Copart, Inc. Financial Ratios — CPRT 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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Return on Common Equity (%)	32.66	67.77	50.44	33.72	35.32	48.42	63.76	43.81	47.33	42.73	38.97	31.95	27.07	23.23	21.21
Return on Assets (%)	14.38	16.27	14.47	12.58	13.3	15.68	21.71	19.48	24.37	23.32	23.36	22.09	20.55	17.98	16.77
Return on Capital (%)	24.21	27.93	24.14	21.07	21.15	23.86	33.1	29.44	36.74	34.15	32.63	29.58	26.37	22.73	20.88
Return on Invested Capital (%)	16.56	19.96	17.03	16.29	15.55	18.28	27.26	23.39	28.85	27.35	26.74	25.35	21.79	18.04	16.21
Gross Margin (%)	42.75	44.32	40.23	40.27	42.18	42.93	43.65	42.22	43.99	45.69	49.88	45.88	44.89	45.02	45.18
EBITDA Margin (%)	35.65	37.15	32.47	30.75	34.32	35.96	37.16	36.8	39.27	41.73	46.78	43.23	42.54	41.59	41.2
Operating Margin (%)	30.41	31.93	27.04	26.13	30.05	32.04	33.2	32.42	35.09	37	42.21	39.28	38.42	37.1	36.51
Incremental Operating Margin (%)	26.39	57.43	-9.93	17.97	-231.84	50.72	41.33	29.3	55.45	60.89	65.79	29.51	30.27	23.27	30.4
Pretax Margin (%)	30.25	30.09	26.46	23.21	28.97	31.21	30.39	31.15	34.52	36.31	41.67	38.3	40.17	40.47	40.79
Profit Margin (%)	19.07	19.71	17.2	15.36	19.18	21.31	27.23	23.14	28.98	31.73	34.78	31.14	31.99	32.17	33.41
Net Income to Common Margin (%)	19.07	19.71	17.2	15.36	19.18	21.31	27.23	23.14	28.98	31.73	34.78	31.14	31.99	32.17	33.41
Effective Tax Rate (%)	36.95	34.5	34.98	33.83	33.81	31.7	10.42	25.69	16.07	12.6	16.52	18.7	20.37	20.54	18.32
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	32.66	67.77	50.44	33.72	35.32	48.42	63.76	43.81	47.33	42.73	38.97	31.95	27.07	23.23	21.21

Credit (USD)

API ChatGPT

	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Total Debt	376	444	389	303	645	640	633	400	401	519	518	119	120	119	104
ST Debt	50	75	92	80	54	76	82	1	1	26	22	22	21	21	20
LT Debt	325	369	296	223	591	564	551	399	400	493	496	98	99	97	84
Total Debt/EBITDA	1.21	1.29	1.14	0.85	1.64	1.4	1.18	0.6	0.5	0.56	0.41	0.08	0.07	0.07	0.05
Net Debt/EBITDA	0.97	0.89	0.96	0.4	0.48	1.06	0.79	0.19	0.27	-0.09	-0.52	-0.91	-0.57	-0.86	-1.45
Total Debt/EBIT	1.42	1.5	1.37	1	1.87	1.58	1.32	0.68	0.56	0.64	0.46	0.09	0.08	0.08	0.06
Net Debt/EBIT	1.14	1.03	1.15	0.47	0.55	1.19	0.88	0.21	0.3	-0.1	-0.57	-1.01	-0.64	-0.96	-1.64
EBITDA to Interest Expense	76.26	30.27	33.09	40.8	21.7	19.32	22.63	32.63	45.6	48.77	62.21	90.7	- -	- -	- -
EBITDA-CapEx/Interest Expense	59.05	25.44	20.4	31.51	17.34	11.95	15.39	18.49	24.33	17.4	39.34	70.48	- -	- -	- -
EBIT to Interest Expense	65.05	26.02	27.56	34.68	19.01	17.22	20.21	28.74	40.74	43.25	56.13	82.39	- -	- -	- -
Interest Expense	4	11	10	9	18	24	24	20	18	19	20	17	- -	- -	- -
Common Equity/Total Assets	24.39	23.65	33.03	41.08	34.77	29.77	37.6	50.36	52.53	56.08	62.87	74.53	77.02	77.67	80.2
Long-Term Debt/Equity (%)	58.61	65.75	38.88	22.24	61.26	72.87	50.14	25.22	22.5	19.81	14.04	2.11	1.65	1.29	0.91
Long-Term Debt/Capital (%)	50.82	51.45	35.73	24.21	46.52	49.87	39.95	25.53	23	20.07	14.64	2.4	1.86	1.46	1.02
Long-Term Debt/Total Assets (%)	30.01	31.97	22.21	14.81	32.85	34.21	27.79	17.28	15.7	14.27	10.86	1.84	1.47	1.16	0.83
Total Debt/Equity (%)	67.68	79.15	50.99	30.18	66.83	82.7	57.62	25.29	22.56	20.83	14.68	2.58	2.01	1.57	1.13
Total Debt/Capital (%)	58.69	61.93	46.86	32.86	50.75	56.6	45.91	25.6	23.06	21.11	15.3	2.93	2.27	1.77	1.26
Total Debt/Total Assets (%)	34.65	38.49	29.13	20.1	35.83	38.82	31.93	17.33	15.75	15.01	11.36	2.25	1.79	1.41	1.03
Net Debt to Equity	54.35	54.18	42.64	14.37	19.54	62.58	38.5	7.93	12.08	-3.25	-18.44	-29.88	-15.81	-20.06	-30.2
Net Debt/Capital (%)	53.29	52.69	42.45	18.9	23.16	49.66	36.18	9.74	13.84	-4.08	-27.83	-51.35	-21.75	-29.26	-51.14
EBITDA	311	343	340	358	393	456	538	665	802	920	1,260	1,514	1,646	1,762	1,914
EBITDA-CapEx	241	288	209	276	314	282	366	377	428	328	797	1,176	1,130	1,251	1,346
Operating Income (Loss)	265	295	283	304	344	406	481	585	716	816	1,136	1,375	1,487	1,572	1,697

Liquidity (USD)

API ChatGPT

	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Cash Ratio	0.44	0.75	0.27	0.65	2.14	0.56	0.7	0.99	0.66	1.34	2.49	3.14	4.8	5.44	7.01
Current Ratio	1.45	1.72	1.28	1.69	3.45	1.79	1.94	2.56	2.44	2.71	4.04	5	6.62	7.03	8.42
Quick Ratio	1.21	1.5	1.07	1.47	3.18	1.58	1.75	2.31	2.03	2.4	3.68	4.57	6.24	6.69	8.13
CFO/Avg Current Liab	1.77	1.3	0.94	1.09	1.16	1.35	1.69	1.85	2.31	2.88	2.55	2.73	2.92	2.63	2.74
Common Equity/Total Assets	24.39	23.65	33.03	41.08	34.77	29.77	37.6	50.36	52.53	56.08	62.87	74.53	77.02	77.67	80.2
Long-Term Debt/Equity (%)	58.61	65.75	38.88	22.24	61.26	72.87	50.14	25.22	22.5	19.81	14.04	2.11	1.65	1.29	0.91
Long-Term Debt/Capital (%)	50.82	51.45	35.73	24.21	46.52	49.87	39.95	25.53	23	20.07	14.64	2.4	1.86	1.46	1.02
Long-Term Debt/Total Assets (%)	30.01	31.97	22.21	14.81	32.85	34.21	27.79	17.28	15.7	14.27	10.86	1.84	1.47	1.16	0.83
Total Debt/Equity (%)	67.68	79.15	50.99	30.18	66.83	82.7	57.62	25.29	22.56	20.83	14.68	2.58	2.01	1.57	1.13
Total Debt/Capital (%)	58.69	61.93	46.86	32.86	50.75	56.6	45.91	25.6	23.06	21.11	15.3	2.93	2.27	1.77	1.26
Total Debt/Total Assets (%)	34.65	38.49	29.13	20.1	35.83	38.82	31.93	17.33	15.75	15.01	11.36	2.25	1.79	1.41	1.03
CFO/Total Liabilities	45.9	38.74	34.84	52.17	31.78	37.98	55.67	73.64	84.06	95.04	95.93	172.21	181.79	167.49	203.73
CFO/CapEx	3.46	4.19	1.53	3.22	3.35	1.91	2.86	1.86	1.73	1.55	2.14	3.49	2.64	2.88	3.16
Altman's Z-Score	6.26	5.65	6.81	7.7	5.77	6.54	7.71	14.07	17.07	16.23	23.06	29.95	36.78	37.26	32.63

Working Capital (USD)

API ChatGPT

	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Accounts Receivable Turnover	7.52	10.5	17.61	16.88	15.71	15.83	14.73	15.34	19.04	24.03	28.12	29.86	26.29	25.62	24.81
Days Sales Outstanding	48.52	34.76	20.72	21.62	23.24	23.05	24.78	23.8	19.17	15.19	12.98	12.22	13.88	14.25	14.71
Inventory Turnover	76.87	62.33	65.05	77.23	83.51	76.19	79.41	77.58	60.71	58.4	41.49	36.52	43.18	55.72	61.16
Days Inventory Outstanding	4.75	5.86	5.61	4.73	4.37	4.79	4.6	4.7	6.01	6.25	8.8	9.99	8.45	6.55	5.97
Accounts Payable Turnover	9.15	9.62	10.2	10.42	11.09	10.79	11.01	10.25	9.27	9.7	9.28	10.89	11.51	12.5	12.48
Accounts Payable Turnover Days	39.9	37.94	35.78	35.04	32.9	33.82	33.14	35.61	39.38	37.64	39.33	33.51	31.7	29.2	29.26
Cash Conversion Cycle	13.37	2.68	-9.45	-8.7	-5.29	-5.98	-3.76	-7.11	-14.19	-16.2	-17.55	-11.29	-9.37	-8.41	-8.58
Inventory to Cash Days	43.78	28.9	15.11	16.89	18.87	18.26	20.19	19.09	13.16	8.94	4.18	2.23	5.43	7.7	8.74
Inventories	8	8	11	7	9	10	10	17	21	20	45	59	40	44	40
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	8	8	11	7	9	10	10	17	21	20	45	59	40	44	40

Enterprise Value (USD)

API ChatGPT

	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Market Capitalization	3,292	3,044	4,057	4,193	4,533	5,776	7,199	13,305	17,868	21,744	34,729	30,418	42,148	50,275	43,757
- Cash & Cash Equivalents	74	140	64	159	456	156	210	275	186	478	1,048	1,384	957	1,514	2,781
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	25	20
+ Total Debt	376	444	389	303	645	640	633	400	401	519	518	119	120	119	104
Enterprise Value	3,594	3,348	4,382	4,337	4,721	6,261	7,623	13,430	18,082	21,785	34,199	29,153	39,904	46,997	39,092
Total Capital	640	717	830	922	1,270	1,132	1,379	1,562	1,740	2,456	3,386	4,076	5,310	6,689	8,217
Total Debt/Capital (%)	58.69	61.93	46.86	32.86	50.75	56.6	45.91	25.6	23.06	21.11	15.3	2.93	2.27	1.77	1.26
Total Debt / EV	0.1	0.13	0.09	0.07	0.14	0.1	0.08	0.03	0.02	0.02	0.02	- -	- -	- -	- -
EV/Sales	4.12	3.62	4.19	3.73	4.12	4.94	5.26	7.44	8.86	9.88	12.7	8.33	10.31	11.09	8.41
EV/EBITDA	11.56	9.75	12.9	12.12	12	13.73	14.17	20.21	22.55	23.67	27.15	19.26	24.24	26.67	20.42
EV/EBIT	13.55	11.34	15.49	14.27	13.71	15.4	15.86	22.94	25.24	26.69	30.09	21.2	26.84	29.9	23.04
EV/Cash Flow to Firm	14.64	14.12	21.27	16.16	17.04	17.96	14.85	24.41	27.34	23.31	33.93	24.49	29.25	31.91	21.72
EV/Free Cash Flow to Firm	11.39	11.47	13.03	12.4	13.25	11.98	11.12	16.02	17.47	14.27	23.25	19.08	21.22	23.69	16.5
Diluted Market Cap	3,337	3,123	4,215	4,378	4,731	6,166	7,461	13,884	18,640	22,252	35,323	30,896	42,726	51,011	44,313
Diluted Enterprise Value	3,639	3,427	4,540	4,522	4,920	6,651	7,885	14,009	18,855	22,293	34,792	29,632	41,889	49,640	41,657
EV per Share	2.97	3.27	4.39	4.31	4.69	6.84	8.33	14.49	19.61	23.35	36.19	30.7	41.85	48.92	40.5
TTM Sales	872	924	1,046	1,163	1,146	1,268	1,448	1,806	2,042	2,206	2,693	3,501	3,870	4,237	4,647
TTM EBITDA	311	343	340	358	393	456	538	665	802	920	1,260	1,514	1,646	1,762	1,914
TTM Operating Income	265	295	283	304	344	406	481	585	716	816	1,136	1,375	1,487	1,572	1,697
TTM Cash Flow to Firm	246	237	206	268	277	349	513	550	661	934	1,008	1,190	1,364	1,473	1,800
TTM Free Cash Flow to Firm	316	292	336	350	356	523	686	838	1,035	1,526	1,471	1,528	1,881	1,984	2,369

Multiples (USD)

API ChatGPT

	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
As of date	07/31/2011	07/31/2012	07/31/2013	07/31/2014	07/31/2015	07/31/2016	07/31/2017	07/31/2018	07/31/2019	07/31/2020	07/31/2021	07/31/2022	07/31/2023	07/31/2024	07/31/2025

Price/Free Cash Flow	10.66	10.98	12.79	12.72	13.74	12.18	11.23	16.87	18.26	14.74	24.3	20.41	22.72	25.72	18.71
EV/EBIT	13.55	11.34	15.49	14.27	13.71	15.4	15.86	22.94	25.24	26.69	30.09	21.2	26.84	29.9	23.04
Enterprise Value	3,594	3,348	4,382	4,337	4,721	6,261	7,623	13,430	18,082	21,785	34,199	29,153	39,904	46,997	39,092
Low Price	1.96	2.23	2.91	3.8	3.74	4.03	6.18	7.62	11.15	13.92	23.28	25.55	26.14	42.41	45.22
EV/Sales	4.12	3.62	4.19	3.73	4.12	4.94	5.26	7.44	8.86	9.88	12.7	8.33	10.31	11.09	8.41
EV/EBITDA	11.56	9.75	12.9	12.12	12	13.73	14.17	20.21	22.55	23.67	27.15	19.26	24.24	26.67	20.42
Price/Earnings	19.79	16.72	22.54	23.47	20.62	21.36	18.26	31.84	30.2	31.07	37.08	27.9	34.05	36.89	28.19
Price/Earnings Average	17.98	16.42	21.67	24.38	20.3	16.8	16.64	24.99	23.26	27.97	29.55	28.6	26.97	35.28	34.03
Price/Earnings High	21.83	19.64	26.53	26.39	22.05	21.7	18.66	33.53	31.05	34.94	37.33	35.09	36.5	41.29	40.03
Price/Earnings Low	14.26	12.55	16.15	21.38	17.14	13.64	14.34	16.91	17.37	18.55	23.49	22.26	20.14	29.89	28.12
Price/Book Value	12.45	11.15	9.2	6.77	7.25	11.76	9.66	11.45	13.35	11.22	12.11	7.69	8.12	7.68	5.41
Price/Book Value Average	11.31	10.95	8.85	7.04	7.13	9.25	8.8	8.99	10.28	10.1	9.65	7.88	6.43	7.35	6.53
Price/Book Value High	13.73	13.1	10.84	7.62	7.75	11.95	9.87	12.05	13.73	12.62	12.19	9.67	8.71	8.6	7.68
Price/Book Value Low	8.97	8.37	6.6	6.17	6.02	7.51	7.58	6.08	7.68	6.7	7.67	6.13	4.8	6.22	5.39
Price/Tangible Book Value	9.58	8.53	8.5	6.04	6.72	11.49	10.55	11.29	12.86	10.36	11.1	7.3	7.62	7.22	5.07
Price/Tangible Book Value Average	8.7	8.38	8.18	6.27	6.61	9.04	9.61	8.86	9.9	9.33	8.85	7.48	6.04	6.91	6.12
Price/Tangible Book Value High	10.56	10.03	10.01	6.79	7.18	11.68	10.78	11.88	13.22	11.66	11.18	9.18	8.17	8.09	7.2
Price/Tangible Book Value Low	6.9	6.41	6.09	5.5	5.58	7.34	8.28	5.99	7.4	6.19	7.03	5.82	4.51	5.85	5.06
Price/Sales	3.77	3.29	3.88	3.6	3.96	4.55	4.97	7.37	8.75	9.86	12.9	8.69	10.89	11.87	9.42
Price/Sales Average	3.43	3.24	3.73	3.74	3.89	3.58	4.53	5.78	6.74	8.87	10.28	8.91	8.63	11.35	11.37
Price/Sales High	4.16	3.87	4.56	4.05	4.23	4.63	5.08	7.76	9	11.09	12.98	10.93	11.68	13.28	13.37
Price/Sales Low	2.72	2.47	2.78	3.28	3.29	2.91	3.9	3.91	5.03	5.89	8.17	6.93	6.44	9.62	9.39
Price/Cash Flow	13.55	13.25	20.35	15.97	17.1	17.37	14.63	24.87	27.63	23.69	35.05	25.85	30.9	34.14	24.31
Price/Cash Flow Average	12.31	13.02	19.57	16.59	16.83	13.66	13.33	19.52	21.28	21.32	27.93	26.5	24.47	32.66	29.36
Price/Cash Flow High	14.95	15.57	23.96	17.96	18.28	17.65	14.95	26.18	28.42	26.65	35.28	32.51	33.12	38.22	34.53
Price/Cash Flow Low	9.77	9.95	14.59	14.55	14.21	11.09	11.49	13.2	15.9	14.15	22.2	20.62	18.27	27.67	24.25
Price/Free Cash Flow Average	9.68	10.78	12.3	13.22	13.53	9.58	10.24	13.24	14.07	13.27	19.36	20.92	17.99	24.6	22.59
Price/Free Cash Flow High	11.75	12.9	15.06	14.31	14.69	12.37	11.48	17.76	18.78	16.58	24.45	25.66	24.35	28.79	26.57
Price/Free Cash Flow Low	7.68	8.24	9.17	11.59	11.42	7.78	8.82	8.96	10.51	8.8	15.39	16.28	13.43	20.84	18.66
EV/Sales Average	3.77	3.56	4.04	3.87	4.06	3.96	4.82	5.85	6.85	8.89	10.08	8.55	8.41	11.03	10.8
EV/Sales High	4.51	4.2	4.88	4.18	4.39	5.01	5.37	7.83	9.1	11.11	12.79	10.57	11.46	12.96	12.8
EV/Sales Low	3.07	2.8	3.09	3.41	3.45	3.29	4.2	3.98	5.14	5.91	7.97	6.57	6.23	9.29	8.82
EV/EBITDA Average	10.59	9.59	12.44	12.58	11.82	11.02	12.98	15.91	17.43	21.31	21.55	19.77	19.77	26.51	26.21
EV/EBITDA High	12.65	11.31	15.02	13.59	12.8	13.93	14.45	21.27	23.18	26.62	27.33	24.44	26.94	31.16	31.07
EV/EBITDA Low	8.6	7.54	9.52	11.08	10.06	9.15	11.29	10.82	13.09	14.15	17.05	15.2	14.63	22.34	21.41
EV/EBIT Average	12.41	11.16	14.94	14.8	13.5	12.37	14.53	18.05	19.51	24.03	23.88	21.76	21.89	29.72	29.57
EV/EBIT High	14.82	13.15	18.03	15.99	14.62	15.63	16.18	24.14	25.95	30.02	30.29	26.9	29.83	34.93	35.06
EV/EBIT Low	10.08	8.77	11.42	13.04	11.49	10.27	12.64	12.28	14.65	15.96	18.89	16.73	16.2	25.05	24.16
Last Price	2.72	2.97	4.06	4.17	4.5	6.31	7.87	14.35	19.38	23.31	36.75	32.03	44.2	52.33	45.33
High Price	3	3.49	4.78	4.69	4.81	6.41	8.04	15.11	19.93	26.22	36.99	40.28	47.38	58.58	64.38
Enterprise Value Average	3,292	3,294	4,227	4,500	4,649	5,028	6,983	10,570	13,979	19,615	27,141	29,918	32,545	46,722	50,176
Enterprise Value High	3,933	3,881	5,102	4,860	5,034	6,352	7,778	14,135	18,589	24,499	34,426	36,988	44,343	54,909	59,490
Enterprise Value Low	2,674	2,590	3,233	3,965	3,956	4,174	6,077	7,190	10,495	13,026	21,470	22,999	24,089	39,374	40,995

Shares Outstanding	1,056	995	1,004	1,009	961	881	922	936	919	941	948	952	957	963	967
Diluted Weighted Avg Shares	1,227	1,051	1,038	1,050	1,051	977	948	968	962	955	961	965	967	975	978
Basic Weighted Avg Shares	1,210	1,025	999	1,006	1,007	915	915	927	922	933	945	950	954	961	965
Revenue per Share	0.72	0.9	1.05	1.16	1.14	1.39	1.58	1.95	2.21	2.36	2.85	3.69	4.06	4.41	4.81
EBITDA per Share	0.26	0.33	0.34	0.36	0.39	0.5	0.59	0.72	0.87	0.99	1.33	1.59	1.73	1.83	1.98
Operating Income per Share	0.22	0.29	0.28	0.3	0.34	0.44	0.53	0.63	0.78	0.87	1.2	1.45	1.56	1.64	1.76
Basic EPS, GAAP	0.14	0.18	0.18	0.18	0.22	0.3	0.43	0.45	0.64	0.75	0.99	1.15	1.3	1.42	1.61
Basic EPS from Cont Ops	0.14	0.18	0.18	0.18	0.22	0.3	0.43	0.45	0.64	0.75	0.99	1.15	1.3	1.42	1.6
Diluted EPS, GAAP	0.14	0.17	0.17	0.17	0.21	0.28	0.42	0.43	0.62	0.73	0.97	1.13	1.28	1.4	1.59
Diluted EPS from Cont Ops	0.14	0.17	0.17	0.17	0.21	0.28	0.42	0.43	0.62	0.73	0.97	1.13	1.28	1.4	1.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.2	0.22	0.2	0.26	0.26	0.36	0.54	0.58	0.7	0.98	1.05	1.24	1.43	1.53	1.86
Free Cash Flow per Basic Share	0.14	0.17	0.07	0.18	0.18	0.17	0.35	0.27	0.3	0.35	0.56	0.88	0.89	1	1.27
Cash & Equivalents per Share	0.06	0.14	0.06	0.16	0.45	0.17	0.23	0.3	0.2	0.51	1.11	1.46	2.48	3.56	4.96
Book Value per Share	0.22	0.27	0.44	0.62	0.62	0.54	0.81	1.25	1.45	2.08	3.04	4.17	5.44	6.81	8.38
Tangible Book Value per Share	0.28	0.35	0.48	0.69	0.67	0.55	0.75	1.27	1.51	2.25	3.31	4.39	5.8	7.25	8.94

Copart, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)