Dashboard
Analysis
Charting
Screener
Resources
Settings
NYSE-BRO
Dec '05
Dec '08
Dec '11
Dec '14
Dec '17
Dec '20
Dec '23
Trailing Valuation
Stock Price
79.4
102
71.1
57
70.3
47.4
39.5
27.6
25.7
22.4
16.1
Total Shares Outstanding
341.4
286
284.6
283.2
282.5
283
281.7
279.6
276.2
280.2
278
Market Cap
27,095.2
29,177.7
20,236.4
16,135.1
19,853.8
13,417.2
11,119.7
7,705.3
7,106.9
6,285.1
4,461.4
Total Enterprise Value (TEV)
33,897.2
32,532.7
23,500.4
19,611.1
21,350.6
14,850.3
12,288.4
8,760.5
7,484.7
6,828.2
5,149
Dividend Yield
0.8%
0.5%
0.7%
0.6%
1.1%
1.2%
1.4%
Buyback Yield
0.2%
0%
—
1.8%
3.6%
Debt Paydown Yield
-0.2%
-0.1%
-12%
0.4%
-4.1%
-2.7%
-6.9%
1%
Shareholder Yield
-0%
-11.5%
0.9%
-3.6%
-2.5%
-5.6%
3.2%
4.7%
P/S
5.1
6.2
4.8
4.5
6.5
4.7
3.8
3.6
2.7
P/Gross Profit
10.2
12.7
10.1
9.2
14.1
11.5
10.3
8.2
7.5
5.6
P/E
23.8
29.5
23.3
24
34
28.1
28.2
22.6
18.4
24.6
18.9
Earnings Yield
4.2%
3.4%
4.3%
2.9%
3.5%
4.4%
5.4%
4.1%
5.3%
P/OCF
19.8
24.9
20
18.3
24.5
18.8
16.4
13.6
15.3
11.7
P/FCF
20.9
26.7
21.5
19.5
26
14.6
17
16
12.3
FCF Yield
4.8%
3.7%
5.1%
3.8%
6.8%
5.9%
6.3%
8.1%
P/B
2.2
3.5
3.3
2.6
2.8
2.1
EV/Sales
6.3
6.9
5.5
7
5.7
5.2
4.4
4
3.9
3.1
EV/Gross Profit
12.8
14.2
11.2
15.1
11.4
9.3
8.7
6.4
EV/EBITDA
19.2
20.5
17.3
17.1
21.1
17.5
14.4
12.9
11.8
9.4
EV/EBIT
23
20.3
20.4
25
22.2
15.9
EV/OCF
24.8
27.7
22.3
26.4
20.8
18.1
15.4
16.9
16.6
13.5
EV/FCF
26.1
29.8
23.7
28
23.1
16.7
17.9
17.4
Dividends
DPS
0.6
0.5
0.4
0.3
0.2
Payout Ratio
18%
15.5%
17.9%
18.3%
20.9%
22.9%
24.6%
19.4%
27.3%
26.3%
Margins
Gross Profit Margin
49.5%
48.9%
47.9%
49%
46.3%
44.9%
45.1%
46.8%
46.4%
47.5%
48.3%
Operating Margin
27.5%
29.1%
27%
28%
25.7%
23.9%
24.8%
25.4%
26.5%
26.6%
EBITDA Margin
33%
33.8%
32.4%
32.2%
33.2%
30.9%
29.4%
30.4%
31.3%
32.7%
33.1%
Net Profit Margin
18.9%
21.3%
20.7%
19.3%
18.4%
16.7%
17.1%
21.5%
14.6%
14.7%
Effective Tax Rate
23.1%
24%
23.3%
23%
24.2%
25.6%
11.1%
39.2%
39.6%
Pre-Tax Profit Margin
27.7%
25%
22.1%
24.3%
Free Cash Flow Margin
23.2%
22.4%
25.1%
26.2%
22.5%
22.3%
21.9%
OCF / Sales
24.1%
24.7%
27.4%
28.4%
28.2%
23.8%
OCF / Net Income
135.6%
117.2%
116%
131.1%
137.8%
148.4%
170.2%
164.9%
110.6%
159.6%
156.9%
FCF / OCF
95%
93%
93.2%
94.1%
94.4%
90.1%
89.2%
92.7%
94.5%
95.7%
95.2%
FCF / Net Income
128.9%
109%
108%
123.4%
130.1%
133.7%
151.8%
152.8%
104.5%
152.7%
149.4%
FCF / EBITDA
73.7%
68.7%
69.1%
72.1%
75.6%
79.7%
86.2%
71.9%
68.2%
66.2%
Capital Efficiency
Return on Invested Capital
7.1%
6.7%
7%
8.5%
6.1%
Return on Assets
6.5%
6.2%
6%
7.6%
5.5%
Return on Equity
10.7%
15.3%
14.8%
13.5%
12.5%
12.3%
16.2%
11.4%
Return on Total Capital
14%
26.1%
29%
29.3%
40%
25.3%
Return on Capital Employed
12.9%
12%
11.7%
12.4%
11%
10.9%
11.5%
Return on Tangible Assets
10.6%
15%
13.9%
15.7%
14.5%
18.7%
14.4%
Receivables Turnover
5.9
6.1
2.9
Days Sales Outstanding
80.3
65.4
62.3
59.7
97.1
143
136.8
126.3
103.1
96.9
94.5
Payables Turnover
5.8
7.6
9.9
14
14.9
13.9
Days Payables Outstanding
82.6
63.1
62.2
53.2
48.3
36.9
25.9
26.3
25.8
Cash Conversion Cycle
-2.3
0.1
48.8
106.1
110.7
100.5
78.5
70.6
68.7
Asset Turnover
Fixed Asset Turnover
9.5
9.1
7.2
11
24.3
19.9
Operating Cycle
CapEx to OCF
0
CapEx to Revenue
CapEx to Depreciation
Financial Health
Total Debt
7,971
4,013
3,975
4,138
2,202.9
2,268.8
1,723.2
1,507
976.1
1,073.9
1,144.7
Net Debt
6,781
3,338
3,264
3,476
1,496.8
1,433.1
1,168.7
1,055.2
377.8
543.2
687.6
Current Ratio
1.2
1.1
1
1.3
Quick Ratio
0.8
0.7
Cash Ratio
Debt Ratio
Assets to Equity
2.4
3
2.3
Cash Flow to Debt Ratio
Long-term Debt to Assets
Intangibles to Total Assets
Net Current Asset Value
-8,825
-4,268
-4,174
-4,370.9
-2,268.2
-2,254
-1,777.7
-1,520.8
-922.7
-1,166.4
-1,317.3
Goodwill / Assets
Debt / Equity
0.9
Total Debt / Capitalization
Long Term Debt / Capitalization
Long-Term Debt / Equity
Net Debt / EBITDA
1.5
1.8
1.7
EBIT / Interest Expense
7.1
6.8
13.1
11.3
9
EBITDA / Interest Expense
7.3
8.1
15.5
13.7
15
15.2
(EBITDA - Capex) / Interest Expense
7.8
12.5
14.5
Per Share
Revenue per Share
6.7
Basic EPS
3.4
1.4
Diluted EPS
Book Value per Share
41.5
16.5
12.2
10.9
8.6
7.7
Tangible Book Value per Share
-25
-11.8
-12
-13.1
-5.8
-6.1
-4.8
-2.8
-3.7
-4.2
Cash per Share
2.5
2
1.6
1.9
Operating Cash Flow per Share
4.6
4.1
3.2
Free Cash Flow per Share
CapEx per Share
Weighted Avg. Shares Outstanding
297.3
282
280
276
274.3
272.5
271
272.6
272.3
275.6
Weighted Avg. Shares Outstanding Diluted
298.5
284
281
279
277.4
275.8
274.6
275.5
277.6
Common Size
SG&A to Revenue
Stock-based Comp to Revenue
1.9%
2.1%
2%
2.3%
1.7%
1.6%
