Carpenter Technology Corporation (CRS) · 10+ Years of Financial Ratios

Profitability	2009 Y	2010 Y	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
Return on Common Equity (%)	3.75	0.17	5.56	9.05	10.16	8.63	3.67	0.71	2.95	11.24	9.18	0.08	-13.4	-3.2	3.76
Return on Assets (%)	2.98	0.14	3.97	5.25	5.3	4.47	1.97	0.4	1.66	6.41	5.39	0.05	-7.41	-1.66	1.88
Return on Capital (%)	3.84	0.65	5.06	7.53	8.21	6.73	3.49	1.18	3.04	- -	7.87	0.25	- -	- -	4.47
Return on Invested Capital (%)	5.49	0.6	7.68	10.22	9.18	7.12	4.57	2.36	3.82	- -	9.06	1.82	- -	- -	5.02
Gross Margin (%)	15.21	12.08	14.86	19.27	19.08	18.36	14.29	14.11	15.82	17.71	18.69	16.45	0.07	8.16	13.23
EBITDA Margin (%)	9.26	5.91	9.91	15.06	14.83	14.91	11.81	11.11	12.14	14.08	15.25	12.91	-3.77	5.8	10.36
Operating Margin (%)	5.39	0.98	5.94	10.93	10.24	9.76	6.31	4.53	5.59	8.67	10.14	7.23	-12.14	-1.36	5.22
Incremental Operating Margin (%)	37.25	37.69	18.43	34.59	4.49	20.97	-132.96	14.15	-115.82	24.08	24.4	42.04	- -	- -	22.13
Pretax Margin (%)	4.62	0.39	5.24	9.3	9.54	9.04	4	1.19	3.91	7.42	9.07	0.28	-20.19	-3.44	2.84
Profit Margin (%)	3.52	0.18	4.24	5.97	6.43	6.11	2.64	0.62	2.61	8.74	7.02	0.07	-15.56	-2.67	2.21
Net Income to Common Margin (%)	3.52	0.18	4.24	5.97	6.43	6.11	2.64	0.62	2.61	8.74	7.02	0.07	-15.56	-2.67	2.21
Effective Tax Rate (%)	23.97	55.32	18.34	35.52	32.43	32.38	34.12	47.44	33.05	- -	22.69	75.41	- -	- -	22.21
Dvd Payout Ratio (%)	65.76	1,519.05	44.34	27.62	26.07	28.99	64.57	307.96	72.55	18.25	23.11	2,586.67	-17.03	-79.84	69.86
Sustainable Growth Rate (%)	1.28	-2.34	3.1	6.55	7.51	6.12	1.3	-1.47	0.81	9.19	7.06	-2	-15.68	-5.75	1.13

Credit	2009 Y	2010 Y	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
Total Debt	279	260	508	407	604	604	607	611	605	546	570	722	704	702	702
ST Debt	20	- -	100	101	- -	- -	- -	- -	55	- -	20	170	9	10	9
LT Debt	259	260	408	306	604	604	607	611	550	546	551	552	694	692	693
Total Debt/EBITDA	2.21	3.67	3.06	1.33	1.79	1.87	2.31	3.04	2.77	1.8	1.57	2.56	-12.65	6.59	2.66
Net Debt/EBITDA	-0.49	-0.08	0.09	0.64	1.03	1.5	2.04	2.63	2.47	1.61	1.5	1.88	-7.32	5.05	2.46
Total Debt/EBIT	3.8	22.19	5.1	1.83	2.6	2.85	4.32	7.45	6.03	2.92	2.36	4.58	-3.93	-28.18	5.27
Net Debt/EBIT	-0.84	-0.5	0.15	0.88	1.49	2.28	3.82	6.45	5.37	2.62	2.25	3.35	-2.27	-21.59	4.87
EBITDA to Interest Expense	7.83	3.98	9.71	12.84	16.04	19.05	9.49	7.19	7.32	10.73	13.96	14.22	-1.7	2.37	4.88
EBITDA-CapEx/Interest Expense	0.61	1.49	5.05	5.62	- -	-1.49	3.34	3.79	4.02	5.96	7.02	5.57	-4.77	0.34	3.36
EBIT to Interest Expense	4.56	0.66	5.82	9.32	11.08	12.47	5.08	2.93	3.37	6.61	9.28	7.96	-5.48	-0.55	2.46
Interest Expense	16	18	17	24	21	17	28	28	30	28	26	20	33	45	54
Common Equity/Total Assets	85.89	79.36	65.05	52.65	51.75	51.94	55.36	56.73	55.54	58.35	59.11	57.27	53.16	50.85	49.4
Long-Term Debt/Equity (%)	41.91	45.27	52.55	27.48	46.37	40.17	45.79	55.33	45.89	36.73	36.22	38.17	49.88	52	49.64
Long-Term Debt/Capital (%)	16.53	17.12	22.48	17	28.82	27.57	27.4	27.83	24.96	23.72	22.43	21.47	30.42	31.55	31.35
Long-Term Debt/Total Assets (%)	17.27	16.4	20.47	11.64	20.96	19.77	20.89	21.88	19.11	18.15	17.27	17.1	23.37	23.59	22.69
Total Debt/Equity (%)	45.15	45.27	65.44	36.56	46.37	40.17	45.79	55.33	50.48	36.73	37.52	49.93	50.53	52.74	50.29
Total Debt/Capital (%)	17.81	17.12	27.99	22.61	28.82	27.57	27.4	27.83	27.46	23.72	23.23	28.09	30.82	32	31.76
Total Debt/Total Assets (%)	18.61	16.4	25.49	15.48	20.96	19.77	20.89	21.88	21.02	18.15	17.89	22.37	23.68	23.93	22.99
Net Debt to Equity	-9.97	-1.01	1.97	17.6	26.61	32.19	40.51	47.9	44.94	32.94	35.74	36.57	29.24	40.41	46.45
Net Debt/Capital (%)	-5.02	-0.46	1.16	12.33	18.86	23.38	25.03	25.03	25.21	21.81	22.38	22.24	20.4	26.37	29.94
EBITDA	126	71	166	306	337	324	263	201	218	304	363	282	-56	106	264
EBITDA-CapEx	10	27	86	134	- -	-25	92	106	120	169	183	110	-156	15	182
Operating Income (Loss)	73	12	100	222	233	212	141	82	100	187	241	158	-179	-25	133

Liquidity	2009 Y	2010 Y	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
Cash Ratio	1.79	1.7	1.32	0.38	0.61	0.28	0.22	0.27	0.17	0.15	0.06	0.43	0.94	0.41	0.1
Current Ratio	3.78	3.76	2.93	2.25	3.04	2.78	3.32	3.38	2.76	3.24	2.97	2.8	3.65	2.98	2.79
Quick Ratio	2.45	2.56	1.98	1.02	1.42	1.07	1.16	1.12	0.9	1.2	0.99	1.07	1.95	1.43	1.25
CFO/Avg Current Liab	0.56	0.55	0.21	0.34	0.44	0.56	0.75	0.83	0.37	0.55	0.6	0.53	0.66	0.02	0.04
Common Equity/Total Assets	85.89	79.36	65.05	52.65	51.75	51.94	55.36	56.73	55.54	58.35	59.11	57.27	53.16	50.85	49.4
Long-Term Debt/Equity (%)	41.91	45.27	52.55	27.48	46.37	40.17	45.79	55.33	45.89	36.73	36.22	38.17	49.88	52	49.64
Long-Term Debt/Capital (%)	16.53	17.12	22.48	17	28.82	27.57	27.4	27.83	24.96	23.72	22.43	21.47	30.42	31.55	31.35
Long-Term Debt/Total Assets (%)	17.27	16.4	20.47	11.64	20.96	19.77	20.89	21.88	19.11	18.15	17.27	17.1	23.37	23.59	22.69
Total Debt/Equity (%)	45.15	45.27	65.44	36.56	46.37	40.17	45.79	55.33	50.48	36.73	37.52	49.93	50.53	52.74	50.29
Total Debt/Capital (%)	17.81	17.12	27.99	22.61	28.82	27.57	27.4	27.83	27.46	23.72	23.23	28.09	30.82	32	31.76
Total Debt/Total Assets (%)	18.61	16.4	25.49	15.48	20.96	19.77	20.89	21.88	21.02	18.15	17.89	22.37	23.68	23.93	22.99
CFO/Total Liabilities	16.53	11.41	5.28	10.58	13.62	15.44	17.89	15.21	7.7	13.75	13.94	13.01	15.83	0.37	0.89
CFO/CapEx	1.25	2.61	0.81	0.93	0.64	0.69	1.66	2.7	1.31	1.55	1.29	1.35	2.49	0.07	0.18
Altman's Z-Score	3.18	3.05	3.51	3.27	3.19	3.34	2.88	2.44	2.51	3.16	3.12	2.42	2.08	2.13	3.03

Working Capital	2009 Y	2010 Y	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
Accounts Receivable Turnover	6.55	7.51	7.48	6.61	6.53	6.38	6.92	6.5	6.61	6.45	6.24	6.45	4.91	5.31	5.58
Days Sales Outstanding	55.72	48.62	48.8	55.2	55.93	57.24	52.76	56.13	55.23	56.58	58.47	56.6	74.33	68.67	65.38
Inventory Turnover	5.86	5.42	5.36	3.37	2.83	2.61	2.82	2.43	2.29	2.57	2.62	2.41	2.56	3.66	3.9
Days Inventory Outstanding	62.31	67.37	68.11	108.16	129.19	139.74	129.58	150.51	159.08	141.81	139.27	151.42	142.33	99.75	93.67
Accounts Payable Turnover	9.9	10.68	10.31	9.6	7.59	6.84	8.33	9.3	8.73	8.53	8.97	9.69	8.82	9.14	9.06
Accounts Payable Turnover Days	36.87	34.17	35.42	38.03	48.08	53.4	43.8	39.25	41.8	42.77	40.68	37.65	41.37	39.94	40.29
Cash Conversion Cycle	81.16	81.82	81.49	125.33	137.04	143.58	138.54	167.39	172.51	155.61	157.05	170.36	175.28	128.48	118.76
Inventory to Cash Days	-6.6	-18.75	-19.31	-52.96	-73.26	-82.49	-76.82	-94.38	-103.85	-85.23	-80.79	-94.82	-68	-31.08	-28.29
Inventories	185	204	329	642	659	699	656	629	690	689	788	724	426	496	640
Raw Materials	30	31	63	114	112	122	122	138	153	158	170	218	115	128	158
Work In Process	91	109	172	312	326	394	346	299	366	372	426	312	206	261	370
Finished Goods	65	64	93	216	222	183	188	192	172	159	192	194	104	107	112
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value	2009 Y	2010 Y	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
Market Capitalization	928	1,465	2,509	2,486	2,391	3,297	2,017	1,477	1,742	2,497	2,297	1,148	1,875	1,311	2,732
- Cash & Cash Equivalents	340	265	492	211	258	120	70	82	66	56	27	193	287	154	44
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	10	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	279	260	508	407	604	604	607	611	605	546	570	722	704	702	702
Enterprise Value	851	1,354	2,504	2,691	2,737	3,781	2,554	2,007	2,281	2,987	2,840	1,677	2,291	1,859	3,390
Total Capital	1,565	1,516	1,814	1,800	2,096	2,192	2,216	2,196	2,204	2,300	2,455	2,570	2,283	2,193	2,211
Total Debt/Capital (%)	17.81	17.12	27.99	22.61	28.82	27.57	27.4	27.83	27.46	23.72	23.23	28.09	30.82	32	31.76
Total Debt / EV	0.33	0.19	0.2	0.15	0.22	0.16	0.24	0.3	0.27	0.18	0.2	0.43	0.31	0.38	0.21
EV/Sales	0.62	1.13	1.5	1.33	1.2	1.74	1.15	1.11	1.27	1.38	1.19	0.77	1.55	1.01	1.33
EV/EBITDA	6.75	19.12	15.09	8.81	8.13	11.67	9.71	9.96	10.45	9.84	7.83	5.96	- -	17.45	12.84
EV/EBIT	11.6	115.69	25.17	12.13	11.76	17.83	18.16	24.44	22.72	15.96	11.77	10.63	- -	- -	25.47
EV/Cash Flow to Firm	5.4	10.99	32.04	15.32	11.93	15.06	8.49	7.39	15.28	12.32	11.25	7.09	8.32	45.41	59.7
EV/Free Cash Flow to Firm	3.11	8.09	15.87	7.74	4.83	6.3	5.42	5.47	9.21	7.91	6.56	4.11	6.1	14.06	24.37
Diluted Market Cap	931	1,479	2,543	2,253	2,410	3,325	2,112	1,528	1,755	2,519	2,328	1,157	1,885	1,317	2,764
Diluted Enterprise Value	870	1,473	2,569	2,458	2,757	3,810	2,649	2,057	2,294	3,008	2,871	1,686	2,301	1,865	3,422
EV per Share	19.33	30.79	56.78	51.35	51.87	71.15	50.75	43.06	48.78	63.29	59.84	35.05	47.68	38.5	69.7
TTM Sales	1,362	1,199	1,675	2,029	2,272	2,173	2,227	1,813	1,798	2,158	2,380	2,181	1,476	1,836	2,550
TTM EBITDA	126	71	166	306	337	324	263	201	218	304	363	282	-56	106	264
TTM Operating Income	73	12	100	222	233	212	141	82	100	187	241	158	-179	-25	133
TTM Cash Flow to Firm	158	123	78	176	229	251	301	272	149	242	253	237	275	41	57
TTM Free Cash Flow to Firm	274	167	158	348	566	600	471	367	248	377	433	408	376	132	139

Multiples	2009 Y	2010 Y	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
Price/Earnings	19.31	696.34	35.34	18.43	16.4	24.9	35.91	134.94	37.26	13.25	13.82	769.6	- -	- -	48.61
Price/Earnings Average	21.02	593.02	25.12	19.89	17.77	23.84	41.64	140.82	37.76	12.15	13.88	1,280.25	-6.56	-33.88	35.7
Price/Earnings High	37.24	877.37	35.12	22.46	19.7	26.64	57.12	168.69	42.6	14.96	16.94	1,746.67	-9.9	-42.47	48
Price/Earnings Low	10.93	352.66	18.99	16.06	15.85	18.3	31.98	107.1	31.25	9.25	9.58	476.83	-3.38	-27.14	21.93
Price/Book Value	0.72	1.17	1.94	1.8	1.6	2.08	1.25	0.93	1.09	1.42	1.22	0.62	1.19	0.88	1.81
Price/Book Value Average	0.79	0.99	1.38	1.94	1.74	1.99	1.45	0.97	1.1	1.31	1.22	1.03	0.95	1.11	1.33
Price/Book Value High	1.39	1.47	1.92	2.19	1.92	2.22	1.99	1.16	1.25	1.61	1.49	1.41	1.43	1.39	1.79
Price/Book Value Low	0.41	0.59	1.04	1.57	1.55	1.53	1.12	0.74	0.91	0.99	0.85	0.39	0.49	0.89	0.82
Price/Tangible Book Value	1.65	2.81	3.58	3.35	2.52	2.83	2.02	1.85	2	2.16	2.04	1.04	1.69	1.24	2.43
Price/Tangible Book Value Average	1.79	2.4	2.54	3.61	2.72	2.71	2.35	1.93	2.03	1.99	2.05	1.73	1.35	1.57	1.78
Price/Tangible Book Value High	3.18	3.54	3.56	4.08	3.02	3.03	3.22	2.32	2.29	2.44	2.5	2.36	2.04	1.97	2.4
Price/Tangible Book Value Low	0.93	1.42	1.92	2.92	2.43	2.08	1.8	1.47	1.68	1.51	1.41	0.64	0.7	1.26	1.09
Price/Sales	0.68	1.22	1.5	1.1	1.05	1.52	0.95	0.84	0.97	1.16	0.97	0.53	1.28	0.72	1.08
Price/Sales Average	0.74	1.04	1.06	1.19	1.14	1.46	1.1	0.88	0.99	1.06	0.97	0.88	1.02	0.91	0.79
Price/Sales High	1.31	1.54	1.49	1.34	1.27	1.63	1.51	1.05	1.11	1.31	1.19	1.2	1.54	1.14	1.06
Price/Sales Low	0.38	0.62	0.81	0.96	1.02	1.12	0.84	0.67	0.82	0.81	0.67	0.33	0.53	0.73	0.49
Price/Cash Flow	6.36	12.69	39.08	13.94	11.14	13.8	7.46	5.94	13.54	11.94	9.93	4.98	7.54	219.54	186.5
Price/Cash Flow Average	6.92	10.81	27.78	15.04	12.06	13.21	8.65	6.19	13.73	10.95	9.97	8.28	6.02	277.25	136.98
Price/Cash Flow High	12.26	15.99	38.85	16.98	13.38	14.77	11.86	7.42	15.48	13.48	12.18	11.3	9.09	347.58	184.18
Price/Cash Flow Low	3.6	6.43	21.01	12.14	10.76	10.14	6.64	4.71	11.36	8.34	6.89	3.09	3.11	222.13	84.16
Price/Free Cash Flow	3.56	9.28	17.68	6.78	4.37	5.65	4.66	4.34	7.7	7.32	5.64	2.87	5.38	13.54	28.5
Price/Free Cash Flow Average	3.87	7.9	12.57	7.32	4.73	5.41	5.41	4.53	7.81	6.71	5.66	4.77	4.29	17.1	20.93
Price/Free Cash Flow High	6.86	11.69	17.58	8.26	5.24	6.04	7.41	5.43	8.81	8.26	6.91	6.51	6.48	21.43	28.14
Price/Free Cash Flow Low	2.01	4.7	9.51	5.91	4.22	4.15	4.15	3.44	6.46	5.11	3.91	1.78	2.22	13.7	12.86
EV/Sales	0.62	1.13	1.5	1.33	1.2	1.74	1.15	1.11	1.27	1.38	1.19	0.77	1.55	1.01	1.33
EV/Sales Average	0.7	1.04	1.08	1.42	1.29	1.68	1.29	1.14	1.28	1.29	1.2	1.12	1.3	1.2	1.04
EV/Sales High	1.27	1.53	1.5	1.59	1.42	1.85	1.68	1.31	1.41	1.53	1.41	1.44	1.81	1.43	1.32
EV/Sales Low	0.34	0.61	0.82	1.17	1.17	1.34	1.05	0.94	1.11	1.04	0.9	0.57	0.81	1.02	0.74
EV/EBITDA	6.75	19.12	15.09	8.81	8.13	11.67	9.71	9.96	10.45	9.84	7.83	5.96	- -	17.45	12.84
EV/EBITDA Average	7.52	17.53	10.9	9.45	8.72	11.24	10.94	10.28	10.56	9.15	7.85	8.66	-34.41	20.69	10.09
EV/EBITDA High	13.7	25.98	15.18	10.58	9.56	12.39	14.24	11.8	11.6	10.9	9.26	11.13	-48.14	24.64	12.71
EV/EBITDA Low	3.68	10.39	8.28	7.76	7.89	8.97	8.87	8.45	9.16	7.36	5.89	4.4	-21.39	17.6	7.16
EV/EBIT	11.6	115.69	25.17	12.13	11.76	17.83	18.16	24.44	22.72	15.96	11.77	10.63	- -	- -	25.47
EV/EBIT Average	12.92	106.11	18.18	13.02	12.62	17.17	20.45	25.22	22.95	14.86	11.8	15.47	-10.68	-88.5	20.02
EV/EBIT High	23.53	157.22	25.33	14.58	13.83	18.92	26.63	28.94	25.2	17.69	13.92	19.88	-14.94	-105.37	25.21
EV/EBIT Low	6.32	62.9	13.81	10.69	11.42	13.71	16.59	20.73	19.92	11.94	8.85	7.86	-6.64	-75.28	14.2
Last Price	21.07	33.31	56.89	47.43	45.3	62.04	40.08	31.7	37.26	52.92	48.39	24	39.02	27.16	56.18
High Price	40.63	41.97	56.55	57.79	54.42	66.38	63.74	39.63	42.6	59.75	59.32	54.47	47.05	43	55.48
Low Price	11.93	16.87	30.58	41.32	43.77	45.59	35.69	25.16	31.25	36.96	33.55	14.87	16.09	27.48	25.35
Enterprise Value	851	1,354	2,504	2,691	2,737	3,781	2,554	2,007	2,281	2,987	2,840	1,677	2,291	1,859	3,390
Enterprise Value Average	948	1,241	1,809	2,887	2,936	3,640	2,876	2,071	2,304	2,780	2,850	2,439	1,913	2,204	2,664
Enterprise Value High	1,727	1,839	2,520	3,234	3,219	4,012	3,744	2,376	2,530	3,309	3,359	3,135	2,676	2,624	3,356
Enterprise Value Low	464	736	1,374	2,371	2,657	2,907	2,333	1,702	2,000	2,234	2,136	1,240	1,189	1,874	1,891

Per Share Data Items	2009 Y	2010 Y	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
Shares Outstanding	44	44	44	52	53	53	50	47	47	47	47	48	48	48	49
Diluted Weighted Avg Shares	44	44	45	48	53	54	53	48	47	48	48	48	48	48	49
Basic Weighted Avg Shares	44	44	44	47	53	53	53	48	47	47	48	48	48	48	49
Revenue per Share	31.03	27.3	37.98	43.07	42.94	40.77	42.33	37.7	38.25	45.71	49.9	45.35	30.55	37.86	52.26
EBITDA per Share	2.87	1.61	3.76	6.49	6.37	6.08	5	4.19	4.64	6.43	7.61	5.85	-1.15	2.2	5.41
Operating Income per Share	1.67	0.27	2.26	4.71	4.4	3.98	2.67	1.71	2.14	3.96	5.06	3.28	-3.71	-0.51	2.73
Basic EPS, GAAP	1.09	0.05	1.61	2.57	2.76	2.49	1.12	0.23	1	3.99	3.5	0.03	-4.75	-1.01	1.16
Basic EPS from Cont Ops	1.09	0.05	1.63	2.58	2.77	2.49	1.12	0.23	1	3.99	3.5	0.03	-4.75	-1.01	1.16
Diluted EPS, GAAP	1.08	0.05	1.59	2.55	2.75	2.48	1.11	0.23	1	3.96	3.47	0.03	-4.75	-1.01	1.15
Diluted EPS from Cont Ops	1.08	0.05	1.6	2.56	2.75	2.48	1.11	0.23	1	3.96	3.47	0.03	-4.75	-1.01	1.15
Dividend per Share	0.72	0.73	0.73	0.72	0.72	0.72	0.72	0.72	0.73	0.73	0.81	0.81	0.81	0.81	0.81
Cash Flow per Share	3.31	2.62	1.46	3.4	4.07	4.5	5.37	5.34	2.75	4.43	4.87	4.82	5.18	0.12	0.3
Free Cash Flow per Basic Share	0.67	1.62	-0.35	-0.25	-2.3	-2.06	2.13	3.36	0.66	1.57	1.09	1.26	3.1	-1.76	-1.39
Cash & Equivalents per Share	8.07	8.43	11.86	4.03	4.88	2.26	1.39	1.76	1.42	1.19	0.57	4.04	5.98	3.19	0.91
Book Value per Share	29.21	28.58	29.38	26.4	28.27	29.87	31.97	34.02	34.19	37.18	39.69	38.62	32.88	30.88	31.02
Tangible Book Value per Share	12.79	11.84	15.9	14.17	18.01	21.94	19.81	17.1	18.61	24.45	23.73	23.06	23.06	21.83	23.15

Carpenter Technology Corporation

CRS US

97.09

97.09