Commvault Systems, Inc. Financial Ratios — CVLT Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	8.24	10.26	9.42	3.49	0.24	-0.07	-7.51	0.43	-0.68	-3.54	3.91	-4.48	19.57	7.38	4.7
Return on Capital (%)	-36.65	-83.04	-232.73	-36.58	-1.32	- -	- -	-0.83	- -	- -	-4.42	- -	- -	-7.06	-8.77
Return on Invested Capital (%)	13.53	16.3	14.36	5.42	0.41	- -	- -	1.51	- -	- -	8.9	- -	- -	21.04	11.09
Gross Margin (%)	86.87	86.9	87.33	86.49	86.07	86.79	85.97	83.54	82.55	84.88	85.21	82.74	81.93	82.02	81.15
EBITDA Margin (%)	13.23	17.31	18.19	7.87	2.57	1.39	1.55	4.46	2.55	7.99	7.63	8.08	10.29	9.82	9.8
Operating Margin (%)	12.12	16.31	17.13	6.38	0.69	-0.19	-0.14	2.77	0.01	5.79	6.21	6.76	9.52	8.91	8.92
Incremental Operating Margin (%)	14.73	35.42	21.58	-290.69	251.7	- -	- -	178.3	48.95	79.58	12.68	35.27	49.13	5.65	8.97
Pretax Margin (%)	12.29	16.53	17.28	6.4	0.67	-0.31	-0.5	1.47	-1.87	-2.94	5.64	-1.96	9.96	8.14	7.78
Profit Margin (%)	7.85	10.73	10.93	4.22	0.29	-0.08	-8.85	0.5	-0.84	-4.28	4.37	-4.56	20.13	7.64	5.97
Net Income to Common Margin (%)	7.85	10.73	10.93	4.22	0.29	-0.08	-8.85	0.5	-0.84	-4.28	4.37	-4.56	20.13	7.64	5.97
Effective Tax Rate (%)	36.11	35.07	36.76	34.05	56.52	- -	- -	65.85	- -	- -	22.55	- -	- -	6.1	23.3
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	17	23	16	13	12	11	918
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	8	7	5	5	5	5	7
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	9	15	11	8	7	6	911
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.96	0.4	0.27	0.2	0.14	0.11	7.91
Net Debt/EBITDA	-5.52	-5.06	-4.29	-7.06	-18.84	-36.65	-30.52	-10.34	-16.83	-6.87	-4.56	-4.54	-3.62	-3.09	-0.16
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	289.6	0.55	0.34	0.24	0.15	0.12	8.69
Net Debt/EBIT	-6.03	-5.36	-4.56	-8.71	-70.1	265.29	349.67	-16.67	-5,054.07	-9.48	-5.6	-5.42	-3.91	-3.4	-0.18
EBITDA to Interest Expense	943.56	- -	- -	71.92	16.39	9.39	9.34	- -	- -	- -	538.61	134.26	208	235.11	30.55
EBITDA-CapEx/Interest Expense	841.88	- -	- -	-25.94	7.39	2.68	3.27	- -	- -	- -	502.72	127.39	198.15	226.08	28.57
EBIT to Interest Expense	864.89	- -	- -	58.32	4.41	-1.3	-0.81	- -	- -	- -	438.15	112.39	192.54	213.3	27.83
Interest Expense	- -	- -	- -	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	4
Common Equity/Total Assets	-20.96	-6.19	-2.33	-17.53	-27.64	-25.94	-45.59	-58.97	-65.48	-73.58	-110.07	-135.76	-111.83	-101.37	-78.02
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.14	3.91	4.41	4.44	2.57	1.95	12,150.23
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1.64	-2.4	-1.28	-0.79	-0.69	-0.56	-164.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.04	1.71	1.38	1.06	0.76	0.57	48.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.01	5.81	6.27	6.87	4.35	3.37	12,243.14
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-3.07	-3.56	-1.82	-1.22	-1.16	-0.98	-165.55
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.95	2.53	1.97	1.63	1.28	0.98	48.64
Net Debt to Equity	-129.18	-122.58	-98.95	-82.96	-72.71	-70.57	-81.86	-83.82	-69.94	-100.81	-104.56	-154.64	-112.47	-92.92	-255.19
Net Debt/Capital (%)	76.61	92.05	96.3	72.98	59.33	60.49	46.99	40.34	34.92	38.21	23.27	21.52	23.06	21.2	1.32
EBITDA	54	86	107	48	15	9	11	32	17	58	59	63	86	98	116
EBITDA-CapEx	48	69	39	-17	7	3	4	25	14	50	55	60	82	94	108
Operating Income (Loss)	49	81	100	39	4	-1	-1	20	- -	42	48	53	80	89	106

Liquidity (USD)

MCP API Chat

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	1.73	2.05	1.98	1.5	1.46	1.56	1.43	1.4	1.01	1.06	0.68	0.7	0.64	0.54	1.37
Current Ratio	2.28	2.62	2.59	2.04	1.95	2.1	2	2.01	1.56	1.63	1.23	1.34	1.23	1.14	1.95
Quick Ratio	2.13	2.45	2.47	1.96	1.89	2.05	1.93	1.95	1.46	1.57	1.17	1.21	1.1	1	1.87
CFO/Avg Current Liab	0.65	0.58	0.52	0.49	0.32	0.36	0.28	0.34	0.27	0.35	0.46	0.42	0.46	0.4	0.4
Common Equity/Total Assets	-20.96	-6.19	-2.33	-17.53	-27.64	-25.94	-45.59	-58.97	-65.48	-73.58	-110.07	-135.76	-111.83	-101.37	-78.02
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.14	3.91	4.41	4.44	2.57	1.95	12,150.23
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-1.64	-2.4	-1.28	-0.79	-0.69	-0.56	-164.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.04	1.71	1.38	1.06	0.76	0.57	48.27
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.01	5.81	6.27	6.87	4.35	3.37	12,243.14
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-3.07	-3.56	-1.82	-1.22	-1.16	-0.98	-165.55
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.95	2.53	1.97	1.63	1.28	0.98	48.64
CFO/Total Liabilities	49.33	44.92	40.69	40.41	26.52	27.56	20.3	25.55	20.42	24.3	31.63	28.55	30.61	26.15	13.02
CFO/CapEx	17.25	6.62	1.77	1.9	10.06	15.57	11.94	16.8	27.62	15.16	45.3	52.54	49.88	55.21	32.5
Altman's Z-Score	8.12	10.77	8.05	5.12	4.56	4.62	4.43	4.73	2.74	3.81	2.9	2	3.71	5.01	1.23

Working Capital (USD)

MCP API Chat

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	5.74	6.49	5.76	5.14	5.14	5.09	4.63	4.19	4.14	4.32	4.03	3.88	3.88	4.19	4.06
Days Sales Outstanding	63.59	56.25	63.36	70.97	71.04	71.73	78.86	87.01	88.09	84.53	90.67	94.13	94.19	87.01	89.81
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	30.47	22.76	29.26	78.99	141.51	399.96	223.58	79.41	93.93	321.21	282.53	501.49	745.01	532.84	435.78
Accounts Payable Turnover Days	11.98	16.04	12.47	4.62	2.58	0.91	1.63	4.6	3.89	1.14	1.29	0.73	0.49	0.69	0.84
Cash Conversion Cycle	51.61	40.21	50.89	66.34	68.47	70.82	77.22	82.41	84.2	83.4	89.38	93.4	93.7	86.32	88.97
Inventory to Cash Days	63.59	56.25	63.36	70.97	71.04	71.73	78.86	87.01	88.09	84.53	90.67	94.13	94.19	87.01	89.81
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	2,189	3,728	3,051	1,987	1,950	2,271	2,588	2,967	1,854	3,009	3,015	2,534	4,451	6,918	3,425
- Cash & Cash Equivalents	297	434	458	338	288	329	331	328	288	397	268	288	313	302	900
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	17	23	16	13	12	11	918
Enterprise Value	1,888	3,292	2,568	1,599	1,562	1,821	2,125	2,509	1,538	2,635	2,764	2,259	4,151	6,627	3,443
Total Capital	-91	-37	-18	-125	-198	-215	-373	-485	-537	-642	-882	-1,050	-1,043	-1,123	-554
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-3.07	-3.56	-1.82	-1.22	-1.16	-0.98	-165.55
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	- -	- -	0.27
EV/Sales	4.64	6.64	4.38	2.63	2.63	2.82	3.04	3.53	2.29	3.64	3.59	2.88	4.95	6.66	2.91
EV/EBITDA	35.11	38.35	24.09	33.43	102.19	202.51	196.09	79.05	89.85	45.59	47.08	35.65	48.08	67.75	29.69
EV/EBIT	38.3	40.7	25.58	41.23	380.13	- -	- -	127.51	26,990.89	62.87	57.87	42.59	51.95	74.68	32.6
EV/Cash Flow to Firm	18.88	29.22	21.56	12.87	18.42	18.15	20.3	22.77	17.39	21.26	15.59	13.18	20.28	31.89	13.91
EV/Free Cash Flow to Firm	17.84	25.38	13.79	8.44	16.76	17.06	19.02	21.49	16.78	19.94	15.25	12.94	19.89	31.33	13.49
Diluted Market Cap	2,343	3,963	3,224	2,064	2,007	2,368	2,588	3,082	1,854	3,009	3,133	2,534	4,574	7,129	3,478
Diluted Enterprise Value	2,046	3,529	2,767	1,726	1,719	2,039	2,257	2,754	1,582	2,635	2,882	2,259	4,274	6,838	3,496
EV per Share	42.83	72.41	54.67	35.17	34.6	40.73	46.98	54.74	33.6	56.48	60.82	50.58	94.58	151.12	78.29
TTM Sales	407	496	586	608	594	645	699	711	671	723	770	785	839	996	1,184
TTM EBITDA	54	86	107	48	15	9	11	32	17	58	59	63	86	98	116
TTM Operating Income	49	81	100	39	4	-1	-1	20	- -	42	48	53	80	89	106
TTM Cash Flow to Firm	100	113	119	124	85	100	105	110	88	124	177	171	205	208	248
TTM Free Cash Flow to Firm	106	130	186	189	93	107	112	117	92	132	181	175	209	212	255

Multiples (USD)

MCP API Chat

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	22.15	30.55	17.31	10.92	21.63	22.25	28.37	26.4	20.22	22.77	17.3	14.6	22.01	33.76	13.79
EV/EBIT	38.3	40.7	25.58	41.23	380.13	- -	- -	127.51	26,990.89	62.87	57.87	42.59	51.95	74.68	32.6
Enterprise Value	1,888	3,292	2,568	1,599	1,562	1,821	2,125	2,509	1,538	2,635	2,764	2,259	4,151	6,627	3,443
Low Price	30.97	38.51	61.28	39.58	29.41	40.83	48.35	51.53	24.26	34.42	59.01	50.26	55.76	93.48	74.94
EV/Sales	4.64	6.64	4.38	2.63	2.63	2.82	3.04	3.53	2.29	3.64	3.59	2.88	4.95	6.66	2.91
EV/EBITDA	35.11	38.35	24.09	33.43	102.19	202.51	196.09	79.05	89.85	45.59	47.08	35.65	48.08	67.75	29.69
Price/Earnings	68.52	70.06	47.63	77.46	1,133.44	- -	- -	833.15	- -	- -	89.67	- -	26.35	90.9	48.48
Price/Earnings Average	59.31	50.84	55.95	88.44	1,042.14	-4,376.02	-40.88	837.09	-384.24	-71.76	96.08	-75.02	19.32	82.52	91.53
Price/Earnings High	76.22	74.24	65.99	125.67	1,255.53	-5,063.95	-47.22	934.94	-534.59	-109.01	113.82	-86.35	26.46	109.54	124.9
Price/Earnings Low	42.75	32.9	44.93	70.15	772.17	-3,592.72	-35.34	663.15	-196.8	-51.88	79.75	-62.75	14.49	53.86	46.64
Price/Book Value	-24.13	-99.5	-173.48	-15.89	-9.87	-10.55	-6.93	-6.12	-3.35	-4.52	-3.36	-2.39	-4.22	-6.1	-2.33
Price/Book Value Average	-20.89	-72.2	-203.79	-18.14	-9.07	-10.33	-6.78	-6.15	-3.92	-3.34	-3.6	-2.53	-3.09	-5.54	-4.39
Price/Book Value High	-26.84	-105.44	-240.38	-25.78	-10.93	-11.95	-7.83	-6.86	-5.45	-5.07	-4.26	-2.91	-4.23	-7.35	-6
Price/Book Value Low	-15.06	-46.73	-163.67	-14.39	-6.72	-8.48	-5.86	-4.87	-2.01	-2.41	-2.99	-2.11	-2.32	-3.62	-2.24
Price/Tangible Book Value	9.52	10.53	6.6	4.88	4.92	4.86	6.4	7.58	7.32	10.69	24.22	45.23	29.82	58.07	-15.46
Price/Tangible Book Value Average	8.24	7.64	7.75	5.57	4.52	4.76	6.26	7.62	8.57	7.89	25.95	47.9	21.87	52.72	-29.19
Price/Tangible Book Value High	10.59	11.16	9.14	7.92	5.45	5.51	7.23	8.51	11.92	11.98	30.74	55.13	29.95	69.98	-39.83
Price/Tangible Book Value Low	5.94	4.95	6.22	4.42	3.35	3.91	5.41	6.03	4.39	5.7	21.54	40.07	16.39	34.41	-14.88
Price/Sales	5.38	7.52	5.2	3.27	3.28	3.52	3.7	4.17	2.76	4.16	3.92	3.23	5.3	6.95	2.89
Price/Sales Average	4.66	5.46	6.11	3.73	3.02	3.45	3.62	4.19	3.23	3.07	4.2	3.42	3.89	6.31	5.46
Price/Sales High	5.99	7.97	7.21	5.31	3.64	3.99	4.18	4.68	4.5	4.66	4.97	3.94	5.33	8.37	7.46
Price/Sales Low	3.36	3.53	4.91	2.96	2.24	2.83	3.13	3.32	1.66	2.22	3.48	2.86	2.92	4.12	2.78
Price/Cash Flow	21.89	33.08	25.61	16.04	23.09	22.7	30.75	26.93	20.95	24.28	17.02	14.88	21.84	33.36	14
Price/Cash Flow Average	18.94	24	30.08	18.32	21.23	22.22	30.06	27.05	24.52	17.92	18.23	15.76	16.01	30.28	26.43
Price/Cash Flow High	24.35	35.06	35.49	26.03	25.58	25.71	34.72	30.22	34.11	27.22	21.6	18.14	21.93	40.2	36.07
Price/Cash Flow Low	13.65	15.54	24.16	14.53	15.73	18.24	25.99	21.43	12.56	12.95	15.13	13.18	12.01	19.77	13.47
Price/Free Cash Flow Average	19.17	22.17	20.33	12.47	19.88	21.78	27.74	26.52	23.66	16.81	18.54	15.47	16.13	30.65	26.04
Price/Free Cash Flow High	24.64	32.37	23.99	17.72	23.95	25.2	32.04	29.62	32.92	25.54	21.96	17.8	22.1	40.69	35.53
Price/Free Cash Flow Low	13.82	14.35	16.33	9.89	14.73	17.88	23.98	21.01	12.12	12.15	15.39	12.94	12.1	20.01	13.27
EV/Sales Average	3.93	4.58	5.33	3.18	2.53	2.94	3.15	3.73	2.83	2.55	3.87	3.07	3.53	6.02	5.48
EV/Sales High	5.26	7.09	6.43	4.75	3.15	3.48	3.71	4.22	4.09	4.15	4.65	3.59	4.97	8.08	7.47
EV/Sales Low	2.63	2.66	4.13	2.41	1.75	2.32	2.65	2.86	1.25	1.7	3.16	2.51	2.56	3.82	2.8
EV/EBITDA Average	29.7	26.46	29.32	40.37	98.4	210.63	202.94	83.6	110.82	31.96	50.74	38.01	34.33	61.24	55.93
EV/EBITDA High	39.74	40.97	35.36	60.33	122.4	249.5	239.12	94.58	160.39	51.92	60.91	44.4	48.3	82.26	76.26
EV/EBITDA Low	19.86	15.34	22.7	30.56	68.02	166.36	171.3	64.08	49.02	21.31	41.39	31.08	24.87	38.93	28.57
EV/EBIT Average	32.4	28.07	31.13	49.78	366.03	-1,524.58	-2,325.26	134.85	33,289.08	44.07	62.38	45.41	37.08	67.5	61.41
EV/EBIT High	43.36	43.47	37.54	74.41	455.33	-1,805.95	-2,739.8	152.56	48,178.66	71.59	74.87	53.05	52.18	90.67	83.74
EV/EBIT Low	21.67	16.28	24.11	37.69	253.05	-1,204.19	-1,962.65	103.36	14,725.67	29.38	50.88	37.13	26.86	42.91	31.37
Last Price	49.64	82	64.95	43.7	43.17	50.8	57.2	64.74	40.48	64.5	66.35	56.74	101.43	157.76	77.89
High Price	55.22	86.89	90	70.9	47.82	57.55	64.6	72.65	65.9	72.33	84.22	69.16	101.85	190.11	200.68
Enterprise Value Average	1,597	2,271	3,126	1,931	1,504	1,894	2,200	2,653	1,897	1,847	2,979	2,409	2,963	5,989	6,485
Enterprise Value High	2,138	3,516	3,770	2,886	1,871	2,243	2,592	3,001	2,746	3,000	3,576	2,814	4,169	8,045	8,843
Enterprise Value Low	1,068	1,317	2,421	1,462	1,040	1,496	1,857	2,033	839	1,231	2,430	1,970	2,146	3,808	3,313

Shares Outstanding	45	46	47	45	44	45	45	46	46	46	45	44	44	44	41
Diluted Weighted Avg Shares	47	48	50	47	46	47	45	48	46	47	47	45	45	45	45
Basic Weighted Avg Shares	44	45	47	45	45	45	45	46	46	47	45	45	44	44	44
Revenue per Share	9.22	10.91	12.48	13.36	13.15	14.43	15.46	15.51	14.65	15.51	16.94	17.57	19.12	22.71	26.92
EBITDA per Share	1.22	1.89	2.27	1.05	0.34	0.2	0.24	0.69	0.37	1.24	1.29	1.42	1.97	2.23	2.64
Operating Income per Share	1.12	1.78	2.14	0.85	0.09	-0.03	-0.02	0.43	- -	0.9	1.05	1.19	1.82	2.02	2.4
Basic EPS, GAAP	0.72	1.17	1.36	0.56	0.04	-0.01	-1.37	0.08	-0.12	-0.66	0.74	-0.8	3.85	1.74	1.61
Basic EPS from Cont Ops	0.72	1.17	1.36	0.56	0.04	-0.01	-1.37	0.08	-0.12	-0.66	0.74	-0.8	3.85	1.74	1.61
Diluted EPS, GAAP	0.68	1.1	1.29	0.54	0.04	-0.01	-1.37	0.07	-0.12	-0.66	0.71	-0.8	3.75	1.68	1.58
Diluted EPS from Cont Ops	0.68	1.1	1.29	0.54	0.04	-0.01	-1.37	0.07	-0.12	-0.66	0.71	-0.8	3.75	1.68	1.58
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.27	2.48	2.54	2.72	1.87	2.24	1.86	2.4	1.93	2.66	3.9	3.81	4.64	4.73	5.56
Free Cash Flow per Basic Share	2.14	2.1	1.11	1.29	1.68	2.09	1.7	2.26	1.86	2.48	3.81	3.74	4.55	4.64	5.39
Cash & Equivalents per Share	6.81	9.59	10.28	8.53	8.57	10.07	10.22	10	7.24	8.51	5.89	6.44	7.13	6.89	20.47
Book Value per Share	-2.06	-0.82	-0.37	-2.75	-4.37	-4.81	-8.25	-10.58	-12.08	-14.26	-19.77	-23.79	-24.05	-25.85	-33.47
Tangible Book Value per Share	5.22	7.79	9.85	8.95	8.77	10.45	8.93	8.54	5.53	6.04	2.74	1.25	3.4	2.72	-5.04

Commvault Systems, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)