SunCoke Energy, Inc. Financial Ratios — SXC 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 (%)	585.51	140.94	18.94	-158.52	- -	- -	- -	22.78	- -	- -	- -	- -	84.75	87.06	-45.95
Return on Assets (%)	3.31	5	1.18	-6	-1.04	0.66	5.86	1.28	-8.02	0.22	2.69	6.16	3.47	5.76	-2.56
Return on Capital (%)	17.01	16.16	4.66	- -	- -	1.4	- -	5.19	- -	3.4	10.67	19.82	11.26	16.87	- -
Return on Invested Capital (%)	6.94	9.27	6.94	- -	- -	6.28	- -	7.12	- -	2.57	8.77	11.41	7.02	10.35	- -
Gross Margin (%)	15.15	15.64	18.19	19.34	19.4	25.95	23.39	22.5	20.16	21.37	23.16	18.64	16.41	17.15	15.47
EBITDA Margin (%)	8.18	11.4	12.58	12.91	13.86	18.54	17.45	17.94	15.43	15.26	18.91	15.02	12.98	13.99	10.86
Operating Margin (%)	4.39	7.92	6.75	5.85	5.86	9.2	7.83	8.18	6.44	5.23	9.72	7.79	6.06	7.85	2.5
Incremental Operating Margin (%)	-50.24	24.59	16.73	16.26	5.74	-23.53	-7.76	12.14	-10.44	12.5	58.37	2.36	-31.53	-20.97	108.05
Pretax Margin (%)	4.3	5.36	3.58	-8.35	1.7	5.57	1.64	3.93	-12.69	1.43	4.61	6.17	4.74	6.64	-3.96
Profit Margin (%)	3.94	5.3	1.52	-8.39	-1.61	1.18	9.19	1.81	-9.52	0.28	2.98	5.11	2.79	4.96	-2.41
Net Income to Common Margin (%)	3.94	5.3	1.52	-8.39	-1.61	1.18	9.19	1.81	-9.52	0.28	2.98	5.11	2.79	4.96	-2.41
Effective Tax Rate (%)	10.89	18	11.36	- -	- -	12.63	- -	8.07	- -	53.93	27.27	13.8	35.07	19.46	- -
Dvd Payout Ratio (%)	- -	- -	- -	-4.9	65.73	- -	- -	- -	-3.53	143.17	37.08	21.63	44.17	33.84	-123.95
Sustainable Growth Rate (%)	585.51	140.94	18.94	-166.29	- -	- -	- -	22.78	- -	- -	- -	- -	47.31	57.6	-102.9

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	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	726	723	689	634	999	854	864	838	783	677	614	532	493	495	695
ST Debt	3	3	41	- -	1	5	3	4	3	3	3	3	2	3	7
LT Debt	723	720	648	634	998	849	861	834	780	674	610	529	490	492	688
Total Debt/EBITDA	5.77	3.4	3.32	3.26	5.29	3.77	3.72	3.22	3.17	3.33	2.23	1.8	1.84	1.83	3.48
Net Debt/EBITDA	4.76	2.28	2.2	2.55	4.63	3.18	3.2	2.66	2.78	3.09	2	1.49	1.31	1.12	2.99
Total Debt/EBIT	10.76	4.9	6.19	7.21	12.52	7.59	8.29	7.06	7.59	9.71	4.34	3.46	3.94	3.26	15.14
Net Debt/EBIT	8.87	3.28	4.09	5.63	10.97	6.4	7.14	5.84	6.65	9.02	3.89	2.88	2.8	1.99	13
EBITDA to Interest Expense	12.11	4.47	3.96	4.06	3.36	4.14	3.75	4.24	4.09	3.61	6.48	9.26	9.81	11.57	7.02
EBITDA-CapEx/Interest Expense	12.11	4.47	3.96	4.06	3.36	4.14	3.75	4.24	4.09	3.61	6.48	9.26	9.81	11.57	7.02
EBIT to Interest Expense	6.49	3.1	2.13	1.84	1.42	2.05	1.68	1.93	1.71	1.24	3.33	4.8	4.58	6.49	1.62
Interest Expense	10	48	52	48	56	55	62	61	60	56	42	32	27	23	28
Common Equity/Total Assets	1.07	5.94	6.44	0.75	-1.58	-1	4.95	6.26	-1.66	-2.83	-1.39	3.29	4.89	8.34	2.98
Long-Term Debt/Equity (%)	129.15	125.26	77.87	89.81	160.2	132.71	130.55	122.24	150.46	134.54	114.01	84.94	75.96	69.27	109.9
Long-Term Debt/Capital (%)	92.53	81.95	58.47	68.72	76.98	73.11	71.82	70.36	99.92	101.61	97.12	84.79	81	74.05	88.58
Long-Term Debt/Total Assets (%)	37.24	35.81	28.88	32.33	44.23	40.04	41.8	40.8	44.47	41.77	37.79	31.97	29.53	29.52	38.44
Total Debt/Equity (%)	129.74	125.83	82.79	89.81	160.37	133.47	130.94	122.81	151.02	135.14	114.61	85.47	76.34	69.65	110.96
Total Debt/Capital (%)	92.95	82.33	62.17	68.72	77.07	73.53	72.04	70.69	100.29	102.07	97.63	85.32	81.41	74.45	89.43
Total Debt/Total Assets (%)	37.41	35.97	30.71	32.33	44.28	40.27	41.93	40.99	44.64	41.95	37.98	32.16	29.68	29.68	38.81
Net Debt to Equity	106.97	84.22	54.73	70.1	140.56	112.53	112.72	101.46	132.29	125.47	102.69	71.01	54.25	42.57	95.32
Net Debt/Capital (%)	91.57	75.72	52.06	63.17	74.65	70.08	68.92	66.58	100.34	102.23	97.36	82.84	75.28	63.66	86.73
EBITDA	126	213	207	194	189	227	232	260	247	203	275	296	268	271	200
EBITDA-CapEx	126	213	207	194	189	227	232	260	247	203	275	296	268	271	200
Operating Income (Loss)	68	148	111	88	80	113	104	119	103	70	142	154	125	152	46

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	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	0.45	0.97	0.83	0.65	0.74	0.78	0.67	0.85	0.5	0.3	0.35	0.4	0.63	0.92	0.4
Current Ratio	1.47	1.92	1.7	1.74	1.97	1.84	1.74	1.96	1.58	1.45	1.49	1.67	1.86	2.31	2.11
Quick Ratio	0.69	1.25	1.15	1.05	1.2	1.28	1.08	1.3	0.82	0.63	0.78	0.87	1.03	1.39	1.02
CFO/Avg Current Liab	0.15	0.78	0.57	0.45	0.75	1.3	0.85	1.06	0.99	0.89	1.37	1.03	1.11	0.79	0.51
Common Equity/Total Assets	1.07	5.94	6.44	0.75	-1.58	-1	4.95	6.26	-1.66	-2.83	-1.39	3.29	4.89	8.34	2.98
Long-Term Debt/Equity (%)	129.15	125.26	77.87	89.81	160.2	132.71	130.55	122.24	150.46	134.54	114.01	84.94	75.96	69.27	109.9
Long-Term Debt/Capital (%)	92.53	81.95	58.47	68.72	76.98	73.11	71.82	70.36	99.92	101.61	97.12	84.79	81	74.05	88.58
Long-Term Debt/Total Assets (%)	37.24	35.81	28.88	32.33	44.23	40.04	41.8	40.8	44.47	41.77	37.79	31.97	29.53	29.52	38.44
Total Debt/Equity (%)	129.74	125.83	82.79	89.81	160.37	133.47	130.94	122.81	151.02	135.14	114.61	85.47	76.34	69.65	110.96
Total Debt/Capital (%)	92.95	82.33	62.17	68.72	77.07	73.53	72.04	70.69	100.29	102.07	97.63	85.32	81.41	74.45	89.43
Total Debt/Total Assets (%)	37.41	35.97	30.71	32.33	44.28	40.27	41.93	40.99	44.64	41.95	37.98	32.16	29.68	29.68	38.81
CFO/Total Liabilities	7.33	14.35	10.72	8.95	8.64	14.79	10.6	13.64	14.72	14.18	21.58	20.24	24.53	17.63	9.37
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.35	1.85	1.78	1.67	0.97	1.23	1.42	1.47	1.42	1.2	1.57	2.11	2.27	2.37	1.71

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	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	27.78	27.38	21.22	18.4	19.09	19.53	20.61	20.17	23.73	25.2	23.5	21.63	21.37	20.93	17.66
Days Sales Outstanding	13.14	13.33	17.2	19.84	19.12	18.69	17.71	18.1	15.38	14.48	15.53	16.88	17.08	17.44	20.67
Inventory Turnover	8	8.28	9.34	8.96	8.32	8.45	10.03	10.16	9.93	7.66	8.82	10.62	9.64	8.82	7.75
Days Inventory Outstanding	45.61	44.06	39.09	40.75	43.86	43.17	36.41	35.93	36.77	47.64	41.37	34.36	37.86	41.36	47.09
Accounts Payable Turnover	9.84	9.62	9.71	9.45	9.75	8.84	9.7	9.75	10.21	8.34	9.73	11.59	10.45	9.85	10.26
Accounts Payable Turnover Days	37.08	37.96	37.61	38.64	37.43	41.31	37.62	37.43	35.74	43.77	37.52	31.5	34.92	37.07	35.59
Cash Conversion Cycle	21.67	19.43	18.68	21.95	25.56	20.56	16.49	16.6	16.41	18.35	19.38	19.74	20.02	21.73	32.17
Inventory to Cash Days	-32.46	-30.73	-21.88	-20.9	-24.74	-24.48	-18.7	-17.83	-21.38	-33.15	-25.84	-17.49	-20.78	-23.93	-26.42
Inventories	220	160	129	142	122	92	111	110	147	127	127	175	183	181	220
Raw Materials	168	140	117	135	113	85	99	102	139	106	110	161	165	167	180
Work In Process	29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	52	20	12	7	9	8	12	9	8	21	17	14	17	14	40
Other Inventory	-29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	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	784	1,091	1,594	1,331	226	728	771	553	478	361	547	723	910	911	616
- Cash & Cash Equivalents	128	239	234	139	123	134	120	146	97	48	64	90	140	190	89
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	34	36	275	274	333	329	233	220	27	32	37	37	31	31	29
+ Total Debt	726	723	689	634	999	854	864	838	783	677	614	532	493	495	695
Enterprise Value	1,417	1,611	2,325	2,099	1,434	1,777	1,748	1,465	1,191	1,021	1,134	1,202	1,294	1,247	1,250
Total Capital	782	879	1,108	922	1,296	1,162	1,199	1,186	781	663	628	624	605	665	777
Total Debt/Capital (%)	92.95	82.33	62.17	68.72	77.07	73.53	72.04	70.69	100.29	102.07	97.63	85.32	81.41	74.45	89.43
Total Debt / EV	0.51	0.45	0.3	0.3	0.7	0.48	0.49	0.57	0.66	0.66	0.54	0.44	0.38	0.4	0.56
EV/Sales	0.92	0.86	1.41	1.4	1.05	1.45	1.31	1.01	0.74	0.77	0.78	0.61	0.63	0.64	0.68
EV/EBITDA	11.26	7.58	11.21	10.81	7.59	7.83	7.52	5.63	4.82	5.02	4.12	4.06	4.83	4.6	6.27
EV/EBIT	21	10.92	20.89	23.88	17.97	15.78	16.77	12.35	11.55	14.65	8.01	7.82	10.34	8.21	27.24
EV/Cash Flow to Firm	12.82	6.57	11.76	15.24	6.56	6.66	3.96	6.05	5.27	5.56	4.3	5.08	4.85	6.65	10.06
EV/Free Cash Flow to Firm	12.82	6.57	11.76	15.24	6.56	6.66	3.96	6.05	5.27	5.56	4.3	5.08	4.85	6.65	10.06
Diluted Market Cap	784	1,096	1,601	1,331	226	730	782	560	478	362	552	730	912	913	616
Diluted Enterprise Value	1,417	1,616	2,332	2,099	1,434	1,779	1,759	1,472	1,191	1,022	1,139	1,209	1,296	1,249	1,250
EV per Share	20.25	23.02	33.26	30.51	22.06	27.68	27.18	22.65	15.51	12.31	13.66	14.35	15.27	14.65	14.62
TTM Sales	1,539	1,865	1,648	1,504	1,363	1,223	1,332	1,451	1,600	1,333	1,456	1,972	2,063	1,935	1,837
TTM EBITDA	126	213	207	194	189	227	232	260	247	203	275	296	268	271	200
TTM Operating Income	68	148	111	88	80	113	104	119	103	70	142	154	125	152	46
TTM Cash Flow to Firm	111	245	198	138	219	267	441	242	226	184	264	236	267	188	124
TTM Free Cash Flow to Firm	111	245	198	138	219	267	441	242	226	184	264	236	267	188	124

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	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	7.74	5.32	10.58	11.85	1.6	3.33	5.26	3.01	2.63	2.29	2.37	3.49	3.66	5.41	5.64
EV/EBIT	21	10.92	20.89	23.88	17.97	15.78	16.77	12.35	11.55	14.65	8.01	7.82	10.34	8.21	27.24
Enterprise Value	1,417	1,611	2,325	2,099	1,434	1,777	1,748	1,465	1,191	1,021	1,134	1,202	1,294	1,247	1,250
Low Price	9.2	11.01	13.58	17.75	2.82	2.05	7.66	7.63	4.56	2.33	4.36	5.72	6.71	7.47	6.24
EV/Sales	0.92	0.86	1.41	1.4	1.05	1.45	1.31	1.01	0.74	0.77	0.78	0.61	0.63	0.64	0.68
EV/EBITDA	11.26	7.58	11.21	10.81	7.59	7.83	7.52	5.63	4.82	5.02	4.12	4.06	4.83	4.6	6.27
Price/Earnings	12.94	11.05	63.78	- -	- -	50.56	6.3	21.11	- -	97.58	12.6	7.18	15.82	9.49	- -
Price/Earnings Average	14.5	10.72	47.85	-11.88	-35.8	31.51	5.14	28.34	-3.86	87.95	12.82	6.32	13.1	9.11	-16.21
Price/Earnings High	20.79	12.46	65.48	-13.41	-57.79	58.58	6.6	35.36	-5.73	148.95	15.59	8.17	16.51	11.38	-21.07
Price/Earnings Low	10.63	7.8	37.97	-9.68	-8.33	9.14	4.02	18.84	-2.3	52.27	8.34	4.76	9.88	6.63	-12.07
Price/Book Value	37.87	9.13	11.03	91.14	-6.32	-34.18	7.57	4.32	-16.44	-7.92	-24.42	13.27	11.2	6.55	11.55
Price/Book Value Average	42.44	8.86	8.28	102.65	-22.06	-21.3	6.17	5.8	-20.19	-7.14	-24.83	11.67	9.28	6.28	13.44
Price/Book Value High	60.87	10.3	11.33	115.78	-35.61	-39.61	7.93	7.23	-29.98	-12.09	-30.2	15.1	11.69	7.84	17.47
Price/Book Value Low	31.11	6.45	6.57	83.64	-5.13	-6.18	4.83	3.85	-12.03	-4.24	-16.16	8.8	7	4.57	10.01
Price/Tangible Book Value	1.42	1.93	1.97	1.95	0.62	1.9	1.86	1.23	1	0.78	1.09	1.23	1.48	1.34	1.17
Price/Tangible Book Value Average	1.6	1.87	1.48	2.19	2.18	1.18	1.52	1.65	1.22	0.7	1.11	1.08	1.23	1.28	1.36
Price/Tangible Book Value High	2.29	2.18	2.02	2.47	3.52	2.2	1.95	2.06	1.82	1.19	1.35	1.4	1.55	1.6	1.77
Price/Tangible Book Value Low	1.17	1.36	1.17	1.79	0.51	0.34	1.19	1.1	0.73	0.42	0.72	0.81	0.93	0.93	1.01
Price/Sales	0.51	0.59	0.97	0.88	0.17	0.6	0.58	0.38	0.3	0.27	0.38	0.37	0.44	0.47	0.34
Price/Sales Average	0.57	0.57	0.73	1	0.58	0.37	0.47	0.51	0.37	0.24	0.38	0.32	0.37	0.45	0.39
Price/Sales High	0.82	0.66	0.99	1.12	0.93	0.69	0.61	0.64	0.55	0.41	0.46	0.42	0.46	0.56	0.51
Price/Sales Low	0.42	0.41	0.58	0.81	0.13	0.11	0.37	0.34	0.22	0.15	0.25	0.24	0.28	0.33	0.29
Price/Cash Flow	7.74	5.3	10.54	11.85	1.6	3.32	5.19	2.98	2.63	2.29	2.35	3.46	3.65	5.39	5.64
Price/Cash Flow Average	8.67	5.14	7.91	13.34	5.58	2.07	4.23	4	3.23	2.06	2.39	3.04	3.03	5.18	6.57
Price/Cash Flow High	12.44	5.97	10.82	15.05	9.01	3.85	5.44	4.99	4.8	3.49	2.9	3.94	3.81	6.46	8.53
Price/Cash Flow Low	6.36	3.74	6.27	10.87	1.3	0.6	3.32	2.66	1.93	1.23	1.55	2.29	2.28	3.77	4.89
Price/Free Cash Flow Average	8.67	5.16	7.94	13.34	5.58	2.08	4.29	4.05	3.23	2.07	2.41	3.07	3.03	5.19	6.57
Price/Free Cash Flow High	12.44	6	10.87	15.05	9.01	3.86	5.52	5.05	4.8	3.5	2.93	3.98	3.82	6.48	8.53
Price/Free Cash Flow Low	6.36	3.76	6.3	10.87	1.3	0.6	3.36	2.69	1.93	1.23	1.57	2.32	2.29	3.77	4.89
EV/Sales Average	0.98	0.85	1.17	1.51	1.46	1.23	1.21	1.14	0.81	0.74	0.79	0.57	0.55	0.63	0.74
EV/Sales High	1.23	0.94	1.44	1.63	1.82	1.55	1.34	1.27	0.99	0.91	0.87	0.66	0.65	0.74	0.85
EV/Sales Low	0.83	0.69	1.02	1.32	1.02	0.97	1.1	0.97	0.66	0.64	0.65	0.49	0.46	0.5	0.64
EV/EBITDA Average	12.01	7.43	9.29	11.67	10.57	6.63	6.91	6.36	5.27	4.85	4.15	3.77	4.25	4.47	6.77
EV/EBITDA High	15.04	8.24	11.42	12.66	13.13	8.34	7.68	7.06	6.42	5.96	4.59	4.4	4.98	5.27	7.85
EV/EBITDA Low	10.15	6.07	8.1	10.24	7.37	5.21	6.32	5.4	4.3	4.2	3.45	3.24	3.55	3.59	5.86
EV/EBIT Average	22.4	10.7	17.31	25.79	25.01	13.35	15.41	13.94	12.61	14.14	8.08	7.26	9.09	7.97	29.44
EV/EBIT High	28.05	11.87	21.27	27.97	31.07	16.81	17.13	15.49	15.37	17.38	8.93	8.47	10.66	9.4	34.12
EV/EBIT Low	18.92	8.74	15.09	22.63	17.44	10.48	14.1	11.84	10.31	12.25	6.71	6.24	7.61	6.4	25.45
Last Price	11.2	15.59	22.81	19.34	3.47	11.34	11.99	8.55	6.23	4.35	6.59	8.63	10.74	10.7	7.2
High Price	18	17.59	23.42	24.57	19.56	13.14	12.57	14.32	11.36	6.64	8.15	9.82	11.21	12.82	10.89
Enterprise Value Average	1,512	1,579	1,927	2,267	1,996	1,503	1,606	1,655	1,300	986	1,143	1,115	1,137	1,210	1,351
Enterprise Value High	1,893	1,751	2,367	2,459	2,480	1,892	1,785	1,839	1,585	1,212	1,264	1,302	1,333	1,427	1,566
Enterprise Value Low	1,277	1,291	1,680	1,989	1,392	1,181	1,469	1,406	1,063	854	949	959	952	972	1,168

Shares Outstanding	70	70	70	66	64	64	65	65	84	83	83	83	84	84	85
Diluted Weighted Avg Shares	70	70	70	69	65	64	65	66	77	83	84	85	85	85	86
Basic Weighted Avg Shares	70	70	70	69	65	64	64	65	77	83	83	84	85	85	86
Revenue per Share	21.98	26.64	23.57	21.86	20.96	19.05	20.71	22.43	20.84	16.06	17.54	23.54	24.36	22.74	21.49
EBITDA per Share	1.8	3.04	2.97	2.82	2.91	3.53	3.61	4.02	3.21	2.45	3.32	3.53	3.16	3.18	2.33
Operating Income per Share	0.96	2.11	1.59	1.28	1.23	1.75	1.62	1.83	1.34	0.84	1.7	1.83	1.48	1.78	0.54
Basic EPS, GAAP	0.87	1.41	0.36	-1.83	-0.34	0.22	1.9	0.4	-1.98	0.04	0.52	1.2	0.68	1.13	-0.52
Basic EPS from Cont Ops	0.84	1.17	0.72	-1.48	0.16	0.93	1.61	0.73	-1.93	0.11	0.59	1.25	0.75	1.22	-0.45
Diluted EPS, GAAP	0.87	1.41	0.36	-1.83	-0.34	0.22	1.88	0.4	-1.98	0.04	0.52	1.19	0.68	1.12	-0.52
Diluted EPS from Cont Ops	0.84	1.17	0.71	-1.48	0.16	0.92	1.59	0.72	-1.93	0.11	0.58	1.24	0.75	1.21	-0.45
Dividend per Share	- -	- -	- -	0.06	0.43	- -	- -	- -	0.07	0.24	0.24	0.28	0.36	0.44	0.48
Cash Flow per Share	1.45	2.94	2.16	1.63	2.17	3.41	2.31	2.87	2.37	1.9	2.81	2.49	2.94	1.98	1.28
Free Cash Flow per Basic Share	1.45	2.94	2.16	1.63	2.17	3.41	2.31	2.87	2.37	1.9	2.81	2.49	2.94	1.98	1.28
Cash & Equivalents per Share	1.82	3.42	3.34	2.02	1.9	2.09	1.87	2.25	1.26	0.58	0.77	1.07	1.65	2.23	1.04
Book Value per Share	0.3	1.71	2.07	0.21	-0.55	-0.33	1.58	1.98	-0.38	-0.55	-0.27	0.65	0.96	1.63	0.62
Tangible Book Value per Share	7.86	8.08	11.57	9.93	5.56	5.98	6.45	6.94	6.25	5.59	6.03	7.03	7.25	8.01	6.16

SunCoke Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)