Financials Broadridge Financial Solutions, Inc.

Equities

BR

US11133T1034

Professional Information Services

Real-time Estimate Cboe BZX 10:53:34 2024-05-22 am EDT 5-day change 1st Jan Change
204.2 USD +2.12% Intraday chart for Broadridge Financial Solutions, Inc. +1.11% -0.67%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,829 14,489 18,758 16,711 19,541 23,633 - -
Enterprise Value (EV) 1 16,026 15,800 22,371 20,279 22,702 26,536 26,174 25,664
P/E ratio 31.4 x 31.9 x 34.7 x 31.3 x 31.3 x 31.6 x 27.8 x 25 x
Yield 1.52% 1.71% 1.42% 1.8% 1.75% 1.58% 1.75% 1.93%
Capitalization / Revenue 3.4 x 3.2 x 3.76 x 2.93 x 3.22 x 3.62 x 3.44 x 3.27 x
EV / Revenue 3.67 x 3.49 x 4.48 x 3.55 x 3.75 x 4.06 x 3.81 x 3.55 x
EV / EBITDA 17.4 x 16.9 x 17.8 x 15.8 x 16.1 x 17.1 x 15.9 x 14.8 x
EV / FCF 28.3 x 31.6 x 40.1 x 54.7 x 30.3 x 25.1 x 22.9 x 20.6 x
FCF Yield 3.53% 3.16% 2.49% 1.83% 3.3% 3.99% 4.37% 4.84%
Price to Book 13.4 x 10.8 x - 8.71 x 8.73 x 10.1 x 9.36 x 8.32 x
Nbr of stocks (in thousands) 116,139 114,817 116,126 117,227 117,981 118,180 - -
Reference price 2 127.7 126.2 161.5 142.6 165.6 200.0 200.0 200.0
Announcement Date 8/1/19 8/11/20 8/12/21 8/12/22 8/8/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Junio 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,362 4,529 4,994 5,709 6,061 6,529 6,875 7,228
EBITDA 1 919.1 936.7 1,255 1,280 1,410 1,554 1,645 1,734
EBIT 1 746.5 794.8 901.8 1,066 1,199 1,309 1,401 1,494
Operating Margin 17.11% 17.55% 18.06% 18.67% 19.78% 20.05% 20.38% 20.67%
Earnings before Tax (EBT) 1 607.3 579.5 696.2 672.2 794.9 942.5 1,077 1,190
Net income 1 482.1 462.5 547.5 539.1 630.6 739.5 836.8 929.1
Net margin 11.05% 10.21% 10.96% 9.44% 10.4% 11.33% 12.17% 12.85%
EPS 2 4.060 3.950 4.650 4.550 5.300 6.338 7.191 7.987
Free Cash Flow 1 566.4 499.5 557.3 370.4 748.2 1,059 1,144 1,243
FCF margin 12.98% 11.03% 11.16% 6.49% 12.34% 16.22% 16.64% 17.2%
FCF Conversion (EBITDA) 61.63% 53.33% 44.42% 28.94% 53.08% 68.14% 69.53% 71.71%
FCF Conversion (Net income) 117.49% 108% 101.79% 68.71% 118.65% 143.21% 136.71% 133.81%
Dividend per Share 2 1.940 2.160 2.300 2.560 2.900 3.165 3.507 3.863
Announcement Date 8/1/19 8/11/20 8/12/21 8/12/22 8/8/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 1,260 1,534 1,723 1,283 1,293 1,646 1,839 1,431 1,405 1,726 1,960 1,496 1,484 1,818 2,065
EBITDA 1 196.9 365.9 489.8 202.9 226.9 397.2 582.6 268 242.6 439.1 621.4 261 238.6 460.6 661.4
EBIT 1 140.8 313.3 436 150.1 173.1 344.8 531 199.3 174.5 369.5 566 204.2 193 403 607.5
Operating Margin 11.18% 20.43% 25.3% 11.7% 13.39% 20.95% 28.87% 13.93% 12.42% 21.4% 28.88% 13.65% 13% 22.16% 29.42%
Earnings before Tax (EBT) 1 51.9 223.3 318.8 55.4 71.9 250.1 417.5 112.9 87.6 266.7 472 121.4 109.1 321.2 523.8
Net income 1 47.2 176.6 248.1 50.4 57.5 198.5 324.1 90.9 70.3 213.7 360.7 92.72 85.49 250.7 406.2
Net margin 3.75% 11.51% 14.4% 3.93% 4.45% 12.06% 17.62% 6.35% 5% 12.38% 18.4% 6.2% 5.76% 13.79% 19.67%
EPS 2 0.4000 1.490 2.090 0.4200 0.4800 1.670 2.720 0.7600 0.5900 1.790 3.122 0.8300 0.7200 2.110 3.453
Dividend per Share 2 0.6400 0.6400 0.6400 0.7250 0.7250 0.7250 0.7250 - - - 0.8000 0.8800 0.8800 0.8800 0.8800
Announcement Date 2/1/22 5/3/22 8/12/22 11/2/22 2/2/23 5/2/23 8/8/23 11/2/23 2/1/24 5/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,197 1,311 3,613 3,568 3,161 2,903 2,541 2,032
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.303 x 1.399 x 2.88 x 2.788 x 2.242 x 1.868 x 1.544 x 1.172 x
Free Cash Flow 1 566 500 557 370 748 1,059 1,144 1,243
ROE (net income / shareholders' equity) 43.4% 37.4% 34.7% 28.9% 30.3% 39.9% 41.5% 41.4%
ROA (Net income/ Total Assets) 13.4% 10.5% 8.42% 6.62% 7.69% 10.8% 12.1% 13.2%
Assets 1 3,593 4,385 6,505 8,144 8,201 6,844 6,926 7,022
Book Value Per Share 2 9.520 11.70 - 16.40 19.00 19.80 21.40 24.00
Cash Flow per Share - - 5.430 3.740 - - - -
Capex 1 50.6 62.7 51.9 29 38.4 54.2 51.9 86.5
Capex / Sales 1.16% 1.38% 1.04% 0.51% 0.63% 0.83% 0.76% 1.2%
Announcement Date 8/1/19 8/11/20 8/12/21 8/12/22 8/8/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
200 USD
Average target price
207.6 USD
Spread / Average Target
+3.81%
Consensus
  1. Stock Market
  2. Equities
  3. BR Stock
  4. Financials Broadridge Financial Solutions, Inc.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW