Broadridge Financial Solutions, Inc. Financial Ratios — BR

Profitability (USD)

	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	2026 Y
As of date	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	06/30/2026

Return on Common Equity (%)	15	25.45	29.59	30.39	31.17	31.89	40.79	43.39	37.39	34.7	28.92	30.32	31.67	34.81	40.91
Return on Assets (%)	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	12.86
Return on Capital (%)	9.78	16.28	19.73	19.58	17.73	17.12	21.64	21.85	16.92	12.53	10.17	12.54	14.05	15.97	19.42
Return on Invested Capital (%)	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	16.08
Gross Margin (%)	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	31.78
EBITDA Margin (%)	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	21.96
Operating Margin (%)	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	17.4
Incremental Operating Margin (%)	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	19.06
Pretax Margin (%)	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	19.34
Profit Margin (%)	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	15.04
Net Income to Common Margin (%)	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	15.04
Effective Tax Rate (%)	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	22.24
Dvd Payout Ratio (%)	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	39.45
Sustainable Growth Rate (%)	5.63	15.16	18.71	17.44	17.16	17.03	24.98	24.38	17.9	18.11	13.32	14.4	14.97	18.13	24.78

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Total Debt	524	524	524	689	1,016	1,102	1,053	1,470	2,111	4,191	4,066	3,653	3,577	3,459	3,518
ST Debt	- -	- -	- -	- -	125	- -	- -	- -	435	40	45	1,219	38	536	39
LT Debt	524	524	524	689	891	1,102	1,053	1,470	1,676	4,151	4,021	2,433	3,539	2,922	3,479
Total Debt/EBITDA	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	2.14
Net Debt/EBITDA	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	1.74
Total Debt/EBIT	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	2.7
Net Debt/EBIT	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	2.19
EBITDA to Interest Expense	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	14.69
EBITDA-CapEx/Interest Expense	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	14.28
EBIT to Interest Expense	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	11.63
Interest Expense	13	14	24	25	28	45	42	46	62	58	88	144	150	136	112
Common Equity/Total Assets	42.79	40.43	43.87	39.18	36.39	31.87	33.12	29.06	27.54	22.28	23.49	27.21	26.31	31.07	31.76
Long-Term Debt/Equity (%)	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	122.46
Long-Term Debt/Capital (%)	38.14	39.13	35.27	42.63	43.22	52.33	49.05	56.6	48.47	69.18	67.18	41.29	61.6	47.8	54.71
Long-Term Debt/Total Assets (%)	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	38.89
Total Debt/Equity (%)	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	123.83
Total Debt/Capital (%)	38.14	39.13	35.27	42.63	49.27	52.33	49.05	56.6	61.06	69.85	67.94	61.98	62.26	56.57	55.32
Total Debt/Total Assets (%)	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	39.32
Net Debt to Equity	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	100.39
Net Debt/Capital (%)	19.34	24.06	15.51	28.25	21.59	45.29	41.91	51.5	43.97	63.1	61.94	56.04	56.07	48.46	47.89
EBITDA	362	409	488	542	585	675	762	825	822	900	1,092	1,235	1,337	1,516	1,642
EBITDA-CapEx	349	396	474	526	567	557	700	803	786	851	1,048	1,198	1,282	1,445	1,596
Operating Income (Loss)	288	339	418	467	500	534	598	653	625	679	760	936	1,017	1,189	1,301

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Cash Ratio	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	0.28
Current Ratio	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	1.24
Quick Ratio	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	1.08
CFO/Avg Current Liab	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	0.82
Common Equity/Total Assets	42.79	40.43	43.87	39.18	36.39	31.87	33.12	29.06	27.54	22.28	23.49	27.21	26.31	31.07	31.76
Long-Term Debt/Equity (%)	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	122.46
Long-Term Debt/Capital (%)	38.14	39.13	35.27	42.63	43.22	52.33	49.05	56.6	48.47	69.18	67.18	41.29	61.6	47.8	54.71
Long-Term Debt/Total Assets (%)	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	38.89
Total Debt/Equity (%)	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	123.83
Total Debt/Capital (%)	38.14	39.13	35.27	42.63	49.27	52.33	49.05	56.6	61.06	69.85	67.94	61.98	62.26	56.57	55.32
Total Debt/Total Assets (%)	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	39.32
CFO/Total Liabilities	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	22.04
CFO/CapEx	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	29.64
Altman's Z-Score	5.78	6.13	7.22	7.66	6.79	7.95	9.4	8.51	6.18	5.42	4.98	5.68	6.55	7.32	6.22

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Accounts Receivable Turnover	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	6.78
Days Sales Outstanding	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	53.86
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	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	27.57
Accounts Payable Turnover Days	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	13.24
Cash Conversion Cycle	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	40.62
Inventory to Cash Days	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	53.86
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Market Capitalization	2,654	3,163	4,976	5,911	7,713	8,803	13,386	14,594	14,524	18,758	16,721	19,561	22,990	28,483	15,620
- Cash & Cash Equivalents	320	266	348	324	728	271	264	273	477	274	225	252	304	562	403
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	524	524	524	689	1,016	1,102	1,053	1,470	2,111	4,191	4,066	3,653	3,577	3,459	3,518
Enterprise Value	2,858	3,422	5,152	6,276	8,001	9,634	14,176	15,791	16,159	22,674	20,563	22,961	26,262	31,381	18,735
Total Capital	1,375	1,340	1,486	1,617	2,061	2,106	2,148	2,598	3,458	6,000	5,985	5,893	5,745	6,114	6,358
Total Debt/Capital (%)	38.14	39.13	35.27	42.63	49.27	52.33	49.05	56.6	61.06	69.85	67.94	61.98	62.26	56.57	55.32
Total Debt / EV	0.18	0.15	0.1	0.11	0.13	0.11	0.07	0.09	0.13	0.18	0.2	0.16	0.14	0.11	0.19
EV/Sales	1.24	1.41	2.01	2.33	2.76	2.33	3.27	3.62	3.57	4.54	3.6	3.79	4.04	4.56	2.51
EV/EBITDA	7.9	8.37	10.57	11.59	13.69	14.27	18.62	19.13	19.67	25.2	18.82	18.59	19.64	20.7	11.41
EV/EBIT	9.91	10.08	12.32	13.44	16	18.04	23.71	24.19	25.86	33.41	27.06	24.52	25.82	26.4	14.4
EV/Cash Flow to Firm	9.77	12.22	12.77	14.01	17.53	17.65	19.53	24.17	24.93	33.09	40.02	24.5	22.34	24.54	13.08
EV/Free Cash Flow to Firm	9.36	11.69	12.37	13.54	16.88	14.51	18.01	23.38	23.62	30.89	36.85	23.57	21.33	23.24	12.68
Diluted Market Cap	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	16,037
Diluted Enterprise Value	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	19,152
EV per Share	22.9	28.75	43.12	53.1	67.63	82.69	121.89	138.15	140.39	195.26	175.3	194.42	225.04	267.75	164.26
TTM Sales	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	7,477
TTM EBITDA	362	409	488	542	585	675	762	825	822	900	1,092	1,235	1,337	1,516	1,642
TTM Operating Income	288	339	418	467	500	534	598	653	625	679	760	936	1,017	1,189	1,301
TTM Cash Flow to Firm	292	280	403	448	456	546	726	653	648	685	514	937	1,176	1,279	1,433
TTM Free Cash Flow to Firm	305	293	417	464	474	664	787	675	684	734	558	974	1,231	1,350	1,478

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	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	06/30/2026

Price/Free Cash Flow	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	11.53
EV/EBIT	9.91	10.08	12.32	13.44	16	18.04	23.71	24.19	25.86	33.41	27.06	24.52	25.82	26.4	14.4
Enterprise Value	2,858	3,422	5,152	6,276	8,001	9,634	14,176	15,791	16,159	22,674	20,563	22,961	26,262	31,381	18,735
Low Price	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	133.83
EV/Sales	1.24	1.41	2.01	2.33	2.76	2.33	3.27	3.62	3.57	4.54	3.6	3.79	4.04	4.56	2.51
EV/EBITDA	7.9	8.37	10.57	11.59	13.69	14.27	18.62	19.13	19.67	25.2	18.82	18.59	19.64	20.7	11.41
Price/Earnings	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	14.17
Price/Earnings Average	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	21.22
Price/Earnings High	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	28.13
Price/Earnings Low	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	13.84
Price/Book Value	3.12	3.88	5.17	6.37	7.38	8.77	12.23	12.94	10.79	10.37	8.71	8.73	10.6	10.73	5.5
Price/Book Value Average	3.27	3.46	4.42	6.02	6.4	7.93	10	11.56	10.28	9.4	9.86	7.89	10.24	9.99	8.24
Price/Book Value High	3.66	4.09	5.26	7.11	7.47	9.05	12.75	14.01	11.71	10.75	11.33	9.66	11.32	10.9	10.92
Price/Book Value Low	2.79	2.96	3.31	4.88	5.49	6.95	7.61	9.26	7	7.95	8.09	6.92	8.71	8.64	5.37
Price/Tangible Book Value	-36.46	-38.11	-203.93	-24.8	-47.03	-13.72	-20.45	-15.72	-15.93	-5.62	-6.33	-7.28	-8.81	-12.76	-7.28
Price/Tangible Book Value Average	-38.24	-33.97	-174.29	-23.44	-40.83	-12.4	-16.73	-14.04	-15.19	-5.1	-7.16	-6.58	-8.51	-11.88	-10.9
Price/Tangible Book Value High	-42.75	-40.19	-207.26	-27.66	-47.64	-14.16	-21.32	-17.02	-17.3	-5.83	-8.23	-8.05	-9.41	-12.97	-14.45
Price/Tangible Book Value Low	-32.59	-29.09	-130.52	-18.98	-35.03	-10.87	-12.72	-11.24	-10.34	-4.31	-5.88	-5.77	-7.24	-10.27	-7.11
Price/Sales	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	2.13
Price/Sales Average	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	3.19
Price/Sales High	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	4.23
Price/Sales Low	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	2.08
Price/Cash Flow	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	11.84
Price/Cash Flow Average	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	17.73
Price/Cash Flow High	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	23.5
Price/Cash Flow Low	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	11.57
Price/Free Cash Flow Average	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	17.27
Price/Free Cash Flow High	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	22.89
Price/Free Cash Flow Low	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	11.27
EV/Sales Average	1.3	1.27	1.73	2.21	2.41	2.12	2.71	3.26	3.42	4.19	3.99	3.48	3.92	4.27	3.55
EV/Sales High	1.44	1.48	2.05	2.58	2.8	2.39	3.41	3.9	3.84	4.68	4.48	4.13	4.27	4.62	4.56
EV/Sales Low	1.12	1.1	1.31	1.82	2.08	1.88	2.1	2.67	2.44	3.66	3.39	3.12	3.41	3.75	2.46
EV/EBITDA Average	8.26	7.53	9.08	10.99	11.95	13.02	15.41	17.25	18.84	23.26	20.84	17.07	19.06	19.41	16.15
EV/EBITDA High	9.17	8.79	10.73	12.85	13.86	14.69	19.36	20.59	21.18	25.98	23.42	20.28	20.8	21.01	20.79
EV/EBITDA Low	7.12	6.54	6.89	9.03	10.32	11.56	11.97	14.1	13.46	20.34	17.73	15.31	16.57	17.04	11.19
EV/EBIT Average	10.36	9.07	10.59	12.75	13.96	16.46	19.63	21.81	24.77	30.84	29.96	22.52	25.05	24.75	20.38
EV/EBIT High	11.5	10.59	12.51	14.9	16.2	18.57	24.66	26.04	27.85	34.44	33.67	26.75	27.34	26.79	26.24
EV/EBIT Low	8.93	7.88	8.04	10.47	12.06	14.62	15.24	17.83	17.7	26.97	25.49	20.2	21.79	21.73	14.13
Last Price	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	136.95
High Price	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	271.91
Enterprise Value Average	2,988	3,078	4,429	5,954	6,984	8,790	11,738	14,238	15,481	20,928	22,767	21,088	25,483	29,421	26,511
Enterprise Value High	3,316	3,594	5,234	6,958	8,102	9,918	14,744	16,998	17,402	23,372	25,589	25,052	27,808	31,847	34,128
Enterprise Value Low	2,576	2,673	3,361	4,890	6,032	7,805	9,114	11,637	11,061	18,301	19,372	18,913	22,160	25,827	18,379

Shares Outstanding	125	119	120	118	118	116	116	114	115	116	117	118	117	117	114
Diluted Weighted Avg Shares	128	125	124	124	122	121	120	119	117	118	118	119	119	118	117
Basic Weighted Avg Shares	124	122	120	120	118	118	117	116	115	116	117	118	118	117	116
Revenue per Share	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	64.29
EBITDA per Share	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	14.12
Operating Income per Share	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	11.18
Basic EPS, GAAP	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	9.67
Basic EPS from Cont Ops	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	9.67
Diluted EPS, GAAP	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	9.6
Diluted EPS from Cont Ops	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	9.6
Dividend per Share	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	3.81
Cash Flow per Share	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	11.57
Free Cash Flow per Basic Share	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	11.18
Cash & Equivalents per Share	2.57	2.24	2.91	2.74	6.15	2.33	2.27	2.39	4.14	2.36	1.92	2.14	2.61	4.79	3.53
Book Value per Share	6.81	6.86	8.05	7.85	8.84	8.62	9.41	9.87	11.7	15.58	16.36	18.97	18.58	22.66	24.9
Tangible Book Value per Share	-0.58	-0.7	-0.2	-2.02	-1.39	-5.51	-5.63	-8.12	-7.92	-28.73	-22.53	-22.76	-22.35	-19.04	-18.82

Broadridge Financial Solutions, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)