Broadridge Financial Solutions, Inc. Financial Ratios — BR

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Return on Common Equity (%)	28.45	18.57	28.27	29.41	27.22	25.28	23.59	26.75	25.25	21.05	22.39	19.93	21.23	21.31	23
Return on Assets (%)	9.17	6.35	10.59	12.49	12.59	11.73	10.85	13.26	13.42	10.55	8.42	6.62	7.69	8.47	10
Return on Capital (%)	17.24	11.08	17.34	19.65	18.28	15.76	14.6	17.19	16.35	12.85	10.59	8.92	10.9	11.87	13.21
Return on Invested Capital (%)	14.28	13.03	15.91	19.14	19.33	17.49	16.66	20.98	21.46	16.22	11.21	10.11	12.41	13.71	15.7
Gross Margin (%)	25.37	25.54	27.27	31.14	32.14	31.79	24.98	26.85	28.2	27.91	28.49	27.89	29.46	29.72	31.02
EBITDA Margin (%)	15.56	15.7	16.82	19.06	20.1	20.18	16.3	17.59	18.92	18.14	18.02	19.14	20.38	20.55	22
Operating Margin (%)	12.91	12.52	13.96	16.35	17.33	17.27	12.89	13.81	14.96	13.8	13.59	13.31	15.45	15.63	17.25
Incremental Operating Margin (%)	168.79	6.37	39.98	61.95	35.76	16.42	2.71	34.17	169.66	-16.73	11.56	11.36	50.17	18.1	44.86
Pretax Margin (%)	12.45	8.72	13.3	15.46	16.29	16.19	11.78	12.96	13.92	12.8	13.94	11.77	13.12	13.48	15.37
Profit Margin (%)	7.83	5.37	8.73	10.28	10.66	10.61	7.89	9.88	11.05	10.21	10.96	9.44	10.4	10.73	12.19
Net Income to Common Margin (%)	7.83	5.37	8.73	10.28	10.66	10.61	7.89	9.88	11.05	10.21	10.96	9.44	10.4	10.73	12.19
Effective Tax Rate (%)	36.3	37.78	34.38	33.5	34.59	34.42	33.07	23.73	20.62	20.19	21.36	19.8	20.67	20.44	20.7
Dvd Payout Ratio (%)	43.54	62.48	40.45	36.77	42.6	44.94	46.59	38.75	43.81	52.11	47.8	53.92	52.49	52.74	47.92
Sustainable Growth Rate (%)	16.07	6.97	16.83	18.6	15.63	13.92	12.6	16.38	14.19	10.08	11.69	9.18	10.09	10.07	11.98

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Total Debt	524	524	524	524	689	1,016	1,102	1,053	1,470	2,111	4,191	4,066	3,653	3,577	3,459
ST Debt	400	- -	- -	- -	- -	125	- -	- -	- -	435	40	45	1,219	38	536
LT Debt	124	524	524	524	689	891	1,102	1,053	1,470	1,676	4,151	4,021	2,433	3,539	2,922
Total Debt/EBITDA	1.55	1.45	1.28	1.07	1.27	1.74	1.63	1.38	1.78	2.57	4.66	3.72	2.96	2.67	2.28
Net Debt/EBITDA	0.84	0.56	0.63	0.36	0.67	0.49	1.23	1.04	1.45	1.6	4.02	3.27	2.56	2.28	1.78
Total Debt/EBIT	1.87	1.82	1.55	1.25	1.48	2.03	2.06	1.76	2.25	3.38	6.18	5.35	3.9	3.52	2.91
Net Debt/EBIT	1.01	0.71	0.76	0.42	0.78	0.58	1.56	1.32	1.83	2.1	5.32	4.7	3.38	3	2.26
EBITDA to Interest Expense	34.06	27.2	29.84	20.57	21.32	20.58	15.11	17.96	17.98	13.15	15.65	12.46	8.6	8.9	11.16
EBITDA-CapEx/Interest Expense	32.23	26.23	28.91	20.02	20.7	19.96	12.46	16.52	17.5	12.57	14.8	11.95	8.34	8.53	10.64
EBIT to Interest Expense	28.26	21.69	24.77	17.65	18.38	17.61	11.95	14.1	14.22	10	11.8	8.66	6.52	6.77	8.75
Interest Expense	10	13	14	24	25	28	45	42	46	62	58	88	144	150	136
Common Equity/Total Assets	33.81	34.59	40.28	44.5	47.87	45.23	46.7	52.31	53.84	47.12	31.84	34.59	37.83	41.7	45.22
Long-Term Debt/Equity (%)	15.59	61.66	64.28	54.5	74.3	85.19	109.78	96.25	130.4	124.45	229.42	209.5	108.6	163.21	110.07
Long-Term Debt/Capital (%)	10.64	43.27	39.22	34.95	37.82	38.48	42.83	37.86	41.31	37.96	61.25	58.34	35.96	50.46	39.91
Long-Term Debt/Total Assets (%)	6.53	26.38	25.99	23.91	29.11	31.01	34.99	31.88	37.89	34.27	51.12	49.22	29.55	42.94	34.2
Total Debt/Equity (%)	65.76	61.66	64.28	54.5	74.3	97.13	109.78	96.25	130.4	156.77	231.64	211.87	163.02	164.96	130.27
Total Debt/Capital (%)	44.89	43.27	39.22	34.95	37.82	43.87	42.83	37.86	41.31	47.81	61.85	59	53.98	51	47.23
Total Debt/Total Assets (%)	27.54	26.38	25.99	23.91	29.11	35.35	34.99	31.88	37.89	43.17	51.61	49.78	44.36	43.4	40.48
Net Debt to Equity	35.47	23.97	31.68	18.35	39.37	27.53	82.78	72.15	106.17	97.35	199.71	185.93	141.07	140.7	101.34
Net Debt/Capital (%)	30.52	22.87	24.13	15.32	24.37	18.13	36.1	31.36	36.43	33.28	55.57	53.52	48.52	45.47	39.8
EBITDA	337	362	409	488	542	585	675	762	825	822	900	1,092	1,235	1,337	1,516
EBITDA-CapEx	319	349	396	474	526	567	557	700	803	786	851	1,048	1,198	1,282	1,445
Operating Income (Loss)	280	288	339	418	467	500	534	598	653	625	679	760	936	1,017	1,189

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Cash Ratio	0.31	0.78	0.57	0.72	0.64	1.05	0.36	0.34	0.34	0.36	0.21	0.17	0.11	0.21	0.3
Current Ratio	0.96	1.89	1.72	1.82	1.69	1.86	1.33	1.28	1.3	0.99	0.98	1.01	0.58	1.08	0.98
Quick Ratio	0.83	1.68	1.51	1.59	1.51	1.7	1.16	1.13	1.17	0.89	0.85	0.89	0.51	0.96	0.88
CFO/Avg Current Liab	0.34	0.48	0.62	0.81	0.87	0.73	0.72	0.91	0.78	0.56	0.49	0.34	0.44	0.55	0.71
Common Equity/Total Assets	33.81	34.59	40.28	44.5	47.87	45.23	46.7	52.31	53.84	47.12	31.84	34.59	37.83	41.7	45.22
Long-Term Debt/Equity (%)	15.59	61.66	64.28	54.5	74.3	85.19	109.78	96.25	130.4	124.45	229.42	209.5	108.6	163.21	110.07
Long-Term Debt/Capital (%)	10.64	43.27	39.22	34.95	37.82	38.48	42.83	37.86	41.31	37.96	61.25	58.34	35.96	50.46	39.91
Long-Term Debt/Total Assets (%)	6.53	26.38	25.99	23.91	29.11	31.01	34.99	31.88	37.89	34.27	51.12	49.22	29.55	42.94	34.2
Total Debt/Equity (%)	65.76	61.66	64.28	54.5	74.3	97.13	109.78	96.25	130.4	156.77	231.64	211.87	163.02	164.96	130.27
Total Debt/Capital (%)	44.89	43.27	39.22	34.95	37.82	43.87	42.83	37.86	41.31	47.81	61.85	59	53.98	51	47.23
Total Debt/Total Assets (%)	27.54	26.38	25.99	23.91	29.11	35.35	34.99	31.88	37.89	43.17	51.61	49.78	44.36	43.4	40.48
CFO/Total Liabilities	19.36	24.99	22.53	31.51	29.95	23.95	24.04	31.38	22.41	16.88	10.14	7.1	13.74	17.39	19.89
CFO/CapEx	11.84	22.03	21.33	29.6	27.48	24.59	4.36	11.33	28.05	16.62	13.12	10.06	22.37	19	16.47
Altman's Z-Score	5.5	5.77	6.17	7.22	7.69	6.79	7.98	9.42	8.56	6.17	5.41	4.98	5.68	6.57	7.32

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Accounts Receivable Turnover	5.7	5.93	5.98	5.9	6.2	6.45	7.94	7.19	6.82	6.59	6.52	6.46	6.31	6.38	6.43
Days Sales Outstanding	64.08	61.58	61.05	61.87	58.88	56.56	45.94	50.77	53.51	55.42	55.97	56.49	57.84	57.21	56.76
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	15.38	15.51	14.41	13.58	15.75	15.86	20.69	19.59	21.61	22.87	17.82	16.67	21.26	19.41	17.79
Accounts Payable Turnover Days	23.73	23.54	25.32	26.88	23.18	23.01	17.64	18.63	16.89	15.96	20.48	21.89	17.17	18.81	20.52
Cash Conversion Cycle	40.35	38.05	35.72	34.99	35.71	33.56	28.3	32.13	36.62	39.46	35.49	34.6	40.67	38.4	36.24
Inventory to Cash Days	64.08	61.58	61.05	61.87	58.88	56.56	45.94	50.77	53.51	55.42	55.97	56.49	57.84	57.21	56.76
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Market Capitalization	3,004	2,640	3,240	4,980	5,996	7,713	8,916	13,444	14,798	14,474	18,689	16,636	19,495	23,187	28,459
- Cash & Cash Equivalents	242	320	266	348	324	728	271	264	273	477	274	225	252	304	562
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	524	524	524	524	689	1,016	1,102	1,053	1,470	2,111	4,191	4,066	3,653	3,577	3,459
Enterprise Value	3,287	2,844	3,499	5,157	6,361	8,001	9,747	14,233	15,995	16,108	22,605	20,477	22,895	26,459	31,356
Total Capital	1,168	1,212	1,337	1,500	1,823	2,315	2,573	2,782	3,560	4,415	6,776	6,892	6,767	7,014	7,323
Total Debt/Capital (%)	44.89	43.27	39.22	34.95	37.82	43.87	42.83	37.86	41.31	47.81	61.85	59	53.98	51	47.23
Total Debt / EV	0.16	0.18	0.15	0.1	0.11	0.13	0.11	0.07	0.09	0.13	0.19	0.2	0.16	0.14	0.11
EV/Sales	1.52	1.23	1.44	2.02	2.36	2.76	2.35	3.29	3.67	3.56	4.53	3.59	3.78	4.07	4.55
EV/EBITDA	9.75	7.86	8.56	10.58	11.75	13.69	14.44	18.69	19.38	19.61	25.13	18.74	18.54	19.79	20.68
EV/EBIT	11.75	9.86	10.31	12.33	13.62	16	18.25	23.8	24.5	25.78	33.31	26.95	24.45	26.01	26.38
EV/Cash Flow to Firm	14.9	9.72	12.5	12.78	14.2	17.53	17.86	19.61	24.48	24.86	32.99	39.85	24.43	22.51	24.52
EV/Free Cash Flow to Firm	13.77	9.31	11.96	12.38	13.72	16.88	14.68	18.08	23.68	23.55	30.79	36.7	23.5	21.49	23.23
Diluted Market Cap	3,088	2,712	3,333	5,168	6,201	7,928	9,128	13,858	15,168	14,764	19,028	16,892	19,710	23,463	28,750
Diluted Enterprise Value	3,371	2,916	3,592	5,344	6,567	8,216	9,959	14,648	16,366	16,399	22,945	20,734	23,110	26,735	31,648
EV per Share	26.34	22.91	28.7	43.12	53.06	67.63	82.6	121.86	138.01	140.44	195.38	175.47	194.52	224.8	267.77
TTM Sales	2,167	2,304	2,431	2,558	2,694	2,897	4,143	4,330	4,362	4,529	4,994	5,709	6,061	6,507	6,889
TTM EBITDA	337	362	409	488	542	585	675	762	825	822	900	1,092	1,235	1,337	1,516
TTM Operating Income	280	288	339	418	467	500	534	598	653	625	679	760	936	1,017	1,189
TTM Cash Flow to Firm	221	292	280	403	448	456	546	726	653	648	685	514	937	1,176	1,279
TTM Free Cash Flow to Firm	239	305	293	417	464	474	664	787	675	684	734	558	974	1,231	1,350

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	06/30/2011	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025

Price/Free Cash Flow	13.29	9.13	11.75	12.89	13.87	17.41	14.39	18.36	23.74	23.28	27.62	34.64	22.92	21.1	23.14
EV/EBIT	11.75	9.86	10.31	12.33	13.62	16	18.25	23.8	24.5	25.78	33.31	26.95	24.45	26.01	26.38
Enterprise Value	3,287	2,844	3,499	5,157	6,361	8,001	9,747	14,233	15,995	16,108	22,605	20,477	22,895	26,459	31,356
Low Price	18.75	19.01	20.29	26.65	38.28	48.56	59.86	71.58	91.34	81.9	123.87	132.4	131.35	161.85	195.64
EV/Sales	1.52	1.23	1.44	2.02	2.36	2.76	2.35	3.29	3.67	3.56	4.53	3.59	3.78	4.07	4.55
EV/EBITDA	9.75	7.86	8.56	10.58	11.75	13.69	14.44	18.69	19.38	19.61	25.13	18.74	18.54	19.79	20.68
Price/Earnings	17.71	21.36	15.28	18.94	20.89	25.08	27.28	31.42	30.7	31.3	34.14	30.86	30.91	33.21	33.9
Price/Earnings Average	16.21	22.39	13.62	16.18	19.74	21.78	24.67	25.7	27.43	29.83	30.96	34.93	27.95	32.09	31.57
Price/Earnings High	17.81	25.04	16.11	19.25	23.3	25.41	28.16	32.75	33.23	33.97	35.41	40.13	34.22	35.45	34.45
Price/Earnings Low	13.8	19.09	11.66	12.12	15.99	18.68	21.61	19.54	21.96	20.31	26.18	28.66	24.52	27.29	27.29
Price/Book Value	4.67	3.84	3.99	5.11	5.29	5.94	6.06	7.78	7.08	6.28	7.23	5.89	6.26	6.75	7.36
Price/Book Value Average	4.27	4.03	3.55	4.36	5	5.15	5.48	6.36	6.33	5.99	6.56	6.66	5.66	6.52	6.86
Price/Book Value High	4.69	4.5	4.2	5.19	5.9	6.01	6.26	8.11	7.67	6.82	7.5	7.66	6.93	7.2	7.49
Price/Book Value Low	3.64	3.43	3.04	3.27	4.05	4.42	4.8	4.84	5.07	4.08	5.54	5.47	4.96	5.54	5.93
Price/Tangible Book Value	-35.13	-36.26	-39.04	-204.1	-25.15	-47.03	-13.9	-20.54	-15.94	-15.88	-5.6	-6.29	-7.25	-8.89	-12.75
Price/Tangible Book Value Average	-32.16	-38.02	-34.8	-174.44	-23.78	-40.83	-12.56	-16.8	-14.24	-15.14	-5.08	-7.12	-6.56	-8.59	-11.87
Price/Tangible Book Value High	-35.34	-42.51	-41.17	-207.44	-28.05	-47.64	-14.35	-21.41	-17.25	-17.24	-5.81	-8.19	-8.03	-9.49	-12.96
Price/Tangible Book Value Low	-27.37	-32.41	-29.8	-130.63	-19.25	-35.03	-11.01	-12.77	-11.4	-10.31	-4.3	-5.85	-5.75	-7.3	-10.27
Price/Sales	1.39	1.15	1.33	1.95	2.23	2.66	2.15	3.1	3.39	3.2	3.74	2.91	3.22	3.56	4.13
Price/Sales Average	1.27	1.2	1.19	1.66	2.1	2.31	1.95	2.54	3.03	3.05	3.39	3.3	2.91	3.44	3.85
Price/Sales High	1.39	1.34	1.41	1.98	2.48	2.7	2.22	3.24	3.67	3.47	3.88	3.79	3.56	3.8	4.2
Price/Sales Low	1.08	1.02	1.02	1.25	1.7	1.98	1.71	1.93	2.43	2.07	2.87	2.71	2.55	2.93	3.33
Price/Cash Flow	14.02	9.29	11.96	12.85	13.9	17.62	17.29	19.38	23.98	24.2	29.2	37.51	23.68	21.95	24.3
Price/Cash Flow Average	12.83	9.74	10.66	10.98	13.14	15.3	15.63	15.85	21.43	23.07	26.48	42.46	21.41	21.21	22.62
Price/Cash Flow High	14.1	10.89	12.61	13.06	15.5	17.85	17.84	20.21	25.97	26.27	30.28	48.79	26.21	23.43	24.69
Price/Cash Flow Low	10.92	8.3	9.13	8.22	10.64	13.12	13.69	12.05	17.16	15.7	22.39	34.84	18.78	18.04	19.56
Price/Free Cash Flow Average	12.16	9.57	10.48	11.02	13.11	15.11	13.01	15.02	21.21	22.19	25.05	39.21	20.72	20.39	21.55
Price/Free Cash Flow High	13.37	10.7	12.39	13.1	15.47	17.63	14.86	19.14	25.7	25.27	28.65	45.06	25.36	22.52	23.52
Price/Free Cash Flow Low	10.35	8.16	8.97	8.25	10.62	12.96	11.4	11.42	16.98	15.11	21.18	32.18	18.17	17.34	18.63
EV/Sales Average	1.4	1.29	1.29	1.73	2.24	2.41	2.15	2.72	3.31	3.41	4.18	3.97	3.47	3.95	4.27
EV/Sales High	1.52	1.43	1.51	2.05	2.62	2.8	2.42	3.42	3.95	3.83	4.67	4.46	4.12	4.31	4.62
EV/Sales Low	1.21	1.11	1.12	1.32	1.84	2.08	1.91	2.11	2.7	2.44	3.65	3.38	3.11	3.43	3.75
EV/EBITDA Average	8.99	8.22	7.7	9.09	11.14	11.95	13.17	15.48	17.47	18.78	23.19	20.75	17.02	19.2	19.39
EV/EBITDA High	9.8	9.12	8.99	10.74	13.03	13.86	14.86	19.44	20.86	21.11	25.9	23.32	20.22	20.95	20.99
EV/EBITDA Low	7.78	7.09	6.68	6.9	9.15	10.32	11.69	12.02	14.28	13.42	20.28	17.66	15.27	16.69	17.02
EV/EBIT Average	10.84	10.3	9.27	10.6	12.92	13.96	16.65	19.71	22.09	24.7	30.75	29.83	22.46	25.24	24.73
EV/EBIT High	11.81	11.43	10.83	12.53	15.11	16.2	18.79	24.76	26.38	27.76	34.34	33.53	26.67	27.55	26.77
EV/EBIT Low	9.37	8.88	8.05	8.04	10.61	12.06	14.78	15.3	18.05	17.65	26.89	25.39	20.14	21.95	21.71
Last Price	24.07	21.27	26.58	41.64	50.01	65.2	75.56	115.1	127.68	126.19	161.53	142.55	165.63	197	243.03
High Price	24.21	24.94	28.03	42.32	55.78	66.05	78	119.99	138.24	136.99	167.54	185.4	183.33	210.24	247.01
Enterprise Value Average	3,033	2,972	3,147	4,433	6,034	6,984	8,892	11,785	14,420	15,433	20,866	22,671	21,028	25,673	29,398
Enterprise Value High	3,304	3,299	3,675	5,238	7,053	8,102	10,035	14,804	17,219	17,347	23,301	25,478	24,978	28,018	31,822
Enterprise Value Low	2,623	2,563	2,732	3,364	4,955	6,032	7,894	9,150	11,784	11,028	18,248	19,293	18,860	22,322	25,807

Shares Outstanding	124	125	119	120	118	118	116	116	114	115	116	117	118	117	117
Diluted Weighted Avg Shares	128	128	125	124	124	122	121	120	119	117	118	118	119	119	118
Basic Weighted Avg Shares	125	124	122	120	120	118	118	117	116	115	116	117	118	118	117
Revenue per Share	17.36	18.56	19.94	21.39	22.47	24.49	35.11	37.07	37.64	39.49	43.16	48.92	51.49	55.28	58.83
EBITDA per Share	2.7	2.91	3.35	4.08	4.52	4.94	5.72	6.52	7.12	7.16	7.78	9.36	10.49	11.36	12.95
Operating Income per Share	2.24	2.32	2.78	3.5	3.89	4.23	4.53	5.12	5.63	5.45	5.87	6.51	7.96	8.64	10.15
Basic EPS, GAAP	1.36	1	1.74	2.2	2.39	2.6	2.77	3.66	4.16	4.03	4.73	4.62	5.36	5.93	7.17
Basic EPS from Cont Ops	1.38	1.01	1.74	2.2	2.39	2.6	2.77	3.66	4.16	4.03	4.73	4.62	5.36	5.93	7.17
Diluted EPS, GAAP	1.32	0.97	1.69	2.12	2.32	2.53	2.71	3.55	4.06	3.95	4.65	4.55	5.3	5.86	7.1
Diluted EPS from Cont Ops	1.34	0.98	1.69	2.12	2.32	2.53	2.7	3.55	4.06	3.95	4.65	4.55	5.3	5.86	7.1
Dividend per Share	0.6	0.63	0.7	0.81	1.02	1.17	1.29	1.42	1.82	2.1	2.26	2.49	2.81	3.13	3.44
Cash Flow per Share	1.72	2.29	2.22	3.24	3.6	3.7	4.37	5.94	5.32	5.22	5.53	3.8	6.99	8.97	10
Free Cash Flow per Basic Share	1.57	2.19	2.12	3.13	3.47	3.55	3.37	5.41	5.13	4.9	5.11	3.42	6.68	8.5	9.4
Cash & Equivalents per Share	1.94	2.58	2.18	2.91	2.7	6.15	2.3	2.26	2.36	4.16	2.37	1.93	2.14	2.59	4.8
Book Value per Share	5.16	5.54	6.67	8.16	9.45	10.98	12.47	14.8	18.03	20.09	22.35	24.21	26.46	29.2	33
Tangible Book Value per Share	-0.69	-0.59	-0.68	-0.2	-1.99	-1.39	-5.44	-5.6	-8.01	-7.95	-28.83	-22.65	-22.84	-22.16	-19.06

Broadridge Financial Solutions, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)