Equifax Inc. Website

Equifax Inc.

NYSE-EFX

Basic

  • Market Cap

    $33.1B

  • EV

    $38.57B

  • Shares Out

    123.74M

  • Revenue

    $5,465.5M

  • Employees

    14,900

Margins

  • Gross

    55.63%

  • EBITDA

    30.74%

  • Operating

    18.87%

  • Pre-Tax

    13.99%

  • Net

    10.67%

  • FCF

    12.36%

Returns (5Yr Avg)

  • ROA

    4.67%

  • ROTA

    24.84%

  • ROE

    13.86%

  • ROCE

    10.87%

  • ROIC

    7%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $289.81

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $181.9M

  • Net Debt

    $5,330.4M

  • Debt/Equity

    1.14

  • EBIT/Interest

    4.29

Growth (CAGR)

  • Rev 3Yr

    5.65%

  • Rev 5Yr

    9.99%

  • Rev 10Yr

    8.81%

  • Dil EPS 3Yr

    -7.18%

  • Dil EPS 5Yr

    5.84%

  • Dil EPS 10Yr

    5.63%

  • Rev Fwd 2Yr

    10.14%

  • EBITDA Fwd 2Yr

    15.94%

  • EPS Fwd 2Yr

    19.2%

  • EPS LT Growth Est

    16.23%

Dividends

  • Yield

    —

  • Payout

    33%

  • DPS

    $1.56

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    5.2%

  • DPS Growth Fwd 2Yr

    3.22%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

3,507.6

4,127.5

4,923.9

5,122.2

5,265.2

5,465.5

Total Revenues % Chg.

2.8%

17.7%

19.3%

4%

2.8%

8%

Cost of Goods Sold, Total

1,521.7

1,737.4

1,980.9

2,177.2

2,335.1

2,425.3

Gross Profit

1,985.9

2,390.1

2,943

2,945

2,930.1

3,040.2

Selling General & Admin Expenses, Total

1,166.5

1,306.3

1,324.4

1,295.6

1,352.8

1,368.8

Depreciation & Amortization

331.1

391

480.4

560.1

610.8

640.2

Other Operating Expenses, Total

1,497.6

1,697.3

1,804.8

1,855.7

1,963.6

2,009

Operating Income

488.3

692.8

1,138.2

1,089.3

966.5

1,031.2

Interest Expense, Total

-111.7

-141.6

-145.6

-183

-241.4

-240.2

Net Interest Expenses

-111.7

-141.6

-145.6

-183

-241.4

-240.2

Currency Exchange Gains (Loss)

—

—

—

—

—

—

—

—

Other Non Operating Income (Expenses)

23

16.9

28.4

14.8

27.2

15.3

EBT, Excl. Unusual Items

399.6

568.1

1,021

921.1

752.3

806.3

Restructuring Charges

—

—

—

-11.5

-31.9

-8.6

-24

-37.6

-37.6

Merger & Related Restructuring Charges

—

—

—

—

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

149.5

-64

32.4

7

-0.2

Insurance Settlements

—

—

—

—

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

-800.9

—

—

—

—

—

Other Unusual Items

—

—

—

—

-1

-0.5

0.8

0.2

-3.8

-3.8

EBT, Incl. Unusual Items

-413.8

685.2

949.2

929.7

717.9

764.7

Income Tax Expense

-35.7

159

200.7

229.5

166.2

174.7

Earnings From Continuing Operations

-378.1

526.2

748.5

700.2

551.7

590

Minority Interest

-6

-6.1

-4.3

-4

-6.4

-6.6

Net Income

-384.1

520.1

744.2

696.2

545.3

583.4

Net Income to Common Incl Extra Items

-384.1

520.1

744.2

696.2

545.3

583.4

Net Income to Common Excl. Extra Items

-384.1

520.1

744.2

696.2

545.3

583.4

Total Shares Outstanding

121.2

121.8

122.1

122.5

123

123.7

Weighted Avg. Shares Outstanding

120.9

121.5

121.9

122.4

122.9

123.4

Weighted Avg. Shares Outstanding Dil

120.9

122.8

123.6

123.3

123.9

124.4

EPS

-3.2

4.3

6.1

5.7

4.4

4.7

EPS Diluted

-3.2

4.2

6

5.7

4.4

4.7

EBITDA

825.6

1,092.1

1,627.8

1,657.9

1,586.3

1,680.2

Effective Tax Rate

8.6%

23.2%

21.1%

24.7%

23.2%

22.8%