Weis Markets, Inc. Financial Ratios — WMK 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 (%)	8.61	9	7.61	5.52	5.91	8.34	8.9	5.43	5.71	9.51	8.18	8.85	6.76	6.81	5.8
Return on Assets (%)	7.48	7.79	6.54	4.65	4.89	6.54	6.85	4.37	4.38	6.8	5.84	6.47	5.04	5.13	4.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	9.9	10.33	8.57	6.26	6.77	7.38	- -	6.14	5.61	8.96	7.72	8.38	6.18	5.85	5.49
Gross Margin (%)	26.73	27.49	27.69	27.12	27.35	27.53	26.32	26.64	26.48	26.76	26.41	25.46	24.93	25.02	25.01
EBITDA Margin (%)	6.31	6.58	6.39	5.34	5.59	5.59	4.73	5.02	5.03	6.38	5.91	5.54	5.12	5.01	4.81
Operating Margin (%)	4.15	4.7	4.22	2.93	3.16	3.13	2.26	2.36	2.39	3.97	3.47	3.33	2.82	2.64	2.29
Incremental Operating Margin (%)	6.78	-24.96	151.53	-38.41	9.4	2.9	-6	9.78	5.78	13.8	-14.73	2.11	-4,073.42	-8.75	-7.67
Pretax Margin (%)	4.27	4.85	4.4	3.01	3.21	3.97	2.28	2.34	2.5	3.98	3.51	3.41	3.03	3.02	2.5
Profit Margin (%)	2.75	3.05	2.72	1.96	2.06	2.78	2.84	1.79	1.92	2.89	2.58	2.66	2.14	2.21	1.89
Net Income to Common Margin (%)	2.75	3.05	2.72	1.96	2.06	2.78	2.84	1.79	1.92	2.89	2.58	2.66	2.14	2.21	1.89
Effective Tax Rate (%)	35.73	36.97	38.16	35	35.74	30.08	- -	23.62	23.31	27.35	26.61	22.13	29.3	26.85	24.41
Dvd Payout Ratio (%)	77.23	39.12	44.1	59.36	54.4	37.03	32.8	51.88	49.06	28.05	30.89	27.93	36.27	34.5	37.48
Sustainable Growth Rate (%)	1.96	5.48	4.26	2.24	2.69	5.25	5.98	2.61	2.91	6.84	5.65	6.38	4.31	4.46	3.62

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	- -	- -	- -	- -	- -	64	35	- -	219	208	202	186	183	173	172
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	39	39	40	44	41	39	40
LT Debt	- -	- -	- -	- -	- -	64	35	- -	180	169	162	142	142	134	132
Total Debt/EBITDA	- -	- -	- -	- -	- -	0.37	0.21	- -	1.23	0.79	0.81	0.71	0.76	0.72	0.72
Net Debt/EBITDA	-0.22	-0.08	-0.1	-0.16	-0.11	0.28	-0.08	-0.21	-0.37	-0.52	-0.34	-0.61	-0.76	-0.79	-0.49
Total Debt/EBIT	- -	- -	- -	- -	- -	0.66	0.45	- -	2.58	1.28	1.37	1.18	1.37	1.37	1.51
Net Debt/EBIT	-0.33	-0.11	-0.16	-0.28	-0.19	0.51	-0.16	-0.46	-0.79	-0.84	-0.59	-1.01	-1.38	-1.51	-1.03
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	86.62	86.34	85.43	83.18	82.35	74.95	78.92	81.95	72.1	71.07	71.65	74.48	74.84	75.93	81.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	6.96	3.52	- -	16.97	14.75	13.25	10.94	10.36	9.36	9.8
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	5.67	2.98	- -	12.59	11.26	10.29	8.66	8.33	7.62	7.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	4.5	2.43	- -	10.72	9.29	8.46	7.27	6.98	6.42	6.53
Total Debt/Equity (%)	- -	- -	- -	- -	- -	6.96	3.52	- -	20.66	18.17	16.53	14.28	13.32	12.1	12.73
Total Debt/Capital (%)	- -	- -	- -	- -	- -	5.67	2.98	- -	15.33	13.86	12.84	11.3	10.71	9.85	9.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	4.5	2.43	- -	13.06	11.44	10.55	9.49	8.97	8.3	8.49
Net Debt to Equity	-5.01	-1.81	-2.15	-2.72	-2.02	5.38	-1.3	-3.7	-6.32	-11.92	-7.05	-12.14	-13.4	-13.28	-8.66
Net Debt/Capital (%)	-4.38	-1.55	-1.87	-2.38	-1.76	4.44	-1.15	-3.33	-4.92	-10.01	-5.8	-10.62	-12.08	-12.12	-6.88
EBITDA	174	178	172	148	161	175	164	176	178	263	250	261	242	240	238
EBITDA-CapEx	63	67	43	68	68	30	65	77	75	131	98	138	136	75	35
Operating Income (Loss)	114	127	114	81	91	98	79	83	85	163	147	157	133	126	114

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	0.66	0.57	0.46	0.52	0.53	0.34	0.46	0.4	0.51	0.78	0.92	1.06	1.28	1.2	0.7
Current Ratio	2.17	2.25	2.09	2.12	2.05	1.75	1.76	1.76	1.74	1.81	1.95	2.15	2.44	2.41	1.93
Quick Ratio	0.94	0.86	0.76	0.87	0.94	0.69	0.67	0.61	0.7	0.95	1.07	1.21	1.47	1.44	0.99
CFO/Avg Current Liab	0.79	0.66	0.76	0.62	0.64	0.6	0.58	0.55	0.61	0.87	0.66	0.63	0.59	0.55	0.6
Common Equity/Total Assets	86.62	86.34	85.43	83.18	82.35	74.95	78.92	81.95	72.1	71.07	71.65	74.48	74.84	75.93	81.19
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	6.96	3.52	- -	16.97	14.75	13.25	10.94	10.36	9.36	9.8
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	5.67	2.98	- -	12.59	11.26	10.29	8.66	8.33	7.62	7.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	4.5	2.43	- -	10.72	9.29	8.46	7.27	6.98	6.42	6.53
Total Debt/Equity (%)	- -	- -	- -	- -	- -	6.96	3.52	- -	20.66	18.17	16.53	14.28	13.32	12.1	12.73
Total Debt/Capital (%)	- -	- -	- -	- -	- -	5.67	2.98	- -	15.33	13.86	12.84	11.3	10.71	9.85	9.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	4.5	2.43	- -	13.06	11.44	10.55	9.49	8.97	8.3	8.49
CFO/Total Liabilities	53.83	42.06	45.4	35.54	37.54	29.54	35.45	36.73	27.83	41.23	32.97	33.17	30.3	28.54	30.68
CFO/CapEx	1.38	1.12	1.11	1.53	1.47	1.03	1.6	1.51	1.67	2.12	1.5	1.77	1.92	1.13	1.02
Altman's Z-Score	6.95	6.61	6.92	6.31	6.04	5.95	5.54	6.05	4.65	5.02	5.34	6.11	5.55	5.65	5.59

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	52.08	50.85	48.5	43.44	36.25	34.05	45.49	61.81	62.69	73.1	77.61	91.56	81.32	65.35	56.02
Days Sales Outstanding	7.01	7.18	7.53	8.4	10.07	10.72	8.02	5.91	5.82	4.99	4.7	3.99	4.49	5.59	6.51
Inventory Turnover	8.82	8.31	8.02	8.43	8.91	8.98	9.18	9.19	9.29	10.98	11.54	12.49	12.01	12.22	12.83
Days Inventory Outstanding	41.38	43.92	45.52	43.29	40.96	40.64	39.75	39.72	39.27	33.25	31.62	29.23	30.4	29.88	28.45
Accounts Payable Turnover	15.11	15.31	14.95	14.53	13.63	12.91	12.31	12.65	14.01	14.92	14.12	16.62	16.36	15.59	15.75
Accounts Payable Turnover Days	24.16	23.84	24.41	25.11	26.79	28.28	29.65	28.86	26.06	24.46	25.85	21.96	22.31	23.41	23.18
Cash Conversion Cycle	24.22	27.26	28.64	26.58	24.24	23.08	18.12	16.76	19.04	13.78	10.48	11.26	12.57	12.05	11.78
Inventory to Cash Days	-34.37	-36.74	-38	-34.89	-30.89	-29.92	-31.72	-33.81	-33.45	-28.26	-26.92	-25.25	-25.91	-24.29	-21.93
Inventories	226	245	240	240	229	277	280	281	280	269	270	293	296	292	288
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	226	245	240	240	229	277	280	281	280	269	270	293	296	292	288

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	1,074	1,054	1,414	1,286	1,192	1,798	1,113	1,285	1,089	1,286	1,772	2,213	1,720	1,822	1,646
- Cash & Cash Equivalents	37	14	18	23	18	15	48	38	67	137	86	158	184	190	117
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	64	35	- -	219	208	202	186	183	173	172
Enterprise Value	948	950	1,324	1,180	1,073	1,769	1,022	1,178	1,159	1,223	1,655	2,032	1,467	1,582	1,571
Total Capital	891	942	981	991	1,018	1,137	1,173	1,173	1,427	1,502	1,571	1,645	1,709	1,761	1,818
Total Debt/Capital (%)	- -	- -	- -	- -	- -	5.67	2.98	- -	15.33	13.86	12.84	11.3	10.71	9.85	9.47
Total Debt / EV	- -	- -	- -	- -	- -	0.04	0.03	- -	0.19	0.17	0.12	0.09	0.12	0.11	0.11
EV/Sales	0.34	0.35	0.49	0.43	0.37	0.56	0.29	0.34	0.33	0.3	0.39	0.43	0.31	0.33	0.32
EV/EBITDA	5.46	5.34	7.7	7.96	6.67	10.1	6.24	6.69	6.5	4.66	6.63	7.78	6.07	6.58	6.59
EV/EBIT	8.29	7.48	11.65	14.5	11.82	18	13.02	14.25	13.69	7.49	11.28	12.94	11.02	12.51	13.82
EV/Cash Flow to Firm	6.22	7.66	9.28	9.59	7.85	11.87	6.42	7.84	6.75	4.4	7.27	9.32	7.27	8.44	7.58
EV/Free Cash Flow to Firm	3.6	4.06	4.87	5.79	4.67	6.02	3.95	4.72	4.22	2.99	4.36	5.96	4.78	4.48	3.82
Diluted Market Cap	1,074	1,054	1,414	1,286	1,192	1,798	1,113	1,285	1,089	1,286	1,772	2,213	1,720	1,822	1,646
Diluted Enterprise Value	1,037	1,039	1,396	1,263	1,174	1,848	1,100	1,247	1,241	1,358	1,888	2,241	1,719	1,805	1,701
EV per Share	35.23	35.31	49.22	43.88	39.9	65.78	38	43.81	43.07	45.47	61.52	75.56	54.52	58.8	61.15
TTM Sales	2,753	2,701	2,693	2,777	2,877	3,137	3,467	3,509	3,543	4,113	4,224	4,714	4,715	4,792	4,958
TTM EBITDA	174	178	172	148	161	175	164	176	178	263	250	261	242	240	238
TTM Operating Income	114	127	114	81	91	98	79	83	85	163	147	157	133	126	114
TTM Cash Flow to Firm	152	124	143	123	137	149	159	150	172	278	228	218	202	187	207
TTM Free Cash Flow to Firm	263	234	272	204	230	294	259	249	275	409	380	341	307	353	411

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	4.08	4.5	5.2	6.31	5.19	6.12	4.31	5.15	3.97	3.14	4.67	6.49	5.61	5.16	4
EV/EBIT	8.29	7.48	11.65	14.5	11.82	18	13.02	14.25	13.69	7.49	11.28	12.94	11.02	12.51	13.82
Enterprise Value	948	950	1,324	1,180	1,073	1,769	1,022	1,178	1,159	1,223	1,655	2,032	1,467	1,582	1,571
Low Price	36.52	37.65	37.9	38.23	38.56	37.14	31.26	36.5	35.26	32.44	46.5	58.4	58.75	58.87	61.53
EV/Sales	0.34	0.35	0.49	0.43	0.37	0.56	0.29	0.34	0.33	0.3	0.39	0.43	0.31	0.33	0.32
EV/EBITDA	5.46	5.34	7.7	7.96	6.67	10.1	6.24	6.69	6.5	4.66	6.63	7.78	6.07	6.58	6.59
Price/Earnings	14.21	12.77	19.32	23.65	20.08	20.63	11.31	20.49	16.02	10.81	16.28	17.68	17.06	17.18	17.57
Price/Earnings Average	14.1	13.81	16.71	22.53	20.08	15.35	13.8	19.6	16.1	10.51	13.69	16.46	19.01	16.71	19.86
Price/Earnings High	15.02	14.98	19.89	26.13	23.53	21.11	18.83	24.79	21.09	13.43	16.75	20.53	23.8	19.44	24.74
Price/Earnings Low	13	12.27	13.93	18.91	17.48	11.46	8.54	15.65	13.95	7.34	11.49	12.55	15.67	14.94	16.87
Price/Book Value	1.21	1.12	1.44	1.3	1.17	1.68	0.98	1.1	0.9	0.99	1.29	1.52	1.13	1.15	1
Price/Book Value Average	1.2	1.21	1.25	1.24	1.17	1.25	1.19	1.05	0.91	0.97	1.09	1.41	1.26	1.12	1.13
Price/Book Value High	1.27	1.31	1.48	1.43	1.37	1.72	1.63	1.33	1.19	1.23	1.33	1.76	1.57	1.3	1.41
Price/Book Value Low	1.1	1.08	1.04	1.04	1.02	0.93	0.74	0.84	0.79	0.67	0.91	1.08	1.04	1	0.96
Price/Tangible Book Value	1.52	1.39	1.78	1.6	1.44	2.1	1.21	1.36	1.1	1.19	1.54	1.8	1.32	1.35	1.3
Price/Tangible Book Value Average	1.51	1.5	1.54	1.52	1.44	1.56	1.47	1.3	1.11	1.16	1.3	1.67	1.47	1.31	1.47
Price/Tangible Book Value High	1.6	1.63	1.83	1.77	1.68	2.15	2.01	1.64	1.45	1.48	1.59	2.09	1.84	1.53	1.83
Price/Tangible Book Value Low	1.39	1.34	1.28	1.28	1.25	1.16	0.91	1.04	0.96	0.81	1.09	1.27	1.21	1.17	1.25
Price/Sales	0.39	0.39	0.53	0.46	0.41	0.57	0.32	0.37	0.31	0.31	0.42	0.47	0.36	0.38	0.33
Price/Sales Average	0.39	0.42	0.45	0.44	0.41	0.43	0.39	0.35	0.31	0.3	0.35	0.44	0.41	0.37	0.38
Price/Sales High	0.41	0.46	0.54	0.51	0.49	0.59	0.53	0.44	0.4	0.39	0.43	0.55	0.51	0.43	0.47
Price/Sales Low	0.36	0.37	0.38	0.37	0.36	0.32	0.24	0.28	0.27	0.21	0.3	0.33	0.34	0.33	0.32
Price/Cash Flow	7.05	8.5	9.91	10.45	8.71	12.06	7	8.55	6.34	4.63	7.78	10.15	8.53	9.72	7.94
Price/Cash Flow Average	6.99	9.19	8.58	9.95	8.71	8.97	8.53	8.18	6.38	4.5	6.55	9.45	9.51	9.45	8.98
Price/Cash Flow High	7.45	9.97	10.21	11.54	10.21	12.34	11.64	10.35	8.35	5.75	8.01	11.79	11.9	10.99	11.18
Price/Cash Flow Low	6.45	8.17	7.15	8.35	7.59	6.7	5.28	6.53	5.52	3.14	5.49	7.21	7.84	8.45	7.63
Price/Free Cash Flow Average	4.05	4.87	4.5	6.01	5.19	4.55	5.25	4.93	3.99	3.06	3.93	6.04	6.25	5.02	4.53
Price/Free Cash Flow High	4.32	5.28	5.36	6.97	6.08	6.26	7.17	6.23	5.22	3.9	4.8	7.54	7.83	5.84	5.64
Price/Free Cash Flow Low	3.73	4.32	3.75	5.05	4.52	3.4	3.25	3.94	3.45	2.13	3.29	4.61	5.15	4.49	3.84
EV/Sales Average	0.37	0.42	0.45	0.43	0.41	0.44	0.39	0.34	0.35	0.32	0.38	0.44	0.41	0.37	0.39
EV/Sales High	0.4	0.45	0.53	0.5	0.48	0.6	0.53	0.43	0.45	0.41	0.46	0.55	0.51	0.43	0.48
EV/Sales Low	0.34	0.37	0.37	0.36	0.35	0.33	0.24	0.27	0.31	0.23	0.32	0.34	0.33	0.33	0.33
EV/EBITDA Average	5.92	6.33	7.01	8.11	7.3	7.92	8.21	6.76	6.99	5.03	6.44	8	7.93	7.31	8.03
EV/EBITDA High	6.32	6.88	8.36	9.43	8.57	10.79	11.22	8.61	8.89	6.36	7.77	9.95	9.93	8.51	9.95
EV/EBITDA Low	5.44	5.62	5.82	6.78	6.34	5.99	5.05	5.36	6.17	3.6	5.48	6.12	6.54	6.52	6.86
EV/EBIT Average	9	8.86	10.6	14.78	12.93	14.11	17.13	14.41	14.73	8.1	10.95	13.3	14.39	13.89	16.86
EV/EBIT High	9.61	9.62	12.65	17.18	15.19	19.22	23.43	18.36	18.73	10.23	13.22	16.55	18.02	16.17	20.88
EV/EBIT Low	8.27	7.86	8.81	12.35	11.23	10.67	10.54	11.42	13	5.79	9.31	10.18	11.86	12.4	14.39
Last Price	39.94	39.17	52.56	47.82	44.3	66.84	41.39	47.78	40.49	47.81	65.88	82.29	63.96	67.72	64.09
High Price	42.2	45.96	54.13	52.82	51.91	68.4	68.88	57.82	53.3	59.39	67.79	95.57	89.22	76.62	90.23
Enterprise Value Average	1,028	1,125	1,205	1,202	1,174	1,387	1,345	1,192	1,246	1,321	1,606	2,088	1,916	1,755	1,916
Enterprise Value High	1,098	1,222	1,438	1,398	1,379	1,890	1,840	1,517	1,586	1,669	1,939	2,599	2,399	2,044	2,373
Enterprise Value Low	945	998	1,001	1,005	1,020	1,049	828	944	1,100	944	1,366	1,599	1,579	1,567	1,635

	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	27	27	27	27	27	27	27	27	27	27	27	27	27	27	25
Diluted Weighted Avg Shares	27	27	27	27	27	27	27	27	27	27	27	27	27	27	26
Basic Weighted Avg Shares	27	27	27	27	27	27	27	27	27	27	27	27	27	27	26
Revenue per Share	102.33	100.43	100.1	103.23	106.95	116.61	128.89	130.46	131.73	152.89	157.05	175.25	175.27	178.14	193.02
EBITDA per Share	6.46	6.61	6.39	5.51	5.98	6.51	6.09	6.55	6.63	9.76	9.28	9.71	8.98	8.93	9.28
Operating Income per Share	4.25	4.72	4.23	3.03	3.37	3.66	2.92	3.07	3.15	6.07	5.45	5.84	4.95	4.7	4.42
Basic EPS, GAAP	2.81	3.07	2.72	2.02	2.21	3.24	3.66	2.33	2.53	4.42	4.05	4.65	3.75	3.94	3.65
Basic EPS from Cont Ops	2.81	3.07	2.72	2.02	2.21	3.24	3.66	2.33	2.53	4.42	4.05	4.65	3.75	3.94	3.65
Diluted EPS, GAAP	2.81	3.07	2.72	2.02	2.21	3.24	3.66	2.33	2.53	4.42	4.05	4.65	3.75	3.94	3.65
Diluted EPS from Cont Ops	2.81	3.07	2.72	2.02	2.21	3.24	3.66	2.33	2.53	4.42	4.05	4.65	3.75	3.94	3.65
Dividend per Share	2.17	1.2	1.2	1.2	1.2	1.2	1.2	1.21	1.24	1.24	1.25	1.3	1.36	1.36	1.37
Cash Flow per Share	5.67	4.61	5.3	4.58	5.08	5.54	5.92	5.59	6.38	10.33	8.47	8.11	7.49	6.97	8.07
Free Cash Flow per Basic Share	1.55	0.51	0.51	1.58	1.63	0.16	2.22	1.9	2.56	5.46	2.81	3.53	3.59	0.81	0.13
Cash & Equivalents per Share	4.71	3.86	3.34	3.94	4.4	3.46	4.69	3.97	5.55	10.08	11.85	13.65	16.24	15.37	9.64
Book Value per Share	33.14	35	36.47	36.83	37.84	39.88	42.3	43.63	44.91	48.1	50.89	54.25	56.75	59.01	64.08
Tangible Book Value per Share	26.32	28.14	29.58	29.92	30.84	31.89	34.25	35.23	36.75	40.01	42.75	45.82	48.48	50.22	49.24

Weis Markets, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)