Paycor HCM, Inc.

PYCR

PYCRPaycor HCM, Inc. US flag

NASDAQ Global Select

22.49

USD

+22.49

- -

4.09BMarket Cap

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-4.35	-4.82	-4.65	-3.29	-2.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	57.4	56.21	60.83	66.14	65.92
EBITDA Margin (%)	- -	11.74	16.15	-2.13	4.79	13.08
Operating Margin (%)	- -	-28.88	-25.32	-32.52	-18.94	-8.47
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-26.68	-26.45	-32.28	-18.94	-9.12
Profit Margin (%)	- -	-27.51	-27.47	-27.86	-16.87	-9
Net Income to Common Margin (%)	- -	-27.51	-27.47	-27.86	-16.87	-9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Total Debt	22	24	49	- -	16	13
ST Debt	1	6	- -	- -	- -	- -
LT Debt	21	19	49	- -	16	13
Total Debt/EBITDA	- -	0.63	0.86	- -	0.61	0.16
Net Debt/EBITDA	- -	0.61	0.82	14.54	-3.59	-1.38
Total Debt/EBIT	- -	-0.26	-0.55	- -	-0.15	-0.24
Net Debt/EBIT	- -	-0.25	-0.52	0.95	0.91	2.13
EBITDA to Interest Expense	- -	21.63	22.42	-16.91	5.71	18.3
EBITDA-CapEx/Interest Expense	- -	4.96	8.82	-95.45	-8.69	4.82
EBIT to Interest Expense	- -	-53.21	-35.16	-258.08	-22.56	-11.84
Interest Expense	- -	2	3	1	5	5
Common Equity/Total Assets	-4.14	-8.9	-13.71	-12.62	-19.26	-21.01
Long-Term Debt/Equity (%)	1.68	1.57	4.36	- -	1.26	1.04
Long-Term Debt/Capital (%)	14.63	23.49	17.25	- -	-3.39	-2.51
Long-Term Debt/Total Assets (%)	0.98	0.93	2.44	- -	0.63	0.52
Total Debt/Equity (%)	1.73	2.06	4.36	- -	1.26	1.04
Total Debt/Capital (%)	15.05	30.89	17.25	- -	-3.39	-2.51
Total Debt/Total Assets (%)	1.01	1.22	2.44	- -	0.63	0.52
Net Debt to Equity	0.93	1.99	4.12	-10.36	-7.48	-9.17
Net Debt/Capital (%)	8.69	30.16	16.47	25.18	16.75	18.07
EBITDA	- -	39	57	-9	26	86
EBITDA-CapEx	- -	9	22	-52	-40	23
Operating Income (Loss)	- -	-95	-89	-140	-105	-55

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Cash Ratio	0.01	- -	- -	0.07	0.08	0.1
Current Ratio	0.98	0.97	0.97	1.06	1.07	1.11
Quick Ratio	0.02	0.02	0.03	0.09	0.11	0.14
CFO/Avg Current Liab	- -	- -	0.02	0.02	0.03	0.08
Common Equity/Total Assets	-4.14	-8.9	-13.71	-12.62	-19.26	-21.01
Long-Term Debt/Equity (%)	1.68	1.57	4.36	- -	1.26	1.04
Long-Term Debt/Capital (%)	14.63	23.49	17.25	- -	-3.39	-2.51
Long-Term Debt/Total Assets (%)	0.98	0.93	2.44	- -	0.63	0.52
Total Debt/Equity (%)	1.73	2.06	4.36	- -	1.26	1.04
Total Debt/Capital (%)	15.05	30.89	17.25	- -	-3.39	-2.51
Total Debt/Total Assets (%)	1.01	1.22	2.44	- -	0.63	0.52
CFO/Total Liabilities	- -	0.01	1.22	1.32	3.8	6.81
CFO/CapEx	- -	- -	0.31	0.57	0.72	1.43
Altman's Z-Score	-0.17	-0.33	-0.4	1.24	1.71	0.94

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Accounts Receivable Turnover	- -	36.41	26.63	22.61	21.12	16.58
Days Sales Outstanding	- -	10.03	13.7	16.14	17.28	22.01
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	11.43	12.87	12.98	8.85	8.02
Accounts Payable Turnover Days	- -	31.92	28.36	28.13	41.25	45.5
Cash Conversion Cycle	- -	-21.9	-14.66	-11.99	-23.97	-23.49
Inventory to Cash Days	- -	10.03	13.7	16.14	17.28	22.01
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Market Capitalization	- -	- -	- -	4,489	4,167	2,256
- Cash & Cash Equivalents	10	1	3	133	95	118
+ Preferred Equity and Hybrid Capital	- -	- -	263	- -	- -	- -
+ Minority/Non Controlling Interest	210	233	248	- -	- -	- -
+ Total Debt	22	24	49	- -	16	13
Enterprise Value	222	257	558	4,356	4,088	2,152
Total Capital	143	79	285	-395	-473	-535
Total Debt/Capital (%)	15.05	30.89	17.25	- -	-3.39	-2.51
Total Debt / EV	0.1	0.1	0.09	- -	- -	0.01
EV/Sales	- -	0.78	1.58	10.14	7.4	3.29
EV/EBITDA	- -	6.67	9.79	- -	154.3	25.12
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	176.31	43.75	175.82	78.24	22.74
EV/Free Cash Flow to Firm	- -	8.25	11.79	64.75	34.33	13.64
Diluted Market Cap	- -	- -	- -	4,489	4,167	2,256
Diluted Enterprise Value	222	257	558	4,356	4,088	2,152
EV per Share	- -	1.73	3.26	25.23	23.22	12.11
TTM Sales	- -	328	353	429	553	655
TTM EBITDA	- -	39	57	-9	26	86
TTM Operating Income	- -	-95	-89	-140	-105	-55
TTM Cash Flow to Firm	- -	1	13	25	52	95
TTM Free Cash Flow to Firm	- -	31	47	67	119	158

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Price/Free Cash Flow	- -	- -	- -	67.15	36.26	14.74
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	222	257	558	4,356	4,088	2,152
Low Price	- -	- -	- -	20.14	20.5	10.92
EV/Sales	- -	0.78	1.58	10.14	7.4	3.29
EV/EBITDA	- -	6.67	9.79	- -	154.3	25.12
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-41.8	-49.45	-60.67
Price/Earnings High	- -	- -	- -	-57.3	-66	-82.91
Price/Earnings Low	- -	- -	- -	-29.06	-38.71	-32.92
Price/Book Value	- -	- -	- -	-11.36	-8.52	-4.12
Price/Book Value Average	- -	- -	- -	-12.65	-9.42	-6.52
Price/Book Value High	- -	- -	- -	-17.34	-12.57	-8.91
Price/Book Value Low	- -	- -	- -	-8.8	-7.38	-3.54
Price/Tangible Book Value	- -	- -	- -	19.39	21.76	8.02
Price/Tangible Book Value Average	- -	- -	- -	21.6	24.07	12.71
Price/Tangible Book Value High	- -	- -	- -	29.61	32.13	17.37
Price/Tangible Book Value Low	- -	- -	- -	15.02	18.85	6.89
Price/Sales	- -	- -	- -	10.45	7.54	3.45
Price/Sales Average	- -	- -	- -	11.65	8.34	5.46
Price/Sales High	- -	- -	- -	15.96	11.13	7.46
Price/Sales Low	- -	- -	- -	8.1	6.53	2.96
Price/Cash Flow	- -	- -	- -	184.33	86.6	25.07
Price/Cash Flow Average	- -	- -	- -	205.39	95.81	39.74
Price/Cash Flow High	- -	- -	- -	281.5	127.87	54.3
Price/Cash Flow Low	- -	- -	- -	142.78	75	21.56
Price/Free Cash Flow Average	- -	- -	- -	74.83	40.11	23.36
Price/Free Cash Flow High	- -	- -	- -	102.56	53.53	31.92
Price/Free Cash Flow Low	- -	- -	- -	52.02	31.4	12.67
EV/Sales Average	- -	0.78	1.58	11.34	8.2	5.3
EV/Sales High	- -	0.78	1.58	15.65	10.99	7.3
EV/Sales Low	- -	0.78	1.58	7.79	6.39	2.8
EV/EBITDA Average	- -	6.67	9.79	-532.23	171.02	40.52
EV/EBITDA High	- -	6.67	9.79	-734.86	229.25	55.82
EV/EBITDA Low	- -	6.67	9.79	-365.57	133.23	21.43
EV/EBIT Average	- -	-2.71	-6.24	-34.87	-43.29	-62.61
EV/EBIT High	- -	-2.71	-6.24	-48.14	-58.03	-86.24
EV/EBIT Low	- -	-2.71	-6.24	-23.95	-33.73	-33.1
Last Price	- -	- -	- -	26	23.67	12.7
High Price	- -	- -	- -	39.71	34.95	27.5
Enterprise Value Average	222	257	558	4,868	4,531	3,472
Enterprise Value High	222	257	558	6,722	6,073	4,782
Enterprise Value Low	222	257	558	3,344	3,530	1,836

Profitability (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-4.35	-4.82	-4.65	-3.29	-2.29
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	57.4	56.21	60.83	66.14	65.92
EBITDA Margin (%)	- -	11.74	16.15	-2.13	4.79	13.08
Operating Margin (%)	- -	-28.88	-25.32	-32.52	-18.94	-8.47
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	-26.68	-26.45	-32.28	-18.94	-9.12
Profit Margin (%)	- -	-27.51	-27.47	-27.86	-16.87	-9
Net Income to Common Margin (%)	- -	-27.51	-27.47	-27.86	-16.87	-9
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Total Debt	22	24	49	- -	16	13
ST Debt	1	6	- -	- -	- -	- -
LT Debt	21	19	49	- -	16	13
Total Debt/EBITDA	- -	0.63	0.86	- -	0.61	0.16
Net Debt/EBITDA	- -	0.61	0.82	14.54	-3.59	-1.38
Total Debt/EBIT	- -	-0.26	-0.55	- -	-0.15	-0.24
Net Debt/EBIT	- -	-0.25	-0.52	0.95	0.91	2.13
EBITDA to Interest Expense	- -	21.63	22.42	-16.91	5.71	18.3
EBITDA-CapEx/Interest Expense	- -	4.96	8.82	-95.45	-8.69	4.82
EBIT to Interest Expense	- -	-53.21	-35.16	-258.08	-22.56	-11.84
Interest Expense	- -	2	3	1	5	5
Common Equity/Total Assets	-4.14	-8.9	-13.71	-12.62	-19.26	-21.01
Long-Term Debt/Equity (%)	1.68	1.57	4.36	- -	1.26	1.04
Long-Term Debt/Capital (%)	14.63	23.49	17.25	- -	-3.39	-2.51
Long-Term Debt/Total Assets (%)	0.98	0.93	2.44	- -	0.63	0.52
Total Debt/Equity (%)	1.73	2.06	4.36	- -	1.26	1.04
Total Debt/Capital (%)	15.05	30.89	17.25	- -	-3.39	-2.51
Total Debt/Total Assets (%)	1.01	1.22	2.44	- -	0.63	0.52
Net Debt to Equity	0.93	1.99	4.12	-10.36	-7.48	-9.17
Net Debt/Capital (%)	8.69	30.16	16.47	25.18	16.75	18.07
EBITDA	- -	39	57	-9	26	86
EBITDA-CapEx	- -	9	22	-52	-40	23
Operating Income (Loss)	- -	-95	-89	-140	-105	-55

Liquidity (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Cash Ratio	0.01	- -	- -	0.07	0.08	0.1
Current Ratio	0.98	0.97	0.97	1.06	1.07	1.11
Quick Ratio	0.02	0.02	0.03	0.09	0.11	0.14
CFO/Avg Current Liab	- -	- -	0.02	0.02	0.03	0.08
Common Equity/Total Assets	-4.14	-8.9	-13.71	-12.62	-19.26	-21.01
Long-Term Debt/Equity (%)	1.68	1.57	4.36	- -	1.26	1.04
Long-Term Debt/Capital (%)	14.63	23.49	17.25	- -	-3.39	-2.51
Long-Term Debt/Total Assets (%)	0.98	0.93	2.44	- -	0.63	0.52
Total Debt/Equity (%)	1.73	2.06	4.36	- -	1.26	1.04
Total Debt/Capital (%)	15.05	30.89	17.25	- -	-3.39	-2.51
Total Debt/Total Assets (%)	1.01	1.22	2.44	- -	0.63	0.52
CFO/Total Liabilities	- -	0.01	1.22	1.32	3.8	6.81
CFO/CapEx	- -	- -	0.31	0.57	0.72	1.43
Altman's Z-Score	-0.17	-0.33	-0.4	1.24	1.71	0.94

Working Capital (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Accounts Receivable Turnover	- -	36.41	26.63	22.61	21.12	16.58
Days Sales Outstanding	- -	10.03	13.7	16.14	17.28	22.01
Inventory Turnover	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	11.43	12.87	12.98	8.85	8.02
Accounts Payable Turnover Days	- -	31.92	28.36	28.13	41.25	45.5
Cash Conversion Cycle	- -	-21.9	-14.66	-11.99	-23.97	-23.49
Inventory to Cash Days	- -	10.03	13.7	16.14	17.28	22.01
Inventories	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Market Capitalization	- -	- -	- -	4,489	4,167	2,256
- Cash & Cash Equivalents	10	1	3	133	95	118
+ Preferred Equity and Hybrid Capital	- -	- -	263	- -	- -	- -
+ Minority/Non Controlling Interest	210	233	248	- -	- -	- -
+ Total Debt	22	24	49	- -	16	13
Enterprise Value	222	257	558	4,356	4,088	2,152
Total Capital	143	79	285	-395	-473	-535
Total Debt/Capital (%)	15.05	30.89	17.25	- -	-3.39	-2.51
Total Debt / EV	0.1	0.1	0.09	- -	- -	0.01
EV/Sales	- -	0.78	1.58	10.14	7.4	3.29
EV/EBITDA	- -	6.67	9.79	- -	154.3	25.12
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	176.31	43.75	175.82	78.24	22.74
EV/Free Cash Flow to Firm	- -	8.25	11.79	64.75	34.33	13.64
Diluted Market Cap	- -	- -	- -	4,489	4,167	2,256
Diluted Enterprise Value	222	257	558	4,356	4,088	2,152
EV per Share	- -	1.73	3.26	25.23	23.22	12.11
TTM Sales	- -	328	353	429	553	655
TTM EBITDA	- -	39	57	-9	26	86
TTM Operating Income	- -	-95	-89	-140	-105	-55
TTM Cash Flow to Firm	- -	1	13	25	52	95
TTM Free Cash Flow to Firm	- -	31	47	67	119	158

Multiples (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024

Price/Free Cash Flow	- -	- -	- -	67.15	36.26	14.74
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	222	257	558	4,356	4,088	2,152
Low Price	- -	- -	- -	20.14	20.5	10.92
EV/Sales	- -	0.78	1.58	10.14	7.4	3.29
EV/EBITDA	- -	6.67	9.79	- -	154.3	25.12
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-41.8	-49.45	-60.67
Price/Earnings High	- -	- -	- -	-57.3	-66	-82.91
Price/Earnings Low	- -	- -	- -	-29.06	-38.71	-32.92
Price/Book Value	- -	- -	- -	-11.36	-8.52	-4.12
Price/Book Value Average	- -	- -	- -	-12.65	-9.42	-6.52
Price/Book Value High	- -	- -	- -	-17.34	-12.57	-8.91
Price/Book Value Low	- -	- -	- -	-8.8	-7.38	-3.54
Price/Tangible Book Value	- -	- -	- -	19.39	21.76	8.02
Price/Tangible Book Value Average	- -	- -	- -	21.6	24.07	12.71
Price/Tangible Book Value High	- -	- -	- -	29.61	32.13	17.37
Price/Tangible Book Value Low	- -	- -	- -	15.02	18.85	6.89
Price/Sales	- -	- -	- -	10.45	7.54	3.45
Price/Sales Average	- -	- -	- -	11.65	8.34	5.46
Price/Sales High	- -	- -	- -	15.96	11.13	7.46
Price/Sales Low	- -	- -	- -	8.1	6.53	2.96
Price/Cash Flow	- -	- -	- -	184.33	86.6	25.07
Price/Cash Flow Average	- -	- -	- -	205.39	95.81	39.74
Price/Cash Flow High	- -	- -	- -	281.5	127.87	54.3
Price/Cash Flow Low	- -	- -	- -	142.78	75	21.56
Price/Free Cash Flow Average	- -	- -	- -	74.83	40.11	23.36
Price/Free Cash Flow High	- -	- -	- -	102.56	53.53	31.92
Price/Free Cash Flow Low	- -	- -	- -	52.02	31.4	12.67
EV/Sales Average	- -	0.78	1.58	11.34	8.2	5.3
EV/Sales High	- -	0.78	1.58	15.65	10.99	7.3
EV/Sales Low	- -	0.78	1.58	7.79	6.39	2.8
EV/EBITDA Average	- -	6.67	9.79	-532.23	171.02	40.52
EV/EBITDA High	- -	6.67	9.79	-734.86	229.25	55.82
EV/EBITDA Low	- -	6.67	9.79	-365.57	133.23	21.43
EV/EBIT Average	- -	-2.71	-6.24	-34.87	-43.29	-62.61
EV/EBIT High	- -	-2.71	-6.24	-48.14	-58.03	-86.24
EV/EBIT Low	- -	-2.71	-6.24	-23.95	-33.73	-33.1
Last Price	- -	- -	- -	26	23.67	12.7
High Price	- -	- -	- -	39.71	34.95	27.5
Enterprise Value Average	222	257	558	4,868	4,531	3,472
Enterprise Value High	222	257	558	6,722	6,073	4,782
Enterprise Value Low	222	257	558	3,344	3,530	1,836

Shares Outstanding	171	171	171	175	177	178
Diluted Weighted Avg Shares	- -	148	171	173	176	178
Basic Weighted Avg Shares	- -	148	171	173	176	178
Revenue per Share	- -	2.21	2.06	2.49	3.14	3.69
EBITDA per Share	- -	0.26	0.33	-0.05	0.15	0.48
Operating Income per Share	- -	-0.64	-0.52	-0.81	-0.59	-0.31
Basic EPS, GAAP	- -	-0.61	-0.57	-0.69	-0.53	-0.33
Basic EPS from Cont Ops	- -	-0.45	-0.42	-0.63	-0.53	-0.33
Diluted EPS, GAAP	- -	-0.61	-0.57	-0.69	-0.53	-0.33
Diluted EPS from Cont Ops	- -	-0.45	-0.42	-0.63	-0.53	-0.33
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	0.06	0.14	0.27	0.51
Free Cash Flow per Basic Share	- -	-0.2	-0.14	-0.11	-0.11	0.15
Cash & Equivalents per Share	- -	0.01	0.02	0.77	0.54	0.66
Book Value per Share	- -	-1.21	-1.61	-2.29	-2.78	-3.09
Tangible Book Value per Share	- -	-0.22	-1.59	1.34	1.09	1.58

Paycor HCM, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)