CoStar Group (CSGP) FX & Other Adjustments — Quarterly & Annual

Screener

FX & Other Adjustments at other companies

NextNavNN

-$458K-168%

ALH

Alliance Laundry Holdings Inc.ALH

$2.43M+304%

EAT

Brinker InternationalEAT

-$25K+50.0%

VestisVSTS

$1.05M+125%

Constellation BrandsSTZ

-$8.1M-127%

Lesaka Technologies, Inc.LSAK

$8.42M+145%

Segments

By segment

Residential Real Estate$15.3M+196%

Commercial Real Estate$0—

Other financials

Income statement

Revenue$925.0M+18.4%

Gross profit$728.0M+18.7%

Operating income$76.0M+379%

Net income$55.0M+787%

EPS (diluted)$0.14+1,300%

Balance sheet

Cash & equivalents$1.3B-66.0%

Total debt$1.2B+3.8%

Total equity$7.9B-7.8%

Total assets$10.1B-3.5%

Cash flow

Operating cash flow$115.0M-21.5%

CapEx$38.0M-68.0%

Free cash flow$77.0M+178%

Valuation

Market cap$12.24B-70.0%

Enterprise value$12.14B-68.2%

P/E166.3×-225×

P/S3.4×-10.5×

Profitability

Gross margin78.7%-0.6pp

Operating margin-2.7%-3.9pp

Net margin2.1%-1.5pp

FCF margin8%—

Returns & leverage

Return on equity0.9%-0.4pp

Debt / equity0.1×0.0×

Current ratio2.2×-3.6×