Manhattan Associates, Inc. Financial Ratios — MANH 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	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	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	25.97	32.05	39.23	45.1	54.82	68.1	67.66	65	59.26	48.31	47.06	54.02	69.92	75.64	71.66
Return on Assets (%)	16.63	19.89	24.05	26.62	31.82	39.48	38.06	33.65	25.25	20.83	21.98	23.24	28.4	30.52	27.55
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	24.51	32.37	38.34	43.86	54.23	67.04	67.1	62.81	53.31	41.81	42.83	48.97	64.73	66.16	60.43
Gross Margin (%)	57.75	57.01	56.3	56.8	57.69	58.67	58.67	56.92	53.89	53.97	55.12	53.3	53.63	54.82	56.32
EBITDA Margin (%)	20.08	22.78	25.84	27.13	30.41	33.64	33.24	25.48	20.05	20.98	21.43	20.78	23.22	25.7	26.73
Operating Margin (%)	17.87	21.28	24.43	25.83	29.02	32.14	31.71	23.94	18.76	19.45	20.24	19.91	22.6	25.1	26.15
Incremental Operating Margin (%)	52.64	45.17	55.43	33.3	53.41	68.2	57.65	154.28	-30.55	5.9	26.23	17.76	35.38	45.51	54.15
Pretax Margin (%)	19.2	21.54	24.87	26.01	29.27	32.44	31.09	24.36	18.78	19.4	20.2	20.61	23.01	25.6	26.44
Profit Margin (%)	13.64	13.78	16.23	16.66	18.6	20.55	19.59	18.72	13.88	14.88	16.65	16.81	19.01	20.95	20.34
Net Income to Common Margin (%)	13.64	13.78	16.23	16.66	18.6	20.55	19.59	18.72	13.88	14.88	16.65	16.81	19.01	20.95	20.34
Effective Tax Rate (%)	28.97	36.01	34.73	35.94	36.46	36.65	36.98	23.15	26.12	23.32	17.6	18.44	17.36	18.16	23.07
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	25.97	32.05	39.23	45.1	54.82	68.1	67.66	65	59.26	48.31	47.06	54.02	69.92	75.64	71.66

Credit (USD)

Credit Ratios 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	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	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	32	28	23	14	18	48	56
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	32	28	23	14	18	48	56
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.23	0.16	0.09	0.08	0.18	0.19
Net Debt/EBITDA	-1.39	-1.13	-1.16	-0.87	-0.7	-0.47	-0.64	-0.7	-0.89	-1.66	-1.85	-1.41	-1.26	-0.99	-1.14
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.28	0.24	0.17	0.09	0.08	0.18	0.2
Net Debt/EBIT	-1.57	-1.21	-1.23	-0.91	-0.73	-0.49	-0.67	-0.74	-0.95	-1.79	-1.96	-1.48	-1.29	-1.02	-1.16
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	62.43	61.69	60.97	57.21	58.84	57	55.54	47.91	38.22	47.03	46.44	39.78	41.33	39.49	37.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	22.78	12.72	9.24	6.2	6.36	15.98	17.85
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	18.56	11.28	8.46	5.84	5.98	13.78	15.15
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.71	5.98	4.29	2.47	2.63	6.31	6.69
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	22.78	12.72	9.24	6.2	6.36	15.98	17.85
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	18.56	11.28	8.46	5.84	5.98	13.78	15.15
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.71	5.98	4.29	2.47	2.63	6.31	6.69
Net Debt to Equity	-56.87	-59.9	-68.49	-63.57	-60.57	-56.45	-71.74	-67.37	-77.79	-93.52	-105.21	-99.41	-97.29	-89	-104.44
Net Debt/Capital (%)	-131.87	-149.35	-217.4	-174.48	-153.64	-129.65	-253.92	-206.42	-172.89	-486.99	-2,612.24	-1,463.86	-1,073.05	-329.94	-779.06
EBITDA	66	86	107	134	169	203	198	142	124	123	142	159	216	268	289
EBITDA-CapEx	61	78	102	124	158	197	191	135	109	120	138	153	211	259	274
Operating Income (Loss)	59	80	101	127	161	194	189	134	116	114	134	153	210	262	283

Liquidity (USD)

Liquidity Ratios 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	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	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.12	1.13	1.28	1.01	1.01	0.81	1.01	0.69	0.61	1.04	1.06	0.71	0.74	0.67	0.72
Current Ratio	1.98	1.99	2.1	1.87	1.86	1.76	1.84	1.48	1.28	1.7	1.64	1.32	1.31	1.26	1.28
Quick Ratio	1.81	1.81	1.96	1.72	1.78	1.67	1.75	1.39	1.17	1.6	1.57	1.24	1.24	1.19	1.21
CFO/Avg Current Liab	0.64	0.84	0.92	0.83	0.96	1.14	1.36	1.02	0.9	0.74	0.83	0.64	0.72	0.77	0.91
Common Equity/Total Assets	62.43	61.69	60.97	57.21	58.84	57	55.54	47.91	38.22	47.03	46.44	39.78	41.33	39.49	37.5
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	22.78	12.72	9.24	6.2	6.36	15.98	17.85
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	18.56	11.28	8.46	5.84	5.98	13.78	15.15
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.71	5.98	4.29	2.47	2.63	6.31	6.69
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	22.78	12.72	9.24	6.2	6.36	15.98	17.85
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	18.56	11.28	8.46	5.84	5.98	13.78	15.15
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.71	5.98	4.29	2.47	2.63	6.31	6.69
CFO/Total Liabilities	57.24	75.04	76.9	69.16	87.86	109.06	117.16	85.84	63.87	57.15	64.06	52.31	62.32	64.35	74.24
CFO/CapEx	11	9.56	18.86	10	10.46	20.36	26.47	18.8	9.67	51.61	46.11	27.27	52.05	34.01	25.2
Altman's Z-Score	9.45	12	16.46	18.41	26.72	24.35	20.72	15.67	17.34	19.88	23.89	16.63	23.71	25.13	15.27

Working Capital (USD)

Working Capital Ratios 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	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	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.35	6.36	6.22	6.23	6.04	6.12	6.18	5.81	6.15	5.58	5.68	5.27	5.34	5.39	5.15
Days Sales Outstanding	57.47	57.41	58.66	58.58	60.42	59.67	59.09	62.78	59.37	65.4	64.25	69.28	68.37	67.7	70.91
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	17.57	17.66	16.63	17.69	19.87	21.48	18.84	14.96	14.71	14.07	15.91	15.81	17.15	18.43	19.36
Accounts Payable Turnover Days	20.78	20.67	21.95	20.64	18.37	17	19.37	24.4	24.81	25.94	22.94	23.09	21.28	19.81	18.85
Cash Conversion Cycle	36.69	36.74	36.71	37.95	42.05	42.67	39.72	38.37	34.56	39.46	41.31	46.19	47.09	47.89	52.05
Inventory to Cash Days	57.47	57.41	58.66	58.58	60.42	59.67	59.09	62.78	59.37	65.4	64.25	69.28	68.37	67.7	70.91
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value 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	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	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	826	1,184	2,243	3,018	4,815	3,725	3,358	2,748	5,061	6,682	9,820	7,550	13,256	16,463	10,372
- Cash & Cash Equivalents	92	97	124	116	118	96	126	99	111	205	264	225	271	266	329
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	32	28	23	14	18	48	56
Enterprise Value	728	1,081	2,110	2,893	4,686	3,629	3,232	2,648	4,982	6,505	9,579	7,339	13,003	16,245	10,099
Total Capital	162	162	182	182	195	169	175	147	175	247	274	241	296	347	371
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	18.56	11.28	8.46	5.84	5.98	13.78	15.15
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -	- -	0.01
EV/Sales	2.21	2.87	5.09	5.88	8.42	6	5.44	4.73	8.06	11.09	14.43	9.57	14	15.58	9.34
EV/EBITDA	11.01	12.61	19.7	21.67	27.69	17.84	16.35	18.58	40.21	52.88	67.34	46.05	60.3	60.64	34.94
EV/EBIT	12.37	13.5	20.83	22.76	29.03	18.68	17.14	19.77	42.98	57.03	71.31	48.06	61.96	62.1	35.72
EV/Cash Flow to Firm	13.04	14.36	23.61	30.72	39	26.04	19.7	19.28	33.92	46.17	51.73	40.85	52.81	55.07	25.93
EV/Free Cash Flow to Firm	11.96	13	22.42	27.93	35.6	24.82	18.98	18.3	30.74	45.29	50.63	39.41	51.82	53.49	24.94
Diluted Market Cap	870	1,223	2,289	3,088	4,899	3,821	3,439	2,815	5,192	6,767	10,002	7,698	13,481	16,804	10,581
Diluted Enterprise Value	778	1,126	2,164	2,973	4,781	3,726	3,314	2,716	5,114	6,590	9,761	7,486	13,228	16,586	10,309
EV per Share	8.92	13.77	27.63	39.04	64.4	51.67	47.69	40.82	78.52	102.4	151.68	118	211.21	266.65	168.76
TTM Sales	329	376	415	492	556	605	595	559	618	586	664	767	929	1,042	1,081
TTM EBITDA	66	86	107	134	169	203	198	142	124	123	142	159	216	268	289
TTM Operating Income	59	80	101	127	161	194	189	134	116	114	134	153	210	262	283
TTM Cash Flow to Firm	56	75	89	94	120	139	164	137	147	141	185	180	246	295	389
TTM Free Cash Flow to Firm	61	83	94	104	132	146	170	145	162	144	189	186	251	304	405

Multiples (USD)

Valuation Multiples 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	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	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	14.29	14.71	24.32	29.82	37.21	26.14	20.2	19.46	32.03	47.12	52.86	41.34	53.72	55.34	26.13
EV/EBIT	12.37	13.5	20.83	22.76	29.03	18.68	17.14	19.77	42.98	57.03	71.31	48.06	61.96	62.1	35.72
Enterprise Value	728	1,081	2,110	2,893	4,686	3,629	3,232	2,648	4,982	6,505	9,579	7,339	13,003	16,245	10,099
Low Price	7.03	9.77	15.3	28.24	37.81	44.14	40.75	39.01	39.85	35.2	101.18	106.02	113.42	199.23	140.81
EV/Sales	2.21	2.87	5.09	5.88	8.42	6	5.44	4.73	8.06	11.09	14.43	9.57	14	15.58	9.34
EV/EBITDA	11.01	12.61	19.7	21.67	27.69	17.84	16.35	18.58	40.21	52.88	67.34	46.05	60.3	60.64	34.94
Price/Earnings	18.44	22.88	33.46	37.24	46.97	30.59	29.42	26.79	59.88	76.6	89.3	59.09	75.38	75.87	47.65
Price/Earnings Average	16.22	18.98	24.28	31.41	42.16	33.42	27.67	30.29	51.84	61.94	82.39	62.88	62.92	70.55	53.87
Price/Earnings High	21.24	24.64	35.43	39.51	55.18	39.56	33.1	39.45	67.22	78.71	108.27	75.84	80.74	87.76	82.28
Price/Earnings Low	12.8	14.82	17.43	25.83	26.84	25.47	24.2	24.67	29.92	25.64	58.11	51.6	39.71	55.93	38.71
Price/Book Value	5.1	7.33	12.35	16.58	24.63	21.99	19.19	18.68	35.57	30.52	39.18	33.29	47.64	55.04	32.95
Price/Book Value Average	4.48	6.08	8.96	13.98	22.11	24.02	18.05	21.11	30.79	24.68	36.15	35.43	39.76	51.18	37.25
Price/Book Value High	5.87	7.9	13.08	17.59	28.94	28.44	21.59	27.5	39.93	31.36	47.5	42.73	51.02	63.67	56.9
Price/Book Value Low	3.54	4.75	6.43	11.5	14.08	18.3	15.79	17.2	17.77	10.22	25.49	29.07	25.09	40.58	26.77
Price/Tangible Book Value	8.28	11.93	18.8	25.19	36.13	34.76	29.79	32.37	63.23	42.66	52.12	45.88	61.36	69.49	41.07
Price/Tangible Book Value Average	7.28	9.9	13.64	21.25	32.43	37.97	28.02	36.59	54.73	34.49	48.09	48.82	51.21	64.62	46.44
Price/Tangible Book Value High	9.54	12.85	19.91	26.73	42.46	44.95	33.52	47.66	70.98	43.83	63.19	58.88	65.72	80.39	70.92
Price/Tangible Book Value Low	5.75	7.73	9.79	17.47	20.65	28.94	24.5	29.8	31.59	14.28	33.91	40.07	32.32	51.23	33.37
Price/Sales	2.51	3.15	5.43	6.21	8.73	6.29	5.76	5.02	8.31	11.4	14.87	9.93	14.33	15.89	9.69
Price/Sales Average	2.21	2.62	3.94	5.23	7.84	6.87	5.42	5.67	7.19	9.21	13.71	10.57	11.96	14.78	10.96
Price/Sales High	2.9	3.4	5.75	6.58	10.26	8.13	6.48	7.39	9.33	11.71	18.02	12.75	15.35	18.38	16.74
Price/Sales Low	1.75	2.04	2.83	4.3	4.99	5.23	4.74	4.62	4.15	3.81	9.67	8.68	7.55	11.72	7.87
Price/Cash Flow	14.83	15.76	25.19	32.43	40.45	27.28	20.89	20.42	34.96	47.44	53.27	42.42	54.06	56.16	26.91
Price/Cash Flow Average	13.04	13.08	18.28	27.35	36.31	29.8	19.65	23.09	30.26	38.35	49.15	45.14	45.12	52.22	30.42
Price/Cash Flow High	17.08	16.98	26.67	34.41	47.52	35.27	23.5	30.07	39.24	48.74	64.59	54.44	57.9	64.96	46.47
Price/Cash Flow Low	10.3	10.21	13.12	22.49	23.11	22.7	17.18	18.8	17.47	15.87	34.66	37.05	28.48	41.4	21.86
Price/Free Cash Flow Average	12.56	12.21	17.65	25.14	33.4	28.55	19	22	27.72	38.09	48.77	43.99	44.84	51.46	29.54
Price/Free Cash Flow High	16.45	15.85	25.75	31.63	43.73	33.8	22.73	28.65	35.96	48.41	64.09	53.05	57.53	64.01	45.12
Price/Free Cash Flow Low	9.92	9.53	12.67	20.68	21.27	21.76	16.62	17.92	16	15.77	34.4	36.1	28.3	40.8	21.23
EV/Sales Average	1.93	2.35	3.63	4.94	7.56	6.57	5.1	5.38	6.96	8.91	13.29	10.2	11.64	14.48	10.59
EV/Sales High	2.61	3.13	5.43	6.27	9.96	7.81	6.14	7.06	9.07	11.41	17.58	12.36	15.01	18.06	16.31
EV/Sales Low	1.46	1.78	2.52	4.02	4.73	4.97	4.43	4.35	3.97	3.51	9.27	8.32	7.25	11.43	7.54
EV/EBITDA Average	9.6	10.33	14.04	18.2	24.84	19.53	15.35	21.11	34.72	42.48	62	49.09	50.14	56.33	39.62
EV/EBITDA High	13	13.75	21.01	23.11	32.74	23.21	18.48	27.7	45.22	54.38	82.01	59.48	64.67	70.27	61.02
EV/EBITDA Low	7.28	7.82	9.75	14.81	15.56	14.77	13.34	17.06	19.78	16.74	43.23	40.05	31.21	44.49	28.21
EV/EBIT Average	10.78	11.06	14.84	19.11	26.04	20.45	16.08	22.46	37.11	45.81	65.66	51.23	51.51	57.69	40.51
EV/EBIT High	14.61	14.72	22.22	24.27	34.31	24.29	19.37	29.48	48.33	58.64	86.84	62.07	66.44	71.96	62.38
EV/EBIT Low	8.19	8.37	10.31	15.55	16.31	15.46	13.98	18.16	21.14	18.05	45.78	41.8	32.07	45.56	28.84
Last Price	10.12	15.08	29.37	40.72	66.17	53.03	49.54	42.37	79.75	105.18	155.49	121.4	215.32	270.24	173.31
High Price	11.66	16.25	31.1	43.2	77.75	68.57	55.74	62.39	89.52	108.07	188.52	155.81	230.61	312.6	299.27
Enterprise Value Average	635	886	1,504	2,429	4,204	3,973	3,033	3,007	4,302	5,226	8,820	7,823	10,811	15,091	11,453
Enterprise Value High	860	1,179	2,251	3,086	5,539	4,720	3,652	3,948	5,603	6,689	11,665	9,479	13,945	18,826	17,637
Enterprise Value Low	482	670	1,044	1,977	2,633	3,005	2,636	2,431	2,450	2,059	6,149	6,382	6,730	11,919	8,154

Shares Outstanding	82	78	76	74	73	70	68	65	63	64	63	62	62	61	60
Diluted Weighted Avg Shares	86	81	78	76	74	72	69	66	65	64	64	63	63	62	61
Basic Weighted Avg Shares	82	79	77	75	73	72	69	66	64	64	63	63	62	61	60
Revenue per Share	4.02	4.78	5.41	6.56	7.58	8.43	8.6	8.45	9.6	9.23	10.46	12.22	15.02	17	17.88
EBITDA per Share	0.81	1.09	1.4	1.78	2.3	2.84	2.86	2.15	1.92	1.94	2.24	2.54	3.49	4.37	4.78
Operating Income per Share	0.72	1.02	1.32	1.7	2.2	2.71	2.73	2.02	1.8	1.8	2.12	2.43	3.4	4.27	4.68
Basic EPS, GAAP	0.55	0.66	0.88	1.09	1.41	1.73	1.68	1.58	1.33	1.37	1.74	2.05	2.86	3.56	3.64
Basic EPS from Cont Ops	0.55	0.66	0.88	1.09	1.41	1.73	1.68	1.58	1.33	1.37	1.74	2.05	2.86	3.56	3.64
Diluted EPS, GAAP	0.52	0.64	0.86	1.08	1.4	1.72	1.68	1.58	1.32	1.36	1.72	2.03	2.82	3.51	3.6
Diluted EPS from Cont Ops	0.52	0.64	0.86	1.08	1.4	1.72	1.68	1.58	1.32	1.36	1.72	2.03	2.82	3.51	3.6
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.68	0.96	1.17	1.26	1.64	1.94	2.37	2.07	2.28	2.22	2.92	2.86	3.98	4.81	6.44
Free Cash Flow per Basic Share	0.62	0.86	1.1	1.13	1.48	1.85	2.28	1.96	2.05	2.17	2.86	2.76	3.91	4.67	6.18
Cash & Equivalents per Share	1.2	1.31	1.74	1.68	1.77	1.36	1.85	1.55	1.74	3.22	4.18	3.63	4.4	4.37	5.49
Book Value per Share	1.98	2.06	2.38	2.46	2.69	2.41	2.58	2.27	2.24	3.45	3.97	3.65	4.52	4.91	5.26
Tangible Book Value per Share	1.22	1.26	1.56	1.62	1.83	1.53	1.66	1.31	1.26	2.47	2.98	2.65	3.51	3.89	4.22

Manhattan Associates, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)