SEI Investments Company Financial Ratios — SEIC 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 (%)	44.63	48.49	68.52	74.54	80.27	84.5	94.63	102.35	89.31	76.45	91.05	71.52	63.34	76.31	92.13
Return on Assets (%)	15.34	15.88	20.96	21.38	21.18	20.7	23.17	26.45	24.32	20.71	24.18	20.07	18.85	22.33	24.07
Return on Capital (%)	38.98	46.37	67	74.61	80.34	84.59	91.55	99.44	85.76	71.06	82.74	66.22	61.12	73.59	76.34
Return on Invested Capital (%)	12.07	12.73	14.86	19.08	18.7	19.02	20.51	23.49	21.64	19.65	23.43	18.93	15.94	19.31	19.53
Gross Margin (%)	51.92	50.43	52.46	53.93	54.15	54.47	54.99	55.41	55.8	56.17	56.72	52.5	51.26	53.09	53.5
EBITDA Margin (%)	27.19	26.94	27.13	32.69	31.85	31.93	30.95	32	32.81	31.46	33.68	28.31	25.97	29.5	30.66
Operating Margin (%)	21.95	21.32	22.06	27.87	26.85	26.81	26	27.21	27.91	26.48	28.85	23.89	22.11	25.96	27.31
Incremental Operating Margin (%)	-46.61	11.95	27.58	74.62	7.96	25.96	17	46.14	71.69	-42.54	45.89	-106.74	71.91	61.95	43.88
Pretax Margin (%)	34.26	33.2	38.66	38.68	37.51	36.28	36.49	37.82	38.27	33.77	36.16	30.6	30.97	35.14	39.89
Profit Margin (%)	22.05	20.84	25.59	25.17	24.86	23.82	26.49	31.15	30.39	26.56	28.49	23.88	24.08	27.35	31.14
Net Income to Common Margin (%)	22.05	20.84	25.59	25.17	24.86	23.82	26.49	31.15	30.39	26.56	28.49	23.88	24.08	27.35	31.14
Effective Tax Rate (%)	35.12	36.86	33.74	34.91	33.73	34.35	27.4	17.64	20.59	21.35	21.2	21.96	22.26	22.17	21.69
Dvd Payout Ratio (%)	10.58	64.69	11.91	23.31	24.13	25.37	21.97	18.64	20.09	23.23	19.3	23.1	24.84	20.71	17.25
Sustainable Growth Rate (%)	39.91	17.13	60.36	57.16	60.9	63.06	73.84	83.26	71.37	58.69	73.47	55	47.61	60.51	76.24

Credit (USD)

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	- -	- -	- -	- -	- -	- -	30	- -	48	43	79	29	25	32	29
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	9	9	11	10	8	8	9
LT Debt	- -	- -	- -	- -	- -	- -	30	- -	38	34	68	19	17	24	20
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	0.06	- -	0.09	0.08	0.12	0.05	0.05	0.05	0.04
Net Debt/EBITDA	-1.67	-1.69	-1.89	-1.61	-1.6	-1.55	-1.51	-1.45	-1.55	-1.48	-1.23	-1.51	-1.67	-1.34	-0.57
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	0.08	- -	0.1	0.1	0.14	0.06	0.06	0.06	0.05
Net Debt/EBIT	-2.06	-2.14	-2.33	-1.89	-1.9	-1.85	-1.8	-1.71	-1.83	-1.76	-1.43	-1.79	-1.97	-1.52	-0.64
EBITDA to Interest Expense	432.18	530.58	571.04	903.74	879.68	842.8	605.03	805.7	859.17	869.99	1,147.45	752.59	855.05	1,113.62	1,156.63
EBITDA-CapEx/Interest Expense	341.19	423.29	466.65	765.43	726.72	688.77	494.19	692.03	736.68	740.98	1,100.38	700.27	812.45	1,056.38	1,119.44
EBIT to Interest Expense	348.83	419.77	464.32	770.27	741.64	707.52	508.25	685.25	730.83	732.16	982.91	635.18	728.17	980	1,030.07
Interest Expense	1	1	1	- -	- -	1	1	1	1	1	1	1	1	1	1
Common Equity/Total Assets	34.41	31.12	30.11	27.34	25.46	23.56	25.31	26.35	28.05	26.15	26.92	29.18	30.31	28.28	24.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	2.03	- -	2.21	1.96	3.64	0.96	0.81	1.08	0.74
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	6.01	- -	5.91	5.59	9.49	2.59	2.18	3.06	1.84
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1.62	- -	1.79	1.57	2.87	0.79	0.68	0.9	0.61
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	2.03	- -	2.74	2.45	4.24	1.49	1.19	1.43	1.06
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	6.01	- -	7.31	7	11.08	4.02	3.21	4.06	2.65
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1.62	- -	2.21	1.97	3.35	1.22	1.01	1.2	0.88
Net Debt to Equity	-40.42	-42.77	-50.02	-53.5	-52.7	-53.39	-48.36	-47.36	-48.39	-45.1	-42.53	-43.66	-39.15	-37.31	-14.79
Net Debt/Capital (%)	-1,036.3	1,776.16	398.87	271.81	247	224.35	291.28	321.05	441.8	447.63	668.18	665.12	1,836.68	1,722.17	-58.95
EBITDA	253	267	306	414	425	448	473	520	541	530	646	564	498	627	704
EBITDA-CapEx	200	213	250	351	351	366	386	446	464	451	620	524	474	595	682
Operating Income (Loss)	204	212	248	353	358	376	397	442	460	446	553	476	425	552	627

Liquidity (USD)

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	2.93	3.11	2.88	3.13	3.12	2.88	2.78	2.66	2.98	2.58	2.42	2.22	2.45	2.29	1.12
Current Ratio	4.2	4.61	4.07	4.35	4.47	4.16	4.14	4.03	4.44	4.1	3.95	3.65	4.19	4.08	3.29
Quick Ratio	4.04	4.44	3.97	4.24	4.33	4.04	4.02	3.89	4.32	3.97	3.82	3.53	4.03	3.92	3.12
CFO/Avg Current Liab	1.84	1.7	1.95	1.75	1.83	1.83	1.75	2.06	1.85	1.6	1.88	1.5	1.19	1.7	1.58
Common Equity/Total Assets	34.41	31.12	30.11	27.34	25.46	23.56	25.31	26.35	28.05	26.15	26.92	29.18	30.31	28.28	24.34
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	2.03	- -	2.21	1.96	3.64	0.96	0.81	1.08	0.74
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	6.01	- -	5.91	5.59	9.49	2.59	2.18	3.06	1.84
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1.62	- -	1.79	1.57	2.87	0.79	0.68	0.9	0.61
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	2.03	- -	2.74	2.45	4.24	1.49	1.19	1.43	1.06
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	6.01	- -	7.31	7	11.08	4.02	3.21	4.06	2.65
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	1.62	- -	2.21	1.97	3.35	1.22	1.01	1.2	0.88
CFO/Total Liabilities	101.53	101.98	124.03	126.94	136.33	130.12	122.14	155.45	132.12	114.35	128.17	131.74	115.16	143.9	109.28
CFO/CapEx	4.83	4.76	6.29	5.92	5.52	5.31	5.31	8.03	7.06	6.22	23.89	14.45	18	19.31	26.84
Altman's Z-Score	10.35	12.58	15.57	16.85	20.52	17.4	21.21	14.58	17.39	14.67	13.51	14.01	15.81	17.8	13.82

Working Capital (USD)

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	18.95	14.04	13.94	14.02	13.89	13.63	12.52	12.51	12.38	11.43	11.82	11.61	11.16	11.52	10.44
Days Sales Outstanding	19.27	25.99	26.19	26.04	26.27	26.79	29.15	29.18	29.47	31.92	30.88	31.44	32.7	31.68	34.95
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	135.86	74.27	38.96	43.48	81.03	121.8	122.31	89.47	95.07	121.1	91.86	80.17	78.29	84.12	115.6
Accounts Payable Turnover Days	2.69	4.91	9.37	8.39	4.5	3	2.98	4.08	3.84	3.01	3.97	4.55	4.66	4.34	3.16
Cash Conversion Cycle	16.58	21.08	16.82	17.65	21.77	23.79	26.17	25.1	25.63	28.91	26.91	26.88	28.04	27.34	31.79
Inventory to Cash Days	19.27	25.99	26.19	26.04	26.27	26.79	29.15	29.18	29.47	31.92	30.88	31.44	32.7	31.68	34.95
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	3,167	4,068	5,958	6,737	8,684	7,964	11,367	7,234	9,923	8,431	8,606	7,933	8,426	10,728	10,177
- Cash & Cash Equivalents	421	452	578	667	680	696	744	755	841	785	831	853	835	840	400
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	16	19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	256
+ Total Debt	- -	- -	- -	- -	- -	- -	30	- -	48	43	79	29	25	32	29
Enterprise Value	2,741	3,615	5,359	6,048	7,983	7,247	10,631	6,449	9,096	7,655	7,825	7,077	7,586	9,891	10,028
Total Capital	462	427	433	422	404	386	499	520	651	609	713	725	789	791	1,078
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	6.01	- -	7.31	7	11.08	4.02	3.21	4.06	2.65
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	- -	- -	- -	- -
EV/Sales	2.95	3.64	4.76	4.78	5.98	5.17	6.96	3.97	5.51	4.55	4.08	3.55	3.95	4.65	4.37
EV/EBITDA	10.84	13.52	17.54	14.61	18.79	16.19	22.5	12.41	16.8	14.45	12.11	12.55	15.22	15.78	14.24
EV/EBIT	13.43	17.09	21.57	17.14	22.29	19.29	26.78	14.59	19.75	17.17	14.14	14.88	17.87	17.93	15.99
EV/Cash Flow to Firm	10.65	14.02	15.24	16.12	19.57	16.68	23.09	10.95	16.67	15.65	12.35	12.49	16.95	15.88	16.49
EV/Free Cash Flow to Firm	8.83	11.59	13.15	13.79	16.57	14.04	19.43	9.74	14.6	13.48	11.86	11.68	16.06	15.1	15.9
Diluted Market Cap	3,195	4,105	6,103	6,910	8,887	8,116	11,661	7,449	10,143	8,563	8,733	8,012	8,498	10,865	10,423
Diluted Enterprise Value	2,790	3,672	5,524	6,242	8,207	7,421	10,946	6,694	9,349	7,821	7,981	7,188	7,689	10,057	10,308
EV per Share	15.02	20.74	31.24	35.95	48.17	44.92	67.21	41.18	60.02	52.18	55.41	52.01	57.21	76.04	80.82
TTM Sales	930	993	1,126	1,266	1,334	1,402	1,527	1,624	1,650	1,684	1,918	1,991	1,920	2,125	2,297
TTM EBITDA	253	267	306	414	425	448	473	520	541	530	646	564	498	627	704
TTM Operating Income	204	212	248	353	358	376	397	442	460	446	553	476	425	552	627
TTM Cash Flow to Firm	257	258	352	375	408	435	460	589	546	489	634	567	447	623	608
TTM Free Cash Flow to Firm	311	312	407	438	482	516	547	662	623	568	660	606	472	655	631

Multiples (USD)

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	10.3	13.17	14.99	15.77	18.46	15.73	21.34	11.26	16.3	15.1	13.24	13.24	18.01	16.6	16.54
EV/EBIT	13.43	17.09	21.57	17.14	22.29	19.29	26.78	14.59	19.75	17.17	14.14	14.88	17.87	17.93	15.99
Enterprise Value	2,741	3,615	5,359	6,048	7,983	7,247	10,631	6,449	9,096	7,655	7,825	7,077	7,586	9,891	10,028
Low Price	13.73	17	23.68	29.92	38.03	32.01	47.88	42.27	44.18	35.41	52.12	46.3	52.2	61.58	64.66
EV/Sales	2.95	3.64	4.76	4.78	5.98	5.17	6.96	3.97	5.51	4.55	4.08	3.55	3.95	4.65	4.37
EV/EBITDA	10.84	13.52	17.54	14.61	18.79	16.19	22.5	12.41	16.8	14.45	12.11	12.55	15.22	15.78	14.24
Price/Earnings	15.45	19.67	20.68	21.14	26.18	23.86	28.11	14.3	19.79	18.85	15.74	16.68	18.23	18.46	14.23
Price/Earnings Average	17.79	17.28	17.93	18.51	24.02	22.11	22.08	19.76	16.95	17.97	15.76	16.21	17.07	15.61	14.41
Price/Earnings High	22.16	19.82	20.82	21.76	27.72	25.4	28.35	24.25	20.29	22.83	16.85	18.4	18.63	19.53	16.3
Price/Earnings Low	12.23	14.32	14.1	15.79	19	15.47	18.73	13.08	13.35	11.61	13.47	13.25	14.97	13.78	11.22
Price/Book Value	7.11	9.98	13.75	15.97	21.47	20.65	24.23	13.92	16.45	14.88	13.57	11.4	11.03	14.13	12.83
Price/Book Value Average	8.19	8.77	11.92	13.98	19.69	19.14	19.04	19.24	14.08	14.18	13.59	11.08	10.33	11.95	12.99
Price/Book Value High	10.2	10.06	13.85	16.44	22.73	21.98	24.44	23.61	16.86	18.02	14.53	12.58	11.27	14.95	14.69
Price/Book Value Low	5.63	7.27	9.38	11.93	15.58	13.39	16.15	12.74	11.1	9.17	11.61	9.06	9.06	10.55	10.11
Price/Tangible Book Value	4.32	5.43	7.06	7.18	8.69	7.91	10.48	6.09	7.35	6.11	6.01	5.13	5.04	6.07	5.83
Price/Tangible Book Value Average	4.98	4.77	6.13	6.28	7.97	7.33	8.23	8.42	6.29	5.82	6.02	4.99	4.72	5.13	5.9
Price/Tangible Book Value High	6.2	5.47	7.11	7.39	9.2	8.42	10.57	10.33	7.54	7.4	6.43	5.66	5.15	6.42	6.68
Price/Tangible Book Value Low	3.42	3.95	4.82	5.36	6.31	5.13	6.98	5.57	4.96	3.76	5.14	4.08	4.14	4.53	4.59
Price/Sales	3.41	4.1	5.29	5.32	6.51	5.68	7.45	4.45	6.01	5.01	4.49	3.98	4.39	5.05	4.43
Price/Sales Average	3.92	3.6	4.59	4.66	5.97	5.27	5.85	6.16	5.15	4.77	4.49	3.87	4.11	4.27	4.49
Price/Sales High	4.89	4.13	5.33	5.48	6.89	6.05	7.51	7.55	6.17	6.06	4.8	4.39	4.49	5.34	5.07
Price/Sales Low	2.7	2.99	3.61	3.98	4.72	3.69	4.96	4.08	4.06	3.08	3.84	3.16	3.61	3.77	3.49
Price/Cash Flow	12.33	15.8	16.96	17.97	21.31	18.34	24.72	12.29	18.2	17.25	13.59	14.01	18.85	17.24	16.75
Price/Cash Flow Average	14.19	13.88	14.71	15.74	19.55	17	19.42	16.99	15.59	16.44	13.61	13.61	17.65	14.58	16.96
Price/Cash Flow High	17.67	15.92	17.08	18.5	22.56	19.52	24.93	20.85	18.66	20.9	14.55	15.45	19.26	18.24	19.19
Price/Cash Flow Low	9.75	11.51	11.57	13.43	15.47	11.89	16.47	11.25	12.28	10.63	11.63	11.13	15.48	12.87	13.2
Price/Free Cash Flow Average	11.86	11.57	13	13.81	16.93	14.58	16.76	15.56	13.96	14.39	13.25	12.86	16.86	14.04	16.75
Price/Free Cash Flow High	14.77	13.28	15.1	16.23	19.55	16.74	21.52	19.09	16.71	18.28	14.17	14.6	18.4	17.56	18.94
Price/Free Cash Flow Low	8.15	9.6	10.22	11.78	13.4	10.2	14.22	10.3	11	9.3	11.32	10.51	14.79	12.39	13.04
EV/Sales Average	3.49	3.16	4.07	4.13	5.46	4.77	5.38	5.69	4.67	4.33	4.1	3.46	3.69	3.89	4.44
EV/Sales High	4.45	3.69	4.81	4.95	6.38	5.55	7.04	7.09	5.69	5.62	4.41	3.98	4.06	4.96	5.02
EV/Sales Low	2.26	2.55	3.09	3.45	4.21	3.19	4.49	3.61	3.58	2.64	3.44	2.75	3.18	3.39	3.44
EV/EBITDA Average	12.82	11.75	15.02	12.64	17.15	14.94	17.39	17.79	14.23	13.77	12.17	12.21	14.2	13.18	14.47
EV/EBITDA High	16.36	13.71	17.74	15.14	20.04	17.39	22.75	22.16	17.33	17.87	13.09	14.06	15.65	16.81	16.39
EV/EBITDA Low	8.31	9.46	11.4	10.55	13.23	9.99	14.52	11.28	10.9	8.4	10.23	9.71	12.26	11.49	11.23
EV/EBIT Average	15.89	14.85	18.47	14.83	20.34	17.79	20.7	20.91	16.73	16.36	14.21	14.47	16.68	14.98	16.25
EV/EBIT High	20.27	17.33	21.82	17.77	23.77	20.71	27.08	26.05	20.37	21.24	15.28	16.66	18.38	19.1	18.4
EV/EBIT Low	10.3	11.96	14.03	12.38	15.7	11.9	17.28	13.27	12.82	9.99	11.94	11.51	14.4	13.05	12.61
Last Price	17.35	23.34	34.73	40.04	52.4	49.36	71.86	46.2	65.48	57.47	60.94	58.3	63.55	82.48	82.02
High Price	24.88	23.52	34.97	41.22	55.48	52.54	72.48	78.35	67.14	69.61	65.22	64.29	64.94	87.25	93.96
Enterprise Value Average	3,242	3,141	4,588	5,231	7,286	6,685	8,216	9,243	7,704	7,294	7,862	6,882	7,080	8,266	10,192
Enterprise Value High	4,137	3,666	5,421	6,268	8,515	7,782	10,750	11,513	9,381	9,470	8,458	7,924	7,801	10,541	11,543
Enterprise Value Low	2,102	2,530	3,484	4,366	5,623	4,469	6,859	5,864	5,901	4,453	6,608	5,476	6,112	7,202	7,908

Shares Outstanding	177	172	169	167	164	159	157	154	150	143	138	134	131	127	122
Diluted Weighted Avg Shares	184	176	176	173	170	164	162	161	155	149	143	137	134	132	127
Basic Weighted Avg Shares	183	174	172	168	166	161	158	157	152	147	141	136	133	130	124
Revenue per Share	5.09	5.69	6.56	7.52	8.05	8.69	9.65	10.37	10.89	11.48	13.58	14.63	14.48	16.34	18.52
EBITDA per Share	1.38	1.53	1.78	2.46	2.56	2.77	2.99	3.32	3.57	3.61	4.57	4.14	3.76	4.82	5.68
Operating Income per Share	1.12	1.21	1.45	2.1	2.16	2.33	2.51	2.82	3.04	3.04	3.92	3.5	3.2	4.24	5.06
Basic EPS, GAAP	1.12	1.19	1.68	1.89	2	2.07	2.56	3.23	3.31	3.05	3.87	3.49	3.49	4.47	5.76
Basic EPS from Cont Ops	1.13	1.19	1.68	1.89	2	2.07	2.56	3.23	3.31	3.05	3.87	3.49	3.49	4.47	5.78
Diluted EPS, GAAP	1.11	1.18	1.64	1.85	1.96	2.03	2.49	3.14	3.24	3	3.81	3.46	3.46	4.41	5.63
Diluted EPS from Cont Ops	1.12	1.18	1.64	1.85	1.96	2.03	2.49	3.14	3.24	3	3.81	3.46	3.46	4.41	5.65
Dividend per Share	0.12	0.78	0.2	0.44	0.48	0.52	0.56	0.6	0.66	0.71	0.75	0.81	0.87	0.93	1
Cash Flow per Share	1.41	1.48	2.05	2.23	2.46	2.69	2.91	3.76	3.6	3.33	4.48	4.16	3.37	4.78	4.9
Free Cash Flow per Basic Share	1.12	1.17	1.72	1.85	2.01	2.18	2.36	3.29	3.09	2.8	4.3	3.87	3.18	4.54	4.71
Cash & Equivalents per Share	2.42	2.71	3.49	4.09	4.23	4.44	4.84	5.02	5.77	5.58	6.09	6.51	6.53	6.69	3.49
Book Value per Share	2.44	2.34	2.53	2.51	2.44	2.39	2.97	3.32	3.98	3.86	4.49	5.11	5.76	5.84	6.39
Tangible Book Value per Share	4.01	4.3	4.92	5.58	6.03	6.24	6.86	7.58	8.91	9.41	10.14	11.36	12.61	13.6	14.07

SEI Investments Company

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)