Yesway, Inc.

YSWY

YSWYYesway, Inc. US flag

NASDAQ Global Select

22.95

USD

+0.82

- -

715.71MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	8.14	2.49
Return on Assets (%)	- -	2.5	0.59
Return on Capital (%)	- -	11.2	2.81
Return on Invested Capital (%)	- -	10.94	4.99
Gross Margin (%)	18.99	20.2	21.74
EBITDA Margin (%)	5.55	5.77	6.12
Operating Margin (%)	3.12	3.34	3.46
Incremental Operating Margin (%)	- -	-68.07	5.59
Pretax Margin (%)	1.53	0.94	1.17
Profit Margin (%)	1.52	0.92	0.42
Net Income to Common Margin (%)	1.52	0.92	0.42
Effective Tax Rate (%)	0.31	0.25	10.9
Dvd Payout Ratio (%)	22.57	50.64	22.06
Sustainable Growth Rate (%)	- -	4.02	1.94

Credit (USD)

Credit Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	944	981
ST Debt	- -	10	12
LT Debt	- -	934	970
Total Debt/EBITDA	- -	6.47	6
Net Debt/EBITDA	- -	2.99	2.57
Total Debt/EBIT	- -	11.2	10.61
Net Debt/EBIT	- -	5.17	4.54
EBITDA to Interest Expense	2.5	2.35	2.86
EBITDA-CapEx/Interest Expense	-0.55	0.32	1.08
EBIT to Interest Expense	1.41	1.36	1.62
Interest Expense	56	62	57
Common Equity/Total Assets	- -	30.74	16.99
Long-Term Debt/Equity (%)	- -	162.53	128.57
Long-Term Debt/Capital (%)	- -	61.5	55.87
Long-Term Debt/Total Assets (%)	- -	50.05	49.14
Total Debt/Equity (%)	- -	164.3	130.11
Total Debt/Capital (%)	- -	62.16	56.54
Total Debt/Total Assets (%)	- -	50.59	49.72
Net Debt to Equity	- -	75.79	55.63
Net Debt/Capital (%)	- -	29.31	24.35
EBITDA	141	146	164
EBITDA-CapEx	-31	20	62
Operating Income (Loss)	79	84	92

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.24	0.09
Current Ratio	- -	1.23	1.05
Quick Ratio	- -	0.41	0.28
CFO/Avg Current Liab	- -	1.17	1.1
Common Equity/Total Assets	- -	30.74	16.99
Long-Term Debt/Equity (%)	- -	162.53	128.57
Long-Term Debt/Capital (%)	- -	61.5	55.87
Long-Term Debt/Total Assets (%)	- -	50.05	49.14
Total Debt/Equity (%)	- -	164.3	130.11
Total Debt/Capital (%)	- -	62.16	56.54
Total Debt/Total Assets (%)	- -	50.59	49.72
CFO/Total Liabilities	- -	6.09	12.07
CFO/CapEx	0.41	0.62	1.45
Altman's Z-Score	- -	2.17	2.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	228.34	114.54
Days Sales Outstanding	- -	1.6	3.19
Inventory Turnover	- -	51.08	25.81
Days Inventory Outstanding	- -	7.15	14.14
Accounts Payable Turnover	- -	66.77	32.7
Accounts Payable Turnover Days	- -	5.47	11.16
Cash Conversion Cycle	- -	3.28	6.17
Inventory to Cash Days	- -	-5.55	-10.96
Inventories	- -	79	83
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	56	62
Other Inventory	- -	23	21

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -
- Cash & Cash Equivalents	- -	33	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	419
+ Total Debt	- -	944	981
Enterprise Value	- -	913	1,388
Total Capital	- -	1,519	1,736
Total Debt/Capital (%)	- -	62.16	56.54
Total Debt / EV	- -	1.03	0.71
EV/Sales	- -	0.36	0.52
EV/EBITDA	- -	6.26	8.49
EV/EBIT	- -	10.82	15
EV/Cash Flow to Firm	- -	6.49	7
EV/Free Cash Flow to Firm	- -	3.42	4.63
Diluted Market Cap	- -	- -	- -
Diluted Enterprise Value	- -	913	1,388
EV per Share	- -	31.38	47.71
TTM Sales	2,534	2,526	2,673
TTM EBITDA	141	146	164
TTM Operating Income	79	84	92
TTM Cash Flow to Firm	126	141	198
TTM Free Cash Flow to Firm	298	267	300

Multiples (USD)

Valuation Multiples API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -
EV/EBIT	- -	10.82	15
Enterprise Value	- -	913	1,388
Low Price	- -	- -	- -
EV/Sales	- -	0.36	0.52
EV/EBITDA	- -	6.26	8.49
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	- -	0.36	0.52
EV/Sales High	- -	0.36	0.52
EV/Sales Low	- -	0.36	0.52
EV/EBITDA Average	- -	6.26	8.49
EV/EBITDA High	- -	6.26	8.49
EV/EBITDA Low	- -	6.26	8.49
EV/EBIT Average	- -	10.82	15
EV/EBIT High	- -	10.82	15
EV/EBIT Low	- -	10.82	15
Last Price	- -	- -	- -
High Price	- -	- -	- -
Enterprise Value Average	- -	913	1,388
Enterprise Value High	- -	913	1,388
Enterprise Value Low	- -	913	1,388

Profitability (USD)

Profitability Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	8.14	2.49
Return on Assets (%)	- -	2.5	0.59
Return on Capital (%)	- -	11.2	2.81
Return on Invested Capital (%)	- -	10.94	4.99
Gross Margin (%)	18.99	20.2	21.74
EBITDA Margin (%)	5.55	5.77	6.12
Operating Margin (%)	3.12	3.34	3.46
Incremental Operating Margin (%)	- -	-68.07	5.59
Pretax Margin (%)	1.53	0.94	1.17
Profit Margin (%)	1.52	0.92	0.42
Net Income to Common Margin (%)	1.52	0.92	0.42
Effective Tax Rate (%)	0.31	0.25	10.9
Dvd Payout Ratio (%)	22.57	50.64	22.06
Sustainable Growth Rate (%)	- -	4.02	1.94

Credit (USD)

Credit Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	944	981
ST Debt	- -	10	12
LT Debt	- -	934	970
Total Debt/EBITDA	- -	6.47	6
Net Debt/EBITDA	- -	2.99	2.57
Total Debt/EBIT	- -	11.2	10.61
Net Debt/EBIT	- -	5.17	4.54
EBITDA to Interest Expense	2.5	2.35	2.86
EBITDA-CapEx/Interest Expense	-0.55	0.32	1.08
EBIT to Interest Expense	1.41	1.36	1.62
Interest Expense	56	62	57
Common Equity/Total Assets	- -	30.74	16.99
Long-Term Debt/Equity (%)	- -	162.53	128.57
Long-Term Debt/Capital (%)	- -	61.5	55.87
Long-Term Debt/Total Assets (%)	- -	50.05	49.14
Total Debt/Equity (%)	- -	164.3	130.11
Total Debt/Capital (%)	- -	62.16	56.54
Total Debt/Total Assets (%)	- -	50.59	49.72
Net Debt to Equity	- -	75.79	55.63
Net Debt/Capital (%)	- -	29.31	24.35
EBITDA	141	146	164
EBITDA-CapEx	-31	20	62
Operating Income (Loss)	79	84	92

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.24	0.09
Current Ratio	- -	1.23	1.05
Quick Ratio	- -	0.41	0.28
CFO/Avg Current Liab	- -	1.17	1.1
Common Equity/Total Assets	- -	30.74	16.99
Long-Term Debt/Equity (%)	- -	162.53	128.57
Long-Term Debt/Capital (%)	- -	61.5	55.87
Long-Term Debt/Total Assets (%)	- -	50.05	49.14
Total Debt/Equity (%)	- -	164.3	130.11
Total Debt/Capital (%)	- -	62.16	56.54
Total Debt/Total Assets (%)	- -	50.59	49.72
CFO/Total Liabilities	- -	6.09	12.07
CFO/CapEx	0.41	0.62	1.45
Altman's Z-Score	- -	2.17	2.11

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	228.34	114.54
Days Sales Outstanding	- -	1.6	3.19
Inventory Turnover	- -	51.08	25.81
Days Inventory Outstanding	- -	7.15	14.14
Accounts Payable Turnover	- -	66.77	32.7
Accounts Payable Turnover Days	- -	5.47	11.16
Cash Conversion Cycle	- -	3.28	6.17
Inventory to Cash Days	- -	-5.55	-10.96
Inventories	- -	79	83
Raw Materials	- -	- -	- -
Work In Process	- -	- -	- -
Finished Goods	- -	56	62
Other Inventory	- -	23	21

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -
- Cash & Cash Equivalents	- -	33	13
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Minority/Non Controlling Interest	- -	1	419
+ Total Debt	- -	944	981
Enterprise Value	- -	913	1,388
Total Capital	- -	1,519	1,736
Total Debt/Capital (%)	- -	62.16	56.54
Total Debt / EV	- -	1.03	0.71
EV/Sales	- -	0.36	0.52
EV/EBITDA	- -	6.26	8.49
EV/EBIT	- -	10.82	15
EV/Cash Flow to Firm	- -	6.49	7
EV/Free Cash Flow to Firm	- -	3.42	4.63
Diluted Market Cap	- -	- -	- -
Diluted Enterprise Value	- -	913	1,388
EV per Share	- -	31.38	47.71
TTM Sales	2,534	2,526	2,673
TTM EBITDA	141	146	164
TTM Operating Income	79	84	92
TTM Cash Flow to Firm	126	141	198
TTM Free Cash Flow to Firm	298	267	300

Multiples (USD)

Valuation Multiples API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -
EV/EBIT	- -	10.82	15
Enterprise Value	- -	913	1,388
Low Price	- -	- -	- -
EV/Sales	- -	0.36	0.52
EV/EBITDA	- -	6.26	8.49
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	- -	0.36	0.52
EV/Sales High	- -	0.36	0.52
EV/Sales Low	- -	0.36	0.52
EV/EBITDA Average	- -	6.26	8.49
EV/EBITDA High	- -	6.26	8.49
EV/EBITDA Low	- -	6.26	8.49
EV/EBIT Average	- -	10.82	15
EV/EBIT High	- -	10.82	15
EV/EBIT Low	- -	10.82	15
Last Price	- -	- -	- -
High Price	- -	- -	- -
Enterprise Value Average	- -	913	1,388
Enterprise Value High	- -	913	1,388
Enterprise Value Low	- -	913	1,388

Shares Outstanding	- -	29	29
Diluted Weighted Avg Shares	29	29	29
Basic Weighted Avg Shares	29	29	29
Revenue per Share	87.13	86.86	91.89
EBITDA per Share	4.83	5.01	5.62
Operating Income per Share	2.72	2.9	3.18
Basic EPS, GAAP	1.33	0.8	0.39
Basic EPS from Cont Ops	1.33	0.81	0.96
Diluted EPS, GAAP	1.33	0.8	0.39
Diluted EPS from Cont Ops	1.33	0.81	0.96
Dividend per Share	0.3	0.42	0.34
Cash Flow per Share	2.41	2.71	5.06
Free Cash Flow per Basic Share	-3.49	-1.63	1.57
Cash & Equivalents per Share	- -	1.12	0.44
Book Value per Share	- -	19.72	11.53
Tangible Book Value per Share	- -	0.49	-7.69

Yesway, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)