Ebix, Inc. Financial Ratios — EBIXQ Stock

Profitability (USD)

	2008 Y	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
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	141.69	67.2	40.79	25.43	22.12	22.87	22.27	20.65	17.7	16.68	13.94	9.3	8.18
Return on Assets (%)	21.88	19.25	20.87	19.98	15.21	11.16	10.77	12.14	12.68	10.5	6.84	6.04	5.84	4.34	4.16
Return on Capital (%)	1,978.85	90.03	69.69	48.88	30.32	19.95	17.53	16.3	15.09	13.09	9.86	10.49	8.64	7.25	7.65
Return on Invested Capital (%)	25.37	22.08	21.18	21	16.96	13.58	12.35	13.54	14.71	13.55	10.18	11.8	9.16	7.95	7.86
Gross Margin (%)	81.06	78.22	77.61	80.12	80.87	80.23	77.89	72.71	71.46	64.42	66.17	64.66	45.13	29.1	31.29
EBITDA Margin (%)	43.57	44.24	44.29	45.13	43.22	41.58	41.69	37.42	37.59	34.76	33.45	31	24.8	14.25	13.85
Operating Margin (%)	39.15	40.19	39.72	40.69	38.63	36.64	37.17	33.42	33.62	31.11	30.73	26.81	21.09	11.96	11.46
Incremental Operating Margin (%)	51.59	43.57	38.41	44.16	27.17	-37.49	48.55	17.67	35.25	19.7	29.7	3.25	-52.68	-3.51	2.42
Pretax Margin (%)	38.39	40.78	45.13	43.5	39.14	34.27	36.14	32.63	32.16	28.4	25.23	15.64	15.05	7.39	6.86
Profit Margin (%)	36.54	39.74	44.65	42.24	35.4	28.96	29.66	29.96	31.46	27.64	18.71	16.66	14.77	6.85	6.16
Net Income to Common Margin (%)	36.54	39.74	44.65	42.24	35.4	28.96	29.66	29.96	31.46	27.64	18.71	16.66	14.77	6.85	6.16
Effective Tax Rate (%)	4.83	2.54	1.06	2.88	9.56	15.51	17.94	8.2	1.71	0.75	25.88	0.24	5.66	8.96	13.11
Dvd Payout Ratio (%)	- -	- -	- -	2.05	9.97	4.71	17.95	13.17	10.37	9.13	10.01	10.89	10.84	14.13	15.3
Sustainable Growth Rate (%)	- -	- -	141.69	65.82	36.73	24.23	18.15	19.86	19.96	18.76	15.93	14.86	12.43	7.99	6.93

Credit (USD)

API ChatGPT

	2008 Y	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
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	53	53	36	47	82	57	122	207	272	409	729	763	725	671	657
ST Debt	37	52	10	7	12	14	1	1	12	24	29	58	45	39	650
LT Debt	15	1	25	40	69	43	121	206	260	386	700	706	680	631	7
Total Debt/EBITDA	1.62	1.23	0.61	0.62	0.95	0.67	1.37	2.08	2.43	3.23	4.38	4.24	4.67	4.73	4.52
Net Debt/EBITDA	1.33	0.78	0.21	0.31	0.53	- -	0.78	1.51	1.41	2.73	3.55	3.73	3.92	3.95	3.69
Total Debt/EBIT	1.8	1.35	0.68	0.68	1.06	0.76	1.53	2.33	2.71	3.61	4.76	4.9	5.49	5.63	5.46
Net Debt/EBIT	1.48	0.86	0.23	0.34	0.59	- -	0.87	1.69	1.58	3.05	3.86	4.31	4.6	4.71	4.46
EBITDA to Interest Expense	20.03	40.38	64.91	100.48	55.91	69.42	29.45	23.05	15.2	9.45	6.14	4.25	4.91	3.43	2.64
EBITDA-CapEx/Interest Expense	19.65	40.38	64.91	100.48	55.91	69.42	29.45	22.24	14.66	9.24	5.85	4.06	4.78	3.29	2.64
EBIT to Interest Expense	18	36.69	58.21	90.58	49.97	61.18	26.26	20.58	13.6	8.46	5.64	3.68	4.18	2.88	2.19
Interest Expense	2	1	1	1	2	1	3	4	7	13	27	42	32	41	55
Common Equity/Total Assets	-20.7	4.6	23.49	34.34	39.62	47.92	49.4	56.53	57.3	46.19	33.41	39.05	44.8	48.45	53.19
Long-Term Debt/Equity (%)	21.8	0.39	10.9	12.72	19.17	10.4	28.01	50.49	59.24	72.22	128.52	117.73	103.03	90.23	1.03
Long-Term Debt/Capital (%)	65.21	1.03	23.6	21.36	24.24	13.5	27.81	35.05	34.9	39.93	52.48	49.21	46.09	42.74	0.45
Long-Term Debt/Total Assets (%)	10.83	0.26	8.31	9.78	13.43	7.88	19.08	30.55	32.33	34.64	43.43	44.34	43.32	40.12	0.44
Total Debt/Equity (%)	75.08	31.07	15.38	14.88	22.56	13.76	28.22	50.64	62.06	76.65	133.86	127.33	109.85	95.85	99.67
Total Debt/Capital (%)	224.61	81.47	33.3	24.99	28.51	17.87	28.02	35.15	36.56	42.37	54.66	53.22	49.14	45.4	43.32
Total Debt/Total Assets (%)	37.31	20.23	11.73	11.44	15.8	10.42	19.23	30.64	33.87	36.76	45.24	47.96	46.19	42.62	42.75
Net Debt to Equity	61.58	19.81	5.27	7.39	12.49	0.04	16.12	36.66	36.05	64.68	108.46	111.92	92.06	80.14	81.38
Net Debt/Capital (%)	309.12	73.7	14.6	14.19	18.09	0.07	18.2	28.18	25.08	38.29	49.4	49.3	44.34	40.7	38.15
EBITDA	33	43	59	76	86	85	89	99	112	127	167	180	155	142	145
EBITDA-CapEx	32	43	59	76	86	85	89	96	108	124	158	172	151	136	145
Operating Income (Loss)	29	39	53	69	77	75	80	89	100	113	153	156	132	119	120

Liquidity (USD)

API ChatGPT

	2008 Y	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
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	0.2	0.28	0.76	0.51	0.66	0.86	0.75	1.15	1.31	0.61	0.53	0.33	0.68	0.57	0.15
Current Ratio	0.47	0.62	1.56	1.28	1.44	1.54	1.46	2.28	2.31	1.72	1.35	1.55	1.89	1.79	0.46
Quick Ratio	0.46	0.58	1.43	1.15	1.35	1.47	1.37	2.11	2.02	1.44	1.16	1.15	1.5	1.37	0.35
CFO/Avg Current Liab	0.67	0.53	0.91	1.59	1.36	0.93	0.86	0.8	1.23	0.65	0.36	0.22	0.47	0.35	0.15
Common Equity/Total Assets	-20.7	4.6	23.49	34.34	39.62	47.92	49.4	56.53	57.3	46.19	33.41	39.05	44.8	48.45	53.19
Long-Term Debt/Equity (%)	21.8	0.39	10.9	12.72	19.17	10.4	28.01	50.49	59.24	72.22	128.52	117.73	103.03	90.23	1.03
Long-Term Debt/Capital (%)	65.21	1.03	23.6	21.36	24.24	13.5	27.81	35.05	34.9	39.93	52.48	49.21	46.09	42.74	0.45
Long-Term Debt/Total Assets (%)	10.83	0.26	8.31	9.78	13.43	7.88	19.08	30.55	32.33	34.64	43.43	44.34	43.32	40.12	0.44
Total Debt/Equity (%)	75.08	31.07	15.38	14.88	22.56	13.76	28.22	50.64	62.06	76.65	133.86	127.33	109.85	95.85	99.67
Total Debt/Capital (%)	224.61	81.47	33.3	24.99	28.51	17.87	28.02	35.15	36.56	42.37	54.66	53.22	49.14	45.4	43.32
Total Debt/Total Assets (%)	37.31	20.23	11.73	11.44	15.8	10.42	19.23	30.64	33.87	36.76	45.24	47.96	46.19	42.62	42.75
CFO/Total Liabilities	37.77	37.05	71.88	74.31	46.7	43.16	28.95	18.23	23.71	13.26	7.83	6.13	11.03	7.95	8.83
CFO/CapEx	43.62	- -	- -	- -	- -	- -	- -	13.95	21.71	27.38	10.33	7.61	23.73	12.19	- -
Altman's Z-Score	4.87	6.74	12.33	12.05	9.28	9.05	8.04	8.64	7.87	6.99	4.11	4.58	4.99	5.51	4

Working Capital (USD)

API ChatGPT

	2008 Y	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
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	6.68	5.36	5.41	5.91	5.83	5.36	5.35	6.02	5.43	4.03	3.75	3.85	4.22	6.71	6.82
Days Sales Outstanding	54.62	68.05	67.5	61.74	62.64	68.08	68.27	60.68	67.23	90.53	97.34	94.69	86.47	54.38	53.55
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	12.63	31.47	- -	22.97	8.94	8	5.78	8.19	7.6	3.02	2.19	2.57	5.22	11.1	9.73
Accounts Payable Turnover Days	28.91	11.6	- -	15.89	40.83	45.64	63.14	44.54	48.03	120.79	166.91	142.23	69.97	32.9	37.49
Cash Conversion Cycle	25.71	56.45	67.5	45.85	21.81	22.44	5.13	16.14	19.19	-30.26	-69.57	-47.54	16.5	21.48	16.06
Inventory to Cash Days	54.62	68.05	67.5	61.74	62.64	68.08	68.27	60.68	67.23	90.53	97.34	94.69	86.47	54.38	53.55
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2008 Y	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
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	212	462	745	755	544	507	601	1,074	1,768	2,388	1,282	985	1,132	920	614
- Cash & Cash Equivalents	9	19	23	24	36	57	52	57	114	64	138	73	105	100	111
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	12	42	66	49	47	44	42
+ Total Debt	53	53	36	47	82	57	122	207	272	409	729	763	725	671	657
Enterprise Value	254	494	751	777	589	507	670	1,222	1,935	2,750	1,908	1,720	1,774	1,519	1,185
Total Capital	23	65	107	188	286	318	435	589	745	966	1,333	1,434	1,476	1,477	1,517
Total Debt/Capital (%)	224.61	81.47	33.3	24.99	28.51	17.87	28.02	35.15	36.56	42.37	54.66	53.22	49.14	45.4	43.32
Total Debt / EV	0.21	0.11	0.05	0.06	0.14	0.11	0.18	0.17	0.14	0.15	0.38	0.44	0.41	0.44	0.55
EV/Sales	3.4	5.05	5.68	4.6	2.95	2.48	3.13	4.6	6.49	7.56	3.83	2.96	2.84	1.53	1.13
EV/EBITDA	7.79	11.42	12.82	10.18	6.83	5.95	7.5	12.3	17.25	21.74	11.46	9.56	11.44	10.71	8.15
EV/EBIT	8.67	12.57	14.29	11.3	7.64	6.76	8.41	13.78	19.29	24.29	12.47	11.05	13.45	12.76	9.85
EV/Cash Flow to Firm	8.95	14.13	14.25	10.88	7.99	8.72	10.99	23.21	20.62	30.53	18.43	16.69	13.63	14.17	9.45
EV/Free Cash Flow to Firm	8.76	14.13	14.25	10.88	7.99	8.72	10.99	21.77	19.78	29.61	17.09	15.49	13.21	13.46	9.45
Diluted Market Cap	264	559	834	818	576	522	604	1,081	1,782	2,401	1,288	988	1,134	921	614
Diluted Enterprise Value	308	593	846	841	621	522	674	1,231	1,952	2,789	1,945	1,727	1,802	1,536	1,203
EV per Share	8.6	15.72	21.54	20.58	15.93	13.48	17.73	35.25	59.34	87.17	60.78	56.37	58.16	49.59	38.54
TTM Sales	75	98	132	169	199	205	214	265	298	364	498	581	626	995	1,050
TTM EBITDA	33	43	59	76	86	85	89	99	112	127	167	180	155	142	145
TTM Operating Income	29	39	53	69	77	75	80	89	100	113	153	156	132	119	120
TTM Cash Flow to Firm	28	35	53	71	74	58	61	53	94	90	104	103	130	107	125
TTM Free Cash Flow to Firm	29	35	53	71	74	58	61	56	98	93	112	111	134	113	125

Multiples (USD)

API ChatGPT

	2008 Y	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
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	9.64	16.5	16.1	11.58	7.97	9.14	10.33	20.72	19.68	30.16	14.07	14.36	10.85	12.25	7.92
EV/EBIT	8.67	12.57	14.29	11.3	7.64	6.76	8.41	13.78	19.29	24.29	12.47	11.05	13.45	12.76	9.85
Enterprise Value	254	494	751	777	589	507	670	1,222	1,935	2,750	1,908	1,720	1,774	1,519	1,185
Low Price	6	5.71	6.25	13.02	15.26	8.21	12.12	16.14	28.28	52.4	39.27	31.06	8.75	22.39	12.5
EV/Sales	3.4	5.05	5.68	4.6	2.95	2.48	3.13	4.6	6.49	7.56	3.83	2.96	2.84	1.53	1.13
EV/EBITDA	7.79	11.42	12.82	10.18	6.83	5.95	7.5	12.3	17.25	21.74	11.46	9.56	11.44	10.71	8.15
Price/Earnings	7.77	11.89	12.62	10.58	7.71	8.56	9.45	13.5	18.84	23.74	13.77	10.18	12.26	13.49	9.5
Price/Earnings Average	8.84	9.08	9.74	9.73	10.09	8.38	8.29	12.16	15.99	18.48	23.43	13.73	7.98	14.39	11.85
Price/Earnings High	14.51	18.31	16.66	16.05	14.08	13.48	10.68	16.69	21.89	25.67	30.03	20.15	12.89	28.81	21.14
Price/Earnings Low	6.48	4.62	3.69	6.88	7.99	5.21	7.21	7.04	9.82	16.43	13.24	9.8	2.89	10.06	5.95
Price/Book Value	-7.26	38.25	10.45	5.35	2.66	1.94	1.92	2.81	3.84	4.65	2.38	1.58	1.61	1.21	0.75
Price/Book Value Average	-8.26	29.21	8.07	4.92	3.48	1.9	1.68	2.53	3.26	3.62	4.05	2.14	1.05	1.29	0.94
Price/Book Value High	-13.57	58.91	13.8	8.11	4.85	3.06	2.17	3.47	4.46	5.02	5.2	3.14	1.69	2.58	1.67
Price/Book Value Low	-6.06	14.86	3.06	3.48	2.75	1.18	1.46	1.46	2	3.22	2.29	1.52	0.38	0.9	0.47
Price/Tangible Book Value	-5.28	-12.74	-302.7	-63.21	-11.32	-92.87	-11.95	-13.5	-21.84	-10.41	-2.51	-2.14	-2.97	-2.78	-2.01
Price/Tangible Book Value Average	-6.01	-9.73	-233.68	-58.18	-14.81	-90.93	-10.49	-12.16	-18.54	-8.11	-4.28	-2.88	-1.94	-2.96	-2.51
Price/Tangible Book Value High	-9.87	-19.62	-399.58	-95.92	-20.68	-146.18	-13.5	-16.69	-25.37	-11.26	-5.49	-4.23	-3.13	-5.93	-4.48
Price/Tangible Book Value Low	-4.41	-4.95	-88.53	-41.15	-11.73	-56.48	-9.12	-7.04	-11.39	-7.21	-2.42	-2.06	-0.7	-2.07	-1.26
Price/Sales	2.84	4.72	5.63	4.47	2.73	2.48	2.8	4.04	5.93	6.56	2.58	1.7	1.81	0.92	0.58
Price/Sales Average	3.23	3.61	4.35	4.11	3.57	2.43	2.46	3.64	5.03	5.11	4.38	2.29	1.18	0.99	0.73
Price/Sales High	5.3	7.28	7.44	6.78	4.99	3.9	3.17	5	6.89	7.1	5.62	3.36	1.9	1.97	1.3
Price/Sales Low	2.37	1.84	1.65	2.91	2.83	1.51	2.14	2.11	3.09	4.54	2.48	1.63	0.43	0.69	0.37
Price/Cash Flow	7.91	13.62	14.38	10.69	7.53	8.89	10.27	22.05	20.42	31.1	15.36	16.2	11.28	13.24	7.92
Price/Cash Flow Average	9	10.41	11.1	9.84	9.85	8.71	9.01	19.86	17.33	24.22	26.15	21.84	7.34	14.13	9.88
Price/Cash Flow High	14.78	20.98	18.98	16.22	13.75	14	11.6	27.27	23.73	33.62	33.52	32.07	11.87	28.27	17.62
Price/Cash Flow Low	6.6	5.29	4.21	6.96	7.8	5.41	7.83	11.49	10.65	21.53	14.77	15.59	2.66	9.87	4.96
Price/Free Cash Flow Average	10.96	12.6	12.43	10.66	10.42	8.95	9.06	18.66	16.7	23.49	23.95	19.36	7.06	13.07	9.88
Price/Free Cash Flow High	18	25.4	21.26	17.57	14.55	14.39	11.67	25.61	22.86	32.61	30.7	28.42	11.41	26.16	17.62
Price/Free Cash Flow Low	8.04	6.41	4.71	7.54	8.25	5.56	7.88	10.8	10.26	20.88	13.53	13.82	2.56	9.13	4.96
EV/Sales Average	3.81	3.95	4.44	4.25	3.8	2.43	2.78	4.21	5.6	6.17	5.7	3.56	2.24	1.6	1.29
EV/Sales High	5.88	7.62	7.53	6.92	5.21	3.9	3.49	5.56	7.46	8.16	6.94	4.63	2.97	2.59	1.86
EV/Sales Low	2.95	2.18	1.74	3.05	3.05	1.51	2.46	2.67	3.66	5.61	3.8	2.91	1.49	1.31	0.93
EV/EBITDA Average	8.74	8.94	10.03	9.42	8.79	5.84	6.68	11.24	14.89	17.76	17.05	11.49	9.05	11.26	9.32
EV/EBITDA High	13.5	17.23	17	15.33	12.06	9.39	8.38	14.87	19.83	23.47	20.75	14.94	11.97	18.19	13.45
EV/EBITDA Low	6.76	4.93	3.93	6.75	7.07	3.63	5.91	7.14	9.74	16.13	11.35	9.37	6.02	9.17	6.69
EV/EBIT Average	9.73	9.84	11.18	10.45	9.83	6.63	7.49	12.59	16.66	19.85	18.56	13.28	10.64	13.42	11.26
EV/EBIT High	15.02	18.97	18.95	17	13.49	10.65	9.39	16.65	22.18	26.23	22.58	17.27	14.08	21.67	16.25
EV/EBIT Low	7.53	5.43	4.38	7.49	7.91	4.12	6.63	8	10.89	18.03	12.35	10.84	7.08	10.93	8.09
Last Price	7.19	14.7	21.37	20	14.73	13.5	15.89	30.97	54.23	75.7	40.84	32.28	37.11	30.04	19.96
High Price	13.43	22.64	28.21	30.35	26.9	21.25	17.95	38.29	63	81.85	89.1	63.89	39.03	64.14	44.42
Enterprise Value Average	285	386	587	718	757	497	597	1,117	1,670	2,247	2,839	2,067	1,404	1,597	1,355
Enterprise Value High	440	745	995	1,169	1,039	799	748	1,477	2,224	2,970	3,454	2,689	1,858	2,579	1,955
Enterprise Value Low	220	213	230	515	609	309	528	709	1,092	2,041	1,890	1,687	934	1,301	973

Shares Outstanding	30	34	36	36	37	38	36	33	32	31	31	30	31	31	31
Diluted Weighted Avg Shares	37	38	39	41	39	39	38	35	33	32	32	31	31	31	31
Basic Weighted Avg Shares	30	31	35	38	37	38	38	35	33	32	31	31	31	31	31
Revenue per Share	2.53	3.11	3.79	4.48	5.4	5.45	5.67	7.66	9.15	11.54	15.86	19.03	20.51	32.49	34.14
EBITDA per Share	1.1	1.38	1.68	2.02	2.33	2.26	2.36	2.87	3.44	4.01	5.3	5.9	5.09	4.63	4.73
Operating Income per Share	0.99	1.25	1.51	1.82	2.08	2	2.11	2.56	3.08	3.59	4.87	5.1	4.33	3.89	3.91
Basic EPS, GAAP	0.93	1.24	1.69	1.89	1.91	1.58	1.68	2.29	2.88	3.19	2.97	3.17	3.03	2.23	2.1
Basic EPS from Cont Ops	0.93	1.24	1.69	1.89	1.91	1.58	1.68	2.29	2.89	3.25	2.97	2.97	2.91	2.19	2.04
Diluted EPS, GAAP	0.74	1.02	1.51	1.75	1.8	1.53	1.67	2.28	2.86	3.17	2.95	3.16	3.02	2.22	2.1
Diluted EPS from Cont Ops	0.74	1.02	1.51	1.75	1.8	1.53	1.67	2.28	2.87	3.23	2.95	2.96	2.91	2.18	2.04
Dividend per Share	- -	- -	- -	0.04	0.19	0.07	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
Cash Flow per Share	0.91	1.08	1.49	1.87	1.96	1.52	1.55	1.4	2.66	2.43	2.66	1.99	3.29	2.27	2.52
Free Cash Flow per Basic Share	0.89	1.08	1.49	1.87	1.96	1.52	1.55	1.3	2.53	2.35	2.4	1.73	3.15	2.08	2.52
Cash & Equivalents per Share	0.37	0.67	0.85	0.67	1.01	1.53	1.39	1.69	3.6	2.84	5.38	2.55	4.26	3.79	4.16
Book Value per Share	-0.99	0.38	2.04	3.74	5.54	6.95	8.29	11.02	14.13	16.29	17.14	20.37	23.05	24.89	26.59
Tangible Book Value per Share	-1.36	-1.15	-0.07	-0.32	-1.3	-0.15	-1.33	-2.29	-2.48	-7.27	-16.24	-15.11	-12.48	-10.81	-9.92

Ebix, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)