10 Year Financial Data of Realpage, Inc. (RP)

17.57 (1y: -13%)

Market Cap	1.33 B	P/E(ttm)	292.70
Enterprise Value	1.3 B	P/B	5.20

RP- NAS (USA)
Realpage, Inc.

Not Rated

Top Ranked Predictable Companies

$17.57

1 Severe Warning Sign 4 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	0	0	17.3
EBITDA Growth (%)	0	0	14
Free Cash Flow Growth (%)	0	0	15.6
Book Value Growth (%)	0	0	13.1

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals						Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	--	2.47	4.74	3.77	4.35	4.55	1.02	1.11	1.12	1.14	1.18
EBITDA per Share	--	0.38	0.69	0.45	0.59	0.57	0.15	0.06	0.16	0.22	0.13
Free Cashflow per Share	--	0.27	0.39	0.46	0.49	0.52	0.10	0.21	--	0.19	0.12
Earnings per Share ($)	--	0.54	-0.07	-0.02	0.07	0.06	0.02	-0.03	0.03	0.05	0.01
Book Value per Share	--	-1.17	4.34	3.25	3.45	3.54	3.13	3.26	3.33	3.40	3.54
Month End Stock Price	--	--	30.93	25.27	21.57	20.71	19.17	23.16	22.60	21.57	20.71
Ratios	Annuals						Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	--	--	--	-0.60	2.00	1.60	3.20	-4.00	3.60	6.00	1.60
Return on Assets %	-3.10	20.00	--	-0.30	1.30	1.20	1.60	-2.40	2.00	3.60	1.20
Return on Capital - Joel Greenblatt %	--	--	--	--	874	81.20	--	--	887	2,340	81.20
Debt to Equity	-0.44	-0.78	0.38	0.23	0.04	--	0.20	0.15	0.10	0.04	--

Gross Margin %	59.10	58.50	58.00	59.00	60.10	60.30	58.90	59.60	60.50	61.30	60.30
Operating Margin %	-0.30	4.90	3.30	0.70	3.60	2.40	4.50	-4.20	4.50	8.90	2.40
Net Margin %	-2.90	20.20	--	-0.50	1.60	1.10	2.30	-3.00	2.50	4.30	1.10

Days Sales Outstanding	89.00	66.90	57.30	62.10	58.80	55.90	52.20	50.50	49.60	55.10	55.90

Debt to Revenue	0.39	0.37	0.35	0.20	0.03	--	0.61	0.44	0.30	0.12	--
COGS to Revenue	0.41	0.42	0.42	0.41	0.40	0.40	0.41	0.40	0.40	0.39	0.40
Interest Exp. to Revenue %	-1.91	-3.21	-2.92	-1.26	-0.64	-0.10	-0.86	-0.73	-0.49	-0.50	-0.10

Asset Turnover	1.10	0.99	0.55	0.65	0.80	0.22	0.19	0.20	0.21	0.21	0.22
Buyback Ratio	32.50	-1.90	-3,587	1,030	-233	-150	-102	52.40	-325	-58.90	-150
Income Statement	Annuals (USD $) View: $ %						Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	113	141	188	258	322	337	74.42	78.79	83.24	85.72	88.98
Cost of Goods Sold	46.06	58.51	79.04	106	129	133	30.61	31.85	32.90	33.20	35.36
Gross Profit	66.51	82.39	109	152	194	203	43.80	46.94	50.34	52.52	53.62

Selling, General, &Admin. Expense	38.06	48.01	66.02	106	134	144	29.11	38.53	34.34	32.01	39.41
Research &Development	28.81	27.45	36.92	44.56	48.18	48.90	11.31	11.74	12.27	12.85	12.04
Earnings Before DDA	10.64	21.70	27.24	30.96	43.92	42.63	11.26	4.53	11.68	16.45	9.97

Depreciation, Depletion and Amortization	11.00	14.77	20.96	29.15	32.47	32.39	7.88	7.86	7.95	8.79	7.80

Operating Income	-0.35	6.93	6.29	1.81	11.45	10.24	3.38	-3.33	3.73	7.66	2.17
Interest Income/Expense	-2.15	-4.53	-5.50	-3.25	-2.05	-1.50	-0.64	-0.58	-0.41	-0.43	-0.09
Net Income	-3.21	28.43	0.07	-1.23	5.18	4.48	1.72	-2.37	2.11	3.72	1.02

Preferred dividends	--	--	2.94	--	--	--	--	--	--	--	--
Earnings per Share ($)	--	0.54	-0.07	-0.02	0.07	0.06	0.02	-0.03	0.03	0.05	0.01
Total Shares Outstanding	--	57.01	39.74	68.48	74.00	75.45	73.17	71.10	74.28	74.94	75.45
Balance Sheet	Annuals (USD $) View: $ %						Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	4.25	4.43	118	51.27	33.80	22.76	49.58	45.84	36.22	33.80	22.76
Accounts Receivable	27.46	25.84	29.58	43.88	51.94	54.65	42.65	43.75	45.35	51.94	54.65
Other Current Assets	17.41	20.74	22.94	29.60	41.74	38.77	32.85	35.48	29.82	41.74	38.77
Total Current Assets	49.12	51.00	171	125	127	116	125	125	111	127	116

Property, Plant and Equipment	19.14	20.75	24.52	27.97	32.49	40.85	28.22	31.45	36.16	32.49	40.85
Intangible Assets	32.97	50.26	128	242	239	245	242	237	241	239	245
Other Long Term Assets	1.11	20.10	19.51	5.73	3.56	4.58	6.45	8.61	6.23	3.56	4.58
Total Assets	102	142	343	400	402	406	402	402	395	402	406

Accounts Payable	16.66	14.54	20.22	25.24	20.96	35.47	37.07	40.56	30.96	20.96	35.47
Current Portion of Long-Term Debt	6.22	8.41	10.78	0.07	--	--	--	--	--	--	--
Other Current Liabilities	52.83	55.10	62.97	89.07	104	88.10	77.55	81.12	78.69	104	88.10
Total Current Liabilities	75.71	78.05	93.97	114	125	124	115	122	110	125	124

Long-Term Debt	37.50	43.45	55.26	50.31	10.00	--	45.00	35.00	25.00	10.00	--
Other Long-Term Liabilities	88.09	87.09	20.98	12.50	12.27	16.05	13.23	13.21	13.09	12.27	16.05
Total Liabilities	201	209	170	177	147	140	173	170	148	147	140

Common Stock	0.03	0.03	0.07	0.07	0.08	0.08	0.07	0.07	0.08	0.08	0.08
Retained Earnings	-118	-89.80	-89.73	-90.96	-85.78	-84.76	-89.24	-91.61	-89.50	-85.78	-84.76
Additional Paid-In Capital	19.69	24.23	263	317	347	359	323	328	342	347	359
Treasury Stock	-0.45	-0.94	-0.96	-3.14	-6.32	-7.26	-4.18	-4.76	-5.53	-6.32	-7.26
Total Equity	-98.96	-66.48	173	223	255	267	229	232	247	255	267
Cashflow Statement	Annuals (USD $) View: $ %						Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	-3.21	28.43	0.07	-1.23	5.18	4.48	1.72	-2.37	2.11	3.72	1.02
Depreciation, Depletion and Amortization	11.00	14.77	20.96	29.15	32.47	32.39	7.88	7.86	7.95	8.79	7.80
Cash Flow from Others	0.17	-18.44	6.67	21.31	20.76	27.85	1.30	15.82	-1.11	4.75	8.39
Cash Flow from Operations	7.96	24.76	27.69	49.23	58.41	64.72	10.90	21.30	8.95	17.26	17.21

Investment for Property, Plant & Equipement	-10.26	-9.51	-12.18	-18.00	-22.15	-26.84	-3.64	-6.50	-8.70	-3.32	-8.32
Cash Flow from Acquisitions	-22.06	-15.17	-71.94	-91.23	-10.63	-16.37	-4.30	-9.21	-5.98	8.86	-10.05
Cash Flow from Investing	-32.32	-24.68	-84.12	-109	-32.78	-43.21	-7.94	-15.70	-14.68	5.54	-18.37

Net Issuance of Stock	0.59	0.06	2.38	10.49	8.88	8.76	0.72	0.66	6.11	1.39	0.59
Net Issuance of Preferred Stock	13.36	--	--	--	--	--	--	--	--	--	--
Net Issuance of Debt	11.93	2.56	12.20	-58.61	-40.38	-45.14	-5.37	-10.00	-10.00	-15.00	-10.14
Cash Flow for Dividends	--	-2.52	-0.67	--	--	--	--	--	--	--	--
Other Financing	--	--	156	41.42	-11.56	-11.86	-0.00	-0.00	--	-11.56	-0.31
Cash Flow from Financing	25.88	0.10	170	-6.69	-43.05	-48.25	-4.66	-9.34	-3.89	-25.16	-9.85

Net Change in Cash	1.52	0.18	114	-66.70	-17.42	-26.75	-1.69	-3.74	-9.62	-2.37	-11.02

Free Cash Flow	-2.30	15.25	15.51	31.23	36.26	37.88	7.27	14.81	0.25	13.93	8.88
Valuation Ratios (Daily)	Annuals						Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Valuation and Quality	Annuals						Quarterly
Fiscal Period	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
Median PS (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles