W.T.B. Financial Corporation Financial Ratios — WTBFA Stock

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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 (%)	- -	15.39	14.32	12.88	10.84	13.04	13.53	6.25	6.06	9.68
Return on Assets (%)	- -	1.34	1.3	1.21	0.9	0.96	1.06	0.51	0.5	0.87
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	34.52	34.16	36.11	35.19	28.82	34.89	38.23	20.78	20.02	28.48
Profit Margin (%)	22.48	16.21	28.72	27.45	22.47	27.26	29.91	16.31	15.76	22.19
Net Income to Common Margin (%)	22.48	16.21	28.72	27.45	22.47	27.26	29.91	16.31	15.76	22.19
Effective Tax Rate (%)	34.87	52.54	20.47	21.97	22.04	21.85	21.76	21.49	21.26	22.08
Dvd Payout Ratio (%)	14.76	20.47	14.15	21.46	24.59	23.79	22.89	33.2	33.14	24.18
Sustainable Growth Rate (%)	- -	12.24	12.29	10.11	8.17	9.94	10.44	4.17	4.05	7.34

Credit (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	20	18	37	13	1,929	540	288
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	20	18	37	13	1,929	540	288
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	8.7	9.41	9.44	7.45	7.24	8.47	7.91	8.72	9.36
Long-Term Debt/Equity (%)	- -	- -	- -	2.87	2.17	4.47	1.55	214.9	57.77	28.82
Long-Term Debt/Capital (%)	- -	- -	- -	2.87	2.34	4.43	1.5	68.06	36.56	22.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.28	0.18	0.34	0.13	16.85	5.03	2.7
Total Debt/Equity (%)	- -	- -	- -	2.87	2.17	4.47	1.55	214.9	57.77	28.82
Total Debt/Capital (%)	- -	- -	- -	2.87	2.34	4.43	1.5	68.06	36.56	22.38
Total Debt/Total Assets (%)	- -	- -	- -	0.28	0.18	0.34	0.13	16.85	5.03	2.7
Net Debt to Equity	- -	-161.08	-142.32	-90.03	-194.03	-246.04	-45.42	-127.59	-61.55	-71.08
Net Debt/Capital (%)	- -	274.32	356.09	-894.74	191.84	169.47	-78.42	-67.81	-63.8	-123.14
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-6	-16	-13	-38	-13	-5	-9	-7	-11	-18
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	8.7	9.41	9.44	7.45	7.24	8.47	7.91	8.72	9.36
Long-Term Debt/Equity (%)	- -	- -	- -	2.87	2.17	4.47	1.55	214.9	57.77	28.82
Long-Term Debt/Capital (%)	- -	- -	- -	2.87	2.34	4.43	1.5	68.06	36.56	22.38
Long-Term Debt/Total Assets (%)	- -	- -	- -	0.28	0.18	0.34	0.13	16.85	5.03	2.7
Total Debt/Equity (%)	- -	- -	- -	2.87	2.17	4.47	1.55	214.9	57.77	28.82
Total Debt/Capital (%)	- -	- -	- -	2.87	2.34	4.43	1.5	68.06	36.56	22.38
Total Debt/Total Assets (%)	- -	- -	- -	0.28	0.18	0.34	0.13	16.85	5.03	2.7
CFO/Total Liabilities	- -	1.37	2.03	1.33	1.37	1.58	1.32	1.1	0.41	1.11
CFO/CapEx	7.42	4.94	9.52	2.25	9.31	33.61	14.78	17.7	3.67	5.92
Altman's Z-Score	- -	0.25	0.26	0.26	0.3	0.21	0.25	0.21	0.23	0.27

Working Capital (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	880	849	937	1,001	2,461	1,340	1,596	1,235	1,237	1,538
- Cash & Cash Equivalents	- -	855	858	627	1,565	2,049	394	1,145	575	711
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	20	18	37	13	1,929	540	288
Enterprise Value	880	-6	79	394	914	-672	1,216	2,018	1,201	1,115
Total Capital	- -	543	617	697	749	840	896	2,834	1,476	1,289
Total Debt/Capital (%)	- -	- -	- -	2.87	2.34	4.43	1.5	68.06	36.56	22.38
Total Debt / EV	- -	- -	- -	0.05	0.02	-0.06	0.01	0.96	0.45	0.26
EV/Sales	3.82	- -	0.27	1.3	2.69	- -	3.19	5.9	3.39	2.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	19.66	- -	0.66	4.58	7.41	- -	9.61	17.37	29.66	10.33
EV/Free Cash Flow to Firm	17.32	- -	0.6	3.17	6.69	- -	9	16.44	23.31	8.84
Diluted Market Cap	882	852	940	1,003	2,464	1,342	1,598	1,235	1,237	1,539
Diluted Enterprise Value	882	-3	82	396	916	-671	1,217	2,019	1,202	1,116
EV per Share	345.75	0.02	31.12	154.45	360.43	- -	483.1	805.71	480.83	453.1
TTM Sales	230	258	289	303	340	367	381	342	354	422
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	45	78	121	86	123	162	127	116	41	108
TTM Free Cash Flow to Firm	51	94	133	124	137	167	135	123	52	126

Multiples (USD)

API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	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	17.36	9.08	7.06	8.07	18.04	8.05	11.83	10.06	24.01	12.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	880	-6	79	394	914	-672	1,216	2,018	1,201	1,115
Low Price	303	325	355	400	300	505	550.01	490	455	494.96
EV/Sales	3.82	- -	0.27	1.3	2.69	- -	3.19	5.9	3.39	2.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	17	20.32	11.28	12.02	32.25	13.39	14	22.1	22.16	16.4
Price/Earnings Average	21	19.7	10.76	11.47	12.64	21.13	14.03	35.82	22.72	14.64
Price/Earnings High	24.59	23.45	13.53	13.03	34.89	25.85	14.89	67.27	25.97	16.93
Price/Earnings Low	14.9	19.79	10.92	12.26	9.97	12.8	12.14	21.98	20.37	12.99
Price/Book Value	- -	1.56	1.52	1.48	3.36	1.67	1.81	1.36	1.32	1.54
Price/Book Value Average	- -	1.52	1.45	1.41	1.32	2.63	1.81	2.21	1.35	1.37
Price/Book Value High	- -	1.8	1.82	1.6	3.64	3.22	1.92	4.15	1.55	1.59
Price/Book Value Low	- -	1.52	1.47	1.51	1.04	1.59	1.57	1.36	1.21	1.22
Price/Tangible Book Value	- -	1.6	1.56	1.44	3.05	1.61	1.84	1.38	1.32	1.54
Price/Tangible Book Value Average	- -	1.55	1.48	1.37	1.2	2.54	1.85	2.23	1.36	1.37
Price/Tangible Book Value High	- -	1.85	1.86	1.56	3.3	3.1	1.96	4.19	1.55	1.59
Price/Tangible Book Value Low	- -	1.56	1.5	1.47	0.94	1.54	1.6	1.37	1.22	1.22
Price/Sales	3.82	3.29	3.24	3.3	7.25	3.65	4.19	3.61	3.49	3.64
Price/Sales Average	4.72	3.19	3.09	3.15	2.84	5.76	4.2	5.84	3.58	3.25
Price/Sales High	5.53	3.8	3.89	3.58	7.84	7.05	4.46	10.98	4.09	3.76
Price/Sales Low	3.35	3.21	3.14	3.37	2.24	3.49	3.63	3.59	3.21	2.88
Price/Cash Flow	19.66	10.87	7.78	11.63	19.95	8.28	12.62	10.63	30.53	14.25
Price/Cash Flow Average	24.27	10.54	7.41	11.11	7.82	13.06	12.65	17.22	31.29	12.71
Price/Cash Flow High	28.43	12.55	9.32	12.61	21.59	15.98	13.43	32.34	35.77	14.7
Price/Cash Flow Low	17.23	10.59	7.52	11.87	6.17	7.91	10.94	10.56	28.06	11.28
Price/Free Cash Flow Average	21.44	8.8	6.73	7.7	7.07	12.7	11.86	16.3	24.61	10.89
Price/Free Cash Flow High	25.11	10.47	8.46	8.74	19.51	15.54	12.59	30.62	28.13	12.59
Price/Free Cash Flow Low	15.22	8.84	6.83	8.23	5.57	7.69	10.26	10	22.07	9.66
EV/Sales Average	4.72	- -	0.12	1.15	- -	0.28	3.2	8.13	3.48	2.25
EV/Sales High	5.53	0.48	0.92	1.58	3.28	1.56	3.46	13.26	3.99	2.76
EV/Sales Low	3.35	- -	0.17	1.37	- -	- -	2.63	5.87	3.11	1.88
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	345.75	333.6	366.96	392.04	970.6	528.47	634.26	492.88	494.96	625
High Price	500	385	440	425	1,050	1,020	675	1,500	580	645
Enterprise Value Average	1,086	-32	36	349	-583	101	1,220	2,784	1,232	949
Enterprise Value High	1,272	125	266	478	1,115	574	1,318	4,541	1,414	1,164
Enterprise Value Low	771	-28	49	415	-787	-732	1,004	2,011	1,102	795

Shares Outstanding	- -	- -	3	3	3	3	3	3	3	2
Diluted Weighted Avg Shares	3	3	3	3	3	3	3	3	2	2
Basic Weighted Avg Shares	3	3	3	3	3	3	3	3	2	2
Revenue per Share	90.45	101.3	113.23	118.82	133.93	144.73	151.51	136.67	141.67	171.71
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	20.33	16.42	32.52	32.62	30.09	39.46	45.32	22.3	22.33	38.1
Basic EPS from Cont Ops	20.33	16.42	32.52	32.62	30.09	39.46	45.32	22.3	22.33	38.1
Diluted EPS, GAAP	20.29	16.36	32.42	32.56	30.06	39.4	45.28	22.29	22.32	38.06
Diluted EPS from Cont Ops	20.29	16.36	32.42	32.56	30.06	39.4	45.28	22.29	22.32	38.06
Dividend per Share	3	3.36	4.6	7	7.4	9.39	10.37	7.4	7.4	9.21
Cash Flow per Share	17.59	30.68	47.2	33.7	48.64	63.82	50.28	46.39	16.21	43.86
Free Cash Flow per Basic Share	15.22	24.48	42.24	18.71	43.41	61.92	46.87	43.76	11.8	36.45
Cash & Equivalents per Share	- -	335.89	335.84	245.42	617.08	808.43	156.51	457.15	230.12	289.15
Book Value per Share	- -	213.44	241.53	265.02	288.51	316.71	350.73	361.36	374.82	406.7
Tangible Book Value per Share	- -	208.53	235.97	272.58	318.04	328.57	344.56	358.3	373.89	406.81

W.T.B. Financial Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)