Zoho Sheet

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62

Broadridge Financial ($M)		31 Mar 2009	31 Mar 2009	31 Dec 2008	30 Sep 2008	30 Jun 2008	31 Mar 2008	31 Dec 2007	30 Sep 2007	30 Jun 2007	31 Mar 2007
		(actual)	(predicted)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)
Revenue		$481.2	$485.0	$459.2	$472.4	$792.4	$498.8	$465.1	$451.2	$773.7	$492.8
Operating Expenses
	Cost of Goods Sold	($372.7)	($368.6)	($345.8)	($363.0)	($543.4)	($383.1)	($345.7)	($334.2)	($537.2)	($375.1)
	Depreciation
	Research & development
	Selling, General & Administrative	($51.3)	($60.6)	($66.2)	($56.7)	($72.7)	($60.0)	($62.5)	($49.1)	($67.5)	($47.6)
	Special operating charges
Operating income		$57.2	$55.8	$47.2	$52.7	$176.3	$55.7	$56.9	$67.9	$169.0	$70.1
	Gains on investments
	Gains on asset sales
	Net interest and other income	($3.2)	($1.9)	$1.4	$5.5	($5.2)	($7.3)	($9.6)	($8.8)	($10.5)	($0.2)
Income before taxes		$54.0	$53.9	$48.6	$58.2	$171.1	$48.4	$47.3	$59.1	$158.5	$69.9
	Provisions for income taxes	($13.1)	($21.0)	($18.7)	($22.6)	($73.3)	($18.9)	($18.4)	($23.1)	($59.8)	($28.0)
Net income before adjustments		$40.9	$32.9	$29.9	$35.6	$97.8	$29.5	$28.9	$36.0	$98.7	$41.9
	Minority interests
	Income from discontinued ops
Net income		$40.9	$32.9	$29.9	$35.6	$97.8	$29.5	$28.9	$36.0	$98.7	$41.9
Earnings Per Share		$0.29	$0.23	$0.21	$0.25	$0.69	$0.21	$0.21	$0.26	$0.71	$0.30

Shares Outstanding		141.2	142	141.3	142.2	141.9	141.3	140.9	139.8	139.9	138.8
Price per share		$18.61		$12.54	$15.39	$21.05	$17.60	$22.43	$22.15	$19.12	$19.51
Market Value		$2,628	$0	$1,772	$2,188	$2,987	$2,487	$3,160	$3,097	$2,675	$2,708

Revenue growth from year-earlier		-3.5%	-2.8%	-1.3%	4.7%	2.4%	1.2%
Operating income growth from year-earlier		2.7%	0.2%	-17.0%	-22.4%	4.3%	-20.5%
Net income growth from year-earlier		38.6%	11.5%	3.5%	-1.1%	-0.9%	-29.6%
EPS growth from year earlier		38.7%	11.0%	3.2%	-2.8%	-2.3%	-30.8%

CGS/Revenue		77.5%	76.0%	75.3%	76.8%	68.6%	76.8%	74.3%	74.1%	69.4%	76.1%
Gross Margin		22.5%	24.0%	24.7%	23.2%	31.4%	23.2%	25.7%	25.9%	30.6%	23.9%
Depreciation/Revenue		0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
R&D/Revenue		0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
SG&A/Revenue		10.7%	12.5%	14.4%	12.0%	9.2%	12.0%	13.4%	10.9%	8.7%	9.7%
Income tax rate		24.3%	39.0%	38.5%	38.8%	42.8%	39.0%	38.9%	39.1%	37.7%	40.1%


Revenue (TTM)		$2,205	$2,209	$2,223	$2,229	$2,208	$2,189	$2,183
Net Income (TTM)		$204	$196	$193	$192	$192	$193	$206
EPS (TTM)		$1.44	$1.38	$1.36	$1.35	$1.36	$1.37	$1.47

Revenue growth year-on-year		0.75%	0.92%	1.83%	N/A	N/A	N/A	N/A
Net Income growth year-on-year		5.75%	1.61%	-6.18%	N/A	N/A	N/A	N/A

Price/Revenue (TTM)		1.19	0	0.8	0.98	1.35	1.14	1.45
Price/Earnings (TTM)		12.87	0	9.19	11.41	15.54	12.88	15.38

Sheet1

Sheet2

Sheet3