Hamilton Lane Incorporated Financial Ratios — 1M0 Stock

Profitability (USD)

	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	03/31/2014	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 (%)	- -	- -	- -	- -	25.05	35.59	45.9	49.89	49.91	28.63	29.95	35	30.53
Return on Assets (%)	- -	- -	- -	0.28	6.49	10.26	14.58	12.18	12.01	8.96	11.68	14.68	12.47
Return on Capital (%)	- -	- -	-27.75	-38.84	-34.28	-12.81	-0.92	5.12	5.32	4.06	6.99	11.82	7.91
Return on Invested Capital (%)	- -	- -	38.93	50.14	47.86	34.56	37.27	23.64	14.69	19.94	21.82	24.44	17.47
Gross Margin (%)	59.97	61.29	49.08	59.9	66.04	60.74	68.71	65.94	70.54	71.76	69.96	70.79	69.88
EBITDA Margin (%)	43.58	45.2	35.32	43.39	51.16	42.51	43.69	46.79	47.58	46.81	45.86	45.7	44.11
Operating Margin (%)	42.25	44	34.2	42.33	50.38	41.33	42.48	45.58	46.09	45.4	44.38	44.4	42.81
Incremental Operating Margin (%)	- -	59.59	- -	- -	72.94	- -	55.81	58.15	52.64	43.82	23.03	44.45	18.23
Pretax Margin (%)	47.87	46.33	31.37	41.57	57.22	51.38	51.36	56.55	85.26	45.88	50.86	50.81	60.99
Profit Margin (%)	44.69	- -	- -	0.34	7.11	13.31	22.2	28.69	39.68	20.64	25.43	30.49	32.83
Net Income to Common Margin (%)	44.69	- -	- -	0.34	7.11	13.31	22.2	28.69	39.68	20.64	25.43	30.49	32.83
Effective Tax Rate (%)	- -	0.67	1.53	0.42	23.87	23.59	9.92	12.64	21.18	22.85	19.33	13.39	16.25
Dvd Payout Ratio (%)	23.45	32.93	60.71	54.27	23.79	42.16	39.66	30.91	27.93	51.22	34.85	29.21	26.95
Sustainable Growth Rate (%)	- -	- -	- -	- -	19.09	20.59	27.7	34.47	35.97	13.97	19.51	24.78	22.3

Credit (USD)

Credit Ratios API ChatGPT

	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	03/31/2014	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	- -	108	243	84	84	71	85	238	254	292	275	368	356
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	108	243	84	84	71	85	238	254	292	275	368	356
Total Debt/EBITDA	- -	1.53	3.81	1.08	0.67	0.66	0.71	1.49	1.45	1.18	1.08	1.13	1.06
Net Debt/EBITDA	- -	0.58	2.74	0.67	0.29	0.2	0.2	0.47	0.57	0.41	0.32	0.04	-0.26
Total Debt/EBIT	- -	1.58	3.94	1.11	0.68	0.68	0.73	1.53	1.5	1.22	1.12	1.16	1.1
Net Debt/EBIT	- -	0.59	2.83	0.68	0.3	0.21	0.21	0.49	0.58	0.42	0.33	0.04	-0.26
EBITDA to Interest Expense	7.16	11.94	5.05	5.36	20.85	35.28	42.51	63.87	37.74	28.72	22.73	24.44	22.39
EBITDA-CapEx/Interest Expense	6.99	11.28	4.98	5.27	20.47	33.51	40.33	56.02	35.91	28.17	21.74	23.53	22
EBIT to Interest Expense	6.95	11.62	4.89	5.23	20.53	34.3	41.35	62.22	36.56	27.86	22	23.74	21.73
Interest Expense	9	6	13	15	6	3	3	3	5	9	11	13	15
Common Equity/Total Assets	- -	27.91	-62.71	24.95	26.69	30.57	32.69	20.95	26.79	36.43	41.31	42.43	39.71
Long-Term Debt/Equity (%)	- -	146.18	- -	97.33	61.85	41.81	35.68	40.4	34.38	50.92	40.71	39.87	24.31
Long-Term Debt/Capital (%)	- -	59.38	185.2	49.32	38.21	29.48	26.3	28.78	25.59	33.74	28.93	28.5	19.55
Long-Term Debt/Total Assets (%)	- -	53.46	123.74	35.04	28.65	19.68	17.89	20.98	19.58	25.63	21.65	21.79	15.47
Total Debt/Equity (%)	- -	146.18	-217.37	97.33	61.85	41.81	35.68	40.4	34.38	50.92	40.71	39.87	24.31
Total Debt/Capital (%)	- -	59.38	185.2	49.32	38.21	29.48	26.3	28.78	25.59	33.74	28.93	28.5	19.55
Total Debt/Total Assets (%)	- -	53.46	123.74	35.04	28.65	19.68	17.89	20.98	19.58	25.63	21.65	21.79	15.47
Net Debt to Equity	- -	55.14	-156.1	60.06	26.87	12.72	10.28	12.85	13.44	17.73	12.06	1.41	-5.83
Net Debt/Capital (%)	- -	35.54	278.26	37.52	21.18	11.29	8.97	10.23	10.79	13.49	9.75	1.28	-5.86
EBITDA	61	70	64	78	125	107	120	160	175	247	254	326	335
EBITDA-CapEx	59	66	63	77	123	102	114	140	167	243	243	314	329
Operating Income (Loss)	59	68	62	76	123	104	116	156	170	240	246	317	325

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	03/31/2014	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	- -	7.39	6.84	2.23	0.92	0.52	0.44	0.39	0.32	0.53	0.46	0.95	1.05
Current Ratio	- -	9.82	8.64	3.6	1.35	0.83	0.81	1.8	1.85	0.87	1	1.68	1.62
Quick Ratio	- -	9.46	8.3	3.29	1.28	0.76	0.72	0.53	0.56	0.8	0.93	1.62	1.56
CFO/Avg Current Liab	- -	- -	11.43	6.66	2.93	1.52	1.11	1.11	0.76	1.05	0.53	1.11	1.33
Common Equity/Total Assets	- -	27.91	-62.71	24.95	26.69	30.57	32.69	20.95	26.79	36.43	41.31	42.43	39.71
Long-Term Debt/Equity (%)	- -	146.18	- -	97.33	61.85	41.81	35.68	40.4	34.38	50.92	40.71	39.87	24.31
Long-Term Debt/Capital (%)	- -	59.38	185.2	49.32	38.21	29.48	26.3	28.78	25.59	33.74	28.93	28.5	19.55
Long-Term Debt/Total Assets (%)	- -	53.46	123.74	35.04	28.65	19.68	17.89	20.98	19.58	25.63	21.65	21.79	15.47
Total Debt/Equity (%)	- -	146.18	-217.37	97.33	61.85	41.81	35.68	40.4	34.38	50.92	40.71	39.87	24.31
Total Debt/Capital (%)	- -	59.38	185.2	49.32	38.21	29.48	26.3	28.78	25.59	33.74	28.93	28.5	19.55
Total Debt/Total Assets (%)	- -	53.46	123.74	35.04	28.65	19.68	17.89	20.98	19.58	25.63	21.65	21.79	15.47
CFO/Total Liabilities	- -	60.17	35.38	53.04	61.31	58.48	49.28	34.44	30.41	40.01	20.3	39.25	50.68
CFO/CapEx	44.28	19.85	118.54	64.06	42.9	20.8	18.92	9.58	19.88	47.73	10.91	24.75	72.71
Altman's Z-Score	- -	- -	- -	3.36	5.45	5.39	5.7	4.49	4.13	4.44	6.03	6.57	4.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	03/31/2014	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	- -	- -	13.06	15.02	18.05	14.31	10.81	11.47	9.08	10.68	7.13	4.92	4.56
Days Sales Outstanding	- -	- -	27.96	24.3	20.22	25.51	33.77	31.83	40.21	34.17	51.22	74.16	80.13
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	03/31/2014	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	47	47	- -	353	827	1,184	1,662	3,129	2,827	2,827	4,551	6,402	4,268
- Cash & Cash Equivalents	- -	67	69	32	48	49	50	87	72	112	115	277	364
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	17	11	27	58	59	83	352	391	159	151	207	551
+ Total Debt	- -	108	243	84	84	71	85	238	254	292	275	368	356
Enterprise Value	47	106	- -	431	921	1,266	1,779	3,632	3,399	3,166	4,862	6,699	4,812
Total Capital	- -	181	131	171	220	241	322	829	991	867	951	1,292	1,823
Total Debt/Capital (%)	- -	59.38	185.2	49.32	38.21	29.48	26.3	28.78	25.59	33.74	28.93	28.5	19.55
Total Debt / EV	- -	1.02	- -	0.2	0.09	0.06	0.05	0.07	0.07	0.09	0.06	0.05	0.07
EV/Sales	0.34	0.68	- -	2.4	3.77	5.02	6.49	10.63	9.24	5.99	8.78	9.4	6.34
EV/EBITDA	0.77	1.5	- -	5.53	7.38	11.8	14.86	22.72	19.42	12.79	19.14	20.56	14.37
EV/EBIT	0.79	1.54	- -	5.66	7.49	12.14	15.28	23.33	20.05	13.19	19.78	21.16	14.81
EV/Cash Flow to Firm	- -	1.27	- -	4.48	9.1	11.11	14.96	19.08	19.63	13.57	37.44	21.45	11
EV/Free Cash Flow to Firm	- -	1.34	- -	4.54	9.3	11.66	15.78	21.28	20.64	13.86	40.93	22.31	11.15
Diluted Market Cap	42	47	- -	340	679	1,052	1,584	2,877	4,070	3,931	6,049	5,932	5,320
Diluted Enterprise Value	42	106	- -	418	773	1,133	1,701	3,380	4,642	4,271	6,361	6,230	5,864
EV per Share	2.48	6.18	- -	22.65	39.81	46.24	59.62	100.09	91.18	82	119.91	154.01	110.12
TTM Sales	140	155	181	180	244	252	274	342	368	529	554	713	759
TTM EBITDA	61	70	64	78	125	107	120	160	175	247	254	326	335
TTM Operating Income	59	68	62	76	123	104	116	156	170	240	246	317	325
TTM Cash Flow to Firm	- -	83	122	96	101	114	119	190	173	233	130	312	437
TTM Free Cash Flow to Firm	- -	79	121	95	99	109	113	171	165	228	119	300	432

Multiples (USD)

Valuation Multiples API ChatGPT

	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	03/31/2014	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	0.65	0.65	- -	4.22	7.19	9.9	14.37	17.07	25.28	17.72	55.1	20.55	12.7
EV/EBIT	0.79	1.54	- -	5.66	7.49	12.14	15.28	23.33	20.05	13.19	19.78	21.16	14.81
Enterprise Value	47	106	- -	431	921	1,266	1,779	3,632	3,399	3,166	4,862	6,699	4,812
Low Price	1.71	2.51	- -	18.02	17.83	32.27	38.81	49.31	71.1	56.72	63.48	108.72	91.52
EV/Sales	0.34	0.68	- -	2.4	3.77	5.02	6.49	10.63	9.24	5.99	8.78	9.4	6.34
EV/EBITDA	0.77	1.5	- -	5.53	7.38	11.8	14.86	22.72	19.42	12.79	19.14	20.56	14.37
Price/Earnings	0.68	- -	- -	538.28	37.95	30.73	25.72	29.16	18.97	24.86	30.16	27.02	16.31
Price/Earnings Average	0.6	- -	- -	542.94	28.93	29.96	26.23	24.05	22.59	23.5	24.64	26.96	22.68
Price/Earnings High	0.71	- -	- -	564.9	42	36.38	33.87	32.26	28.11	27.42	32.48	36.79	29.24
Price/Earnings Low	0.47	- -	- -	523.83	18.93	22.91	17.92	16.68	17.78	19.26	17.06	19.96	15.28
Price/Book Value	- -	0.84	- -	5.87	10.54	10.75	10.74	13.14	8.15	6.8	8.67	8.92	4.66
Price/Book Value Average	- -	0.82	- -	5.92	8.04	10.48	10.95	10.84	9.71	6.43	7.08	8.9	6.48
Price/Book Value High	- -	0.88	- -	6.16	11.67	12.72	14.14	14.54	12.08	7.5	9.33	12.15	8.36
Price/Book Value Low	- -	0.76	- -	5.71	5.26	8.01	7.48	7.52	7.64	5.27	4.9	6.59	4.37
Price/Tangible Book Value	- -	0.84	- -	5.87	10.54	10.75	10.74	13.14	8.15	7.07	8.91	8.92	4.66
Price/Tangible Book Value Average	- -	0.82	- -	5.92	8.04	10.48	10.95	10.84	9.71	6.68	7.28	8.9	6.48
Price/Tangible Book Value High	- -	0.88	- -	6.16	11.67	12.72	14.14	14.54	12.08	7.8	9.59	12.15	8.36
Price/Tangible Book Value Low	- -	0.76	- -	5.71	5.26	8.01	7.48	7.52	7.64	5.48	5.04	6.59	4.37
Price/Sales	0.3	0.31	- -	1.83	2.7	4.09	5.71	8.37	7.53	5.13	7.67	8.24	5.35
Price/Sales Average	0.27	0.3	- -	1.85	2.06	3.99	5.82	6.9	8.96	4.85	6.27	8.22	7.44
Price/Sales High	0.32	0.32	- -	1.92	2.98	4.84	7.52	9.26	11.16	5.66	8.26	11.22	9.6
Price/Sales Low	0.21	0.28	- -	1.78	1.35	3.05	3.98	4.79	7.06	3.98	4.34	6.09	5.02
Price/Cash Flow	0.63	0.62	- -	4.03	6.81	9.24	13.44	15.19	16.33	11.97	35.16	19.53	9.56
Price/Cash Flow Average	0.56	0.6	- -	4.07	5.19	9.01	13.71	12.53	19.45	11.32	28.72	19.48	13.3
Price/Cash Flow High	0.67	0.64	- -	4.23	7.53	10.94	17.7	16.81	24.21	13.2	37.85	26.59	17.15
Price/Cash Flow Low	0.44	0.56	- -	3.92	3.4	6.89	9.37	8.69	15.31	9.28	19.88	14.43	8.96
Price/Free Cash Flow Average	0.57	0.63	- -	4.26	5.48	9.65	14.65	14.08	30.11	16.75	45.02	20.5	17.65
Price/Free Cash Flow High	0.68	0.68	- -	4.43	7.95	11.72	18.92	18.89	37.48	19.54	59.33	27.98	22.76
Price/Free Cash Flow Low	0.45	0.59	- -	4.11	3.59	7.38	10.01	9.76	23.7	13.73	31.17	15.18	11.9
EV/Sales Average	0.3	0.67	- -	2.41	2.97	4.9	6.61	9.03	10.71	5.69	7.28	9.37	8.54
EV/Sales High	0.35	0.69	- -	2.49	4.14	5.88	8.41	11.61	12.95	6.54	9.41	12.64	10.8
EV/Sales Low	0.23	0.65	- -	2.35	2.08	3.82	4.65	6.71	8.76	4.78	5.21	7.05	5.99
EV/EBITDA Average	0.68	1.48	- -	5.56	5.8	11.53	15.13	19.29	22.5	12.16	15.86	20.51	19.35
EV/EBITDA High	0.81	1.53	- -	5.75	8.08	13.84	19.26	24.8	27.21	13.97	20.52	27.66	24.48
EV/EBITDA Low	0.53	1.44	- -	5.4	4.06	8.99	10.65	14.34	18.41	10.22	11.36	15.43	13.57
EV/EBIT Average	0.7	1.52	- -	5.7	5.89	11.86	15.56	19.8	23.23	12.54	16.39	21.11	19.94
EV/EBIT High	0.83	1.57	- -	5.89	8.21	14.23	19.81	25.46	28.09	14.4	21.2	28.47	25.23
EV/EBIT Low	0.55	1.48	- -	5.54	4.12	9.25	10.96	14.72	19.01	10.54	11.74	15.88	13.98
Last Price	2.48	2.78	- -	18.52	35.74	43.28	55.69	86.23	75.83	73.21	112.23	147.17	97.68
High Price	2.61	2.9	- -	19.44	39.55	51.23	73.35	95.39	112.41	80.72	120.84	200.38	175.14
Enterprise Value Average	41	104	- -	434	725	1,236	1,812	3,084	3,939	3,011	4,029	6,683	6,478
Enterprise Value High	49	108	- -	449	1,009	1,483	2,306	3,965	4,763	3,456	5,211	9,014	8,197
Enterprise Value Low	32	101	- -	422	507	964	1,276	2,293	3,223	2,530	2,885	5,027	4,543

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	03/31/2014	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

Shares Outstanding	19	17	17	19	23	27	30	36	37	39	41	43	44
Diluted Weighted Avg Shares	17	17	17	18	19	24	28	33	54	54	54	40	54
Basic Weighted Avg Shares	17	17	17	18	18	24	28	33	37	37	38	40	42
Revenue per Share	8.19	9.1	10.59	10.11	13.25	10.58	9.76	10.31	10.08	14.27	14.63	17.86	18.24
EBITDA per Share	3.57	4.11	3.74	4.39	6.78	4.5	4.26	4.82	4.79	6.68	6.71	8.16	8.05
Operating Income per Share	3.46	4	3.62	4.28	6.68	4.37	4.15	4.7	4.64	6.48	6.49	7.93	7.81
Basic EPS, GAAP	3.66	- -	- -	0.03	0.94	1.41	2.17	2.96	4	2.94	3.72	5.45	5.99
Basic EPS from Cont Ops	3.93	4.19	3.27	4.18	5.77	4.15	4.51	5.09	6.77	5.05	6	7.86	9.32
Diluted EPS, GAAP	3.66	- -	- -	0.03	0.91	1.38	2.14	2.94	2.72	2.03	2.61	5.39	4.57
Diluted EPS from Cont Ops	3.93	4.19	3.27	4.06	5.6	4.07	4.46	5.06	4.61	3.49	4.22	7.78	7.12
Dividend per Share	0.98	2.76	3.97	4.52	2.52	2.91	2.72	2.23	2.67	3.67	2.89	3	3.41
Cash Flow per Share	3.92	4.51	6.4	4.59	5.25	4.68	4.14	5.68	4.64	6.11	3.19	7.54	10.21
Free Cash Flow per Basic Share	3.83	4.28	6.34	4.52	5.13	4.46	3.92	5.08	4.41	5.99	2.9	7.23	10.07
Cash & Equivalents per Share	- -	3.93	4.02	1.7	2.06	1.8	1.68	2.41	1.94	2.89	2.83	6.37	8.33
Book Value per Share	- -	3.29	-7.22	3.15	3.39	4.03	5.19	6.56	9.3	10.76	12.95	16.49	20.94
Tangible Book Value per Share	- -	3.29	-7.22	3.15	3.39	4.03	5.19	6.56	9.3	10.35	12.6	16.49	20.94