NetScout Systems, Inc. Financial Ratios — NTCT 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 (%)	22.41	22.41	21.72	21.76	-9.53	11.09	22.37	-19.43	-0.77	5.3	9.13	13.54	-37.26	- -	- -
Return on Assets (%)	5.92	7.25	8.47	9.59	-1.33	0.93	2.29	-2.21	-0.09	0.62	1.14	1.98	-5.46	-15.35	4.21
Return on Capital (%)	16	19.52	21.94	21.94	- -	6.52	- -	- -	-3.59	3.42	5.25	9.42	- -	- -	215.32
Return on Invested Capital (%)	8.74	10.78	12.61	14.75	- -	1.54	- -	- -	-1.14	1.32	1.66	2.96	- -	- -	5.42
Gross Margin (%)	78.72	78.89	78.69	79.16	65.62	70.21	72.45	72.07	72.84	73.28	74.97	75.61	77.41	78.27	79.41
EBITDA Margin (%)	22.98	23.69	24.27	25.68	12.04	19.53	15.67	14.32	15.3	17.2	16.88	18.08	16.71	17.46	19.46
Operating Margin (%)	17.59	18.71	19.67	21.33	-2.63	5.68	0.12	-0.83	2.28	4.47	5.68	8.69	7.67	9.71	12.88
Incremental Operating Margin (%)	-20.83	27.01	26.94	32.9	- -	44.1	37.02	- -	-153.92	-27.88	47.1	52.26	18.59	-239.63	83.81
Pretax Margin (%)	16.5	18.18	19.63	20.93	-3.4	4.49	-1.89	-10.21	0.22	2.68	5.01	7.48	-17.42	-44.46	13.79
Profit Margin (%)	10.51	11.58	12.38	13.49	-2.97	2.86	8.09	-8.06	-0.31	2.33	4.19	6.52	-17.81	-44.6	11.11
Net Income to Common Margin (%)	10.51	11.58	12.38	13.49	-2.97	2.86	8.09	-8.06	-0.31	2.33	4.19	6.52	-17.81	-44.6	11.11
Effective Tax Rate (%)	36.31	36.29	36.93	35.56	- -	36.21	- -	- -	243.14	13.24	16.36	12.81	- -	- -	19.39
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	22.41	22.41	21.72	21.76	-9.53	11.09	22.37	-19.43	-0.77	5.3	9.13	13.54	-37.26	- -	- -

Credit (USD)

API ChatGPT

	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	62	- -	- -	- -	300	300	600	550	531	424	415	160	150	44	40
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	10	12	11	12	12	11	10
LT Debt	62	- -	- -	- -	300	300	600	550	521	411	404	149	138	33	30
Total Debt/EBITDA	0.87	- -	- -	- -	2.61	1.32	3.88	4.22	3.89	2.96	2.88	0.97	1.08	0.3	0.24
Net Debt/EBITDA	-0.78	-1.2	-1.06	-0.9	0.78	-0.02	1.49	1.08	0.82	-0.82	-1.98	-1.73	-2.09	-3.18	-3.51
Total Debt/EBIT	1.14	- -	- -	- -	-11.96	4.54	521.29	-72.91	26.14	11.39	8.54	2.02	2.36	0.54	0.36
Net Debt/EBIT	-1.02	-1.52	-1.31	-1.08	-3.56	-0.07	199.98	-18.61	5.49	-3.15	-5.88	-3.61	-4.55	-5.73	-5.3
EBITDA to Interest Expense	40.16	64.34	125.36	150.69	18.17	24.71	12.24	4.99	6.62	13.15	17.94	16.14	16.02	20.06	98.09
EBITDA-CapEx/Interest Expense	33.77	55.08	106.93	133.89	13.63	21.36	10.94	4.09	5.66	11.63	16.65	15.1	15.29	19.13	92.74
EBIT to Interest Expense	30.74	50.81	101.58	125.19	-3.96	7.19	0.09	-0.29	0.99	3.42	6.04	7.75	7.35	11.15	64.93
Interest Expense	2	1	1	1	6	9	13	26	21	11	8	10	9	7	2
Common Equity/Total Assets	28.34	36.49	41.24	46.6	7.89	8.8	11.77	10.95	11.39	12.15	12.86	16.68	12.43	-2.03	2.18
Long-Term Debt/Equity (%)	18.11	- -	- -	- -	12.28	12.31	29	26.63	26.87	20.5	19.6	7.33	7.3	2.08	1.8
Long-Term Debt/Capital (%)	27.82	- -	- -	- -	51.41	48.64	60.2	60.56	58.73	51.51	48.9	23.59	29.22	-4,038.39	32.72
Long-Term Debt/Total Assets (%)	10.92	- -	- -	- -	8.35	8.33	17.81	16.82	16.69	13.33	12.64	5.28	5.32	1.49	1.26
Total Debt/Equity (%)	18.11	- -	- -	- -	12.28	12.31	29	26.63	27.4	21.12	20.16	7.91	7.93	2.79	2.4
Total Debt/Capital (%)	27.82	- -	- -	- -	51.41	48.64	60.2	60.56	59.9	53.06	50.28	25.44	31.75	-5,404.22	43.6
Total Debt/Total Assets (%)	10.92	- -	- -	- -	8.35	8.33	17.81	16.82	17.02	13.73	13	5.69	5.78	1.99	1.68
Net Debt to Equity	-16.14	-26.87	-24.95	-24.07	3.65	-0.2	11.13	6.8	5.75	-5.84	-13.89	-14.13	-15.31	-29.31	-35.56
Net Debt/Capital (%)	-52.3	-98.38	-68.72	-50.69	23.95	-1.56	36.72	28.15	20.35	-35.37	-150.72	-117.53	-348.94	99.82	118.32
EBITDA	71	83	96	116	115	227	155	130	136	143	144	165	139	144	167
EBITDA-CapEx	60	71	82	104	86	196	138	107	116	126	134	155	132	137	158
Operating Income (Loss)	54	66	78	97	-25	66	1	-8	20	37	49	79	64	80	111

Liquidity (USD)

API ChatGPT

	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	1.47	0.95	1.09	1.1	0.74	0.96	1.08	1.28	0.97	1.16	1.48	0.92	1.07	1.2	1.42
Current Ratio	2.16	1.63	1.71	1.8	1.62	1.86	1.82	2.11	1.65	1.76	1.94	1.36	1.7	1.75	1.85
Quick Ratio	1.99	1.45	1.46	1.54	1.28	1.6	1.6	1.9	1.5	1.64	1.79	1.24	1.56	1.61	1.74
CFO/Avg Current Liab	0.5	0.68	0.72	0.61	0.3	0.49	0.51	0.38	0.58	0.53	0.67	0.34	0.14	0.54	0.67
Common Equity/Total Assets	28.34	36.49	41.24	46.6	7.89	8.8	11.77	10.95	11.39	12.15	12.86	16.68	12.43	-2.03	2.18
Long-Term Debt/Equity (%)	18.11	- -	- -	- -	12.28	12.31	29	26.63	26.87	20.5	19.6	7.33	7.3	2.08	1.8
Long-Term Debt/Capital (%)	27.82	- -	- -	- -	51.41	48.64	60.2	60.56	58.73	51.51	48.9	23.59	29.22	-4,038.39	32.72
Long-Term Debt/Total Assets (%)	10.92	- -	- -	- -	8.35	8.33	17.81	16.82	16.69	13.33	12.64	5.28	5.32	1.49	1.26
Total Debt/Equity (%)	18.11	- -	- -	- -	12.28	12.31	29	26.63	27.4	21.12	20.16	7.91	7.93	2.79	2.4
Total Debt/Capital (%)	27.82	- -	- -	- -	51.41	48.64	60.2	60.56	59.9	53.06	50.28	25.44	31.75	-5,404.22	43.6
Total Debt/Total Assets (%)	10.92	- -	- -	- -	8.35	8.33	17.81	16.82	17.02	13.73	13	5.69	5.78	1.99	1.68
CFO/Total Liabilities	30.31	52.93	55.86	45.84	8.46	19.46	17.11	12.44	19.03	19.82	26.1	19.81	8.36	34.76	41.76
CFO/CapEx	6.05	7.99	7.84	8.24	3.38	7.38	13.52	6.41	11.3	12.95	28.46	14.72	9.24	32.5	32.32
Altman's Z-Score	4.9	6.76	8	7.93	2.92	4.21	3.43	3.24	3.08	3.31	3.3	4.34	3.66	3.07	3.61

Working Capital (USD)

API ChatGPT

	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	4.66	4.88	5.9	6.36	5.8	4.29	3.89	4.06	3.97	4.04	4.95	6.26	4.94	4.63	5.45
Days Sales Outstanding	78.39	74.81	61.85	57.42	62.93	85.05	93.92	90.01	91.85	90.28	73.8	58.29	73.92	78.92	66.91
Inventory Turnover	7.75	9.5	8.39	7.65	9.36	7.06	7.56	9.19	10.8	10.87	10.55	11.5	12.32	14.9	15.62
Days Inventory Outstanding	47.09	38.43	43.5	47.69	38.98	51.69	48.29	39.71	33.8	33.59	34.6	31.73	29.63	24.49	23.37
Accounts Payable Turnover	7.51	8.31	8.25	7.65	13.12	8.06	7.81	8.97	10.78	11.59	10.82	11.42	11.8	10.82	8.51
Accounts Payable Turnover Days	48.6	43.92	44.24	47.74	27.81	45.26	46.72	40.67	33.85	31.5	33.72	31.97	30.94	33.74	42.89
Cash Conversion Cycle	76.89	69.32	61.11	57.37	74.1	91.47	95.49	89.05	91.79	92.37	74.67	58.05	72.61	69.68	47.39
Inventory to Cash Days	31.3	36.38	18.35	9.73	23.94	33.36	45.62	50.29	58.05	56.69	39.2	26.56	44.29	54.42	43.55
Inventories	8	8	13	12	58	40	32	23	22	19	21	18	13	11	12
Raw Materials	4	4	6	6	19	22	21	14	15	13	15	12	8	7	8
Work In Process	- -	- -	- -	- -	1	1	3	1	1	- -	1	- -	1	- -	- -
Finished Goods	4	3	6	6	39	17	8	8	5	6	6	5	4	4	4
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	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	855	1,024	1,555	1,802	1,882	3,500	2,304	2,207	1,779	2,059	2,375	2,057	1,561	1,505	2,288
- Cash & Cash Equivalents	117	100	102	105	211	305	370	410	338	467	636	387	390	457	586
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	62	- -	- -	- -	300	300	600	550	531	424	415	160	150	44	40
Enterprise Value	720	886	1,377	1,596	1,843	3,357	2,456	2,271	1,924	2,006	2,087	1,798	1,288	1,057	1,660
Total Capital	223	202	251	312	584	617	997	908	886	798	826	631	473	-1	91
Total Debt/Capital (%)	27.82	- -	- -	- -	51.41	48.64	60.2	60.56	59.9	53.06	50.28	25.44	31.75	-5,404.22	43.6
Total Debt / EV	0.09	- -	- -	- -	0.16	0.09	0.24	0.24	0.28	0.21	0.2	0.09	0.12	0.04	0.02
EV/Sales	2.33	2.53	3.47	3.52	1.93	2.89	2.49	2.5	2.16	2.41	2.44	1.97	1.55	1.28	1.93
EV/EBITDA	10.15	10.67	14.31	13.7	16.03	14.79	15.88	17.42	14.1	14.02	14.45	10.87	9.29	7.36	9.93
EV/EBIT	13.27	13.51	17.65	16.49	- -	50.82	2,133.7	- -	94.7	53.93	42.91	22.63	20.24	13.23	14.99
EV/Cash Flow to Firm	10.37	9.21	12.36	14.86	17.94	14.43	14.58	13.32	9.84	8.98	6.89	10.86	19.04	4.7	5.61
EV/Free Cash Flow to Firm	8.92	8.19	10.97	13.26	14.02	12.75	13.28	11.71	8.93	8.36	6.66	10.2	17.4	4.56	5.44
Diluted Market Cap	870	1,040	1,577	1,826	1,882	3,526	2,326	2,207	1,779	2,079	2,409	2,093	1,561	1,505	2,332
Diluted Enterprise Value	814	940	1,475	1,721	1,971	3,521	2,556	2,347	1,972	2,035	2,188	1,866	1,321	1,091	1,785
EV per Share	17.13	21.28	33.29	38.83	22.5	36.4	28.09	28.88	25.59	27.44	28.19	25.05	18.02	14.76	23.06
TTM Sales	309	351	397	454	955	1,162	987	910	892	831	856	915	829	823	859
TTM EBITDA	71	83	96	116	115	227	155	130	136	143	144	165	139	144	167
TTM Operating Income	54	66	78	97	-25	66	1	-8	20	37	49	79	64	80	111
TTM Cash Flow to Firm	69	96	111	107	103	233	168	170	196	223	303	166	68	225	296
TTM Free Cash Flow to Firm	81	108	126	120	131	263	185	194	215	240	313	176	74	232	305

Multiples (USD)

API ChatGPT

	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	10.92	9.69	12.6	15.23	14.94	13.69	9.73	12.74	7.26	9.02	7.86	12.51	23.95	6.71	7.68
EV/EBIT	13.27	13.51	17.65	16.49	- -	50.82	2,133.7	- -	94.7	53.93	42.91	22.63	20.24	13.23	14.99
Enterprise Value	720	886	1,377	1,596	1,843	3,357	2,456	2,271	1,924	2,006	2,087	1,798	1,288	1,057	1,660
Low Price	10.68	17.75	21.22	31.59	18.77	20.99	25.32	21.58	19.11	19.76	24.82	26.68	19.74	17.1	18.12
EV/Sales	2.33	2.53	3.47	3.52	1.93	2.89	2.49	2.5	2.16	2.41	2.44	1.97	1.55	1.28	1.93
EV/EBITDA	10.15	10.67	14.31	13.7	16.03	14.79	15.88	17.42	14.1	14.02	14.45	10.87	9.29	7.36	9.93
Price/Earnings	26.37	25.21	31.66	29.46	- -	105.13	28.86	- -	- -	106.38	66.19	34.48	- -	- -	23.95
Price/Earnings Average	23.72	24.11	23.65	26.89	-98.38	80.59	34.9	-28.58	-680.15	97.31	60.78	39.33	-12.36	-4.08	19.19
Price/Earnings High	36.07	29.02	32.94	32.33	-131.49	106.52	42.15	-34.07	-826.95	120.54	71.95	45.75	-15.32	-5.44	24.77
Price/Earnings Low	13.84	18.21	17.88	21.22	-54.21	58.15	27.74	-23.14	-521.55	74.64	51.21	32.11	-9.55	-3.34	13.65
Price/Book Value	5.31	5.08	6.2	5.78	6.64	11.05	5.81	6.16	5.01	5.49	5.78	4.37	4.84	-33.96	44.67
Price/Book Value Average	4.78	4.86	4.63	5.28	9.84	8.47	7.02	5.85	5.27	5.02	5.31	4.99	5.66	-33.75	35.79
Price/Book Value High	7.27	5.85	6.45	6.34	13.16	11.19	8.48	6.97	6.41	6.22	6.28	5.8	7.01	-45.09	46.19
Price/Book Value Low	2.79	3.67	3.5	4.16	5.42	6.11	5.58	4.74	4.04	3.85	4.47	4.07	4.37	-27.64	25.46
Price/Tangible Book Value	7.29	9.69	10.56	9.58	-5.88	-16.42	-4.85	-6.91	-4.81	-9.2	-24.69	-33.52	19.37	6.68	6.28
Price/Tangible Book Value Average	6.56	9.27	7.89	8.75	-8.72	-12.59	-5.86	-6.56	-5.06	-8.42	-22.67	-38.24	22.66	6.64	5.03
Price/Tangible Book Value High	9.97	11.16	10.99	10.52	-11.66	-16.63	-7.08	-7.83	-6.16	-10.43	-26.84	-44.49	28.08	8.87	6.49
Price/Tangible Book Value Low	3.83	7	5.96	6.9	-4.81	-9.08	-4.66	-5.32	-3.88	-6.46	-19.1	-31.22	17.51	5.44	3.58
Price/Sales	2.77	2.92	3.92	3.97	1.97	3.01	2.33	2.43	1.99	2.48	2.78	2.25	1.88	1.83	2.66
Price/Sales Average	2.49	2.79	2.93	3.63	2.92	2.31	2.82	2.3	2.1	2.27	2.55	2.57	2.2	1.82	2.13
Price/Sales High	3.79	3.36	4.08	4.36	3.9	3.05	3.41	2.75	2.55	2.81	3.02	2.98	2.73	2.43	2.75
Price/Sales Low	1.45	2.11	2.21	2.86	1.61	1.67	2.24	1.86	1.61	1.74	2.15	2.09	1.7	1.49	1.52
Price/Cash Flow	12.52	10.73	14.01	16.86	19.36	15.43	10.36	14.73	7.91	9.62	8.02	13.13	26.54	6.91	7.77
Price/Cash Flow Average	11.26	10.26	10.47	15.39	28.71	11.83	12.52	13.98	8.32	8.8	7.37	14.98	31.05	6.87	6.22
Price/Cash Flow High	17.13	12.35	14.58	18.5	38.37	15.64	15.12	16.67	10.12	10.9	8.72	17.42	38.48	9.18	8.03
Price/Cash Flow Low	6.57	7.75	7.91	12.14	15.82	8.54	9.95	11.32	6.38	6.75	6.21	12.23	23.99	5.63	4.43
Price/Free Cash Flow Average	9.83	9.27	9.41	13.9	22.16	10.5	11.77	12.1	7.65	8.25	7.22	14.27	28.02	6.67	6.15
Price/Free Cash Flow High	14.95	11.15	13.11	16.71	29.61	13.88	14.21	14.42	9.3	10.22	8.54	16.6	34.72	8.9	7.94
Price/Free Cash Flow Low	5.74	7	7.12	10.97	12.21	7.57	9.36	9.79	5.86	6.33	6.08	11.65	21.65	5.46	4.38
EV/Sales Average	2.31	2.51	2.67	3.4	3.01	2.3	3.06	2.46	2.32	2.21	2.29	2.32	1.91	1.31	1.5
EV/Sales High	3.61	3.08	3.82	4.13	4	3.05	3.64	2.9	2.77	2.75	2.76	2.74	2.44	1.93	2.12
EV/Sales Low	1.28	1.82	1.96	2.63	1.7	1.66	2.48	2.02	1.83	1.69	1.89	1.85	1.41	0.99	0.88
EV/EBITDA Average	10.07	10.59	11	13.22	25.05	11.8	19.5	17.15	15.14	12.86	13.57	12.82	11.44	7.53	7.69
EV/EBITDA High	15.71	12.98	15.74	16.08	33.22	15.6	23.24	20.24	18.11	16.01	16.34	15.14	14.6	11.03	10.88
EV/EBITDA Low	5.55	7.7	8.06	10.25	14.15	8.51	15.8	14.09	11.94	9.8	11.19	10.21	8.45	5.65	4.53
EV/EBIT Average	13.15	13.41	13.58	15.92	-114.83	40.54	2,619.88	-296.35	101.7	49.46	40.29	26.68	24.93	13.54	11.62
EV/EBIT High	20.53	16.44	19.42	19.36	-152.28	53.6	3,122.38	-349.74	121.6	61.55	48.53	31.5	31.8	19.83	16.43
EV/EBIT Low	7.25	9.75	9.94	12.33	-64.87	29.23	2,123.56	-243.49	80.19	37.67	33.23	21.26	18.41	10.15	6.84
Last Price	20.34	24.57	37.58	43.85	22.97	37.95	26.35	28.07	23.67	28.16	32.08	28.65	21.84	21.01	31.79
High Price	27.83	28.28	39.1	48.13	45.53	38.45	38.48	31.78	30.3	31.91	34.87	38.02	31.66	27.89	32.87
Enterprise Value Average	714	879	1,059	1,540	2,880	2,678	3,015	2,236	2,066	1,840	1,960	2,120	1,586	1,082	1,287
Enterprise Value High	1,115	1,078	1,515	1,873	3,819	3,541	3,594	2,638	2,470	2,289	2,360	2,503	2,023	1,584	1,819
Enterprise Value Low	394	640	776	1,194	1,627	1,931	2,444	1,837	1,629	1,401	1,616	1,689	1,171	811	757

Shares Outstanding	42	41	41	41	94	92	80	78	72	74	74	71	71	72	71
Diluted Weighted Avg Shares	43	42	42	42	82	93	88	79	75	74	75	73	71	72	73
Basic Weighted Avg Shares	42	42	41	41	82	92	87	79	75	73	74	72	71	72	72
Revenue per Share	7.34	8.41	9.59	11.04	11.66	12.6	11.29	11.57	11.87	11.37	11.56	12.74	11.6	11.49	11.94
EBITDA per Share	1.69	1.99	2.33	2.83	1.4	2.46	1.77	1.66	1.81	1.96	1.95	2.3	1.94	2.01	2.32
Operating Income per Share	1.29	1.57	1.89	2.35	-0.31	0.72	0.01	-0.1	0.27	0.51	0.66	1.11	0.89	1.12	1.54
Basic EPS, GAAP	0.77	0.97	1.19	1.49	-0.35	0.36	0.91	-0.93	-0.04	0.26	0.48	0.83	-2.07	-5.12	1.33
Basic EPS from Cont Ops	0.77	0.97	1.19	1.49	-0.35	0.36	0.91	-0.93	-0.04	0.26	0.48	0.83	-2.07	-5.12	1.33
Diluted EPS, GAAP	0.76	0.96	1.17	1.47	-0.35	0.36	0.9	-0.93	-0.04	0.26	0.48	0.82	-2.07	-5.12	1.3
Diluted EPS from Cont Ops	0.76	0.96	1.17	1.47	-0.35	0.36	0.9	-0.93	-0.04	0.26	0.48	0.82	-2.07	-5.12	1.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.63	2.29	2.68	2.6	1.19	2.46	2.54	1.91	2.99	2.93	4	2.18	0.82	3.04	4.09
Free Cash Flow per Basic Share	1.36	2	2.34	2.29	0.84	2.13	2.36	1.61	2.73	2.7	3.86	2.03	0.73	2.95	3.97
Cash & Equivalents per Share	4.68	3.29	4.29	5.02	4.13	4.8	5.12	6.18	5.14	6.52	9.5	5.84	5.92	6.86	9.28
Book Value per Share	3.83	4.84	6.06	7.59	3.46	3.44	4.54	4.56	4.73	5.13	5.55	6.55	4.51	-0.62	0.71
Tangible Book Value per Share	2.79	2.54	3.56	4.58	-3.91	-2.31	-5.44	-4.06	-4.92	-3.06	-1.3	-0.85	1.13	3.15	5.06

NetScout Systems, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)