Ollie's Bargain Outlet Holdings, Inc. Financial Ratios — OL6

Profitability (USD)

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	6.25	7.32	9.85	17.63	15.53	14.1	20.28	12.01	7.76	12.64	12.47	13.43
Return on Assets (%)	- -	3	3.85	6.03	12.28	12.29	10.24	13.48	7.92	5.12	8.36	8.23	8.72
Return on Capital (%)	- -	3.71	4.78	7.44	15.09	15.1	11.98	15.48	9.15	5.84	9.55	9.38	9.95
Return on Invested Capital (%)	- -	5.28	6.57	7.84	15.55	15.05	11.82	15.34	9.09	5.68	8.89	8.74	9.31
Gross Margin (%)	40.1	39.74	39.73	40.48	40.08	40.09	39.45	39.99	38.86	35.91	39.59	40.25	40.5
EBITDA Margin (%)	11.03	11.22	11.66	12.68	13.74	14.21	13.45	16.58	13.09	8.74	12.5	12.92	13.32
Operating Margin (%)	10.17	10.61	11.27	12.25	13.34	13.95	13.13	15.91	12.22	7.81	11.5	11.83	12.19
Incremental Operating Margin (%)	- -	13.06	14.65	18.11	18.52	17.97	7.04	25.67	131.67	- -	36.01	15.94	14.34
Pretax Margin (%)	5.7	6.85	7.54	10.81	12.12	12.94	12.27	15.36	11.66	7.33	11.53	11.7	11.94
Profit Margin (%)	3.61	4.22	4.7	6.71	11.85	10.88	10.02	13.42	8.98	5.63	8.63	8.79	9.08
Net Income to Common Margin (%)	3.61	4.22	4.7	6.71	11.85	10.88	10.02	13.42	8.98	5.63	8.63	8.79	9.08
Effective Tax Rate (%)	36.59	38.38	37.61	37.91	2.22	15.95	18.3	12.63	22.96	23.22	25.18	24.85	23.95
Dvd Payout Ratio (%)	- -	215.31	136.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-7.21	-2.66	9.85	17.63	15.53	14.1	20.28	12.01	7.76	12.64	12.47	13.43

Credit (USD)

Credit Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	268	321	198	194	49	1	354	387	431	441	489	565	686
ST Debt	7	8	5	5	10	- -	54	65	76	89	90	85	109
LT Debt	261	313	193	189	39	- -	300	322	355	352	399	480	577
Total Debt/EBITDA	4.5	4.49	2.23	1.72	0.33	- -	1.87	1.29	1.88	2.76	1.86	1.92	1.94
Net Debt/EBITDA	4.3	4.18	1.89	0.84	0.07	-0.29	-0.47	-1.49	-1.07	-1.31	-1.01	-0.69	-0.73
Total Debt/EBIT	5.35	5.12	2.49	1.9	0.36	- -	2.06	1.4	2.11	3.37	2.15	2.26	2.3
Net Debt/EBIT	5.11	4.77	2.11	0.93	0.07	-0.32	-0.52	-1.61	-1.2	-1.6	-1.16	-0.82	-0.87
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	50.51	45.45	59.54	62.66	76.72	81.33	66.34	66.55	65.29	66.63	65.73	66.19	63.9
Long-Term Debt/Equity (%)	58.87	75.21	34.42	29.01	4.88	0.05	28.36	24.13	27.57	25.85	26.45	28.34	30.53
Long-Term Debt/Capital (%)	36.69	42.47	25.44	22.35	4.59	0.05	21.25	18.71	20.66	19.53	19.98	21.25	22.4
Long-Term Debt/Total Assets (%)	29.74	34.18	20.49	18.18	3.74	0.04	18.81	16.06	18	17.23	17.39	18.76	19.51
Total Debt/Equity (%)	60.45	77.08	35.31	29.79	6.15	0.07	33.44	29	33.46	32.39	32.41	33.32	36.33
Total Debt/Capital (%)	37.68	43.53	26.1	22.95	5.79	0.07	25.06	22.48	25.07	24.47	24.47	24.99	26.65
Total Debt/Total Assets (%)	30.53	35.03	21.03	18.67	4.72	0.06	22.18	19.3	21.85	21.58	21.3	22.06	23.21
Net Debt to Equity	57.71	71.81	29.93	14.64	1.23	-5.51	-8.49	-33.5	-19.1	-15.37	-17.54	-12.01	-13.67
Net Debt/Capital (%)	36.59	41.8	23.04	12.77	1.21	-5.83	-6.8	-35.07	-16.71	-13.14	-15.29	-9.9	-11.15
EBITDA	60	72	89	113	148	176	189	300	229	160	263	293	353
EBITDA-CapEx	50	57	75	96	129	102	112	269	194	108	138	293	353
Operating Income (Loss)	55	68	86	109	144	173	185	288	214	143	242	269	323

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.16	0.24	0.31	0.94	0.29	0.34	0.51	1.58	0.94	1.04	1.12	1.41	0.74
Current Ratio	2.15	2.19	2.31	2.98	2.22	2.37	2.44	2.85	2.76	2.91	2.76	3.27	2.41
Quick Ratio	0.16	0.25	0.31	0.94	0.3	0.35	0.52	1.58	0.94	1.05	1.13	1.42	0.75
CFO/Avg Current Liab	- -	0.38	0.49	0.67	0.79	0.88	0.64	1.57	0.16	0.44	0.89	0.73	0.84
Common Equity/Total Assets	50.51	45.45	59.54	62.66	76.72	81.33	66.34	66.55	65.29	66.63	65.73	66.19	63.9
Long-Term Debt/Equity (%)	58.87	75.21	34.42	29.01	4.88	0.05	28.36	24.13	27.57	25.85	26.45	28.34	30.53
Long-Term Debt/Capital (%)	36.69	42.47	25.44	22.35	4.59	0.05	21.25	18.71	20.66	19.53	19.98	21.25	22.4
Long-Term Debt/Total Assets (%)	29.74	34.18	20.49	18.18	3.74	0.04	18.81	16.06	18	17.23	17.39	18.76	19.51
Total Debt/Equity (%)	60.45	77.08	35.31	29.79	6.15	0.07	33.44	29	33.46	32.39	32.41	33.32	36.33
Total Debt/Capital (%)	37.68	43.53	26.1	22.95	5.79	0.07	25.06	22.48	25.07	24.47	24.47	24.99	26.65
Total Debt/Total Assets (%)	30.53	35.03	21.03	18.67	4.72	0.06	22.18	19.3	21.85	21.58	21.3	22.06	23.21
CFO/Total Liabilities	4.53	6.36	12.01	17.29	39.69	58.28	19.6	53.84	6.58	16.77	32.36	26.27	27.8
CFO/CapEx	2.05	2.26	3.19	4.08	4.97	1.7	1.37	11.82	1.29	2.21	2.05	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	8.89	5.92	6.11	6.61	7.89	6.62

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	1,942.09	3,043.39	3,678.99	1,370.27	1,348.59	825.92	1,045.26	1,759.15	975.45	914.8	993.1	860.55
Days Sales Outstanding	- -	0.19	0.12	0.1	0.27	0.27	0.44	0.35	0.21	0.37	0.4	0.37	0.42
Inventory Turnover	- -	2.43	2.55	2.64	2.77	2.7	2.7	3.15	2.61	2.5	2.6	2.56	2.62
Days Inventory Outstanding	- -	150.04	143.17	138.01	131.57	135.35	135.19	115.82	139.8	146.17	140.27	142.31	139.26
Accounts Payable Turnover	- -	9.29	9.36	10.72	11.08	10.35	12.67	12.24	10.59	11.93	11.96	10.87	11.17
Accounts Payable Turnover Days	- -	39.29	38.98	34.06	32.95	35.26	28.8	29.83	34.46	30.59	30.52	33.59	32.67
Cash Conversion Cycle	- -	110.94	104.31	104.05	98.89	100.37	106.84	86.34	105.55	115.96	110.15	109.09	107.02
Inventory to Cash Days	- -	-149.86	-143.05	-137.91	-131.31	-135.08	-134.75	-115.47	-139.6	-145.8	-139.87	-141.94	-138.84
Inventories	146	170	191	210	255	296	335	354	467	471	506	553	650
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	146	170	191	210	255	296	335	354	467	471	506	553	650

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	6,239	3,009	3,393	4,455	6,865	6,584
- Cash & Cash Equivalents	12	22	30	99	39	52	90	447	247	211	266	205	260
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	268	321	198	194	49	1	354	387	431	441	489	565	686
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	6,180	3,192	3,564	4,591	7,001	6,973
Total Capital	713	738	760	845	845	943	1,413	1,722	1,719	1,803	1,997	2,260	2,574
Total Debt/Capital (%)	37.68	43.53	26.1	22.95	5.79	0.07	25.06	22.48	25.07	24.47	24.47	24.99	26.65
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.06	0.13	0.12	0.11	0.08	0.1
EV/Sales	- -	- -	- -	- -	- -	- -	- -	3.42	1.82	1.95	2.18	3.08	2.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	20.6	13.91	22.33	17.47	23.86	19.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	22.27	15.6	27.22	20.15	28.06	23.43
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	17.11	70.89	31.16	18.04	30.78	23.52
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	18.69	317.84	56.85	35.29	30.78	23.52
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	6,279	3,113	3,431	4,500	6,911	6,657
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	6,219	3,297	3,602	4,635	7,048	7,047
EV per Share	- -	- -	- -	- -	- -	- -	- -	94.4	50.92	57.47	74.7	114.11	114.15
TTM Sales	541	638	762	890	1,077	1,241	1,408	1,809	1,753	1,827	2,103	2,272	2,649
TTM EBITDA	60	72	89	113	148	176	189	300	229	160	263	293	353
TTM Operating Income	55	68	86	109	144	173	185	288	214	143	242	269	323
TTM Cash Flow to Firm	20	32	46	67	96	126	105	361	45	114	254	227	297
TTM Free Cash Flow to Firm	10	18	31	51	77	52	28	331	10	63	130	227	297

Multiples (USD)

Valuation Multiples API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	18.99	309.94	54.74	34.59	30.39	22.45
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	22.27	15.6	27.22	20.15	28.06	23.43
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	6,180	3,192	3,564	4,591	7,001	6,973
Low Price	- -	- -	- -	- -	- -	- -	- -	44.77	42.82	37.51	51.99	67.75	95.43
EV/Sales	- -	- -	- -	- -	- -	- -	- -	3.42	1.82	1.95	2.18	3.08	2.63
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	20.6	13.91	22.33	17.47	23.86	19.76
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	25.43	19.64	33.27	24.67	34.36	27.47
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	23.79	31.19	32.36	23.18	27.99	30.58
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	30.38	39.6	43.63	27.96	36.51	36.28
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	11.94	17.52	22.8	17.69	20.8	24.32
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	4.67	2.34	2.49	2.95	4.05	3.49
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	4.37	3.71	2.42	2.78	3.3	3.88
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	5.58	4.71	3.27	3.35	4.3	4.61
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	2.2	2.08	1.71	2.12	2.45	3.09
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	9.46	4.91	4.94	5.35	6.73	5.43
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	8.85	7.8	4.81	5.03	5.48	6.04
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	11.3	9.91	6.48	6.06	7.15	7.17
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	4.44	4.38	3.39	3.84	4.08	4.81
Price/Sales	- -	- -	- -	- -	- -	- -	- -	3.41	1.76	1.87	2.13	3.02	2.49
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.19	2.8	1.82	2	2.46	2.78
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	4.08	3.56	2.45	2.41	3.21	3.3
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.6	1.57	1.28	1.53	1.83	2.21
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	17.08	68.67	29.91	17.59	30.18	22.29
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	15.98	109.06	29.09	16.52	24.58	24.81
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	20.41	138.46	39.22	19.93	32.07	29.44
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	8.02	61.27	20.5	12.61	18.27	19.73
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	17.76	492.23	53.25	32.5	24.75	24.99
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	22.68	624.97	71.79	39.2	32.29	29.65
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	8.92	276.56	37.52	24.8	18.4	19.88
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.19	2.83	1.9	2.06	2.52	2.91
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	4.09	3.57	2.53	2.47	3.27	3.43
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.59	1.64	1.37	1.58	1.89	2.35
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	19.26	21.62	21.75	16.45	19.52	21.87
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	24.65	27.24	28.95	19.73	25.32	25.75
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	9.57	12.5	15.64	12.68	14.63	17.62
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	20.82	24.25	26.51	18.97	22.96	25.93
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	26.65	30.55	35.29	22.76	29.78	30.52
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	10.35	14.02	19.07	14.62	17.2	20.89
Last Price	- -	- -	- -	- -	- -	- -	- -	95.31	47.98	54.72	72.5	111.89	107.77
High Price	- -	- -	- -	- -	- -	- -	- -	113.87	96.75	71.77	82.15	118.91	142.36
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	5,778	4,962	3,471	4,321	5,728	7,719
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	7,394	6,250	4,620	5,184	7,431	9,086
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	2,871	2,868	2,496	3,330	4,293	6,219

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	57	57	59	61	62	63	63	65	63	62	61	61	61
Diluted Weighted Avg Shares	55	55	56	62	65	66	66	66	65	63	62	62	62
Basic Weighted Avg Shares	53	53	54	60	61	63	63	65	64	62	62	61	61
Revenue per Share	10.16	11.99	14.16	14.8	17.55	19.84	22.28	27.94	27.2	29.23	34.06	37.04	43.2
EBITDA per Share	1.12	1.34	1.65	1.88	2.41	2.82	3	4.63	3.56	2.55	4.26	4.78	5.75
Operating Income per Share	1.03	1.27	1.6	1.81	2.34	2.77	2.93	4.44	3.32	2.28	3.92	4.38	5.27
Basic EPS, GAAP	0.37	0.51	0.67	0.99	2.08	2.16	2.23	3.75	2.44	1.64	2.94	3.26	3.92
Basic EPS from Cont Ops	0.37	0.51	0.67	0.99	2.08	2.16	2.23	3.75	2.44	1.64	2.94	3.26	3.92
Diluted EPS, GAAP	0.36	0.49	0.64	0.96	1.96	2.05	2.14	3.68	2.43	1.64	2.92	3.23	3.89
Diluted EPS from Cont Ops	0.36	0.49	0.64	0.96	1.96	2.05	2.14	3.68	2.43	1.64	2.92	3.23	3.89
Dividend per Share	- -	1.09	0.91	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.37	0.6	0.85	1.12	1.56	2.02	1.67	5.58	0.7	1.83	4.12	3.71	4.84
Free Cash Flow per Basic Share	0.19	0.33	0.58	0.84	1.25	0.83	0.45	5.11	0.16	1	2.11	3.71	4.84
Cash & Equivalents per Share	0.21	0.38	0.51	1.62	0.63	0.82	1.43	6.83	3.94	4.37	5.75	6.99	4.85
Book Value per Share	7.77	7.3	9.56	10.72	12.85	14.96	16.8	20.39	20.54	21.97	24.54	27.63	30.91
Tangible Book Value per Share	-4.12	-4.58	-1.98	-0.44	1.92	4.21	6.09	10.07	9.77	11.07	13.55	16.62	19.85