Equifax

NYSE
EFX
Stock
Yield per half year: +0.8247%
Dividend yield: 0.5932%
Sector: Industrials

Reporting Equifax

Reports

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


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
9.79 13.48 14.31 14.27 11.36 23.43 35.69 23.79 25.67 23.58
Выручка, млрд $
3.15 3.36 3.41 3.51 4.13 4.92 5.12 5.27 5.68 5.68
Чистая прибыль, млрд $
0.489 0.587 0.2998 -0.3928 0.5201 0.7442 0.6962 0.5453 0.6041 0.6041
EV, млрд $
16.02 14.93 13.69 20.41 26.12 41.41 29.64 35.71 36.72 36.72
EBIT, млрд $
0.8203 0.8394 0.4533 -0.3213 0.6766 1.14 1.11 0.9593 1.04 1.04
EBITDA, млрд $
1.09 1.13 0.7692 0.016 1.23 1.58 1.67 1.58 1.72 1.72
OIBDA, млрд $
1.37 1.97 2.03 1.97 2.16 2.16
Баланс стоимость, млрд $
4.15 4.6 3.11 2.58 3.17 3.58 3.96 4.53 4.8 4.8
FCF, млрд $
0.622 0.597 0.3503 -0.0858 0.5249 0.8658 0.1326 0.5155 0.813 0.813
Операционный денежный поток, млрд $
0.7958 0.816 0.6722 0.3138 0.9462 1.33 0.7571 1.12 1.32 1.32
Операционная прибыль, млрд $
0.817 0.825 0.448 -0.3213 0.6766 1.14 1.06 0.9336 1.04 1.04
Операционные расходы, млрд $
1.21 1.33 1.52 2.32 1.71 1.81 1.89 2 2.12 2.12
CAPEX, млрд $
0.174 0.218 0.3219 0.3996 0.4213 0.469 0.6245 0.6013 0.5115 0.5115


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 $
0.1293 0.3364 0.2236 0.4013 1.68 0.2247 0.2852 0.2168 0.1699 0.1699
Short Term Investments $
0.0508 0.0302 0.028 0.0214 0.149 0.0368 1.3 0.0368
Long term investments $
0.044 0.0135
Total Receivables $
0.4333 0.4448 0.4691 0.5321 0.6306 0.7276 0.8577 0.9082 0.9576 0.9576
Total Current Assets $
0.6729 0.9984 0.9023 1.21 2.48 1.12 1.37 1.36 1.36 1.36
Чистые активы, млрд $
2.31 2.66 3.24 0.9023 1.21 2.48 1.12 1.59 1.38 1.59
Активы, млрд $
6.66 7.23 7.15 7.91 9.61 11.04 11.55 12.28 11.76 11.76
Short Term Debt $
0.5854 0.9653 0.0049 0.0031 1.1 0.8248 0.9672 0.9634 0.6877 0.6877
Long Term Debt $
2.09 1.74 2.63 3.38 3.28 4.47 4.82 4.75 4.32 4.32
Задолженность, млрд $
3.94 3.99 4 5.29 6.4 7.44 7.57 7.59 6.84 6.84
Чистый долг, млрд $
2.54 2.37 2.41 2.98 2.69 5.07 5.5 5.49 4.84 4.84
Долг, млрд $
2.67 0.9653 2.64 3.38 4.38 5.29 5.79 5.71 5.01 5.01
Interest income $
0.0638 0.0921 0.0928 0.1035 0.1117 0.1416 0.1456 0.183
Расходы на обслуживание долга $
0.0921 0.0928 0.1035 0.1117 0.1416 0.1456 0.183 0.2414 0.2291 0.2291
Чист. проц. доходы, млрд $
-0.0921 0.0928 0.1035 0.1117 0.1416 0.1456 0.183 0.2009 0.183
Goodwill $
2.61 2.57 3.97 4.18 4.13 4.31 4.5 6.26 6.38 6.83
Амортизация, млрд $
0.2687 0.2909 0.3159 0.3373 0.5495 0.4464 0.5601 0.6198 0.6806 0.6806
Себестоимость, млрд $
1.11 1.21 1.44 1.52 1.74 1.98 2.18 2.34 2.52 2.52
Товарно материальные запасы $
0.0393 0.0602 0.0943 0.1 0.0881 0.1041 0.1084 0.1343 0 0


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.04 4.83 2.47 -3.22 4.24 6.02 5.65 4.4 4.84 4.84
Цена акции ао 118.23 117.92 93.13 140.12 192.84 204.56 247.29 254.85 268.97 268.97
Число акций ао, млн 121 121 121 122 122 123 123.3 123.9 124.9 124.9
FCF/акцию 5.14 4.9 2.89 -0.7033 4.27 7 1.08 4.16 6.51 6.51


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 19.66 20.12 9.54 -13.82 18.1 22.04 18.46 12.84 12.95 12.95 38.03
ROA, % 8.75 8.45 4.17 -5.22 5.94 7.21 6.16 4.58 5.03 5.03 7.87
ROIC, % 13.07 12.47 11.8 6.69 -5.08 9.31 10.46 9.11 7.21 10.15 15.11
ROS, % 24.65 13.29 -9.33 19.88 22.15 13.59 10.36 10.63 10.63 10.63 13.32
ROCE, % 25.92 7.17 -4.91 9.49 13.01 11.67 9.35 10.45 21.13 21.13 85.52
Ebit margin, % -9.16 20.03 22.23 21.72 18.22 18.3 18.3 18.3
Рентаб EBITDA, % 33.61 22.54 0.46 29.71 32.18 32.66 29.99 30.28 30.28 30.28 22.86
Чистая рентаб, % 26 24.5 8.79 -11.2 12.6 15.11 13.59 10.36 10.63 10.63 13.53
Operation Margin, % 24.53 13.13 -9.56 16.39 23.11 20.62 17.73 18.34 18.34 18.34 17.30
Чистая процентная маржа, % 15.27 15.08 16.11 15.54 17.47 8.79 -11.37 12.6 15.11 15.06 14.35
Доходность FCF, % 6.18 6.09 4.62 4.14 2.44 -0.5474 2.72 2.97 0.5286 2.01


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
29.9 26.6 37.6 -42.81 45.04 48.83 34.66 55.41 52.77 52.77 20.90
P/BV
5.2 4.6 3.57 6.65 7.3 10.09 6.07 6.45 6.48 6.48 11.53
P/S
4.8 4.3 3.3 4.97 5.68 7.38 4.71 5.74 5.61 5.61 3.30
P/FCF
23.42 32 -198.97 45.21 41.76 189.19 177.83 45.74 29 29 29.35
E/P
0.0384 0.0209 -0.0251 0.027 0.0255 0.0278 0.0212 0.0231 0.0256 0.0256 0.05
EV/EBIT
-63.04 31.58 37.37 26.63 37.23 35.32 35.32 35.32
EV/EBITDA
14.84 13.22 17.79 1275.72 21.3 26.14 17.72 22.61 21.34 21.34 13.69
EV/S
5.25 4.91 5.32 5.32 6.95 5.79 6.78 6.46 6.46 6.46 3.98
EV/FCF
29.55 47.82 -217.42 41.83 39.51 223.5 69.27 45.16 45.16 45.16 37.30
Debt/EBITDA
0.85 3.43 211.41 3.57 3.34 3.46 3.62 2.91 2.91 2.91 2.22
Netdebt/Ebitda
2.28 3.59 -31.15 2.48 3.52 3.29 3.48 2.81 2.81 2.81 1.65
Debt/Ratio
0.55 0.56 0.67 0.67 0.67 0.5012 0.4651 0.4261 0.4261 0.4261 1.28
Debt/Equity
1.23 1.27 2.02 2.02 2.08 1.46 1.26 1.04 1.39 1.39 0.85
Debt/Net Income
4.6 8.79 -8.61 8.42 7.11 8.31 10.47 8.29 8.29 8.29 4.38
PEG
35.56 35.56
Бета
1.34 1.49 1.45 2.93 -1.92 -0.7692 -0.7692 0.45
Индекс Альтмана
3.72 3.3 2.95 3.54 5.48 3.98 3.37 2.97 3.5 3.5 10.48


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.1378 0.1874 0.1879 0.1887 0.1895 0.19 0.1911 0.1918 0.1932 0.191
Дивиденд
1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 0.5 1.67
Див доход, ао, %
1.38 1.52 1.12 0.9345 0.562 0.7771 0.5757 0.6362 0.6321 0.5932 1.89
Дивиденды / прибыль, %
32.4 33.8 62.68 0 36.44 25.53 27.45 35.17 31.98 31.98 42.33
Dividend Coverage Ratio
3.12 1.59 -2.07 2.74 3.89 3.63 2.84 2.85 3.16 3.16


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
Всего задолженность
0.8268 1.36 2.48
CAPEX/Выручка, %
10.21 9.52 12.19 11.42 9 9
Персонал, чел
11 000 12 700 14 000 14 900