Brown & Brown (BRO) Financials

$66.14

$-0.19 (-0.29%)

As on 11-Sep-2026 13:43EDT

Market cap

$23,898 Mln

Revenue (TTM)

$6,852 Mln

P/E Ratio

22.8

P/B Ratio

1.9

Div. Yield

0.9 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	6,852.00	5,956.00	4,705.00	4,257.10	3,573.40	3,047.50
Cost of Revenue	2,808.00	734.00	2,406.00	2,836.50	1,816.90	1,636.90
Gross Profit	4,044.00	5,222.00	2,299.00	1,420.60	1,756.50	1,410.60
Operating Expenses	2,093.00	3,527.00	932.00	2,948.40	782.60	555.90
Operating Profit (EBIT)	1,951.00	1,695.00	1,367.00	1,146.10	973.90	857.50
Other Income	--	--	--	--	--	--
Profit before Tax	1,548.00	1,371.00	1,303.00	1,146.10	876.10	762.80
Provision for Tax	336.00	304.00	301.00	275.60	204.30	175.70
Profit after Tax (Net Income)	1,205.00	1,054.00	993.00	870.50	671.80	587.10
Minority Interest	-8.00	-13.00	-9.00	--	--	--
Consolidated Profit	486.00	1,043.00	981.00	857.20	659.10	587.10

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	12,583.00	12,547.00	6,437.00	5,579.00	4,606.60	4,196.90
Minority Interest	-8.00	--	--	--	--	--
Non-Current Liabilities	9,566.00	9,124.00	4,861.00	4,348.00	4,770.30	2,931.10
Current Liabilities	7,713.00	8,294.00	6,314.00	4,956.00	4,596.60	2,667.40
Total Liabilities	37,600.00	29,991.00	17,612.00	14,883.00	13,973.50	9,795.40

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	21,095.00	21,377.00	10,688.00	9,753.00	8,977.50	6,465.10
Current Assets	8,692.00	8,614.00	6,924.00	5,130.00	4,996.00	3,330.30
Total Assets	37,600.00	29,991.00	17,612.00	14,883.00	13,973.50	9,795.40
Total Debt*	8,007.00	7,918.00	4,060.00	4,020.00	4,183.00	2,246.30
Net Current Assets	979.00	320.00	610.00	173.00	399.40	662.90

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	1,450.00	1,174.00	1,009.50	881.40	948.00
Cash Flow from Investing Activities	--	-7,914.00	-898.00	-587.00	-1,912.60	-396.70
Cash from Financing Activities	--	7,713.00	-64.00	-186.70	1,725.40	-349.30
Net Cash Inflow / Outflow	--	--	--	--	--	201.91

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	3.57	3.11	3.50	3.09	2.41	2.11
Cash EPS ($)	--	4.19	4.28	3.81	3.07	2.66
Adjusted Book Value ($)	--	37.01	22.67	19.79	16.51	15.09
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	4.28	4.13	3.58	3.16	3.41
Free Cash Flow per Share ($)	--	4.08	3.85	3.58	2.97	3.25

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	6.81	9.88	9.47	8.82	9.39
ROE (%)	9.53	11.10	16.53	17.09	15.26	14.77
ROA (%)	3.52	4.43	6.11	6.03	5.65	6.26
EBIT Margin (%)	28.20	28.01	31.97	29.98	29.27	30.18
Net Margin (%)	17.59	17.70	21.11	20.45	18.80	19.26
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	39.58	0.27	0.11	0.19	0.17	0.17
EBIT Growth (%)	25.86	10.90	17.86	21.99	13.74	36.49
Net Profit Growth (%)	20.42	6.14	14.07	29.58	14.43	22.19
EPS Growth (%)	1.50	-0.11	0.13	0.28	0.14	0.22
Book Value Growth (%)	-6.20	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	22.82	25.63	29.18	23.03	23.66	33.29
Price / Book Value	1.92	2.15	4.50	3.59	3.45	4.66
Dividend Yield (%)	0.89	--	--	--	--	--
EV/EBITDA	12.64	16.64	18.74	20.38	16.74	20.87
Close Price ($)	64.15	79.70	102.02	71.11	56.97	70.28
High Price ($)	111.01	125.68	114.15	76.25	74.00	70.75
Low Price ($)	53.81	76.17	69.24	52.82	52.91	42.72
Market Cap ($ Cr)	23,897.87	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.58	0.63	0.63	0.72	0.91	0.54
Short term debt to equity ratio	0.03	0.06	0.04	0.11	0.06	0.02
Current Ratio	1.13	1.04	1.10	1.04	1.09	1.25
Quick Ratio	1.05	--	--	1.04	0.70	0.88
Interest Coverage	4.82	5.62	7.48	6.53	7.41	14.15

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	46.40	60.44	75.20	47.92	65.91	41.98
Asset Turnover	0.20	0.25	0.29	0.30	0.30	0.32
Receivable days	--	218.87	216.51	188.55	185.76	145.15
Inventory Days	--	--	--	114.37	276.60	201.66
Payable days	--	339.13	63.15	48.00	53.19	182.05
Cash Conversion Cycle	--	--	153.36	254.93	409.16	164.76

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)