Visa Inc. Financial Ratios — V.BA 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	65.92	29.54	63.11	63.58	60.34	42.76	42.92	64.74	72.19	62.54	47.1	59.45	101.14	111.77	123.83
Return on Assets (%)	10.71	5.73	13.11	14.59	16.24	11.59	10.15	15.02	17.04	14.16	15.03	17.76	19.63	21.34	20.66
Return on Capital (%)	66.08	29.57	63.11	63.65	60.36	28.75	21.45	32.31	36.21	28.56	25.03	31.06	43.91	51.09	51.25
Return on Invested Capital (%)	13.65	22.35	18.2	21.09	22.25	18.51	13.89	21.39	24.5	19.88	20.39	27.84	30.72	33.33	35.78
Gross Margin (%)	80.24	79.46	79.62	81.25	81.61	81.67	82.31	81.29	81.87	79.35	79.38	80.44	79.89	80.4	80.36
EBITDA Margin (%)	62.59	63.06	64.86	67.59	68.96	68.05	69.28	68.78	69.88	68.02	68.91	70.09	70.04	69.84	69.44
Operating Margin (%)	59.46	59.87	61.49	64.16	65.4	64.73	66.25	65.8	67.03	64.51	65.58	67.15	67.15	66.96	66.39
Incremental Operating Margin (%)	81.83	62.94	73.91	98.27	78.78	56.91	73.29	62.11	77.7	115.74	75.92	74.43	67.19	65.08	61.34
Pretax Margin (%)	61.56	21.18	61.61	60.81	64.81	53.12	63.7	62.14	64.78	63.12	66.64	61.88	64.43	66.57	60.48
Profit Margin (%)	39.73	20.57	42.28	42.81	45.59	39.72	36.49	49.98	52.57	49.74	51.07	51.03	52.9	54.95	50.14
Net Income to Common Margin (%)	39.73	20.57	42.28	42.81	45.59	39.72	36.49	49.98	52.57	49.74	51.07	51.03	52.9	54.95	50.14
Effective Tax Rate (%)	35.54	2.95	31.38	29.6	29.65	25.22	42.71	19.56	18.84	21.2	23.36	17.53	17.89	17.45	17.1
Dvd Payout Ratio (%)	11.61	27.8	17.35	18.5	18.6	22.53	23.57	18.62	18.78	24.52	22.73	21.41	21.72	21.36	23.1
Sustainable Growth Rate (%)	58.26	21.33	52.16	51.82	49.12	33.12	32.81	52.69	58.63	47.21	36.4	46.72	79.18	87.89	95.22

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	- -	- -	- -	- -	- -	15,882	18,367	16,630	16,729	24,070	20,977	22,450	20,463	20,836	25,171
ST Debt	- -	- -	- -	- -	- -	- -	1,749	- -	- -	2,999	999	2,250	- -	- -	5,569
LT Debt	- -	- -	- -	- -	- -	15,882	16,618	16,630	16,729	21,071	19,978	20,200	20,463	20,836	19,602
Total Debt/EBITDA	- -	- -	- -	- -	- -	1.55	1.44	1.17	1.04	1.62	1.26	1.09	0.89	0.83	0.91
Net Debt/EBITDA	-0.37	-0.32	-0.29	-0.23	-0.37	1	0.67	0.6	0.55	0.52	0.27	0.33	0.18	0.35	0.29
Total Debt/EBIT	- -	- -	- -	- -	- -	1.63	1.51	1.23	1.09	1.71	1.33	1.14	0.93	0.87	0.95
Net Debt/EBIT	-0.39	-0.33	-0.3	-0.24	-0.39	1.05	0.7	0.62	0.58	0.55	0.28	0.34	0.19	0.37	0.3
EBITDA to Interest Expense	179.72	- -	- -	1,073.12	3,190.67	24.04	22.59	23.16	30.13	28.8	32.38	38.18	35.51	39.14	47.16
EBITDA-CapEx/Interest Expense	168.69	- -	- -	1,073.12	3,190.67	24.04	21.34	21.99	28.71	27.37	31.01	36.38	33.87	37.18	44.64
EBIT to Interest Expense	170.72	- -	- -	1,018.75	3,026	22.86	21.6	22.16	28.89	27.31	30.81	36.58	34.05	37.53	45.09
Interest Expense	32	- -	- -	8	3	427	563	612	533	516	513	538	644	641	589
Common Equity/Total Assets	19.29	19.52	22.18	23.67	30.08	25.27	22.12	24.25	22.98	22.33	41.26	18.85	19.93	18.29	15.16
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	50.73	48.9	48.23	58.19	53.15	56.77	52.83	53.24	51.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	49.54	49.75	49.76	46.87	48.73	34.29	49.4	50.9	53.21	47.78
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	24.45	24.02	23.05	26.04	24.1	23.63	22.61	22.05	19.68
Total Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	56.07	48.9	48.23	66.47	55.81	63.1	52.83	53.24	66.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	49.54	54.99	49.76	46.87	55.66	36	54.9	50.9	53.21	61.36
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	27.02	24.02	23.05	29.75	25.31	26.26	22.61	22.05	25.27
Net Debt to Equity	-8.05	-7.51	-8.14	-7.19	-11.79	31.18	25.92	24.9	25.63	21.49	11.94	19	10.78	22.64	21.12
Net Debt/Capital (%)	-46.45	-36.16	-37.77	-27.53	-42.26	38.81	36.1	33.53	31.92	28.87	10.75	26.83	17.47	32.6	33.56
EBITDA	5,751	6,572	7,639	8,585	9,572	10,264	12,719	14,174	16,057	14,859	16,611	20,542	22,870	25,091	27,776
EBITDA-CapEx	5,398	6,572	7,639	8,585	9,572	10,264	12,012	13,456	15,301	14,123	15,906	19,572	21,811	23,834	26,294
Operating Income (Loss)	5,463	6,239	7,242	8,150	9,078	9,762	12,163	13,561	15,401	14,092	15,807	19,681	21,927	24,057	26,556

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.98	0.35	0.98	0.66	1.12	1.11	1.34	1.04	0.9	1.38	1.18	0.89	0.87	0.57	0.54
Current Ratio	2.66	1.48	1.8	1.59	1.87	1.78	1.9	1.61	1.56	1.91	1.75	1.45	1.45	1.28	1.08
Quick Ratio	1.3	0.52	1.37	0.94	1.37	1.42	1.6	1.28	1.24	1.58	1.41	1.08	1.07	0.84	0.75
CFO/Avg Current Liab	1.11	0.88	0.49	1.39	1.16	0.83	1.03	1.22	1.03	0.75	1.01	1.03	0.94	0.8	0.75
Common Equity/Total Assets	19.29	19.52	22.18	23.67	30.08	25.27	22.12	24.25	22.98	22.33	41.26	18.85	19.93	18.29	15.16
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	50.73	48.9	48.23	58.19	53.15	56.77	52.83	53.24	51.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	49.54	49.75	49.76	46.87	48.73	34.29	49.4	50.9	53.21	47.78
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	24.45	24.02	23.05	26.04	24.1	23.63	22.61	22.05	19.68
Total Debt/Equity (%)	- -	- -	- -	- -	- -	48.26	56.07	48.9	48.23	66.47	55.81	63.1	52.83	53.24	66.4
Total Debt/Capital (%)	- -	- -	- -	- -	- -	49.54	54.99	49.76	46.87	55.66	36	54.9	50.9	53.21	61.36
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	24.8	27.02	24.02	23.05	29.75	25.31	26.26	22.61	22.05	25.27
CFO/Total Liabilities	46.52	40.45	33.26	64.58	69.12	17.91	26.46	36.74	33.74	23.35	33.61	37.76	40.09	36.03	37.36
CFO/CapEx	10.97	- -	- -	- -	- -	- -	13.18	18.02	16.91	14.18	21.6	19.43	19.6	15.87	15.56
Altman's Z-Score	3.73	2.75	3.95	3.68	4.08	3.2	3.3	3.38	3.77	3.39	3.5	3.49	3.69	3.47	3.32

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	17.74	16.24	15.87	16.05	16.63	15.98	16.9	17.61	16.71	13.83	13.44	14.7	15.15	14.81	14.07
Days Sales Outstanding	20.58	22.47	22.99	22.74	21.94	22.85	21.6	20.72	21.84	26.4	27.15	24.83	24.09	24.65	25.95
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	11.87	13.33	14.29	14.39	18.64	16.75	17.01	21.3	24.57	27.35	22.59	18.92	18.37	16.49	15.19
Accounts Payable Turnover Days	30.75	27.38	25.55	25.36	19.59	21.79	21.46	17.13	14.85	13.35	16.16	19.29	19.87	22.13	24.02
Cash Conversion Cycle	-10.17	-4.91	-2.56	-2.62	2.36	1.06	0.14	3.59	6.99	13.05	10.99	5.54	4.22	2.52	1.92
Inventory to Cash Days	20.58	22.47	22.99	22.74	21.94	22.85	21.6	20.72	21.84	26.4	27.15	24.83	24.09	24.65	25.95
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	25,075	44,325	49,178	40,852	52,924	38,834	41,112
- Cash & Cash Equivalents	2,127	2,074	2,186	1,971	3,518	5,619	9,874	8,162	7,838	16,289	16,487	15,689	16,286	11,975	17,164
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	2,285	1,106	3,080	2,324	1,698	1,031	745
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	15,882	18,367	16,630	16,729	24,070	20,977	22,450	20,463	20,836	25,171
Enterprise Value	-3,398	-2,817	-4,255	-3,950	-6,015	6,944	4,929	4,921	32,015	49,460	54,723	47,104	54,957	45,526	48,031
Total Capital	6,706	7,809	7,974	9,131	11,843	32,061	33,401	33,418	35,693	43,244	58,263	40,890	40,201	39,156	41,022
Total Debt/Capital (%)	- -	- -	- -	- -	- -	49.54	54.99	49.76	46.87	55.66	36	54.9	50.9	53.21	61.36
Total Debt / EV	- -	- -	- -	- -	- -	2.29	3.73	3.38	0.52	0.49	0.38	0.48	0.37	0.46	0.52
EV/Sales	- -	- -	- -	- -	- -	0.46	0.27	0.24	1.39	2.26	2.27	1.61	1.68	1.27	1.2
EV/EBITDA	- -	- -	- -	- -	- -	0.68	0.39	0.35	1.99	3.33	3.29	2.29	2.4	1.81	1.73
EV/EBIT	- -	- -	- -	- -	- -	0.71	0.41	0.36	2.08	3.51	3.46	2.39	2.51	1.89	1.81
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	1.18	0.51	0.37	2.42	4.56	3.5	2.44	2.58	2.22	2.04
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	1.18	0.48	0.35	2.29	4.27	3.35	2.32	2.46	2.09	1.92
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	31,148	55,225	60,658	50,410	65,040	46,792	46,446
Diluted Enterprise Value	-2,127	-2,074	-2,186	-1,971	-3,518	10,263	8,493	8,468	42,324	64,112	68,228	59,495	70,915	56,684	55,198
EV per Share	- -	- -	- -	- -	- -	2.91	2.14	2.2	14.63	23.12	25.7	22.72	26.94	22.87	24.73
TTM Sales	9,188	10,421	11,778	12,702	13,880	15,082	18,358	20,609	22,977	21,846	24,105	29,310	32,653	35,926	40,000
TTM EBITDA	5,751	6,572	7,639	8,585	9,572	10,264	12,719	14,174	16,057	14,859	16,611	20,542	22,870	25,091	27,776
TTM Operating Income	5,463	6,239	7,242	8,150	9,078	9,762	12,163	13,561	15,401	14,092	15,807	19,681	21,927	24,057	26,556
TTM Cash Flow to Firm	3,893	5,009	3,022	7,211	6,586	5,893	9,640	13,433	13,217	10,847	15,620	19,293	21,284	20,479	23,547
TTM Free Cash Flow to Firm	4,246	5,009	3,022	7,211	6,586	5,893	10,347	14,151	13,973	11,583	16,325	20,263	22,343	21,736	25,029

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	2.3	4.94	3.81	2.54	2.98	2.21	1.89
EV/EBIT	- -	- -	- -	- -	- -	0.71	0.41	0.36	2.08	3.51	3.46	2.39	2.51	1.89	1.81
Enterprise Value	-3,398	-2,817	-4,255	-3,950	-6,015	6,944	4,929	4,921	32,015	49,460	54,723	47,104	54,957	45,526	48,031
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	8.66	10.69	17.25	17.93	18.92	13.17	17.56
EV/Sales	- -	- -	- -	- -	- -	0.46	0.27	0.24	1.39	2.26	2.27	1.61	1.68	1.27	1.2
EV/EBITDA	- -	- -	- -	- -	- -	0.68	0.39	0.35	1.99	3.33	3.29	2.29	2.4	1.81	1.73
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	2.08	4.08	3.99	2.73	3.06	1.97	2.05
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	1.85	3.1	3.65	3.09	2.67	2.25	1.95
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	2.14	4.27	4.5	4.15	3.25	4.16	2.32
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	1.57	2.1	2.98	2.48	2.23	1.33	1.7
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	1.5	2.45	1.44	2.53	2.93	2.25	2.72
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	1.34	1.86	1.31	2.87	2.56	2.57	2.59
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	1.55	2.57	1.62	3.85	3.11	4.75	3.09
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1.14	1.27	1.07	2.31	2.14	1.52	2.26
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-2.5	-5.15	-5.4	-4.26	-7.49	-5.03	-3.97
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-2.23	-3.91	-4.93	-4.82	-6.53	-5.74	-3.78
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-2.58	-5.38	-6.07	-6.47	-7.94	-10.63	-4.5
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-1.89	-2.65	-4.03	-3.87	-5.46	-3.4	-3.29
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.09	2.03	2.04	1.39	1.62	1.08	1.03
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	0.97	1.54	1.87	1.58	1.41	1.23	0.98
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.13	2.12	2.3	2.12	1.72	2.29	1.17
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	0.82	1.05	1.52	1.27	1.18	0.73	0.85
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	1.96	4.25	3.23	2.17	2.55	1.95	1.78
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	1.75	3.23	2.95	2.45	2.22	2.22	1.7
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	2.02	4.44	3.64	3.29	2.7	4.12	2.02
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	1.48	2.19	2.41	1.97	1.86	1.31	1.48
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	2.05	3.76	3.48	2.88	2.6	2.52	1.8
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	2.37	5.17	4.29	3.87	3.16	4.67	2.15
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	1.74	2.55	2.84	2.31	2.17	1.49	1.57
EV/Sales Average	- -	- -	- -	- -	- -	0.68	0.46	0.41	1.46	1.95	2.18	1.89	1.59	1.51	1.2
EV/Sales High	- -	- -	- -	- -	- -	0.68	0.46	0.41	1.61	2.53	2.61	2.43	1.9	2.56	1.38
EV/Sales Low	- -	- -	- -	- -	- -	0.68	0.46	0.41	1.31	1.45	1.84	1.58	1.36	1.01	1.07
EV/EBITDA Average	-0.37	-0.32	-0.29	-0.23	-0.37	1	0.67	0.6	2.09	2.87	3.16	2.69	2.27	2.16	1.72
EV/EBITDA High	-0.37	-0.32	-0.29	-0.23	-0.37	1	0.67	0.6	2.31	3.72	3.79	3.46	2.71	3.67	1.99
EV/EBITDA Low	-0.37	-0.32	-0.29	-0.23	-0.37	1	0.67	0.6	1.88	2.14	2.67	2.25	1.94	1.44	1.54
EV/EBIT Average	-0.39	-0.33	-0.3	-0.24	-0.39	1.05	0.7	0.62	2.18	3.02	3.32	2.81	2.37	2.25	1.8
EV/EBIT High	-0.39	-0.33	-0.3	-0.24	-0.39	1.05	0.7	0.62	2.41	3.92	3.98	3.62	2.83	3.82	2.08
EV/EBIT Low	-0.39	-0.33	-0.3	-0.24	-0.39	1.05	0.7	0.62	1.96	2.25	2.8	2.35	2.03	1.5	1.61
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	11.46	20.72	23.1	19.71	25.94	19.5	21.17
High Price	- -	- -	- -	- -	- -	- -	- -	- -	11.82	21.68	26	29.95	27.51	41.24	24
Enterprise Value Average	-2,127	-2,074	-2,186	-1,971	-3,518	10,263	8,493	8,468	33,550	42,572	52,533	55,359	51,982	54,241	47,906
Enterprise Value High	-2,127	-2,074	-2,186	-1,971	-3,518	10,263	8,493	8,468	37,042	55,265	62,922	71,163	61,986	92,010	55,358
Enterprise Value Low	-2,127	-2,074	-2,186	-1,971	-3,518	10,263	8,493	8,468	30,115	31,756	44,291	46,247	44,474	36,121	42,846

Shares Outstanding	2,650	2,646	2,522	2,450	2,412	2,329	2,260	2,198	2,152	2,109	2,107	2,086	2,032	1,981	1,933
Diluted Weighted Avg Shares	4,088	3,856	3,352	3,032	2,949	2,894	2,849	2,775	2,718	2,665	2,626	2,558	2,507	2,399	2,194
Basic Weighted Avg Shares	3,296	3,240	2,604	2,500	2,446	2,386	2,299	2,238	2,188	2,139	2,129	2,073	2,040	1,991	1,942
Revenue per Share	2.79	3.22	4.52	5.08	5.67	6.32	7.99	9.21	10.5	10.21	11.32	14.14	16.01	18.04	20.6
EBITDA per Share	1.74	2.03	2.93	3.43	3.91	4.3	5.53	6.33	7.34	6.95	7.8	9.91	11.21	12.6	14.3
Operating Income per Share	1.66	1.93	2.78	3.26	3.71	4.09	5.29	6.06	7.04	6.59	7.42	9.49	10.75	12.08	13.67
Basic EPS, GAAP	1.11	0.66	1.91	2.18	2.59	2.51	2.91	4.6	5.52	5.08	5.78	7.22	8.47	9.92	10.33
Basic EPS from Cont Ops	1.11	0.66	1.91	2.18	2.59	2.51	2.91	4.6	5.52	5.08	5.78	7.22	8.47	9.92	10.33
Diluted EPS, GAAP	0.89	0.56	1.49	1.79	2.15	2.07	2.35	3.71	4.44	4.08	4.69	5.85	6.89	8.23	9.14
Diluted EPS from Cont Ops	0.89	0.56	1.49	1.79	2.15	2.07	2.35	3.71	4.44	4.08	4.69	5.85	6.89	8.23	9.14
Dividend per Share	0.13	0.18	0.33	0.4	0.48	0.57	0.69	0.86	1.04	1.25	1.31	1.55	1.84	2.12	2.39
Cash Flow per Share	1.17	1.55	1.16	2.88	2.69	2.34	4.05	5.78	5.84	4.88	7.15	9.09	10.17	10.02	11.87
Free Cash Flow per Basic Share	1.07	1.55	1.16	2.88	2.69	2.34	3.75	5.46	5.5	4.54	6.82	8.62	9.65	9.39	11.11
Cash & Equivalents per Share	1.03	0.87	1.63	1.58	2.46	3.75	5.85	5.23	5.52	9.37	8.7	8.93	9.87	7.62	9.78
Book Value per Share	2.03	2.41	3.06	3.65	4.84	6.78	6.54	7.5	7.62	8.45	16.07	7.77	8.84	8.68	7.78
Tangible Book Value per Share	1.01	1.4	1.47	1.7	2.72	-3.93	-4.44	-3.91	-4.59	-4.03	-4.28	-4.63	-3.46	-3.88	-5.34

Visa Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)