Zscaler, Inc. Financial Ratios — 0ZC Stock

Profitability (USD)

	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	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	07/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	-10.44	-29.02	-51.7	-70.82	-31.17	-5.77	-2.7	-2.87
Return on Assets (%)	- -	- -	-21.08	-10.67	-5.45	-9.44	-12.81	-15.33	-6.28	-1.39	-0.75	-0.88
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	73.13	74.94	78.15	80.08	80.3	77.8	77.67	77.79	77.56	77.99	76.87	76.8
EBITDA Margin (%)	-17.81	-27.35	-22.46	-14.01	-7.93	-21.53	-25.46	-25.48	-10.38	-1.87	-0.27	1.75
Operating Margin (%)	-23.12	-33.42	-27.9	-18.21	-11.66	-26.42	-30.87	-30.01	-14.51	-5.6	-4.76	-3.61
Incremental Operating Margin (%)	- -	- -	- -	0.7	- -	- -	- -	- -	17.64	20.54	- -	0.88
Pretax Margin (%)	-23.46	-33.58	-27.51	-16.99	-9.22	-26.14	-38.21	-35.16	-11.29	-1.35	-0.68	-0.51
Profit Margin (%)	-23.89	-34.16	-28.21	-17.69	-9.46	-26.69	-38.93	-35.77	-12.51	-2.66	-1.55	-1.88
Net Income to Common Margin (%)	-24.17	-44.92	-35.82	-21.02	-9.46	-26.69	-38.93	-35.77	-12.51	-2.66	-1.55	-1.88
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	1.13	23.96	21.25	15.84	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	-10.44	-29.02	-51.7	-70.82	-31.17	-5.77	-2.7	-2.87

Credit (USD)

Credit Ratios API ChatGPT

	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	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	07/31/2026

Total Debt	- -	- -	- -	- -	- -	905	965	1,046	1,211	1,238	1,797	1,856
ST Debt	- -	- -	- -	- -	- -	16	20	26	34	1,193	52	65
LT Debt	- -	- -	- -	- -	- -	890	945	1,020	1,176	45	1,744	1,791
Total Debt/EBITDA	- -	- -	- -	- -	- -	-9.75	-5.63	-3.76	-7.21	-30.53	-246.82	31.59
Net Debt/EBITDA	- -	4.23	3.12	5.09	3.27	-7.75	-3.72	0.16	0.76	6.93	94.56	13.07
Total Debt/EBIT	- -	- -	- -	- -	- -	-7.94	-4.64	-3.19	-5.16	-10.19	-13.99	-13.93
Net Debt/EBIT	- -	3.46	2.51	3.92	2.22	-6.32	-3.07	0.14	0.55	2.31	5.36	-5.76
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-19.43	-3.21	-4.91	-25.65	-4.4	-1.39	16.19
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-28.44	-4.11	-6.14	-40.51	-20.08	-32.8	-60.24
EBIT to Interest Expense	- -	- -	- -	- -	- -	-23.85	-3.89	-5.79	-35.87	-13.18	-24.32	-33.39
Interest Expense	- -	- -	- -	- -	- -	5	53	57	7	9	5	4
Common Equity/Total Assets	- -	-81.25	-82.64	53.65	51.07	26.44	23.43	20.24	20.1	27.08	28.03	33.03
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	183.5	178.63	177.85	162.19	3.52	96.93	68.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	64	63.26	62.98	60.76	1.78	48.5	40.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	48.52	41.85	36	32.59	0.95	27.17	22.77
Total Debt/Equity (%)	- -	- -	- -	- -	- -	186.71	182.38	182.4	166.95	97.16	99.85	71.43
Total Debt/Capital (%)	- -	- -	- -	- -	- -	65.12	64.59	64.59	62.54	49.28	49.96	41.67
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	49.37	42.73	36.92	33.55	26.31	27.98	23.59
Net Debt to Equity	- -	-139.26	-176.54	-56.44	-25.44	148.46	120.56	-7.77	-17.66	-22.04	-38.25	29.56
Net Debt/Capital (%)	- -	354.7	230.65	-129.55	-34.11	57.66	52.37	-7.35	-19.01	-25.79	-57.03	21.78
EBITDA	-10	-22	-28	-27	-24	-93	-171	-278	-168	-41	-7	59
EBITDA-CapEx	-15	-27	-36	-40	-51	-136	-220	-347	-265	-185	-172	-219
Operating Income (Loss)	-12	-27	-35	-35	-35	-114	-208	-327	-235	-121	-127	-121

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	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	07/31/2026

Cash Ratio	- -	1.19	0.73	1.63	1.39	3.23	2.09	1.53	1.37	0.77	1.47	1.17
Current Ratio	- -	1.63	1.19	2.12	1.89	3.73	2.57	1.99	1.88	1.09	2.01	1.7
Quick Ratio	- -	1.51	1.05	1.97	1.75	3.58	2.44	1.88	1.75	1.01	1.88	1.56
CFO/Avg Current Liab	- -	- -	-0.06	0.11	0.26	0.23	0.35	0.35	0.35	0.34	0.35	0.42
Common Equity/Total Assets	- -	-81.25	-82.64	53.65	51.07	26.44	23.43	20.24	20.1	27.08	28.03	33.03
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	183.5	178.63	177.85	162.19	3.52	96.93	68.93
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	64	63.26	62.98	60.76	1.78	48.5	40.21
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	48.52	41.85	36	32.59	0.95	27.17	22.77
Total Debt/Equity (%)	- -	- -	- -	- -	- -	186.71	182.38	182.4	166.95	97.16	99.85	71.43
Total Debt/Capital (%)	- -	- -	- -	- -	- -	65.12	64.59	64.59	62.54	49.28	49.96	41.67
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	49.37	42.73	36.92	33.55	26.31	27.98	23.59
CFO/Total Liabilities	- -	-13.72	-4.52	8.34	19.63	5.88	11.69	14.25	16.04	22.73	21.05	21.44
CFO/CapEx	-0.63	-2.21	-0.77	1.29	2.15	1.84	4.19	4.65	4.76	5.39	5.92	4.07
Altman's Z-Score	- -	- -	- -	12.35	22.21	8.16	11.63	5.85	5.19	4.93	6.46	3.38

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	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	07/31/2026

Accounts Receivable Turnover	- -	- -	3.96	3.78	3.91	3.58	3.33	3.32	3.29	3.29	3.09	3.13
Days Sales Outstanding	- -	- -	92.24	96.6	93.38	101.95	109.73	109.88	110.88	111.06	118.02	116.56
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

	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	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	07/31/2026

Market Capitalization	- -	- -	- -	4,237	10,814	17,123	32,844	22,082	23,638	27,532	45,162	24,665
- Cash & Cash Equivalents	- -	93	88	136	78	142	276	1,013	1,262	1,423	2,389	928
+ Preferred Equity and Hybrid Capital	- -	191	201	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	905	965	1,046	1,211	1,238	1,797	1,856
Enterprise Value	- -	- -	- -	3,938	10,449	16,658	32,306	21,396	22,749	26,360	43,386	23,047
Total Capital	- -	67	50	240	309	1,390	1,494	1,619	1,936	2,512	3,596	4,454
Total Debt/Capital (%)	- -	- -	- -	- -	- -	65.12	64.59	64.59	62.54	49.28	49.96	41.67
Total Debt / EV	- -	- -	- -	- -	- -	0.05	0.03	0.05	0.05	0.05	0.04	0.08
EV/Sales	- -	- -	- -	20.71	34.5	38.62	48	19.61	14.07	12.16	16.23	6.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	392.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	2,260	10,500	16,672	32,131	21,751	23,281	27,007	44,050	24,236
Diluted Enterprise Value	- -	- -	- -	1,961	10,136	16,207	31,593	21,065	22,391	25,836	42,274	22,618
EV per Share	- -	- -	- -	32.88	82.11	125.42	232.98	149.58	154.58	172.86	274.07	141.34
TTM Sales	54	80	126	190	303	431	673	1,091	1,617	2,168	2,673	3,353
TTM EBITDA	-10	-22	-28	-27	-24	-93	-171	-278	-168	-41	-7	59
TTM Operating Income	-12	-27	-35	-35	-35	-114	-208	-327	-235	-121	-127	-121
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	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	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	07/31/2026

Price/Free Cash Flow	- -	- -	- -	577.96	338.43	459.99	208.81	86.1	63.76	42.51	54.5	28.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	3,938	10,449	16,658	32,306	21,396	22,749	26,360	43,386	23,047
Low Price	- -	- -	- -	24.69	32.61	37.47	117.5	124.15	85.14	132.69	153.09	114.65
EV/Sales	- -	- -	- -	20.71	34.5	38.62	48	19.61	14.07	12.16	16.23	6.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	392.32
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	17.64	35.05	35.32	62.1	38.52	32.6	21.61	25.1	9.49
Price/Book Value Average	- -	- -	- -	17.24	22.47	18.58	46.7	60.26	27.48	22.45	19	13.12
Price/Book Value High	- -	- -	- -	21.45	37.35	35.65	63.2	93.36	39.38	31.06	28.03	21.16
Price/Book Value Low	- -	- -	- -	12.31	13.45	10.27	30.8	30.98	17.28	15.88	13.47	7.19
Price/Tangible Book Value	- -	- -	- -	17.64	36.99	39.75	75.02	47.7	38.75	34.71	33.85	21.16
Price/Tangible Book Value Average	- -	- -	- -	17.24	23.71	20.91	56.41	74.63	32.67	36.06	25.62	29.25
Price/Tangible Book Value High	- -	- -	- -	21.45	39.41	40.12	76.35	115.62	46.81	49.89	37.8	47.16
Price/Tangible Book Value Low	- -	- -	- -	12.31	14.19	11.55	37.21	38.36	20.54	25.51	18.16	16.04
Price/Sales	- -	- -	- -	11.88	34.67	38.66	47.74	19.94	14.4	12.46	16.48	7.23
Price/Sales Average	- -	- -	- -	11.61	22.23	20.34	35.9	31.19	12.14	12.94	12.47	9.99
Price/Sales High	- -	- -	- -	14.46	36.95	39.02	48.58	48.33	17.39	17.91	18.4	16.11
Price/Sales Low	- -	- -	- -	8.29	13.31	11.24	23.68	16.03	7.63	9.16	8.84	5.48
Price/Cash Flow	- -	- -	- -	130.57	180.96	210.2	159.03	67.57	50.35	34.63	45.3	21.45
Price/Cash Flow Average	- -	- -	- -	127.61	116	110.57	119.59	105.71	42.45	35.98	34.29	29.66
Price/Cash Flow High	- -	- -	- -	158.84	192.84	212.16	161.85	163.78	60.83	49.78	50.58	47.82
Price/Cash Flow Low	- -	- -	- -	91.14	69.44	61.1	78.89	54.34	26.69	25.45	24.31	16.26
Price/Free Cash Flow Average	- -	- -	- -	564.87	216.95	241.98	157.02	134.71	53.75	44.17	41.26	39.31
Price/Free Cash Flow High	- -	- -	- -	703.08	360.65	464.28	212.51	208.71	77.03	61.12	60.86	63.38
Price/Free Cash Flow Low	- -	- -	- -	403.4	129.87	133.71	103.58	69.24	33.8	31.24	29.25	21.55
EV/Sales Average	- -	- -	- -	20.2	21.69	19.81	35.89	31.04	11.77	12.65	12.12	9.69
EV/Sales High	- -	- -	- -	25.53	36.85	38.99	48.86	48.43	17.11	17.72	18.2	15.92
EV/Sales Low	- -	- -	- -	13.98	12.5	10.46	23.41	15.65	7.2	8.79	8.4	5.09
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	552.9
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	908.38
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	290.68
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	35.38	84.98	128.92	236.86	154.38	160.62	180.55	285.29	151.27
High Price	- -	- -	- -	43.03	90.56	130.12	241.05	374.2	194.05	259.55	318.56	337.19
Enterprise Value Average	- -	- -	- -	3,842	6,568	8,542	24,160	33,863	19,039	27,433	32,411	32,480
Enterprise Value High	- -	- -	- -	4,855	11,159	16,817	32,887	52,839	27,668	38,407	48,653	53,363
Enterprise Value Low	- -	- -	- -	2,659	3,785	4,512	15,754	17,073	11,641	19,062	22,458	17,076

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	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	07/31/2026

Shares Outstanding	119	117	117	120	127	133	139	143	147	152	158	163
Diluted Weighted Avg Shares	102	104	104	64	124	129	136	141	145	150	154	160
Basic Weighted Avg Shares	102	104	104	64	124	129	136	141	145	150	154	160
Revenue per Share	0.53	0.78	1.21	2.98	2.45	3.33	4.96	7.74	11.16	14.49	17.31	20.92
EBITDA per Share	-0.09	-0.21	-0.27	-0.42	-0.19	-0.72	-1.26	-1.97	-1.16	-0.27	-0.05	0.37
Operating Income per Share	-0.12	-0.26	-0.34	-0.54	-0.29	-0.88	-1.53	-2.32	-1.62	-0.81	-0.82	-0.76
Basic EPS, GAAP	-0.13	-0.35	-0.43	-0.63	-0.23	-0.89	-1.93	-2.77	-1.4	-0.39	-0.27	-0.39
Basic EPS from Cont Ops	-0.13	-0.26	-0.34	-0.53	-0.23	-0.89	-1.93	-2.77	-1.4	-0.39	-0.27	-0.39
Diluted EPS, GAAP	-0.13	-0.35	-0.43	-0.63	-0.23	-0.89	-1.93	-2.77	-1.4	-0.39	-0.27	-0.39
Diluted EPS from Cont Ops	-0.13	-0.26	-0.34	-0.53	-0.23	-0.89	-1.93	-2.77	-1.4	-0.39	-0.27	-0.39
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.03	-0.11	-0.06	0.27	0.47	0.61	1.49	2.28	3.19	5.21	6.3	7.05
Free Cash Flow per Basic Share	-0.08	-0.17	-0.13	0.06	0.25	0.28	1.13	1.79	2.52	4.25	5.23	5.32
Cash & Equivalents per Share	- -	0.79	0.75	2.49	2.87	10.32	10.84	12.1	14.27	15.8	22.57	21.31
Book Value per Share	- -	-1.06	-1.29	2.01	2.42	3.65	3.81	4.01	4.93	8.36	11.37	15.93
Tangible Book Value per Share	- -	-1.06	-1.29	2.01	2.3	3.24	3.16	3.24	4.15	5.2	8.43	7.15