| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $145.40 | $417.89B | 27.3 | 18.3 | 14.5% | 10.2% | $2.00 1.4% | 13.9 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-05-31 | $39,068M | $10,135M | $3.16 | 2024-02-09 04:07:18 | N/A | N/A | N/A |
| 1 | 2021-05-31 | $40,479M | $13,746M | $4.67 | 2024-02-09 04:07:18 | 3.6% | 35.6% | 47.8% |
| 2 | 2022-05-31 | $42,440M | $6,717M | $2.49 | 2026-02-27 22:03:39 | 4.8% | -51.1% | -46.7% |
| 3 | 2023-05-31 | $49,954M | $8,503M | $3.15 | 2026-02-27 22:03:39 | 17.7% | 26.6% | 26.5% |
| 4 | 2024-05-31 | $52,961M | $10,467M | $3.82 | 2026-02-27 22:03:39 | 6.0% | 23.1% | 21.3% |
| 5 | 2025-05-31 | $57,399M | $12,443M | $4.46 | 2026-02-27 22:03:39 | 8.4% | 18.9% | 16.8% |
| 6 | TTM 2025-11-30 | $61,017M | $15,425M | $5.32 | 2026-02-05 08:33:16 | 6.3% | 24.0% | 19.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 3.6% | 4.8% | 17.7% | 6.0% | 8.4% | 16.6% | 27.2% | 12.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 35.6% | -51.1% | 26.6% | 23.1% | 18.9% | 72.1% | 8.6% | 19.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2022 | $42.4B | $3.8B | $7.2B | $8.0B | $1.3B | $9.4B | $3.1B |
| 2023 | $50.0B | $4.9B | $8.6B | $8.8B | $1.6B | $10.4B | $6.1B |
| 2024 | $53.0B | $5.9B | $8.9B | $8.3B | $1.5B | $9.8B | $6.1B |
| 2025 | $57.4B | $6.9B | $9.9B | $8.7B | $1.6B | $10.3B | $6.2B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2023 | 17.70 | 30.32 | 19.45 | 9.77 | 19.89 | 11.19 | 95.64 |
| 2024 | 6.02 | 19.17 | 3.39 | -6.33 | -1.96 | -5.67 | 0.51 |
| 2025 | 8.38 | 17.21 | 10.60 | 4.56 | 3.49 | 4.39 | 0.57 |





| Year | Cloud Services And License Support Rev | Infrastructure Cloud Services And License Support Rev | Cloud Services Rev | License Support Rev | Applications Cloud Services And License Support Rev | Total Rev |
|---|---|---|---|---|---|---|
| 2023 | 70.6B | 18.7B | 15.9B | 19.4B | 16.7B | 141.2B |
| 2024 | 78.8B | 21.2B | 19.8B | 19.6B | 18.2B | 157.5B |
| 2025 | 88.1B | 24.6B | 24.5B | 19.5B | 19.4B | 176.1B |



| Year | Services Business Rev | Services Business OI | Hardware Business Rev | Hardware Business OI | Cloud And License Business Rev | Cloud And License Business OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|
| 2023 | 5.59B | 1.10B | 3.27B | 1.93B | 41.1B | 26.1B | 50B | 29.2B |
| 2024 | 5.43B | 0.92B | 3.07B | 1.92B | 44.5B | 28.5B | 53B | 31.3B |
| 2025 | 5.23B | 0.99B | 2.94B | 1.92B | 49.2B | 30.9B | 57.4B | 33.8B |
| TTM | 18.8B | 3.63B | 10.3B | 6.74B | – | – | 29.1B | 10.4B |
| % of Total (TTM) | 64.5% | — | 35.5% | — | – | — | 100% | — |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $204,984M |
| 1 | Cash | $19,241M |
| 2 | Total Liabilities | $174,527M |
| 3 | Total Debt | $124,386M |
| 4 | Total Equity | $29,951M |
| 5 | Debt to Equity Ratio | 4.15 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $145.40 | 4.0% | Nicks Growth: 13% Nick's Expected Margin: 25% FINVIZ Growth: 21% |
Nicks: 24 Finviz: 47 |
Nick's: 5.939 | 6.8 | 27.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.32 EPS | TTM | $126.38 | -13.1% | $247.50 | 70.2% |
| $7.45 EPS | 2026 | $176.98 | 21.7% | $346.59 | 138.4% |
| $8.09 EPS | 2027 | $192.19 | 32.2% | $376.36 | 158.8% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 21.66% | 16.18% | 22.65% | 16.84% | 3.15% | 2.57% | 14.96% | 10.62% | 4.0% | 4.0% |
| 3 Years | 21.66% | 16.18% | 22.65% | 16.84% | 3.15% | 2.57% | 14.96% | 10.62% | 4.0% | 4.0% |
| 5 Years | 21.66% | 16.18% | 22.65% | 16.84% | 3.15% | 2.57% | 14.96% | 10.62% | 4.0% | 4.0% |
| 10 Years | 21.66% | 16.18% | 22.65% | 16.84% | 3.15% | 2.57% | 14.96% | 10.62% | 4.0% | 4.0% |