Acuity Brands, Inc. Financial Ratios — AYI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	21.08	19.76	18.51	21.51	22.35	23.69	21.29	19.1	15.38	10.3	11.48	12.83	10.36	11.4	9.68
Return on Assets (%)	6.8	6.98	7	8.64	9.71	10.86	11	11.87	10.73	7.45	8.67	10.89	10.05	11.7	9.26
Return on Capital (%)	14.74	14.5	14.25	16.87	18.07	19.77	18.42	17.32	14.32	9.5	10.21	11.34	9.34	10.3	8.8
Return on Invested Capital (%)	11.73	12.53	11.99	13.83	15.58	17.22	17.45	18.71	16.63	11.7	12.75	15.44	15.09	15.3	14.03
Gross Margin (%)	40.65	40.75	40.09	40.91	42.32	43.64	42.26	40.36	40.29	42.16	42.62	41.75	43.35	46.39	47.83
EBITDA Margin (%)	12.74	13.5	12.96	14.3	16.05	16.8	17.5	14.86	15.06	14.28	15.34	15.09	15.02	16.78	16.72
Operating Margin (%)	10.51	11.44	11.01	12.49	14.36	14.89	15.37	12.67	12.65	11.24	12.45	12.72	12.66	14.41	13.66
Incremental Operating Margin (%)	13.39	23.62	5.6	22.63	28.67	17.36	22.73	-41.37	22.97	26.21	42.32	14.46	17.44	-47.66	7.99
Pretax Margin (%)	8.78	9.26	9.24	11.1	12.69	13.51	14.05	11.57	11.57	9.76	11.45	12.33	11.3	14.28	11.51
Profit Margin (%)	5.88	6.01	6.1	7.34	8.21	8.84	9.18	9.5	9	7.46	8.85	9.59	8.75	11	9.13
Net Income to Common Margin (%)	5.88	6.01	6.1	7.34	8.21	8.84	9.18	9.5	9	7.46	8.85	9.59	8.75	11	9.13
Effective Tax Rate (%)	33.06	35.03	34.02	33.84	35.36	34.59	34.69	17.92	22.24	23.53	22.69	22.25	22.54	22.97	20.71
Dvd Payout Ratio (%)	21.42	18.92	17.58	12.8	10.22	7.87	7.06	6.12	6.3	8.38	6.24	4.71	4.86	4.31	5.19
Sustainable Growth Rate (%)	16.56	16.02	15.25	18.75	20.06	21.83	19.79	17.93	14.41	9.44	10.77	12.22	9.85	10.91	9.17

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	353	354	354	352	352	355	357	357	357	475	557	596	591	574	1,004
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	9	42	16	34	20	19	23
LT Debt	353	354	354	352	352	355	356	356	348	434	541	562	571	554	981
Total Debt/EBITDA	1.54	1.35	1.31	1.03	0.81	0.64	0.58	0.65	0.64	1	1.05	0.99	1	0.89	1.38
Net Debt/EBITDA	0.8	0.26	-0.02	-0.59	-0.93	-0.1	0.07	0.42	-0.19	-0.34	0.01	0.48	0.16	-0.54	0.65
Total Debt/EBIT	1.87	1.6	1.54	1.18	0.91	0.72	0.66	0.77	0.77	1.27	1.29	1.17	1.18	1.04	1.69
Net Debt/EBIT	0.97	0.31	-0.02	-0.67	-1.04	-0.12	0.09	0.49	-0.22	-0.43	0.01	0.57	0.2	-0.63	0.8
EBITDA to Interest Expense	7.53	8.34	8.49	10.5	13.33	16.6	17.99	15.4	15.19	17.99	21.94	22.39	21.27	25.47	17.1
EBITDA-CapEx/Interest Expense	6.76	7.34	7.22	9.42	11.6	14.09	16.01	14.17	13.74	15.91	20.13	20.3	18.88	22.94	15.49
EBIT to Interest Expense	6.21	7.07	7.21	9.17	11.92	14.72	15.8	13.14	12.77	14.16	17.81	18.88	17.93	21.87	13.97
Interest Expense	30	31	32	33	33	33	34	36	36	26	24	27	28	25	42
Common Equity/Total Assets	33.9	36.61	38.91	41.27	45.43	46.18	57.26	66.91	72.38	72.28	78.62	91.28	102.86	102.51	90.14
Long-Term Debt/Equity (%)	46.68	42.39	35.59	30.24	25.91	21.39	21.4	20.76	18.11	20.38	26.46	29.42	28.34	23.3	36
Long-Term Debt/Capital (%)	39.49	35.73	32.31	28.24	24.37	20.68	17.67	15.12	13.1	14.46	16.06	14.91	13.94	12.36	18.54
Long-Term Debt/Total Assets (%)	22.12	20.35	18.57	16.24	14.64	12.04	12.29	11.92	10.95	12.42	15.13	16.16	16.76	14.53	20.63
Total Debt/Equity (%)	46.68	42.39	35.59	30.24	25.91	21.4	21.43	20.78	18.58	22.33	27.24	31.18	29.31	24.11	36.86
Total Debt/Capital (%)	39.49	35.73	32.31	28.24	24.37	20.69	17.69	15.14	13.44	15.84	16.54	15.8	14.42	12.79	18.98
Total Debt/Total Assets (%)	22.12	20.35	18.57	16.24	14.64	12.05	12.31	11.94	11.24	13.61	15.58	17.13	17.33	15.03	21.12
Net Debt to Equity	24.2	8.27	-0.55	-17.24	-29.74	-3.49	2.75	13.26	-5.44	-7.5	0.15	15.16	4.85	-14.7	17.41
Net Debt/Capital (%)	25.28	9.79	-0.75	-28.93	-58.69	-4.45	2.68	10.22	-4.76	-6.55	0.1	8.16	2.64	-9.61	9.74
EBITDA	229	261	271	342	434	553	613	547	553	475	531	604	594	644	727
EBITDA-CapEx	206	230	230	307	378	469	546	503	500	420	487	548	527	580	658
Operating Income (Loss)	189	221	230	299	389	490	539	466	465	374	431	510	500	553	594

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.51	0.78	0.93	1.17	1.45	0.61	0.52	0.19	0.77	0.91	0.71	0.3	0.67	1.23	0.5
Current Ratio	1.9	2.14	2.37	2.52	2.71	1.97	2.07	1.77	2.42	2.33	2.23	2	2.34	2.72	1.95
Quick Ratio	1.31	1.5	1.75	1.97	2.24	1.47	1.47	1.12	1.71	1.72	1.54	1.21	1.6	2.05	1.2
CFO/Avg Current Liab	0.49	0.49	0.35	0.54	0.58	0.65	0.53	0.55	0.77	0.83	0.62	0.44	0.87	0.97	0.78
Common Equity/Total Assets	33.9	36.61	38.91	41.27	45.43	46.18	57.26	66.91	72.38	72.28	78.62	91.28	102.86	102.51	90.14
Long-Term Debt/Equity (%)	46.68	42.39	35.59	30.24	25.91	21.39	21.4	20.76	18.11	20.38	26.46	29.42	28.34	23.3	36
Long-Term Debt/Capital (%)	39.49	35.73	32.31	28.24	24.37	20.68	17.67	15.12	13.1	14.46	16.06	14.91	13.94	12.36	18.54
Long-Term Debt/Total Assets (%)	22.12	20.35	18.57	16.24	14.64	12.04	12.29	11.92	10.95	12.42	15.13	16.16	16.76	14.53	20.63
Total Debt/Equity (%)	46.68	42.39	35.59	30.24	25.91	21.4	21.43	20.78	18.58	22.33	27.24	31.18	29.31	24.11	36.86
Total Debt/Capital (%)	39.49	35.73	32.31	28.24	24.37	20.69	17.69	15.14	13.44	15.84	16.54	15.8	14.42	12.79	18.98
Total Debt/Total Assets (%)	22.12	20.35	18.57	16.24	14.64	12.05	12.31	11.94	11.24	13.61	15.58	17.13	17.33	15.03	21.12
CFO/Total Liabilities	19.17	19.07	14.53	23.24	27.59	30.11	27.28	27.63	39.47	37	26.7	20.17	41.5	43.13	29.62
CFO/CapEx	6.91	5.48	3.26	6.6	5.11	4.63	5	8.06	9.33	9.19	9.33	5.6	8.67	9.68	8.79
Altman's Z-Score	5.81	6.04	6.53	7.2	8.89	10.27	9.11	8.64	7.81	6.93	7.79	8.04	8.48	8.81	9.12

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	6.94	7.35	7.18	6.92	6.9	6.69	6.12	6.08	6.13	6.27	6.46	6.47	6.47	6.87	7.51
Days Sales Outstanding	52.61	49.68	50.85	52.74	52.94	54.59	59.67	60.06	59.57	58.23	56.53	56.38	56.39	53.13	48.59
Inventory Turnover	6.77	6.36	6.3	6.82	7.15	7.14	6.49	5.93	5.83	5.82	5.53	5.28	5.24	5.45	4.96
Days Inventory Outstanding	53.93	57.34	57.91	53.55	51.06	51.16	56.25	61.57	62.63	62.69	66.05	69.17	69.63	67.01	73.6
Accounts Payable Turnover	5.43	5.38	5.23	5.3	5.26	5.41	5.17	5.38	5.37	5.72	5.75	6.13	6.21	6.52	5.96
Accounts Payable Turnover Days	67.23	67.86	69.82	68.84	69.4	67.49	70.62	67.8	67.93	63.8	63.47	59.51	58.79	56.02	61.19
Cash Conversion Cycle	39.31	39.17	38.94	37.45	34.6	38.25	45.3	53.84	54.27	57.13	59.12	66.04	67.23	64.12	60.99
Inventory to Cash Days	-1.31	-7.66	-7.06	-0.81	1.87	3.43	3.43	-1.5	-3.06	-4.46	-9.52	-12.79	-13.23	-13.87	-25.01
Inventories	166	194	203	212	225	295	329	412	341	320	399	486	368	388	527
Raw Materials	98	120	123	126	126	170	176	197	179	170	210	253	214	222	247
Work In Process	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	78	85	91	98	114	145	181	252	184	199	227	264	180	191	307
Other Inventory	-7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	1,943	2,656	3,608	5,302	8,399	11,968	7,620	6,251	4,979	4,317	6,698	5,603	5,130	7,866	10,075
- Cash & Cash Equivalents	170	284	359	552	757	413	311	129	461	561	491	223	398	846	422
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	353	354	354	352	352	355	357	357	357	475	557	596	591	574	1,004
Enterprise Value	2,126	2,725	3,603	5,101	7,994	11,910	7,665	6,479	4,874	4,231	6,764	5,976	5,323	7,594	10,656
Total Capital	895	989	1,094	1,246	1,446	1,717	2,017	2,356	2,653	2,999	3,368	3,773	4,097	4,484	5,291
Total Debt/Capital (%)	39.49	35.73	32.31	28.24	24.37	20.69	17.69	15.14	13.44	15.84	16.54	15.8	14.42	12.79	18.98
Total Debt / EV	0.17	0.13	0.1	0.07	0.04	0.03	0.05	0.06	0.07	0.11	0.08	0.1	0.11	0.08	0.09
EV/Sales	1.18	1.41	1.72	2.13	2.95	3.62	2.19	1.76	1.33	1.27	1.95	1.49	1.35	1.98	2.45
EV/EBITDA	9.29	10.44	13.3	14.9	18.4	21.54	12.5	11.85	8.81	8.91	12.74	9.89	8.97	11.78	14.66
EV/EBIT	11.27	12.31	15.66	17.07	20.57	24.3	14.23	13.89	10.49	11.32	15.7	11.73	10.64	13.73	17.95
EV/Cash Flow to Firm	11.72	14.15	23.49	20.03	25.79	29.07	21.36	17.02	9.32	8.06	15.83	17.72	8.88	11.89	16.78
EV/Free Cash Flow to Firm	10.38	12.17	18.58	17.59	21.81	24.14	17.99	15.27	8.46	7.3	14.35	15.18	7.99	10.81	15.15
Diluted Market Cap	1,971	2,688	3,634	5,327	8,457	12,050	7,655	6,266	4,991	4,328	6,754	5,679	5,187	8,009	10,330
Diluted Enterprise Value	2,154	2,757	3,628	5,126	8,053	11,992	7,701	6,494	4,887	4,242	6,819	6,052	5,380	7,737	10,912
EV per Share	50.38	65.83	85.37	119.19	185.49	273.79	177.85	158.41	122.78	107.12	186.34	174.84	167.34	245.88	345.33
TTM Sales	1,796	1,934	2,089	2,394	2,707	3,291	3,505	3,680	3,673	3,326	3,461	4,006	3,952	3,841	4,346
TTM EBITDA	229	261	271	342	434	553	613	547	553	475	531	604	594	644	727
TTM Operating Income	189	221	230	299	389	490	539	466	465	374	431	510	500	553	594
TTM Cash Flow to Firm	181	193	153	255	310	410	359	381	523	525	427	337	600	639	635
TTM Free Cash Flow to Firm	205	224	194	290	366	493	426	424	576	580	471	394	666	703	703

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	10.69	13.2	21.02	19.85	24.49	25.55	18.95	15.86	9.11	7.73	14.93	15.23	8.04	11.72	15.42
EV/EBIT	11.27	12.31	15.66	17.07	20.57	24.3	14.23	13.89	10.49	11.32	15.7	11.73	10.64	13.73	17.95
Enterprise Value	2,126	2,725	3,603	5,101	7,994	11,910	7,665	6,479	4,874	4,231	6,764	5,976	5,323	7,594	10,656
Low Price	38.74	33.13	57.42	83.61	117.19	168.33	157.33	109.98	103.48	67.46	87.9	142.71	149.3	156.5	216.81
EV/Sales	1.18	1.41	1.72	2.13	2.95	3.62	2.19	1.76	1.33	1.27	1.95	1.49	1.35	1.98	2.45
EV/EBITDA	9.29	10.44	13.3	14.9	18.4	21.54	12.5	11.85	8.81	8.91	12.74	9.89	8.97	11.78	14.66
Price/Earnings	18.42	22.84	28.32	30.16	37.82	41.15	23.69	17.88	15.07	17.39	21.87	14.59	14.83	18.61	25.4
Price/Earnings Average	21.35	19.19	23.88	28.49	31.1	34.24	28.36	17.24	15.72	17.43	16.85	16.51	15.72	16.37	22.72
Price/Earnings High	24.58	23.73	29.67	35.61	41.11	42.02	37.07	21.88	20.79	22.84	23.06	19.99	18.65	19.93	26.87
Price/Earnings Low	15.5	11.79	19.02	20.36	22.74	25.18	21.08	12.87	12.43	10.73	10.42	12.7	13.72	11.44	16.87
Price/Book Value	3.59	4.18	4.87	5.93	7.68	8.79	4.59	3.13	2.17	1.71	2.38	1.76	1.46	2.01	2.35
Price/Book Value Average	4.16	3.51	4.11	5.6	6.32	7.31	5.49	3.01	2.26	1.71	1.84	2	1.55	1.77	2.1
Price/Book Value High	4.79	4.34	5.1	7	8.35	8.98	7.18	3.82	2.99	2.25	2.51	2.42	1.84	2.15	2.49
Price/Book Value Low	3.02	2.16	3.27	4	4.62	5.38	4.08	2.25	1.79	1.06	1.14	1.54	1.35	1.24	1.56
Price/Tangible Book Value	-47.04	59.69	20.33	14.72	14.73	36.2	24.12	25.26	10.25	9.78	17.79	18.78	11.76	9.37	77.26
Price/Tangible Book Value Average	-54.54	50.15	17.14	13.9	12.12	30.12	28.88	24.36	10.7	9.8	13.7	21.26	12.47	8.24	69.09
Price/Tangible Book Value High	-62.79	62.02	21.29	17.38	16.02	36.96	37.75	30.9	14.14	12.84	18.76	25.74	14.79	10.03	81.71
Price/Tangible Book Value Low	-39.58	30.82	13.65	9.93	8.86	22.15	21.47	18.17	8.46	6.03	8.47	16.35	10.88	5.76	51.31
Price/Sales	1.08	1.37	1.73	2.22	3.1	3.64	2.17	1.7	1.36	1.3	1.94	1.4	1.3	2.05	2.32
Price/Sales Average	1.25	1.15	1.46	2.09	2.55	3.03	2.6	1.64	1.41	1.3	1.49	1.58	1.38	1.8	2.07
Price/Sales High	1.44	1.43	1.81	2.62	3.37	3.71	3.4	2.08	1.87	1.7	2.04	1.92	1.63	2.19	2.45
Price/Sales Low	0.91	0.71	1.16	1.5	1.87	2.22	1.93	1.22	1.12	0.8	0.92	1.22	1.2	1.26	1.54
Price/Cash Flow	12.06	15.43	27.27	22.75	29.07	30.85	22.64	17.78	10.06	8.55	16.39	17.72	8.87	12.7	16.75
Price/Cash Flow Average	13.98	12.96	23	21.48	23.91	25.67	27.11	17.15	10.5	8.57	12.63	20.05	9.41	11.17	14.98
Price/Cash Flow High	16.1	16.03	28.57	26.86	31.6	31.5	35.43	21.76	13.88	11.23	17.28	24.27	11.16	13.6	17.72
Price/Cash Flow Low	10.15	7.97	18.32	15.35	17.48	18.88	20.15	12.8	8.3	5.28	7.81	15.42	8.21	7.81	11.12
Price/Free Cash Flow Average	12.39	11.09	17.72	18.75	20.14	21.26	22.69	15.3	9.51	7.75	11.5	17.24	8.53	10.31	13.79
Price/Free Cash Flow High	14.26	13.72	22.02	23.44	26.62	26.09	29.66	19.4	12.57	10.16	15.74	20.87	10.12	12.55	16.31
Price/Free Cash Flow Low	8.99	6.82	14.11	13.4	14.73	15.63	16.87	11.41	7.52	4.77	7.11	13.26	7.45	7.2	10.24
EV/Sales Average	1.36	1.19	1.45	2.01	2.4	3.01	2.62	1.7	1.39	1.28	1.51	1.68	1.43	1.73	2.21
EV/Sales High	1.55	1.46	1.81	2.53	3.22	3.69	3.42	2.14	1.84	1.68	2.06	2.01	1.68	2.12	2.59
EV/Sales Low	1.01	0.74	1.16	1.41	1.72	2.21	1.95	1.28	1.09	0.78	0.94	1.31	1.25	1.19	1.67
EV/EBITDA Average	10.65	8.81	11.22	14.04	14.97	17.91	14.95	11.44	9.21	8.93	9.84	11.11	9.49	10.31	13.2
EV/EBITDA High	12.13	10.83	13.94	17.7	20.08	22	19.52	14.41	12.23	11.76	13.43	13.32	11.2	12.65	15.46
EV/EBITDA Low	7.95	5.52	8.93	9.87	10.69	13.14	11.13	8.64	7.24	5.43	6.13	8.69	8.33	7.08	10.01
EV/EBIT Average	12.91	10.4	13.21	16.08	16.73	20.2	17.02	13.41	10.96	11.35	12.13	13.17	11.26	12.01	16.16
EV/EBIT High	14.71	12.78	16.41	20.27	22.45	24.81	22.22	16.89	14.56	14.94	16.54	15.79	13.28	14.73	18.93
EV/EBIT Low	9.63	6.51	10.51	11.3	11.95	14.82	12.67	10.13	8.62	6.9	7.56	10.3	9.88	8.24	12.25
Last Price	46.04	64.16	85.5	123.88	194.87	275.12	176.79	152.84	125.41	109.29	184.53	163.93	161.28	254.7	326.47
High Price	61.45	66.66	89.57	146.28	211.82	280.89	276.69	186.99	173.01	143.55	194.59	224.59	202.9	272.74	345.3
Enterprise Value Average	2,436	2,300	3,037	4,807	6,503	9,900	9,170	6,256	5,091	4,243	5,227	6,715	5,634	6,646	9,591
Enterprise Value High	2,776	2,829	3,774	6,060	8,725	12,161	11,971	7,876	6,764	5,585	7,129	8,050	6,646	8,151	11,238
Enterprise Value Low	1,818	1,441	2,418	3,378	4,646	7,264	6,827	4,726	4,004	2,579	3,256	5,251	4,942	4,561	7,272

Shares Outstanding	41	42	42	43	43	44	42	40	39	39	35	32	31	31	31
Diluted Weighted Avg Shares	43	42	42	43	43	44	43	41	40	40	37	35	32	31	32
Basic Weighted Avg Shares	42	41	42	43	43	44	43	41	40	40	36	34	32	31	31
Revenue per Share	42.55	46.71	49.5	55.92	62.8	75.66	81.32	89.98	92.51	84.21	95.34	117.2	124.26	124.36	140.82
EBITDA per Share	5.42	6.31	6.42	8	10.08	12.71	14.23	13.37	13.93	12.03	14.63	17.68	18.66	20.86	23.55
Operating Income per Share	4.47	5.35	5.45	6.98	9.02	11.27	12.5	11.4	11.71	9.47	11.87	14.91	15.73	17.91	19.24
Basic EPS, GAAP	2.5	2.81	3.02	4.11	5.15	6.69	7.46	8.55	8.32	6.29	8.44	11.23	10.88	13.68	12.85
Basic EPS from Cont Ops	2.5	2.81	3.02	4.11	5.15	6.69	7.46	8.55	8.32	6.29	8.44	11.23	10.88	13.68	12.85
Diluted EPS, GAAP	2.46	2.78	3	4.09	5.12	6.64	7.43	8.53	8.3	6.27	8.37	11.08	10.76	13.44	12.53
Diluted EPS from Cont Ops	2.46	2.78	3	4.09	5.12	6.64	7.43	8.53	8.3	6.27	8.37	11.08	10.76	13.44	12.53
Dividend per Share	0.54	0.53	0.53	0.53	0.53	0.53	0.53	0.52	0.52	0.53	0.53	0.53	0.53	0.59	0.67
Cash Flow per Share	3.82	4.16	3.14	5.45	6.7	8.92	7.81	8.59	12.46	12.78	11.26	9.25	18.18	20.05	19.49
Free Cash Flow per Basic Share	3.27	3.4	2.17	4.62	5.39	6.99	6.25	7.53	11.13	11.39	10.05	7.6	16.08	17.98	17.27
Cash & Equivalents per Share	4.03	6.87	8.51	12.91	17.56	9.5	7.22	3.16	11.61	14.19	13.53	6.53	12.51	27.39	13.69
Book Value per Share	12.83	15.36	17.55	20.89	25.37	31.3	38.52	48.89	57.84	63.89	77.43	92.93	110.23	126.61	138.9
Tangible Book Value per Share	-0.98	1.07	4.21	8.42	13.23	7.6	7.33	6.05	12.23	11.18	10.37	8.73	13.72	27.18	4.23

Acuity Brands, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)