NYSE: BR - Broadridge Financial Solutions

Yield per half year: -11.55%
Sector: Industrials

Reporting Broadridge Financial Solutions

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
6.56 8.02 10.87 11.55 14.47 18.69 16.64 21.47 23.19 21.14
Выручка, млрд $
2.9 4.14 4.33 4.36 4.53 4.99 5.71 6.06 6.51 6.51
Чистая прибыль, млрд $
0.308 0.327 0.4279 0.4821 0.4625 0.5475 0.5391 0.6306 0.6981 0.6981
EV, млрд $
6.85 9.96 14.71 16.37 16.08 22.7 20.96 22.19 27.31 27.31
EBIT, млрд $
0.5846 0.6727 0.6034 0.6527 0.6249 0.6787 0.7599 0.9364 1.03 1.03
EBITDA, млрд $
0.582 0.674 0.7669 0.8254 0.835 0.9725 1.22 1.36 1.51 1.51
Баланс стоимость, млрд $
1.3 1.47 1.09 1.13 1.35 1.81 1.92 2.24 2.17 2.17
FCF, млрд $
0.362 0.312 0.5557 0.5444 0.4995 0.5394 0.3704 0.7481 0.9432 0.9432
Операционный денежный поток, млрд $
0.5159 0.6936 0.6936 0.617 0.5982 0.6401 0.4435 0.8233 1.06 1.06
Операционная прибыль, млрд $
0.5 0.532 0.5949 0.6527 0.6249 0.6787 0.7599 0.9364 1.02 1.02
Операционные расходы, млрд $
0.4209 0.5014 0.5654 0.5775 0.639 0.7443 0.8323 0.849 0.9168 0.9168
CAPEX, млрд $
0.076 0.203 0.1379 0.0726 0.0987 0.1007 0.0731 0.0752 0.113 0.113


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.7277 0.2711 0.2018 0.2732 0.4766 0.2745 0.2247 0.2523 0.3044 0.3044
Short Term Investments $
0.0001 0.0001 0.0001 0.0004 0.0005 0.0007 0.0006 0.0007 0.0008 0.0008
Long term investments $
0.0333 0.0485 0.0634 0.0803 0.1004 0.1416 0.194 0.2216 0.2419
Total Receivables $
0.4534 0.5895 0.615 0.664 0.7113 0.8203 0.9469 0.974 1.07 1.07
Total Current Assets $
1.29 0.9896 0.9911 1.04 1.33 1.26 1.33 1.39 1.54 1.54
Чистые активы, млрд $
1.05 1 0.9911 1.04 1.33 1.26 0.1509 0.1457 2.17 0.1457
Активы, млрд $
2.88 3.15 3.3 3.88 4.89 8.12 8.17 8.23 8.24 8.24
Short Term Debt $
0.1249 0.4582 0.0253 -0.0466 0.3999 0.0402 -0.194 1.22 0.038 0.038
Long Term Debt $
0.8976 1.1 1.05 1.47 1.39 3.89 3.79 2.23 3.36 3.36
Задолженность, млрд $
1.83 2.15 2.21 2.75 3.54 6.31 6.25 5.99 6.07 6.07
Чистый долг, млрд $
0.2948 1.93 0.8516 1.2 1.31 3.61 3.61 3.16 3.27 3.27
Долг, млрд $
1.02 2.2 1.05 1.47 1.79 3.89 3.84 3.41 3.58 3.58
Interest income $
0.0225 0.0314 0.002 0.0038 0.0042 0.0588 0.0022 0.003 0.0082
Расходы на обслуживание долга $
0.0284 0.0447 0.0424 0.0459 0.0588 0.0552 0.0847 0.1355 0.1502 0.1502
Чист. проц. доходы, млрд $
-0.0258 0.002 0.0038 0.0042 0.0588 0.0022 0.003 0.0082 0.0121 0.0082
Goodwill $
0.8561 0.9705 0.9993 1.16 1.25 1.5 1.67 3.72 3.48 3.46
Амортизация, млрд $
0.0000 0.0001 0.000161 0.1727 0.2101 0.2938 0.464 0.425 0.4779 0.4779
Себестоимость, млрд $
3.11 3.17 3.13 3.27 3.27 3.57 4.12 4.28 4.57 4.57
Товарно материальные запасы $
0.0082 0.0172 0.0185 0.0211 0.0215 0.0232 0.0293 0.0341 0.0305 0.0305


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 2.53 2.7 3.55 4.06 3.95 4.65 4.55 5.3 5.86 5.86
Цена акции ао 53.73 66.3 90.58 96.25 123.54 153.2 142.94 205.75 229.13 229.13
Число акций ао, млн 122 121 120 120 118 117 118.5 119 119.1 119.1
FCF/акцию 2.97 2.58 4.62 4.58 4.27 4.58 3.13 6.29 7.92 7.92


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
ROE, % 31.17 31.89 40.79 43.39 37.39 34.7 28.92 30.32 31.67 31.67 24.01
ROA, % 11.72 10.84 13.26 13.42 10.55 8.42 6.62 7.69 8.47 8.47 7.15
ROIC, % 19.46 17.03 17.55 21.5 21.71 15.7 12.5 15.11 17.67 17.67 15.11
ROS, % 17.17 12.86 13.94 14.97 14.18 15.09 9.44 10.4 10.73 10.73 13.14
ROCE, % 55.91 67.01 23.88 21.2 17.61 9.93 11.08 16.05 15.07 15.07 27.99
Рентаб EBITDA, % 21 17.04 17.71 18.92 18.44 19.47 21.44 22.46 23.14 23.14 19.51
Чистая рентаб, % 17.3 12.8 9.88 11.05 10.21 10.96 9.44 10.4 10.73 10.73 13.34
Operation Margin, % 17.27 12.83 13.74 14.96 13.8 13.59 13.31 15.45 15.63 15.63 15.72
Чистая процентная маржа, % 8.73 10.28 10.66 10.61 7.89 9.88 11.05 10.21 10.96 9.99 14.35
Доходность FCF, % 6.82 6.38 5.53 3.89 5.11 3.93 3.33 2.78 2.07 3.83


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
P/E
26.2 31.8 32.39 31.46 31.92 34.87 32.18 30.18 34.44 34.44 20.92
P/BV
7.5 10.2 12.66 13.45 10.96 10.55 9.04 8.49 11.09 11.09 6.04
P/S
2.5 2.6 3.2 3.48 3.26 3.82 3.04 3.14 3.69 3.69 3.38
P/FCF
20 32.27 19.55 26.07 35.88 40.2 48.4 28.26 22.41 22.41 29.56
E/P
0.0405 0.0357 0.0321 0.0348 0.0308 0.0282 0.0301 0.0323 0.033 0.033 0.05
EV/EBITDA
11.26 14.1 19.18 19.83 19.25 23.34 17.13 16.3 18.14 18.14 5.43
EV/Ebit
19.54 36.03 27.59 23.7 26.58 26.58
EV/S
2.72 2.52 3.27 3.46 3.6 4.62 3.67 3.66 4.2 4.2 4.08
EV/FCF
21.79 33.45 25.46 27.72 32.65 42.77 56.6 29.66 28.96 28.96 36.52
Debt/EBITDA
1.68 3.12 1.37 1.78 2.14 4 3.14 2.51 2.38 2.38 0.08
Netdebt/Ebitda
0.51 2.92 2.46 1.47 1.61 3.98 2.95 2.32 2.17 2.17 0.24
Debt/Ratio
0.64 0.68 0.67 0.71 0.72 0.78 0.4699 0.4146 0.434 0.434 0.32
Debt/Equity
1.75 2.14 2.02 2.44 2.63 3.49 2 1.52 24.55 24.55 6.12
Debt/Net Income
3.33 4.77 2.52 3.15 3.86 7.17 7.12 5.41 5.12 5.12 3.35
Бета
0.87 0.94 0.96 1.05 1.46 1.46 0.18
Индекс Альтмана
4.82 5.44 5.67 5.6 5.05 4.62 3.95 4.28 4.34 4.34 3.28


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.1223 0.1522 0.1658 0.2112 0.241 0.2617 0.2907 0.331 0.3682 0.3682
Дивиденд
1.26 1.39 1.7 2.05 2.23 2.43 2.73 3.05 3.36 4.16
Див доход, ао, %
1.94 1.5 1.49 1.61 1.48 1.41 2.04 1.48 1.47 1.53 1.89
Дивиденды / прибыль, %
47.1 50.6 38.75 43.81 52.11 47.8 53.92 52.49 52.74 52.74 40.62


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0 0
Всего задолженность
0.7774 0.8026 1.34 1.29 1.29
ebit_margin
18.43 12.77 13.31 15.45 15.79 15.79
Персонал, чел
13704 13704 14300 14700