Scorpio Tankers Inc. Financial Ratios — STNG 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 (%)	- -	- -	- -	- -	- -	-43.64	- -	- -	- -	- -	- -	- -	159.33	75.95	26.4
Return on Assets (%)	-19.23	-5.2	1.53	2.34	6.88	-0.74	-4.09	-4.1	-0.97	1.82	-4.61	13.31	12.45	16.59	8.88
Return on Capital (%)	- -	- -	31.66	8.6	15.78	- -	- -	- -	- -	8.72	- -	34.25	33.58	36.12	20.13
Return on Invested Capital (%)	- -	- -	-0.22	1.23	9.95	- -	- -	- -	- -	5.13	- -	18.13	16.4	14.94	8.21
Gross Margin (%)	3.23	4.13	11.27	21.78	49.29	25.58	11.04	10.78	27.3	35.85	-6.98	60.12	60.38	57	46.16
EBITDA Margin (%)	11.54	6.97	10.21	20.31	54.85	38.33	29.35	32.06	47.84	55.46	27.69	67.72	67.56	62.17	52.23
Operating Margin (%)	-10.95	-5.87	-1.15	7.74	40.58	15.08	1.77	1.85	18.45	28.63	-16.74	54.48	52.46	47.27	33.01
Incremental Operating Margin (%)	- -	- -	- -	21.4	67.84	97.8	696.3	2.38	99.9	62.49	- -	92.16	66.7	118.82	91.05
Pretax Margin (%)	-100.75	-23	8.2	15.2	28.81	-4.76	-30.86	-32.49	-6.88	10.28	-43.35	40.77	40.78	53.76	36.7
Profit Margin (%)	-100.75	-23	8.2	15.2	28.81	-4.76	-30.86	-32.49	-6.88	10.28	-43.35	40.77	40.78	53.76	36.7
Net Income to Common Margin (%)	-100.75	-23	8.2	15.2	28.81	-4.76	-30.86	-32.49	-6.88	10.28	-43.35	40.77	40.78	53.76	36.7
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	143.13	135.33	39.98	-349.05	-6.04	-7.96	-43.88	24.76	-9.95	3.66	10.54	12.49	23.97
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	-195.96	- -	- -	- -	- -	- -	- -	142.53	66.47	20.07

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	146	142	146	1,539	2,050	1,883	2,767	2,910	3,122	3,048	3,117	1,932	1,588	862	619
ST Debt	3	7	10	87	178	353	163	412	422	361	468	353	428	131	19
LT Debt	143	135	135	1,451	1,872	1,530	2,604	2,498	2,701	2,687	2,649	1,579	1,161	731	600
Total Debt/EBITDA	15.37	17.7	6.87	22.1	4.95	9.4	18.39	15.52	9.27	6	20.82	1.83	1.75	1.11	1.26
Net Debt/EBITDA	11.48	6.87	3.16	20.43	4.33	8.9	12.38	4.78	3.06	1.88	4.48	-0.08	0.89	0.59	-0.31
Total Debt/EBIT	-16.2	-21.04	-60.82	57.98	6.68	23.88	304.32	269.12	24.02	11.62	-34.44	2.27	2.26	1.47	2
Net Debt/EBIT	-12.1	-8.17	-27.92	53.6	5.86	22.62	204.95	82.88	7.94	3.65	-7.42	-0.1	1.14	0.78	-0.49
EBITDA to Interest Expense	1.91	2.35	21.59	4.38	5.74	2.66	1.5	1.15	1.9	3.52	1.13	6.97	5.68	8.43	7.29
EBITDA-CapEx/Interest Expense	-22.84	-53.62	-844.52	-83.93	-7.23	0.97	-1.13	0.83	0.73	2.31	0.77	6.74	5.54	7.41	6.18
EBIT to Interest Expense	-1.82	-1.98	-2.44	1.67	4.25	1.05	0.09	0.07	0.73	1.82	-0.68	5.6	4.41	6.41	4.61
Interest Expense	5	3	1	16	72	75	100	163	178	144	133	152	159	92	67
Common Equity/Total Assets	-15.65	-16.82	-4.74	-0.93	3.18	0.07	-3.43	-7.16	-7.71	-5.9	-10.74	2.16	13.9	30.6	36.63
Long-Term Debt/Equity (%)	49.74	32.54	9.32	124.82	132.41	116.31	154.51	135.83	136.61	130.06	144.22	62.99	45.45	25.49	18.76
Long-Term Debt/Capital (%)	189.2	293.3	199.94	95.95	86.6	81.15	99.67	97.28	99.15	97.93	102.75	77.76	53.33	35.9	29.21
Long-Term Debt/Total Assets (%)	31.83	23.55	8.22	51.75	53.13	47.36	57.89	52.21	52.3	52.08	52.84	34.64	27.45	19.06	15.32
Total Debt/Equity (%)	50.75	34.34	10.05	132.31	144.99	143.15	164.2	158.25	157.94	147.54	169.69	77.07	62.2	30.08	19.36
Total Debt/Capital (%)	193.04	309.54	215.39	101.72	94.82	99.88	105.91	113.34	114.63	111.09	120.89	95.14	72.99	42.35	30.14
Total Debt/Total Assets (%)	32.48	24.85	8.85	54.86	58.18	58.28	61.52	60.83	60.47	59.08	62.17	42.38	37.56	22.48	15.8
Net Debt to Equity	37.91	13.33	4.61	122.32	127	135.55	110.58	48.74	52.22	46.3	36.54	-3.24	31.51	15.91	-4.75
Net Debt/Capital (%)	281.86	-134.4	-598.01	101.86	91.57	99.87	76.81	45.4	40.94	37.42	28.59	-4.91	44.19	26.79	-11.66
EBITDA	9	8	21	70	415	200	151	188	337	508	150	1,058	906	773	490
EBITDA-CapEx	-113	-183	-829	-1,334	-522	74	-114	135	130	334	103	1,024	883	680	416
Operating Income (Loss)	-9	-7	-2	27	307	79	9	11	130	262	-91	851	704	588	310

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	2.02	3.83	1.3	0.61	0.85	0.26	0.89	1.33	0.42	0.46	0.44	0.8	0.7	1.71	6.33
Current Ratio	3.37	5.57	3.95	1.44	1.18	0.41	1.34	1.54	0.62	0.6	0.55	1.45	1.13	2.43	9.33
Quick Ratio	3.14	5.43	2.5	1.02	1.14	0.37	1.2	1.48	0.58	0.54	0.51	1.38	1.1	2.35	7.85
CFO/Avg Current Liab	-0.65	-0.09	-0.14	0.75	1.83	0.57	0.14	0.18	0.45	0.94	0.16	1.54	1.76	2.21	2.76
Common Equity/Total Assets	-15.65	-16.82	-4.74	-0.93	3.18	0.07	-3.43	-7.16	-7.71	-5.9	-10.74	2.16	13.9	30.6	36.63
Long-Term Debt/Equity (%)	49.74	32.54	9.32	124.82	132.41	116.31	154.51	135.83	136.61	130.06	144.22	62.99	45.45	25.49	18.76
Long-Term Debt/Capital (%)	189.2	293.3	199.94	95.95	86.6	81.15	99.67	97.28	99.15	97.93	102.75	77.76	53.33	35.9	29.21
Long-Term Debt/Total Assets (%)	31.83	23.55	8.22	51.75	53.13	47.36	57.89	52.21	52.3	52.08	52.84	34.64	27.45	19.06	15.32
Total Debt/Equity (%)	50.75	34.34	10.05	132.31	144.99	143.15	164.2	158.25	157.94	147.54	169.69	77.07	62.2	30.08	19.36
Total Debt/Capital (%)	193.04	309.54	215.39	101.72	94.82	99.88	105.91	113.34	114.63	111.09	120.89	95.14	72.99	42.35	30.14
Total Debt/Total Assets (%)	32.48	24.85	8.85	54.86	58.18	58.28	61.52	60.83	60.47	59.08	62.17	42.38	37.56	22.48	15.8
CFO/Total Liabilities	-7.72	-1.22	-2.89	5.72	18.58	9.32	1.49	1.96	6.57	13.56	2.31	37.49	51.67	85.27	68.34
CFO/CapEx	-0.1	-0.01	-0.01	0.07	0.42	1.41	0.16	1.1	1.01	2.4	1.56	22.31	37.49	8.84	6.6
Altman's Z-Score	0.53	1.26	5.3	0.73	0.93	0.39	0.23	0.21	0.44	0.34	-0.03	1.92	2.22	2.86	3.29

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	15.56	42.82	121.96	354.14	1,236.84	2,099.39	427.45	483.31	1,431.55	1,904.14	1,318.99	88.56	76.57	236.38	123.2
Days Sales Outstanding	23.45	8.52	2.99	1.03	0.3	0.17	0.85	0.76	0.25	0.19	0.28	4.12	4.77	1.54	2.96
Inventory Turnover	39.91	45.47	73.29	60.04	60.59	61.28	57.61	57.95	60.43	65.62	64.13	51.08	45.34	59.46	45.73
Days Inventory Outstanding	9.15	8.03	4.98	6.08	6.02	5.96	6.34	6.3	6.04	5.56	5.69	7.15	8.05	6.14	7.98
Accounts Payable Turnover	10.85	9.52	10.68	12.14	14.52	16.75	20.61	20.58	15.46	15.88	14.62	12.99	14.74	19.01	17.85
Accounts Payable Turnover Days	33.64	38.33	34.19	30.08	25.14	21.8	17.71	17.74	23.62	22.99	24.96	28.09	24.77	19.2	20.44
Cash Conversion Cycle	-1.04	-21.78	-26.22	-22.97	-18.82	-15.67	-10.52	-10.68	-17.32	-17.24	-19	-16.83	-11.95	-11.52	-9.5
Inventory to Cash Days	14.3	0.5	-1.99	-5.05	-5.73	-5.78	-5.48	-5.54	-5.78	-5.37	-5.41	-3.02	-3.28	-4.59	-5.02
Inventories	3	2	3	6	7	6	10	8	9	9	9	16	8	10	12
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	3	2	3	6	7	6	10	8	9	9	9	16	8	10	12

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	140	294	1,672	1,509	1,295	730	657	613	1,961	612	701	2,982	3,184	2,412	2,366
- Cash & Cash Equivalents	37	87	79	116	201	100	186	594	202	188	230	377	356	333	752
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	146	142	146	1,539	2,050	1,883	2,767	2,910	3,122	3,048	3,117	1,932	1,588	862	619
Enterprise Value	249	350	1,739	2,931	3,144	2,513	3,237	2,930	4,882	3,472	3,588	4,537	4,417	2,867	2,234
Total Capital	75	46	68	1,513	2,162	1,885	2,613	2,568	2,724	2,744	2,578	2,031	2,176	2,035	2,054
Total Debt/Capital (%)	193.04	309.54	215.39	101.72	94.82	99.88	105.91	113.34	114.63	111.09	120.89	95.14	72.99	42.35	30.14
Total Debt / EV	0.58	0.41	0.08	0.52	0.65	0.75	0.85	0.99	0.64	0.88	0.87	0.43	0.36	0.3	0.28
EV/Sales	3.03	3.03	8.38	8.55	4.16	4.81	6.31	5.01	6.93	3.79	6.63	2.9	3.29	2.31	2.38
EV/EBITDA	26.3	43.46	82.01	42.1	7.58	12.54	21.51	15.62	14.49	6.83	23.96	4.29	4.87	3.71	4.56
EV/EBIT	- -	- -	- -	110.46	10.25	31.88	356.04	270.91	37.56	13.24	- -	5.33	6.28	4.88	7.21
EV/Cash Flow to Firm	- -	234.26	- -	26.7	6.77	9.9	22.77	13.28	12.61	6.16	17.4	4.92	4.31	3.13	4
EV/Free Cash Flow to Firm	2.16	1.81	2.06	1.94	2.24	6.6	7.97	10.72	8.22	4.7	14.16	4.75	4.21	2.84	3.53
Diluted Market Cap	140	294	1,824	1,509	1,602	730	657	613	1,961	631	701	3,415	3,315	2,528	2,488
Diluted Enterprise Value	249	350	1,891	2,931	3,451	2,513	3,237	2,930	4,882	3,491	3,588	4,970	4,548	3,057	2,355
EV per Share	86.78	84.45	122.62	168.82	194.74	155.95	150.35	84.12	97.91	63.51	65.56	81.81	84.34	59.07	47.98
TTM Sales	82	115	208	343	756	523	513	585	704	916	541	1,563	1,341	1,244	938
TTM EBITDA	9	8	21	70	415	200	151	188	337	508	150	1,058	906	773	490
TTM Operating Income	-9	-7	-2	27	307	79	9	11	130	262	-91	851	704	588	310
TTM Cash Flow to Firm	-8	1	-5	110	464	254	142	221	387	564	206	921	1,025	917	558
TTM Free Cash Flow to Firm	115	193	846	1,513	1,401	381	406	273	594	738	253	956	1,048	1,010	633

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	1.27	1.55	2.16	1.01	1.21	2.39	2.15	5.55	4.71	1.06	5.82	4.25	3.73	2.75	4.4
EV/EBIT	- -	- -	- -	110.46	10.25	31.88	356.04	270.91	37.56	13.24	- -	5.33	6.28	4.88	7.21
Enterprise Value	249	350	1,739	2,931	3,144	2,513	3,237	2,930	4,882	3,472	3,588	4,537	4,417	2,867	2,234
Low Price	42.8	49.3	69.2	64.8	75	36.1	29.9	14.75	15	8.28	11.09	11.02	40.34	45.94	30.63
EV/Sales	3.03	3.03	8.38	8.55	4.16	4.81	6.31	5.01	6.93	3.79	6.63	2.9	3.29	2.31	2.38
EV/EBITDA	26.3	43.46	82.01	42.1	7.58	12.54	21.51	15.62	14.49	6.83	23.96	4.29	4.87	3.71	4.56
Price/Earnings	- -	- -	98.25	28.97	5.95	- -	- -	- -	- -	6.5	- -	4.68	5.82	3.61	6.87
Price/Earnings Average	-2.87	-9.53	79.19	30.91	6.9	-33.37	-5.17	-4.23	-27.35	9.47	-3.96	2.94	5.01	4.98	6.44
Price/Earnings High	-4.23	-11.7	104	39.7	8.63	-51.69	-6.71	-6.1	-40.96	23.49	-5.76	5.02	6.22	6.15	8.86
Price/Earnings Low	-1.49	-7.69	57.67	21.6	5.56	-23.36	-4.07	-2.7	-15.42	4.81	-2.59	0.96	3.86	3.33	4.14
Price/Book Value	-2	-3.05	-21.41	-58.15	11.57	324.82	-4.25	-1.79	-4.92	-2.01	-1.3	30.24	5.42	2.06	1.65
Price/Book Value Average	-3.39	-2.62	-17.26	-62.06	13.43	369.82	-5.3	-2.35	-3.33	-2.93	-1.72	19	4.66	2.84	1.55
Price/Book Value High	-4.98	-3.22	-22.67	-79.7	16.8	572.91	-6.87	-3.39	-4.99	-7.27	-2.51	32.45	5.78	3.5	2.13
Price/Book Value Low	-1.75	-2.12	-12.57	-43.36	10.82	258.85	-4.17	-1.5	-1.88	-1.49	-1.13	6.2	3.59	1.9	0.99
Price/Tangible Book Value	0.49	0.71	1.15	1.3	0.92	0.55	0.39	0.34	1	0.3	0.38	1.19	1.25	0.84	0.74
Price/Tangible Book Value Average	0.83	0.61	0.93	1.38	1.06	0.63	0.49	0.44	0.67	0.43	0.51	0.75	1.08	1.16	0.7
Price/Tangible Book Value High	1.22	0.75	1.22	1.78	1.33	0.98	0.63	0.63	1.01	1.08	0.74	1.28	1.34	1.44	0.96
Price/Tangible Book Value Low	0.43	0.49	0.68	0.97	0.86	0.44	0.38	0.28	0.38	0.22	0.33	0.24	0.83	0.78	0.45
Price/Sales	1.71	2.55	8.05	4.4	1.71	1.4	1.28	1.05	2.78	0.67	1.3	1.91	2.37	1.94	2.52
Price/Sales Average	2.89	2.19	6.49	4.7	1.99	1.59	1.6	1.38	1.88	0.97	1.72	1.2	2.04	2.68	2.36
Price/Sales High	4.26	2.69	8.52	6.03	2.49	2.46	2.07	1.98	2.82	2.41	2.5	2.05	2.54	3.3	3.25
Price/Sales Low	1.5	1.77	4.73	3.28	1.6	1.11	1.26	0.88	1.06	0.49	1.12	0.39	1.58	1.79	1.52
Price/Cash Flow	-11.27	-152.72	-295.62	16.07	3.3	4.09	15.71	10.61	9.36	1.46	9.56	3.88	3.68	2.92	4.82
Price/Cash Flow Average	-19.09	-131.18	-238.27	17.15	3.83	4.66	19.58	13.93	6.33	2.13	12.67	2.44	3.17	4.03	4.52
Price/Cash Flow High	-28.08	-161.1	-312.92	22.02	4.79	7.21	25.4	20.07	9.48	5.27	18.42	4.16	3.93	4.98	6.21
Price/Cash Flow Low	-9.87	-105.9	-173.51	11.98	3.09	3.26	15.4	8.89	3.57	1.08	8.28	0.79	2.44	2.7	2.9
Price/Free Cash Flow Average	2.16	1.33	1.74	1.08	1.4	2.72	2.67	7.28	3.18	1.55	7.71	2.67	3.21	3.8	4.12
Price/Free Cash Flow High	3.17	1.64	2.28	1.38	1.75	4.22	3.47	10.49	4.77	3.84	11.21	4.56	3.98	4.69	5.67
Price/Free Cash Flow Low	1.12	1.08	1.27	0.75	1.13	1.9	2.1	4.65	1.8	0.79	5.04	0.87	2.48	2.54	2.65
EV/Sales Average	4.22	2.67	6.81	8.85	4.44	5	6.63	5.34	6.03	4.1	7.06	2.19	2.96	3.1	2.22
EV/Sales High	5.58	3.17	8.85	10.18	4.93	5.87	7.1	5.94	6.97	5.54	7.83	3.04	3.45	3.73	3.11
EV/Sales Low	2.82	2.25	5.05	7.43	4.05	4.52	6.29	4.84	5.21	3.62	6.46	1.39	2.49	2.22	1.38
EV/EBITDA Average	36.57	38.3	66.72	43.55	8.09	13.05	22.58	16.64	12.6	7.39	25.48	3.24	4.38	4.99	4.26
EV/EBITDA High	48.39	45.47	86.63	50.13	8.99	15.32	24.2	18.54	14.56	9.98	28.29	4.49	5.11	6	5.95
EV/EBITDA Low	24.45	32.24	49.44	36.59	7.38	11.8	21.42	15.09	10.89	6.52	23.33	2.05	3.69	3.57	2.64
EV/EBIT Average	-38.54	-45.52	-590.28	114.28	10.93	33.16	373.82	288.65	32.67	14.31	-42.16	4.03	5.65	6.56	6.73
EV/EBIT High	-51	-54.04	-766.46	131.53	12.16	38.95	400.56	321.46	37.75	19.34	-46.81	5.59	6.58	7.89	9.42
EV/EBIT Low	-25.77	-38.32	-437.43	96	9.98	30	354.62	261.73	28.22	12.64	-38.6	2.54	4.75	4.69	4.18
Last Price	48.9	71.1	117.9	86.9	80.2	45.3	30.5	17.6	39.34	11.19	12.81	53.77	60.8	49.69	50.83
High Price	121.8	75	124.8	119.1	116.4	79.9	49.3	33.3	39.84	40.45	24.67	57.71	64.93	84.67	65.52
Enterprise Value Average	346	308	1,414	3,033	3,352	2,614	3,399	3,121	4,246	3,752	3,816	3,429	3,973	3,857	2,085
Enterprise Value High	458	366	1,836	3,490	3,728	3,070	3,642	3,476	4,906	5,072	4,237	4,756	4,633	4,640	2,917
Enterprise Value Low	232	259	1,048	2,548	3,060	2,364	3,225	2,830	3,668	3,313	3,493	2,166	3,345	2,760	1,293

	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	4	6	20	16	18	17	33	51	58	58	58	61	53	50	52
Diluted Weighted Avg Shares	3	4	15	17	20	16	22	35	50	56	55	64	55	51	49
Basic Weighted Avg Shares	3	4	14	17	16	16	22	35	50	55	55	55	52	49	47
Revenue per Share	28.6	27.86	14.64	19.74	46.81	32.44	23.81	16.8	14.13	16.75	9.88	28.18	25.61	25.63	20.15
EBITDA per Share	3.3	1.94	1.5	4.01	25.68	12.44	6.99	5.39	6.76	9.29	2.74	19.08	17.3	15.93	10.53
Operating Income per Share	-3.13	-1.63	-0.17	1.53	19	4.89	0.42	0.31	2.61	4.8	-1.65	15.35	13.44	12.11	6.65
Basic EPS, GAAP	-28.82	-6.41	1.2	3	13.49	-1.55	-7.35	-5.46	-0.97	1.72	-4.28	11.49	10.44	13.78	7.4
Basic EPS from Cont Ops	-28.82	-6.41	1.2	3	13.49	-1.55	-7.35	-5.46	-0.97	1.72	-4.28	11.49	10.44	13.78	7.4
Diluted EPS, GAAP	-28.82	-6.41	1.1	3	10.9	-1.55	-7.35	-5.46	-0.97	1.67	-4.28	10.03	10.03	13.15	7.03
Diluted EPS from Cont Ops	-28.82	-6.41	1.1	3	10.9	-1.55	-7.35	-5.46	-0.97	1.67	-4.28	10.03	10.03	13.15	7.03
Dividend per Share	- -	- -	1.72	4.06	5.39	5.39	0.44	0.43	0.43	0.43	0.43	0.42	1.1	1.72	1.77
Cash Flow per Share	-4.34	-0.47	-0.4	5.41	24.28	11.08	1.94	1.66	4.2	7.67	1.34	13.87	16.53	17	10.55
Free Cash Flow per Basic Share	-47.04	-46.7	-60.38	-75.4	-33.74	3.21	-10.33	0.15	0.05	4.48	0.48	13.25	16.09	15.08	8.95
Cash & Equivalents per Share	12.83	21.05	5.56	6.69	12.45	6.2	8.66	17.05	4.06	3.43	4.21	6.8	6.79	8.38	16.15
Book Value per Share	-24.44	-23.29	-5.51	-1.49	6.93	0.14	-7.17	-9.84	-7.99	-5.57	-9.84	1.78	11.23	24.17	30.82
Tangible Book Value per Share	99.93	100.16	102.31	66.97	87.58	81.63	77.73	52.48	39.42	37.63	33.41	45.06	48.61	58.87	68.54

Scorpio Tankers Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)