{"action":"read_tab","error":null,"help":null,"read_tab":{"raw_output":"Range: all\nTable:\n\tA\tB\tC\tD\tE\tF\tG\tH\tI\tJ\tK\tL\tM\tN\tO\tP\tQ\tR\tS\tT\tU\tV\tW\tX\tY\n1\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n2\t\t\tAll figures are expressed in US Dollars.\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n3\t\t\t\t\t\t\t\t\t\tMetrics (2024A)\t\t\t\t\t\t\t\t\t\t\tMultiples (2024A)\t\t\t\t\n4\t\tTicker\tCompany\tShare Price\tF.D. Shares Outstanding\tMarket Cap\tNet Debt\tEV\tAUM\t5Y Beta\tRevenue\tMgmt. Fees\tEBITDA\tEPS\tFCF\tDividends\tRevenue / AUM (bps)\tEV / EBITDA\tP / E\tNet Debt / EBITDA\tMgmt. Fees % of Revenue\tFCF Yield\tDividend Yield\tPayout Ratio\tSource\n5\t\t\t\tUS$\tMM\t$MM\t$MM\t$MM\t$MM\t#\t$MM\t$MM\t$MM\t$sh\t$MM\t$MM\tbps\tx\tx\tx\t%\t%\t%\t%\t\n6\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n7\t\tCNS\tCohen & Steers\t59.6\t51.54325\t3071.9777 (=(D7*E7))\t-168.812 (=141.115-309.927)\t2903.1657 (=F7+G7)\t90900.0\t1.27\t552.1\t487.1\t198.29\t3.19\t188.21\t119.181\t60.73707371 (=(K7/I7)*10000)\t14.64100913 (=$H7/M7)\t18.68338558 (=$D7/N7)\tn.a. (=if((G7/M7)<0,\"n.a.\",G7/M7))\t0.8822677051 (=L7/$K7)\t0.06126672078 (=O7/$F7)\t0.03879618006 (=P7/$F7)\t0.7248439912 (=(P7/E7)/N7)\thttps://ca.finance.yahoo.com/quote/CNS/\n8\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n9\t\tAsset Managers\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n10\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n11\t\tAMG\tAffiliated Managers Group\t253.85\t34.45\t8745.1325 (=(D11*E11))\t1670.2\t10415.3325 (=F11+G11)\t804000.0\t1.23\t2040.9\tn.a.\t1098.9\t15.13\t928.7\t1.4\t25.38432836 (=(K11/I11)*10000)\t9.477962053 (=$H11/M11)\t16.77792465 (=$D11/N11)\t1.51988352 (=if((G11/M11)<0,\"n.a.\",G11/M11))\tn.a. (=iferror(L11/$K11,\"n.a.\"))\t0.1061962183 (=IF((O11/$F11)<0,\"n.a.\",O11/$F11))\t0.0001600890553 (=P11/$F11)\t0.002685962107 (=(P11/E11)/N11)\thttps://ca.finance.yahoo.com/quote/AMG/\n12\t\tAPAM\tArtisan Partners Asset Management Inc.\t41.05\t65.48124\t2688.004902 (=(D12*E12))\t0.0\t2688.004902 (=F12+G12)\t182600.0\t1.76\t1111.802\t1097 (=688.8+408.2)\t459.024\t3.66\t368.086\t221.956\t60.88729463 (=(K12/I12)*10000)\t5.855913639 (=$H12/M12)\t11.21584699 (=$D12/N12)\t0 (=if((G12/M12)<0,\"n.a.\",G12/M12))\t0.9866864783 (=iferror(L12/$K12,\"n.a.\"))\t0.1369365062 (=IF((O12/$F12)<0,\"n.a.\",O12/$F12))\t0.08257276608 (=P12/$F12)\t0.9261235103 (=(P12/E12)/N12)\thttps://ca.finance.yahoo.com/quote/APAM/\n13\t\tBEN\tFranklin Resources Inc.\t21.44\t517.4\t11093.056 (=(D13*E13))\t8725.4\t19818.456 (=F13+G13)\t1660000.0\t1.5\t8770.7\t6822.2\t1413.5\t0.91\t911.6\t683.7\t52.83554217 (=(K13/I13)*10000)\t14.02083905 (=$H13/M13)\t23.56043956 (=$D13/N13)\t6.172904139 (=if((G13/M13)<0,\"n.a.\",G13/M13))\t0.7778398531 (=iferror(L13/$K13,\"n.a.\"))\t0.08217753521 (=IF((O13/$F13)<0,\"n.a.\",O13/$F13))\t0.06163315141 (=P13/$F13)\t1.452104139 (=(P13/E13)/N13)\thttps://finance.yahoo.com/quote/BEN/\n14\t\tFHI\tFederated Hermes\t48.04\t79.43\t3815.8172 (=(D14*E14))\t0.0\t3815.8172 (=F14+G14)\t871000.0\t0.75\t1632.093\t1485.4 (=1097.9+387.5)\t416.703\t3.23\t342.503\t184.811\t18.73815155 (=(K14/I14)*10000)\t9.157162775 (=$H14/M14)\t14.87306502 (=$D14/N14)\t0 (=if((G14/M14)<0,\"n.a.\",G14/M14))\t0.9101197052 (=iferror(L14/$K14,\"n.a.\"))\t0.08975875469 (=IF((O14/$F14)<0,\"n.a.\",O14/$F14))\t0.04843287566 (=P14/$F14)\t0.7203453086 (=(P14/E14)/N14)\thttps://finance.yahoo.com/quote/FHI/\n15\t\tGCMG\tGCM Grosvenor\t11.1\t190.59\t2115.549 (=(D15*E15))\t340.373\t2455.922 (=F15+G15)\t87000.0\t0.89\t523.474\t402.0\t77.644\t0.32\t132.045\t20.549\t60.16942529 (=(K15/I15)*10000)\t31.63054454 (=$H15/M15)\t34.6875 (=$D15/N15)\t4.38376436 (=if((G15/M15)<0,\"n.a.\",G15/M15))\t0.7679464501 (=iferror(L15/$K15,\"n.a.\"))\t0.0624164224 (=IF((O15/$F15)<0,\"n.a.\",O15/$F15))\t0.009713317914 (=P15/$F15)\t0.3369307151 (=(P15/E15)/N15)\thttps://finance.yahoo.com/quote/GCMG/\n16\t\tIVZ\tInvesco Ltd\t22.92\t457.0\t10474.44 (=(D16*E16))\t6679.7\t17154.14 (=F16+G16)\t2166600.0\t1.84\t6067.0\t4342.3\t1242.9\t1.18\t1120.9\t608.3\t28.00240007 (=(K16/I16)*10000)\t13.80170569 (=$H16/M16)\t19.42372881 (=$D16/N16)\t5.374285944 (=if((G16/M16)<0,\"n.a.\",G16/M16))\t0.7157244107 (=iferror(L16/$K16,\"n.a.\"))\t0.1070128809 (=IF((O16/$F16)<0,\"n.a.\",O16/$F16))\t0.05807470376 (=P16/$F16)\t1.128027297 (=(P16/E16)/N16)\thttps://finance.yahoo.com/quote/IVZ/\n17\t\tJHG\tJanus Henderson\t42.6\t155.4\t6620.04 (=(D17*E17))\t-1502.2 (=382.5-1884.7)\t5117.84 (=F17+G17)\t483800.0\t1.56\t2473.2\tn.a.\t654.7\t2.56\t684.5\t250.1\t51.12029764 (=(K17/I17)*10000)\t7.817076524 (=$H17/M17)\t16.640625 (=$D17/N17)\tn.a. (=if((G17/M17)<0,\"n.a.\",G17/M17))\tn.a. (=iferror(L17/$K17,\"n.a.\"))\t0.1033981668 (=IF((O17/$F17)<0,\"n.a.\",O17/$F17))\t0.03777922792 (=P17/$F17)\t0.6286699646 (=(P17/E17)/N17)\thttps://finance.yahoo.com/quote/JHG/\n18\t\tSII\tSprott Inc.\t86.29\t25.876\t2232.84004 (=(D18*E18))\t0.0\t2232.84004 (=F18+G18)\t49000.0\t1.2\t168.352\t155.3\t74.318\t1.91\t67.284\t27.147\t34.35755102 (=(K18/I18)*10000)\t30.04440432 (=$H18/M18)\t45.17801047 (=$D18/N18)\t0 (=if((G18/M18)<0,\"n.a.\",G18/M18))\t0.9224719635 (=iferror(L18/$K18,\"n.a.\"))\t0.03013382007 (=IF((O18/$F18)<0,\"n.a.\",O18/$F18))\t0.01215805858 (=P18/$F18)\t0.5492768977 (=(P18/E18)/N18)\thttps://finance.yahoo.com/quote/SII/\n19\t\tTROW\tT. Rowe Price Group\t97.41\t223.3\t21751.653 (=(D19*E19))\t-1758.1 (=308.5-2066.6)\t19993.553 (=F19+G19)\t1790000.0\t1.54\t7093.6\t6399.7\t2980.8\t9.15\t1262.2\t1135.6\t39.62905028 (=(K19/I19)*10000)\t6.707445317 (=$H19/M19)\t10.64590164 (=$D19/N19)\tn.a. (=if((G19/M19)<0,\"n.a.\",G19/M19))\t0.9021794293 (=iferror(L19/$K19,\"n.a.\"))\t0.0580277738 (=IF((O19/$F19)<0,\"n.a.\",O19/$F19))\t0.05220752648 (=P19/$F19)\t0.5557961917 (=(P19/E19)/N19)\thttps://finance.yahoo.com/quote/TROW/\n20\t\tVCTR\tVictory Capital\t63.03\t65.928\t4155.44184 (=(D20*E20))\t865.722\t5021.16384 (=F20+G20)\t315800.0\t1.12\t893.477\t704.583\t481.368\t4.38\t338.701\t101.116\t28.29249525 (=(K20/I20)*10000)\t10.43102957 (=$H20/M20)\t14.39041096 (=$D20/N20)\t1.798461884 (=if((G20/M20)<0,\"n.a.\",G20/M20))\t0.7885854924 (=iferror(L20/$K20,\"n.a.\"))\t0.08150781867 (=IF((O20/$F20)<0,\"n.a.\",O20/$F20))\t0.02433339315 (=P20/$F20)\t0.3501675274 (=(P20/E20)/N20)\thttps://finance.yahoo.com/quote/VCTR/\n21\t\tVRTS\tVirtus Investment Partners\t156.19\t7.21\t1126.1299 (=(D21*E21))\t1835.321\t2961.4509 (=F21+G21)\t169300.0\t1.51\t902.816\t773.83\t460.202\t16.89\t-3.8242\t58.123\t53.32640284 (=(K21/I21)*10000)\t6.435110886 (=$H21/M21)\t9.247483718 (=$D21/N21)\t3.988076975 (=if((G21/M21)<0,\"n.a.\",G21/M21))\t0.8571292489 (=iferror(L21/$K21,\"n.a.\"))\tn.a. (=IF((O21/$F21)<0,\"n.a.\",O21/$F21))\t0.05161305103 (=P21/$F21)\t0.4772908491 (=(P21/E21)/N21)\thttps://finance.yahoo.com/quote/VRTS/\n22\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n23\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\n24\t\t\tMean\t\t\t\t\t\t\t\t\t\t\t\t\t\t41.15844901 (=AVERAGE(Q10:Q23))\t13.2162904 (=AVERAGE(R10:R23))\t19.69463062 (=AVERAGE(S10:S23))\t2.581930758 (=AVERAGE(T10:T23))\t0.847631448 (=AVERAGE(U10:U23))\t0.0857565897 (=AVERAGE(V10:V23))\t0.03987983282 (=AVERAGE(W10:W23))\t0.6479471238 (=AVERAGE(X10:X23))\t\n25\t\t\tMedian\t\t\t\t\t\t\t\t\t\t\t\t\t\t39.62905028 (=MEDIAN(Q10:Q23))\t9.477962053 (=MEDIAN(R10:R23))\t16.640625 (=MEDIAN(S10:S23))\t1.798461884 (=MEDIAN(T10:T23))\t0.8571292489 (=MEDIAN(U10:U23))\t0.08596814495 (=MEDIAN(V10:V23))\t0.04843287566 (=MEDIAN(W10:W23))\t0.5557961917 (=MEDIAN(X10:X23))\t\n26\t\t\tMin\t\t\t\t\t\t\t\t\t\t\t\t\t\t18.73815155 (=MIN(Q10:Q23))\t5.855913639 (=MIN(R10:R23))\t9.247483718 (=MIN(S10:S23))\t0 (=MIN(T10:T23))\t0.7157244107 (=MIN(U10:U23))\t0.03013382007 (=MIN(V10:V23))\t0.0001600890553 (=MIN(W10:W23))\t0.002685962107 (=MIN(X10:X23))\t\n27\t\t\tMax\t\t\t\t\t\t\t\t\t\t\t\t\t\t60.88729463 (=MAX(Q10:Q23))\t31.63054454 (=MAX(R10:R23))\t45.17801047 (=MAX(S10:S23))\t6.172904139 (=MAX(T10:T23))\t0.9866864783 (=MAX(U10:U23))\t0.1369365062 (=MAX(V10:V23))\t0.08257276608 (=MAX(W10:W23))\t1.452104139 (=MAX(X10:X23))\t"},"read_csv":null,"create":null,"delete":null,"list_tabs":null,"add_tab":null,"delete_tab":null,"edit":null,"add_content":null,"delete_content":null,"create_chart":null}

Step 1