Stock EFX EQUIFAX INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Equifax Inc. Deutsche Boerse AG

Equities

EFX

US2944291051

Professional Information Services

Market Closed - Deutsche Boerse AG
Other stock markets
 07:04:45 10/05/2024 BST 		5-day change 1st Jan Change
222 EUR +2.78% Intraday chart for Equifax Inc. +6.73% -1.51%
05-07 Transcript : Equifax Inc. Presents at Barclays Americas Select Franchise Conference 2024, May-07-2024 09:45 AM
05-06 Equifax Announces Executive Changes CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 16,966 23,458 35,721 23,798 30,470 29,863 - -
Enterprise Value (EV) 1 19,948 26,151 40,791 29,300 35,965 34,779 34,357 33,827
P/E ratio -42.5 x 45.5 x 48.6 x 34.4 x 56.2 x 42.6 x 31.1 x 23.8 x
Yield 1.11% 0.81% 0.53% 0.8% 0.63% 0.64% 0.68% 0.8%
Capitalization / Revenue 4.84 x 5.68 x 7.25 x 4.65 x 5.79 x 5.22 x 4.67 x 4.21 x
EV / Revenue 5.69 x 6.34 x 8.28 x 5.72 x 6.83 x 6.08 x 5.37 x 4.77 x
EV / EBITDA 16.9 x 17.5 x 24.4 x 17 x 21.2 x 18.2 x 15 x 13.1 x
EV / FCF -232 x 49.8 x 47.1 x 221 x 69.8 x 37.2 x 28.7 x 20.4 x
FCF Yield -0.43% 2.01% 2.12% 0.45% 1.43% 2.69% 3.49% 4.89%
Price to Book 6.59 x 7.41 x 9.97 x 6.02 x 6.72 x 5.9 x 5.39 x 5.26 x
Nbr of stocks (in thousands) 121,083 121,643 122,002 122,443 123,217 123,611 - -
Reference price 2 140.1 192.8 292.8 194.4 247.3 241.6 241.6 241.6
Announcement Date 12/02/20 10/02/21 09/02/22 08/02/23 07/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,508 4,128 4,924 5,122 5,265 5,724 6,397 7,085
EBITDA 1 1,178 1,495 1,670 1,722 1,694 1,907 2,290 2,577
EBIT 1 -335.4 676.6 1,138 1,056 933.6 1,199 1,521 1,819
Operating Margin -9.56% 16.39% 23.11% 20.62% 17.73% 20.94% 23.77% 25.67%
Earnings before Tax (EBT) 1 -433 685.2 949.2 929.7 717.9 958.8 1,316 1,676
Net income 1 -398.8 520.1 744.2 696.2 545.3 706.1 966 1,222
Net margin -11.37% 12.6% 15.11% 13.59% 10.36% 12.33% 15.1% 17.25%
EPS 2 -3.300 4.240 6.020 5.650 4.400 5.672 7.776 10.13
Free Cash Flow 1 -85.8 524.9 865.8 132.6 515.5 934.2 1,199 1,655
FCF margin -2.45% 12.72% 17.58% 2.59% 9.79% 16.32% 18.74% 23.36%
FCF Conversion (EBITDA) - 35.12% 51.85% 7.7% 30.44% 48.98% 52.35% 64.22%
FCF Conversion (Net income) - 100.92% 116.34% 19.05% 94.54% 132.31% 124.1% 135.41%
Dividend per Share 2 1.560 1.560 1.560 1.560 1.560 1.551 1.655 1.941
Announcement Date 12/02/20 10/02/21 09/02/22 08/02/23 07/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 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
Net sales 1 1,253 1,363 1,317 1,244 1,198 1,302 1,318 1,319 1,326 1,389 1,426 1,460 1,465 1,543 1,591
EBITDA 1 403.4 484.2 461.3 404.9 371.1 379.6 431.3 436.1 446.6 404.6 456.5 512.7 534.8 501.7 558.2
EBIT 1 252.2 332.4 304.6 242.9 176.1 205.4 236.9 246.4 245.1 224.7 278.2 335.4 353.5 312.7 368.8
Operating Margin 20.12% 24.38% 23.13% 19.52% 14.7% 15.78% 17.98% 18.68% 18.48% 16.17% 19.51% 22.97% 24.14% 20.27% 23.18%
Earnings before Tax (EBT) 1 138.2 303.8 264.8 219.7 141.3 152.2 192.1 190.7 182.8 166.6 220.2 278.2 292.9 263.6 318.9
Net income 1 122.1 221.8 200.6 165.7 108.2 112.4 138.3 162.2 132.4 124.9 162.9 202 215.1 193.1 233.8
Net margin 9.74% 16.27% 15.24% 13.32% 9.03% 8.63% 10.5% 12.3% 9.98% 8.99% 11.43% 13.84% 14.68% 12.52% 14.7%
EPS 2 0.9900 1.800 1.630 1.340 0.8800 0.9100 1.120 1.310 1.060 1.000 1.306 1.613 1.723 1.557 1.888
Dividend per Share 2 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900 0.3900
Announcement Date 09/02/22 20/04/22 20/07/22 19/10/22 08/02/23 19/04/23 19/07/23 18/10/23 07/02/24 17/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,981 2,694 5,070 5,502 5,494 4,916 4,494 3,963
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.531 x 1.802 x 3.036 x 3.196 x 3.244 x 2.578 x 1.962 x 1.538 x
Free Cash Flow 1 -85.8 525 866 133 516 934 1,199 1,655
ROE (net income / shareholders' equity) -14% 18.1% 22% 18.5% 12.8% 17% 20.4% 22.7%
ROA (Net income/ Total Assets) -5.3% 9.77% 7.21% 8.26% 4.58% 6.29% 8.23% 9.66%
Assets 1 7,531 5,322 10,326 8,431 11,918 11,221 11,744 12,646
Book Value Per Share 2 21.30 26.00 29.40 32.30 36.80 40.90 44.90 46.00
Cash Flow per Share 2 2.570 7.710 10.80 6.190 9.010 11.40 14.10 17.70
Capex 1 400 421 469 625 601 506 508 541
Capex / Sales 11.39% 10.21% 9.52% 12.19% 11.42% 8.83% 7.94% 7.64%
Announcement Date 12/02/20 10/02/21 09/02/22 08/02/23 07/02/24 - - -
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

Ratings for Equifax Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
20
Last Close Price
241.6 USD
Average target price
268.5 USD
Spread / Average Target
+11.14%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Professional Information Services

1st Jan change Capi.
S&P GLOBAL, INC. Stock S&P Global, Inc.
-2.03% 135B
MSCI, INC. Stock MSCI, Inc.
-14.23% 38.44B
WOLTERS KLUWER N.V. Stock Wolters Kluwer N.V.
+14.18% 37.71B
FACTSET RESEARCH SYSTEMS, INC. Stock FactSet Research Systems, Inc.
-7.94% 16.74B
TRANSUNION Stock TransUnion
+13.52% 15.15B
COMPUTERSHARE LIMITED Stock Computershare Limited
+9.76% 10.5B
DUN & BRADSTREET HOLDINGS, INC. Stock Dun & Bradstreet Holdings, Inc.
-10.60% 4.63B
CLARIVATE PLC Stock Clarivate Plc
-32.51% 4.18B
GLOBALDATA PLC Stock GlobalData Plc
+23.98% 2.45B
Other Professional Information Services
  1. Stock Market
  2. Equities
  3. EFX Stock
  4. EFX Stock
  5. Financials Equifax Inc.