Truist Financial Corporation Financial Ratios — TFC-PR 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 (%)	10.89	14.8	11.08	13	11.63	12.47	11.38	14.55	12.5	15.87	21.61	18.96	-4.71	15.12	15.86
Return on Assets (%)	0.78	1.1	0.91	1.15	1.05	1.13	1.09	1.45	0.92	0.91	1.23	1.14	-0.2	0.9	0.98
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 (%)	4.07	3.91	4.25	4.43	4.66	5.14	4.86	4.8	5.01	7.08	6.21	6.84	6.07	7.37	4.12
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	18.27	27.93	33.11	32.66	29.49	32.43	29.39	35.13	31.98	24.1	35.85	35.19	-3.82	-4.53	31.25
Profit Margin (%)	14.47	19.8	16.95	22.26	21.07	22.48	21.15	28.01	25.65	19.74	28.88	31.34	-5.45	36.29	26.12
Net Income to Common Margin (%)	14.47	19.17	15.77	20.71	19.58	20.93	19.62	26.5	24.09	18.43	27.06	29.68	-7.25	33.66	24.48
Effective Tax Rate (%)	18.18	27.36	47.3	29.45	27.22	30.23	27.39	19.78	19.46	17.92	19.47	17.78	- -	- -	16.41
Dvd Payout Ratio (%)	32.44	24.88	47.81	31.22	39.18	40.38	44.43	38.8	41.36	57.73	40.57	48.71	-152.2	-748.92	53.54
Sustainable Growth Rate (%)	7.36	11.12	5.78	8.94	7.08	7.44	6.32	8.9	7.33	6.71	12.84	9.72	-11.88	128.36	7.37

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	23,904	20,866	23,301	26,528	27,362	23,371	28,586	28,636	56,647	44,004	38,452	62,946	59,694	52,590	64,305
ST Debt	2,935	2,346	2,232	3,717	3,593	1,406	4,938	4,927	15,308	4,407	2,539	19,743	20,776	17,634	22,342
LT Debt	20,969	18,520	21,069	22,811	23,769	21,965	23,648	23,709	41,339	39,597	35,913	43,203	38,918	34,956	41,963
Total Debt/EBITDA	65.85	53.37	55.35	62.57	59.35	42.11	51.97	51.6	89.92	27.37	27.78	46.08	49.13	53.72	76.83
Net Debt/EBITDA	54.2	45.91	50.56	57.45	51.64	35.02	47.04	44.67	59.65	15.63	13.12	30.4	24.25	13.1	33.37
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.02	7.39	7.97	8.52	8.27	8.6	9.1	9.72	5.61	5.15	5.48	5.92	5.37	5.72	5.91
Long-Term Debt/Equity (%)	119.96	87.26	92.37	93.58	86.94	73.4	79.64	78.56	62.11	55.84	51.84	71.37	65.68	54.89	64.37
Long-Term Debt/Capital (%)	57.89	50.5	51.98	50.54	50.18	48.46	45.6	44.17	46.74	50.53	48.04	42.13	40.85	39.34	41.3
Long-Term Debt/Total Assets (%)	12.01	10.04	11.51	12.21	11.32	10.02	10.67	10.5	8.74	7.78	6.64	7.78	7.27	6.58	7.66
Total Debt/Equity (%)	136.75	98.32	102.16	108.82	100.08	78.1	96.27	94.89	85.11	62.05	55.51	103.98	100.74	82.59	98.64
Total Debt/Capital (%)	65.99	56.89	57.49	58.77	57.77	51.56	55.13	53.35	64.05	56.16	51.43	61.39	62.65	59.19	63.29
Total Debt/Total Assets (%)	13.69	11.31	12.73	14.2	13.03	10.66	12.9	12.69	11.97	8.64	7.1	11.34	11.15	9.9	11.74
Net Debt to Equity	112.56	84.57	93.31	99.93	87.07	64.94	87.13	82.15	56.47	35.45	26.21	68.59	49.73	20.14	42.84
Net Debt/Capital (%)	61.5	53.17	55.26	56.69	54.34	46.96	52.65	49.75	54.17	42.25	33.34	51.19	45.3	26.12	42.82
EBITDA	363	391	421	424	461	555	550	555	630	1,608	1,384	1,366	1,215	979	837
EBITDA-CapEx	139	246	421	424	461	555	550	192	406	793	942	802	1,215	979	837
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	7.02	7.39	7.97	8.52	8.27	8.6	9.1	9.72	5.61	5.15	5.48	5.92	5.37	5.72	5.91
Long-Term Debt/Equity (%)	119.96	87.26	92.37	93.58	86.94	73.4	79.64	78.56	62.11	55.84	51.84	71.37	65.68	54.89	64.37
Long-Term Debt/Capital (%)	57.89	50.5	51.98	50.54	50.18	48.46	45.6	44.17	46.74	50.53	48.04	42.13	40.85	39.34	41.3
Long-Term Debt/Total Assets (%)	12.01	10.04	11.51	12.21	11.32	10.02	10.67	10.5	8.74	7.78	6.64	7.78	7.27	6.58	7.66
Total Debt/Equity (%)	136.75	98.32	102.16	108.82	100.08	78.1	96.27	94.89	85.11	62.05	55.51	103.98	100.74	82.59	98.64
Total Debt/Capital (%)	65.99	56.89	57.49	58.77	57.77	51.56	55.13	53.35	64.05	56.16	51.43	61.39	62.65	59.19	63.29
Total Debt/Total Assets (%)	13.69	11.31	12.73	14.2	13.03	10.66	12.9	12.69	11.97	8.64	7.1	11.34	11.15	9.9	11.74
CFO/Total Liabilities	2.72	2.27	3.31	1.98	1.71	1.65	2.41	2.22	0.37	1.7	1.67	2.24	1.81	0.46	1.19
CFO/CapEx	19.09	25.61	- -	- -	- -	- -	- -	11.98	6.79	9.13	17.86	19.65	- -	- -	- -
Altman's Z-Score	0.13	0.14	0.15	0.15	0.14	0.15	0.16	0.17	0.09	0.1	0.11	0.11	0.1	0.09	0.11

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	- -	- -	- -	- -	- -	- -	- -	20.71	7.11	10.68	10.94	8.11	10.88	9.15	11.52
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	17.62	51.32	34.17	33.37	45.01	33.53	39.87	31.69
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	4,228	2,917	2,017	2,168	3,558	3,936	2,713	3,844	19,065	18,868	20,295	21,421	30,230	39,768	36,377
+ Preferred Equity and Hybrid Capital	- -	2,116	2,603	2,603	2,603	3,053	3,053	3,053	5,102	8,048	6,673	6,673	6,673	5,907	4,916
+ Minority/Non Controlling Interest	62	65	50	88	34	45	47	56	174	105	- -	23	152	- -	- -
+ Total Debt	23,904	20,866	23,301	26,528	27,362	23,371	28,586	28,636	56,647	44,004	38,452	62,946	59,694	52,590	64,305
Enterprise Value	-2,575	-5,007	1,833	6,144	1,144	-4,393	4,426	2,863	-31,869	-87,499	-128,293	-23,580	-31,077	-48,735	28,083
Total Capital	36,224	36,675	40,531	45,139	47,365	45,325	51,855	53,680	88,440	78,357	74,762	102,540	95,276	88,854	101,600
Total Debt/Capital (%)	65.99	56.89	57.49	58.77	57.77	51.56	55.13	53.35	64.05	56.16	51.43	61.39	62.65	59.19	63.29
Total Debt / EV	-9.28	-4.17	12.71	4.32	23.92	-5.32	6.46	10	-1.78	-0.5	-0.3	-2.67	-1.92	-1.08	2.29
EV/Sales	- -	- -	0.18	0.64	0.12	- -	0.39	0.25	- -	- -	- -	- -	1.38	1.07	1.38
EV/EBITDA	- -	- -	4.35	14.49	2.48	- -	8.05	5.16	- -	- -	- -	- -	26.57	14.48	33.55
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	0.35	1.91	0.37	- -	0.95	0.66	- -	- -	- -	- -	3.74	6.55	4.89
EV/Free Cash Flow to Firm	- -	- -	0.35	1.91	0.37	- -	0.95	0.61	- -	- -	- -	- -	3.74	6.55	4.89
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	19,738	20,130	23,937	27,051	26,441	22,533	28,973	27,901	42,858	33,289	24,830	48,221	36,289	18,729	32,844
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	8,909	9,995	9,914	9,573	9,890	10,793	11,317	11,558	12,568	22,705	22,296	19,973	20,022	13,278	20,319
TTM EBITDA	363	391	421	424	461	555	550	555	630	1,608	1,384	1,366	1,215	979	837
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	4,276	3,714	5,308	3,210	3,131	3,115	4,635	4,349	1,520	7,437	7,892	11,081	8,631	2,164	5,739
TTM Free Cash Flow to Firm	4,500	3,859	5,308	3,210	3,131	3,115	4,635	4,712	1,744	8,252	8,334	11,645	8,631	2,164	5,739

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-2,575	-5,007	1,833	6,144	1,144	-4,393	4,426	2,863	-31,869	-87,499	-128,293	-23,580	-31,077	-48,735	28,083
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.03	24.94	18.02	16.22	18.77	18.41
EV/Sales	- -	- -	0.18	0.64	0.12	- -	0.39	0.25	- -	- -	- -	- -	1.38	1.07	1.38
EV/EBITDA	- -	- -	4.35	14.49	2.48	- -	8.05	5.16	- -	- -	- -	- -	26.57	14.48	33.55
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Average	2.22	2.01	2.41	2.83	2.67	2.09	2.56	2.41	3.41	1.47	1.11	2.41	1.81	1.41	1.62
EV/Sales High	2.22	2.01	2.41	2.83	2.67	2.09	2.56	2.41	3.41	1.47	1.11	2.41	1.81	1.41	1.62
EV/Sales Low	2.22	2.01	2.41	2.83	2.67	2.09	2.56	2.41	3.41	1.47	1.11	2.41	1.81	1.41	1.62
EV/EBITDA Average	54.37	51.48	56.86	63.8	57.36	40.6	52.68	50.27	68.03	20.7	17.94	35.3	29.87	19.13	39.24
EV/EBITDA High	54.37	51.48	56.86	63.8	57.36	40.6	52.68	50.27	68.03	20.7	17.94	35.3	29.87	19.13	39.24
EV/EBITDA Low	54.37	51.48	56.86	63.8	57.36	40.6	52.68	50.27	68.03	20.7	17.94	35.3	29.87	19.13	39.24
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.67	26.59	19.09	20.12	19.3	19.2
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.67	27.64	26.64	22.6	22.62	21.18
Enterprise Value Average	19,738	20,130	23,937	27,051	26,441	22,533	28,973	27,901	42,858	33,289	24,830	48,221	36,289	18,729	32,844
Enterprise Value High	19,738	20,130	23,937	27,051	26,441	22,533	28,973	27,901	42,858	33,289	24,830	48,221	36,289	18,729	32,844
Enterprise Value Low	19,738	20,130	23,937	27,051	26,441	22,533	28,973	27,901	42,858	33,289	24,830	48,221	36,289	18,729	32,844

	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	697	700	707	721	780	809	782	763	1,342	1,349	1,328	1,327	1,334	1,316	1,262
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash & Equivalents per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Truist Financial Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)