Zillow Group, Inc. Class A Financial Ratios — ZG 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 (%)	1.86	3.11	-2.94	-7.54	-9.11	-8.46	-3.64	-4.04	-9.11	-3.97	-10.47	-2.06	-3.51	-2.39	0.47
Return on Assets (%)	1.57	2.8	-2.72	-6.93	-7.87	-7.01	-2.96	-3.19	-5.86	-2.38	-5.81	-1.17	-2.39	-1.79	0.4
Return on Capital (%)	1.86	3.11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73
Return on Invested Capital (%)	1.68	3.7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.54
Gross Margin (%)	83.99	87.98	90.48	90.96	90.67	91.82	92.09	88.48	43.7	44.12	84.85	81.26	78.35	76.43	74.14
EBITDA Margin (%)	12.39	16.98	3.38	3.81	-2.74	-10.88	11.4	4.03	-4.97	5.08	19.32	5.67	-1.29	2.68	9.29
Operating Margin (%)	1.51	6.05	-8.39	-7.12	-14.43	-22.76	1.17	-3.42	-9	1.06	12.15	-3.52	-12.7	-8.5	-1.24
Incremental Operating Margin (%)	22.01	11.94	- -	- -	- -	- -	89.17	- -	- -	47.28	-18.51	- -	- -	- -	-8.5
Pretax Margin (%)	1.67	5.08	-8.38	-13.38	-23.81	-26.02	-17.09	-11.32	-11.29	-5.08	4.74	-4.34	-7.92	-4.79	0.97
Profit Margin (%)	1.67	5.08	-6.3	-13.38	-23.09	-26.04	-8.77	-8.99	-11.13	-4.85	-24.77	-5.16	-8.12	-5.01	0.89
Net Income to Common Margin (%)	1.67	5.08	-6.3	-13.38	-23.09	-26.04	-8.77	-8.99	-11.13	-4.85	-24.77	-5.16	-8.12	-5.01	0.89
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	1.86	3.11	-2.94	-7.54	-9.11	-8.46	-3.64	-4.04	-9.11	-3.97	-10.47	-2.06	-3.51	-2.39	0.47

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	- -	- -	- -	- -	230	367	385	849	2,513	2,520	1,604	1,867	1,832	660	457
ST Debt	- -	- -	- -	- -	- -	- -	- -	150	749	699	137	68	737	577	378
LT Debt	- -	- -	- -	- -	230	367	385	699	1,764	1,821	1,467	1,799	1,095	83	79
Total Debt/EBITDA	- -	- -	- -	- -	-13.03	-3.99	3.14	15.79	-18.45	14.84	3.89	16.82	-73.28	11	1.9
Net Debt/EBITDA	-5.85	-7.56	-30.2	-10.12	-0.05	-1.34	0.27	3.68	-8.32	3.42	-2.14	2.08	-8.32	-8.65	-1.68
Total Debt/EBIT	- -	- -	- -	- -	-2.47	-1.91	30.62	-18.6	-10.18	71.16	6.19	-27.06	-7.42	-3.47	-14.28
Net Debt/EBIT	-48.07	-21.24	12.17	5.42	-0.01	-0.64	2.65	-4.33	-4.59	16.4	-3.41	-3.35	-0.84	2.73	12.62
EBITDA to Interest Expense	- -	- -	- -	- -	-3.22	-12.43	4.46	1.3	-1.34	1.09	3.22	3.17	-0.69	1.67	13.33
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	-15.62	-22.11	1.6	-0.6	-2.19	0.39	2.4	-0.83	-5.28	-3.08	-1.5
EBIT to Interest Expense	- -	- -	- -	- -	-16.95	-26.01	0.46	-1.11	-2.42	0.23	2.02	-1.97	-6.86	-5.28	-1.78
Interest Expense	- -	- -	- -	- -	5	7	28	41	102	155	128	35	36	36	18
Common Equity/Total Assets	86.75	91.15	93.38	90.62	85.44	80.44	82.37	76.14	56.02	63.34	49.94	68.29	68.04	83.17	85.91
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	21.4	51.34	38.41	27.47	40.14	24.19	1.71	1.62
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	16.98	29.65	25.08	21.12	28.34	17.22	1.51	1.48
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	16.29	28.76	24.33	13.72	27.41	16.46	1.42	1.39
Total Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	25.98	73.15	53.14	30.03	41.66	40.48	13.61	9.36
Total Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	20.62	42.25	34.7	23.1	29.41	28.81	11.98	8.56
Total Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	19.78	40.98	33.66	15	28.45	27.54	11.32	8.04
Net Debt to Equity	-47.35	-53.53	-35.53	-21.36	0.03	4.89	1.25	6.05	33	12.24	-16.53	5.15	4.6	-10.71	-8.27
Net Debt/Capital (%)	-89.94	-115.17	-55.12	-27.16	0.03	4.66	1.24	5.71	23.58	10.45	-19.07	4.73	4.27	-11.73	-8.83
EBITDA	8	20	7	12	-18	-92	123	54	-136	170	412	111	-25	60	240
EBITDA-CapEx	-1	- -	-19	-32	-86	-164	44	-25	-223	61	307	-29	-190	-111	-27
Operating Income (Loss)	1	7	-17	-23	-93	-193	13	-46	-247	35	259	-69	-247	-190	-32

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	5.49	9.36	9.06	7.57	6.47	5.22	6.44	5.41	2.63	4.32	0.73	12.45	2.89	2.24	1.91
Current Ratio	6.13	9.9	9.68	8.16	7.14	5.99	7.11	6.58	3.81	5.46	1.98	13.34	3.24	2.81	3.13
Quick Ratio	5.9	9.78	9.52	7.95	6.84	5.64	6.9	5.64	2.7	4.39	0.75	12.72	2.99	2.36	2.13
CFO/Avg Current Liab	1.47	2.05	1.17	1.11	0.35	0.1	2.39	0.02	-1.01	0.46	-1.33	2.17	0.57	0.48	0.49
Common Equity/Total Assets	86.75	91.15	93.38	90.62	85.44	80.44	82.37	76.14	56.02	63.34	49.94	68.29	68.04	83.17	85.91
Long-Term Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	21.4	51.34	38.41	27.47	40.14	24.19	1.71	1.62
Long-Term Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	16.98	29.65	25.08	21.12	28.34	17.22	1.51	1.48
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	16.29	28.76	24.33	13.72	27.41	16.46	1.42	1.39
Total Debt/Equity (%)	- -	- -	- -	- -	8.59	14.5	14.48	25.98	73.15	53.14	30.03	41.66	40.48	13.61	9.36
Total Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	20.62	42.25	34.7	23.1	29.41	28.81	11.98	8.56
Total Debt/Total Assets (%)	- -	- -	- -	- -	7.33	11.66	11.93	19.78	40.98	33.66	15	28.45	27.54	11.32	8.04
CFO/Total Liabilities	95.93	130.77	77.73	74.68	4.96	1.4	45.32	0.38	-22.7	15.45	-59.34	216.43	16.65	43.63	45.94
CFO/CapEx	1.68	1.77	1.21	1.03	0.33	0.12	3.28	0.05	-7.07	3.91	-30.26	32.17	2.15	2.5	1.38
Altman's Z-Score	22.86	20.06	44.62	39.81	6.92	6.62	9.34	4.79	3.05	8.39	2.39	2.97	4.12	10.82	13

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	12.82	14.77	16.96	20.91	26.8	26.88	25.76	23.71	42.81	48.78	29.02	26.28	23.15	22.36	20.42
Days Sales Outstanding	28.47	24.71	21.52	17.45	13.62	13.58	14.17	15.39	8.53	7.48	12.58	13.89	15.76	16.32	17.88
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	1.89	3.09	2.81	0.15	0.19	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	193.48	118.13	129.85	2,488.3	1,945.67	- -	- -	- -
Accounts Payable Turnover	8.7	5.8	4.77	4.18	9.45	18.18	21.72	57.23	280.5	111.36	249.84	-228.75	17.54	18.17	20.24
Accounts Payable Turnover Days	41.95	62.89	76.47	87.23	38.61	20.07	16.8	6.38	1.3	3.28	1.46	-1.6	20.81	20.09	18.03
Cash Conversion Cycle	-13.48	-38.17	-54.95	-69.78	-24.99	-6.49	-2.63	202.49	125.35	134.05	2,499.42	1,961.15	-5.04	-3.76	-0.16
Inventory to Cash Days	28.47	24.71	21.52	17.45	13.62	13.58	14.17	-178.09	-109.6	-122.36	-2,475.72	-1,931.78	15.76	16.32	17.88
Inventories	- -	- -	- -	- -	- -	- -	- -	163	837	491	3,913	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	46	152	152	1,185	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	117	684	339	2,727	- -	- -	- -	- -
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	578	859	2,944	3,949	4,647	6,651	7,745	6,409	9,563	32,697	15,594	7,311	13,236	17,180	16,406
- Cash & Cash Equivalents	48	150	202	126	229	244	352	651	1,141	1,703	2,315	1,466	1,492	1,082	768
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	230	367	385	849	2,513	2,520	1,604	1,867	1,832	660	457
Enterprise Value	501	665	2,649	3,577	4,357	6,511	7,368	5,703	9,653	31,296	14,369	5,816	12,258	15,982	15,568
Total Capital	101	280	568	589	2,909	2,901	3,046	4,116	5,948	7,262	6,945	6,349	6,358	5,508	5,341
Total Debt/Capital (%)	- -	- -	- -	- -	7.91	12.66	12.65	20.62	42.25	34.7	23.1	29.41	28.81	11.98	8.56
Total Debt / EV	- -	- -	- -	- -	0.05	0.06	0.05	0.15	0.26	0.08	0.11	0.32	0.15	0.04	0.03
EV/Sales	7.58	5.69	13.41	10.97	6.76	7.69	6.84	4.28	3.52	9.37	6.74	2.97	6.3	7.15	6.03
EV/EBITDA	61.17	33.54	396.47	287.93	- -	- -	60.03	106.07	- -	184.33	34.88	52.4	- -	266.37	64.86
EV/EBIT	502.32	94.19	- -	- -	- -	- -	585.29	- -	- -	883.76	55.48	- -	- -	- -	- -
EV/Cash Flow to Firm	33.78	18.68	84.63	78.57	155.71	405.45	27.06	155.78	- -	54.66	- -	1.28	31.36	34.32	40.48
EV/Free Cash Flow to Firm	21.18	11.95	46.25	39.85	45.35	74.17	21	49.53	- -	45.95	- -	1.24	22.05	25.1	23.89
Diluted Market Cap	458	830	2,692	3,873	4,421	6,566	7,596	6,221	9,440	30,430	15,551	7,558	13,248	16,584	17,338
Diluted Enterprise Value	410	680	2,490	3,747	4,422	6,690	7,629	6,419	10,812	31,247	14,840	7,959	13,588	16,162	17,027
EV per Share	5.94	6.55	22.41	29.22	24.41	35.68	38.76	27.97	46.17	130.11	57.33	24.83	52.53	65.91	64.74
TTM Sales	66	117	198	326	645	847	1,077	1,334	2,743	3,340	2,132	1,958	1,945	2,236	2,583
TTM EBITDA	8	20	7	12	-18	-92	123	54	-136	170	412	111	-25	60	240
TTM Operating Income	1	7	-17	-23	-93	-193	13	-46	-247	35	259	-69	-247	-190	-32
TTM Cash Flow to Firm	15	36	31	46	28	16	272	37	-512	573	-3,048	4,540	391	466	385
TTM Free Cash Flow to Firm	24	56	57	90	96	88	351	115	-425	681	-2,943	4,680	556	637	652

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	19.38	14.9	47.01	43.15	48.7	81.71	22.55	75.52	-17.96	57.12	-5.06	1.63	25.53	27.69	27.3
EV/EBIT	502.32	94.19	- -	- -	- -	- -	585.29	- -	- -	883.76	55.48	- -	- -	- -	- -
Enterprise Value	501	665	2,649	3,577	4,357	6,511	7,368	5,703	9,653	31,296	14,369	5,816	12,258	15,982	15,568
Low Price	6.47	6.76	8.53	23.16	20.9	16.45	32.63	26.2	28.12	18.65	52.31	26.21	31.48	38.06	56.63
EV/Sales	7.58	5.69	13.41	10.97	6.76	7.69	6.84	4.28	3.52	9.37	6.74	2.97	6.3	7.15	6.03
EV/EBITDA	61.17	33.54	396.47	287.93	- -	- -	60.03	106.07	- -	184.33	34.88	52.4	- -	266.37	64.86
Price/Earnings	369.53	128.98	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	717.69
Price/Earnings Average	458.14	160.34	-172.3	-92.79	-32.71	-24.88	-79.44	-78.95	-25.57	-99.04	-53.19	-95.72	-66.45	-113.51	760.74
Price/Earnings High	986.29	217.8	-272.43	-138.3	-46.29	-32.68	-100.53	-108.04	-34.46	-206.35	-100.54	-156.23	-86.95	-174.87	949
Price/Earnings Low	348.89	103.04	-74.06	-63.74	-23.83	-13.45	-64.44	-43.27	-19	-25.75	-24.76	-62.85	-46.54	-79.54	595.67
Price/Book Value	5.71	3.07	5.19	6.71	1.73	2.62	2.91	1.96	2.78	6.9	2.92	1.63	2.92	3.54	3.36
Price/Book Value Average	7.08	3.81	4.13	7.01	1.91	2.19	2.87	2.98	2.3	3.64	5.27	2.09	2.32	2.72	3.56
Price/Book Value High	15.23	5.18	6.53	10.45	2.7	2.88	3.64	4.08	3.1	7.58	9.97	3.41	3.03	4.19	4.44
Price/Book Value Low	5.39	2.45	1.78	4.81	1.39	1.19	2.33	1.64	1.71	0.95	2.45	1.37	1.62	1.9	2.79
Price/Tangible Book Value	6.21	4.2	6.61	8.48	22.03	80.47	18.89	6.01	7.59	12.28	5.59	3.74	11.1	11.44	11.21
Price/Tangible Book Value Average	7.7	5.22	5.27	8.86	24.27	67.22	18.65	9.14	6.28	6.48	10.09	4.79	8.79	8.77	11.89
Price/Tangible Book Value High	16.58	7.09	8.33	13.21	34.33	88.29	23.6	12.51	8.46	13.5	19.07	7.81	11.51	13.51	14.83
Price/Tangible Book Value Low	5.86	3.35	2.26	6.09	17.68	36.33	15.13	5.01	4.67	1.69	4.7	3.14	6.16	6.14	9.31
Price/Sales	6.17	6.56	13.63	11.88	6.86	7.76	7.05	4.67	3.44	9.11	7.29	3.86	6.81	7.42	6.39
Price/Sales Average	7.64	8.15	10.86	12.42	7.55	6.48	6.97	7.1	2.85	4.81	13.17	4.94	5.4	5.69	6.77
Price/Sales High	16.45	11.07	17.17	18.51	10.69	8.51	8.82	9.71	3.84	10.02	24.9	8.06	7.06	8.76	8.45
Price/Sales Low	5.82	5.24	4.67	8.53	5.5	3.5	5.65	3.89	2.12	1.25	6.13	3.24	3.78	3.98	5.3
Price/Cash Flow	27.47	21.51	86.01	85.09	195.1	759.56	29.42	1,615.94	-15.42	71.74	-4.89	1.68	37.42	38.75	44.86
Price/Cash Flow Average	34.05	26.74	68.56	88.9	214.94	634.47	29.05	2,457.94	-12.75	37.85	-8.84	2.15	29.66	29.7	47.55
Price/Cash Flow High	73.31	36.32	108.4	132.5	304.12	833.33	36.76	3,363.51	-17.19	78.86	-16.71	3.5	38.81	45.76	59.31
Price/Cash Flow Low	25.93	17.18	29.47	61.07	156.58	342.9	23.56	1,347.1	-9.48	9.84	-4.12	1.41	20.77	20.82	37.23
Price/Free Cash Flow Average	24.03	18.53	37.47	45.08	53.66	68.25	22.27	114.86	-14.86	30.14	-9.14	2.08	20.23	21.22	28.94
Price/Free Cash Flow High	51.74	25.17	59.24	67.19	75.92	89.64	28.18	157.18	-20.02	62.8	-17.28	3.4	26.47	32.7	36.1
Price/Free Cash Flow Low	18.3	11.91	16.1	30.97	39.09	36.89	18.06	62.95	-11.04	7.84	-4.26	1.37	14.17	14.87	22.66
EV/Sales Average	10.12	7.86	10.86	12.28	7.94	6.71	7.13	7.46	3.38	5.41	12.88	4.98	5.57	5.7	6.61
EV/Sales High	22.62	11.14	17.76	18.49	11.24	8.76	9.02	10.15	4.39	11.01	24.64	8	7.23	8.89	8.28
EV/Sales Low	7.53	4.59	4.08	8.31	5.79	3.69	5.79	4.15	2.64	1.59	5.82	3.34	3.95	3.94	5.15
EV/EBITDA Average	81.62	46.3	321.04	322.06	-290.15	-61.67	62.58	184.99	-68.13	106.43	66.63	87.87	-433.17	212.47	71.16
EV/EBITDA High	182.47	65.6	525.15	484.97	-410.5	-80.58	79.12	251.79	-88.32	216.52	127.48	141.13	-562.63	331.12	89.09
EV/EBITDA Low	60.76	27.05	120.77	218.06	-211.37	-33.95	50.81	103.05	-53.22	31.23	30.1	58.94	-307.44	146.79	55.44
EV/EBIT Average	670.26	130.01	-129.42	-172.42	-55.04	-29.47	610.18	-217.97	-37.6	510.25	105.99	-141.36	-43.84	-67.1	-533.71
EV/EBIT High	1,498.39	184.21	-211.7	-259.65	-77.88	-38.51	771.47	-296.68	-48.75	1,038.09	202.79	-227.04	-56.95	-104.56	-668.19
EV/EBIT Low	498.96	75.96	-48.69	-116.74	-40.1	-16.22	495.41	-121.42	-29.37	149.74	47.87	-94.81	-31.12	-46.35	-415.79
Last Price	6.85	8.46	24.91	32.27	26.04	36.45	40.74	31.43	45.74	135.94	62.22	31.21	56.72	70.85	68.23
High Price	18.28	14.28	31.39	50.25	40.59	39.99	50.91	65.42	50.99	149.44	212.4	65.16	58.82	83.67	90.22
Enterprise Value Average	668	918	2,145	4,001	5,121	5,679	7,681	9,946	9,281	18,069	27,452	9,754	10,829	12,748	17,079
Enterprise Value High	1,494	1,301	3,509	6,024	7,245	7,420	9,712	13,537	12,032	36,761	52,523	15,666	14,066	19,867	21,382
Enterprise Value Low	497	537	807	2,709	3,731	3,126	6,237	5,540	7,250	5,302	12,399	6,542	7,686	8,807	13,305

Shares Outstanding	84	102	118	122	178	182	190	204	209	241	251	234	233	242	240
Diluted Weighted Avg Shares	67	98	108	120	170	180	186	198	206	224	250	242	234	234	254
Basic Weighted Avg Shares	59	91	108	120	170	180	186	198	206	224	250	242	234	234	242
Revenue per Share	1.11	1.29	1.83	2.72	3.8	4.7	5.78	6.74	13.29	14.92	8.53	8.09	8.33	9.55	10.68
EBITDA per Share	0.14	0.22	0.06	0.1	-0.1	-0.51	0.66	0.27	-0.66	0.76	1.65	0.46	-0.11	0.26	0.99
Operating Income per Share	0.02	0.08	-0.15	-0.19	-0.55	-1.07	0.07	-0.23	-1.2	0.16	1.04	-0.28	-1.06	-0.81	-0.13
Basic EPS, GAAP	0.02	0.07	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	-2.11	-0.42	-0.68	-0.48	0.1
Basic EPS from Cont Ops	0.02	0.07	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	0.41	-0.36	-0.68	-0.48	0.1
Diluted EPS, GAAP	0.02	0.06	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	-2.11	-0.42	-0.68	-0.48	0.09
Diluted EPS from Cont Ops	0.02	0.06	-0.12	-0.36	-0.88	-1.22	-0.51	-0.61	-1.48	-0.72	0.41	-0.36	-0.68	-0.48	0.09
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.25	0.39	0.29	0.38	0.13	0.05	1.38	0.02	-2.97	1.9	-12.71	18.6	1.52	1.83	1.52
Free Cash Flow per Basic Share	0.1	0.17	0.05	0.01	-0.27	-0.35	0.96	-0.38	-3.39	1.41	-13.13	18.02	0.81	1.1	0.42
Cash & Equivalents per Share	0.91	1.91	2.5	3.04	2.92	2.78	4.01	7.63	11.59	16.3	11.29	14.35	12.04	7.66	5.39
Book Value per Share	1.2	2.76	4.8	4.81	15.01	13.89	14	16.02	16.43	19.71	21.31	19.13	19.4	19.99	20.31
Tangible Book Value per Share	1.1	2.01	3.77	3.8	1.18	0.45	2.16	5.23	6.03	11.07	11.14	8.34	5.11	6.2	6.08

Zillow Group, Inc. Class A

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)