long-Term Debt/Total Assets (%)	5.69	10.22	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
Total Debt/Equity (%)	21.65	51.6	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Total Debt/Capital (%)	49.71	66.29	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Total Debt/Total Assets (%)	5.69	11.07	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
Net Debt to Equity	8.77	24.57	-12.31	0.76	9.98	30.22	48.48	-4.38	5.03	-26.11	-15.69	-19.24	-45.36	-39.42	-31.74
Net Debt/Capital (%)	28.6	48.36	-85.47	2.38	23.36	44.37	53.74	-9.87	8.08	-72.68	-29.59	-36.04	-95.14	-71.79	-49.6
EBITDA	34	35	46	42	47	58	45	40	54	60	64	70	81	86	95
EBITDA-CapEx	-26	16	14	15	-23	29	16	-68	-104	-13	-124	-12	29	12	33
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	5.76	5.63	6.1	7.63	6.12	4.64	4.88	5.62	7.04	7.87	8.15	8.56	9.05	9.55	10.13
Long-Term Debt/Equity (%)	21.65	47.65	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Long-Term Debt/Capital (%)	49.71	61.22	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Long-Term Debt/Total Assets (%)	5.69	10.22	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
Total Debt/Equity (%)	21.65	51.6	22.5	30.47	42.52	63.55	72.81	56.19	36.16	27.66	23.31	22.04	37.8	27.15	25.57
Total Debt/Capital (%)	49.71	66.29	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Total Debt/Total Assets (%)	5.69	11.07	5.14	7.43	7.95	9.1	9.74	7.33	5.39	4.41	3.45	3.16	5.3	3.87	3.7
CFO/Total Liabilities	1.24	-4.83	10.1	3.48	-2.42	-2.69	3.67	2.48	2.99	7.43	3.01	3.63	1.54	1.43	3.16
CFO/CapEx	0.76	-14.03	21.76	9.4	-3.75	-15.65	24.1	4.89	3.97	22.65	4.63	14.06	9.61	6.65	17.99
Altman's Z-Score	0.8	0.6	0.72	0.79	0.52	0.39	0.41	0.34	0.43	0.48	0.5	0.42	0.45	0.56	0.61

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
Accounts Receivable Turnover	4.88	2.99	3.8	4.28	2.2	1.68	2.06	2.31	2.58	3.23	4.48	4.17	4.86	5.64	5.37
Days Sales Outstanding	74.73	122.22	95.97	85.23	166.08	217.39	177.29	158.19	141.5	112.99	81.52	87.48	75.11	64.67	67.99
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

	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
Market Capitalization	2,520	2,568	4,570	5,087	4,355	5,010	6,126	4,460	6,549	8,036	11,359	9,530	11,063	16,559	19,440
- Cash & Cash Equivalents	168	404	717	690	811	913	696	1,937	1,143	2,279	1,963	2,200	3,577	2,918	2,569
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	150	150	150	310	535	685	685	685	685	685
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	30	55	- -	- -	- -	- -	- -	- -
+ Total Debt	282	771	463	708	1,060	1,740	2,083	1,797	1,327	1,172	1,173	1,175	2,001	1,544	1,528
Enterprise Value	1,420	1,310	2,560	3,591	2,974	2,806	3,889	1,429	3,844	5,234	9,140	7,554	10,068	15,792	18,980
Total Capital	567	1,163	1,013	1,434	1,876	2,778	3,278	3,354	3,424	3,802	4,632	5,045	6,102	6,040	6,393
Total Debt/Capital (%)	49.71	66.29	45.73	49.35	56.49	62.65	63.56	53.56	38.75	30.83	25.33	23.28	32.8	25.56	23.9
Total Debt / EV	0.2	0.59	0.18	0.2	0.36	0.62	0.54	1.26	0.35	0.22	0.13	0.16	0.2	0.1	0.08
EV/Sales	1.04	0.84	1.32	1.65	1.3	1.11	1.35	0.48	1.17	1.42	1.95	1.74	2.35	3.22	3.47
EV/EBITDA	42.3	37.48	55.51	86.22	63.09	48.75	87.15	35.33	70.69	86.54	143.35	107.59	123.59	183.7	199.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	31.28	- -	3.65	14.35	- -	- -	5.72	2.7	6.13	3.15	10.48	6.53	20.16	32.2	16.99
EV/Free Cash Flow to Firm	13.51	- -	3.49	12.97	- -	- -	5.49	2.24	4.9	3.02	8.62	6.09	18.26	27.99	16.1
Diluted Market Cap	3,032	3,018	5,284	5,844	4,991	5,811	7,240	5,052	7,149	8,672	12,520	10,291	11,768	17,658	20,671
Diluted Enterprise Value	3,146	3,385	5,031	5,862	5,240	6,789	8,777	5,092	7,698	8,100	12,415	9,951	10,877	16,969	20,315
EV per Share	12.04	10.87	17.9	24.01	19.28	18.65	25.21	8.85	23.73	32.87	56.66	46.26	62.93	101.17	122.26
TTM Sales	1,368	1,565	1,936	2,172	2,289	2,531	2,882	2,983	3,293	3,696	4,677	4,334	4,291	4,907	5,464
TTM EBITDA	34	35	46	42	47	58	45	40	54	60	64	70	81	86	95
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	45	-264	702	250	-262	-441	680	530	627	1,662	872	1,157	499	490	1,117
TTM Free Cash Flow to Firm	105	-245	734	277	-192	-413	708	638	785	1,735	1,060	1,240	551	564	1,179

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
Price/Free Cash Flow	28.84	-12.3	7.19	21.11	-26	-14.06	10.22	7.92	9.11	5	11.81	8.3	21.35	31.3	17.53
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	1,420	1,310	2,560	3,591	2,974	2,806	3,889	1,429	3,844	5,234	9,140	7,554	10,068	15,792	18,980
Low Price	15.39	18.73	20.57	27.65	27.01	16.67	27.95	25.59	26.53	20.75	47.72	49.31	53.48	67.61	73.27
EV/Sales	1.04	0.84	1.32	1.65	1.3	1.11	1.35	0.48	1.17	1.42	1.95	1.74	2.35	3.22	3.47
EV/EBITDA	42.3	37.48	55.51	86.22	63.09	48.75	87.15	35.33	70.69	86.54	143.35	107.59	123.59	183.7	199.47
Price/Earnings	29.96	18.53	28.21	28.89	47.17	64.55	35.31	11.6	15.19	16.88	14.39	15.25	22.8	23.86	30.07
Price/Earnings Average	34.72	19.38	22.46	26.7	56.22	47.44	29.9	15.6	14.02	12.19	13.58	16.49	20.31	19.49	25.85
Price/Earnings High	46.67	23.1	28.33	29.54	66.73	68.33	36.44	19.25	15.91	17.61	16.06	21.76	23.1	26.79	31.96
Price/Earnings Low	21.57	16.29	18.16	23.49	45.11	32.32	24.85	10.75	9.97	6.94	9.75	12.88	17.63	15.21	17.59
Price/Book Value	8.84	6.55	8.31	7	5.34	5.65	5.87	3.24	3.78	3.84	4.09	2.99	3.24	4.34	4.65
Price/Book Value Average	10.24	6.85	6.62	6.47	6.36	4.15	4.97	4.35	3.49	2.77	3.86	3.24	2.89	3.55	4
Price/Book Value High	13.77	8.16	8.35	7.16	7.55	5.98	6.05	5.37	3.96	4	4.57	4.27	3.28	4.88	4.94
Price/Book Value Low	6.36	5.76	5.35	5.69	5.1	2.83	4.13	3	2.48	1.58	2.77	2.53	2.51	2.77	2.72
Price/Tangible Book Value	2.77	2.45	3.57	3.45	2.88	3.32	3.75	2.36	3.27	3.38	3.92	2.99	3.58	4.74	5.23
Price/Tangible Book Value Average	3.21	2.57	2.84	3.19	3.43	2.44	3.18	3.17	3.02	2.44	3.7	3.23	3.19	3.87	4.49
Price/Tangible Book Value High	4.32	3.06	3.58	3.53	4.07	3.51	3.87	3.91	3.42	3.52	4.38	4.27	3.63	5.32	5.55
Price/Tangible Book Value Low	2	2.16	2.3	2.81	2.75	1.66	2.64	2.18	2.14	1.39	2.66	2.53	2.77	3.02	3.06
Price/Sales	1.84	1.64	2.36	2.34	1.9	1.98	2.13	1.5	1.99	2.17	2.43	2.2	2.58	3.37	3.56
Price/Sales Average	2.14	1.72	1.88	2.16	2.27	1.45	1.8	2.01	1.83	1.57	2.29	2.38	2.3	2.76	3.06
Price/Sales High	2.87	2.05	2.37	2.39	2.69	2.1	2.19	2.48	2.08	2.27	2.71	3.14	2.61	3.79	3.78
Price/Sales Low	1.33	1.44	1.52	1.9	1.82	0.99	1.5	1.39	1.31	0.89	1.65	1.86	1.99	2.15	2.08
Price/Cash Flow	55.5	-9.72	6.51	20.32	-16.64	-11.35	9.01	8.42	10.45	4.84	13.03	8.23	22.16	33.76	17.4
Price/Cash Flow Average	64.32	-10.16	5.18	18.79	-19.83	-8.34	7.63	11.33	9.64	3.49	12.29	8.9	19.74	27.59	14.96
Price/Cash Flow High	86.45	-12.11	6.54	20.78	-23.53	-12.02	9.3	13.98	10.94	5.05	14.54	11.75	22.45	37.91	18.5
Price/Cash Flow Low	39.97	-8.54	4.19	16.52	-15.91	-5.68	6.34	7.81	6.86	1.99	8.83	6.96	17.14	21.52	10.18
Price/Free Cash Flow Average	33.42	-12.86	5.73	19.51	-30.99	-10.34	8.66	10.66	8.4	3.61	11.14	8.98	19.02	25.57	15.07
Price/Free Cash Flow High	44.92	-15.32	7.23	21.58	-36.78	-14.89	10.55	13.15	9.54	5.22	13.18	11.84	21.63	35.14	18.63
Price/Free Cash Flow Low	20.77	-10.81	4.63	17.16	-24.87	-7.04	7.2	7.34	5.98	2.06	8	7.01	16.51	19.95	10.26
EV/Sales Average	2.22	1.95	1.75	2.17	2.38	1.84	2.33	2.02	2	1.42	2.27	2.3	2.09	2.62	2.99
EV/Sales High	2.95	2.28	2.24	2.4	2.8	2.48	2.73	2.5	2.25	2.11	2.69	3.06	2.41	3.65	3.72
EV/Sales Low	1.41	1.68	1.39	1.91	1.93	1.38	2.03	1.4	1.47	0.74	1.62	1.78	1.79	2.01	2.02
EV/EBITDA Average	90.39	87.33	73.39	113.32	115.4	80.93	150.67	149.3	121.21	86.52	166.46	141.94	110.07	149.38	171.91
EV/EBITDA High	120.33	102.06	94.03	125.29	135.98	109.1	176.09	184.02	136.25	129.23	197.2	188.82	126.68	208.28	213.38
EV/EBITDA Low	57.46	75.07	58.3	99.72	93.64	60.54	131.05	103.16	89.13	45.18	119.08	109.82	94.1	114.75	115.8
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	21.37	21.31	31.95	34.01	28.24	33.3	39.71	27.61	40.43	50.46	70.42	58.37	69.15	106.08	125.22
High Price	33.29	26.56	32.09	34.77	39.95	35.25	40.98	45.84	42.35	52.67	78.6	83.28	70.07	119.12	133.08
Enterprise Value Average	3,035	3,053	3,385	4,719	5,440	4,659	6,725	6,039	6,592	5,233	10,614	9,966	8,966	12,841	16,358
Enterprise Value High	4,040	3,568	4,336	5,218	6,410	6,281	7,859	7,444	7,410	7,816	12,574	13,257	10,320	17,905	20,304
Enterprise Value Low	1,929	2,625	2,689	4,153	4,414	3,486	5,849	4,173	4,847	2,733	7,593	7,711	7,665	9,865	11,019

	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
Shares Outstanding	117	124	143	149	151	150	159	159	154	155	157	158	152	153	152
Diluted Weighted Avg Shares	142	142	165	172	177	175	182	183	177	172	178	176	170	166	165
Basic Weighted Avg Shares	118	121	143	150	154	150	154	162	162	159	161	163	160	156	155
Revenue per Share	11.6	12.98	13.54	14.52	14.84	16.82	18.68	18.47	20.33	23.21	29	26.54	26.82	31.44	35.19
EBITDA per Share	0.28	0.29	0.32	0.28	0.31	0.38	0.29	0.25	0.34	0.38	0.4	0.43	0.51	0.55	0.61
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.71	1.15	1.13	1.18	0.6	0.52	1.12	2.38	2.66	2.99	4.89	3.83	3.03	4.45	4.16
Basic EPS from Cont Ops	0.71	1.21	1.21	1.2	0.6	0.54	1.19	2.44	2.78	3.16	5.11	4.06	3.27	4.69	4.4
Diluted EPS, GAAP	0.59	0.98	0.98	1.02	0.52	0.44	0.95	2.1	2.44	2.77	4.44	3.54	2.85	4.17	3.92
Diluted EPS from Cont Ops	0.59	1.03	1.05	1.04	0.52	0.47	1	2.15	2.54	2.93	4.64	3.76	3.07	4.39	4.14
Dividend per Share	- -	- -	- -	- -	- -	0.03	0.15	0.27	0.37	0.46	0.63	1.05	1.25	1.46	1.57
Cash Flow per Share	0.39	-2.19	4.91	1.67	-1.7	-2.93	4.41	3.28	3.87	10.43	5.41	7.09	3.12	3.14	7.2
Free Cash Flow per Basic Share	-0.12	-2.35	4.68	1.5	-2.15	-3.12	4.22	2.61	2.89	9.97	4.24	6.58	2.8	2.67	6.8
Cash & Equivalents per Share	11.72	16.84	17.29	14.73	15.83	27.21	28.97	31	27.14	28.32	25.28	23.49	23.01	19.19	17.22
Book Value per Share	2.42	3.25	3.84	4.86	5.29	5.9	6.77	8.53	10.69	13.15	17.2	19.51	21.35	24.42	26.93
Tangible Book Value per Share	7.71	8.68	8.96	9.85	9.81	10.03	10.59	11.72	12.37	14.95	17.95	19.52	19.3	22.38	23.96

Stifel Financial Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)