Equifax Inc (NYSE: EFX)

Sector: Industrials Industry: Consulting Services CIK: 0000033185
Market Cap 23.01 Bn
P/B 8.38
P/E 48.18
P/S 7.65
ROIC (Qtr) 8.33
Div Yield % 0.92
Rev 1y % (Qtr) 7.15
Total Debt (Qtr) 4.81 Bn
Debt/Equity (Qtr) 0.97
Add ratio to table...

About

Equifax Inc., commonly known as Equifax, is a global data, analytics, and technology company operating in the information solutions industry. The company has a significant presence in North America, Asia Pacific, Europe, and Latin America, with support operations in Chile, Costa Rica, India, and Ireland. Equifax's primary business activities are divided into three operating segments: Workforce Solutions, U.S. Information Solutions (USIS), and International. Workforce Solutions provides services that enable customers to verify income, employment,...

Read more

Investment thesis

Bull case

  • Operating cash flow of 1.47B provides exceptional 565.27x coverage of minority interest expenses 2.60M, showing strong core operations.
  • Robust free cash flow of 999.40M exceeds capital expenditure of 470.30M by 2.13x, indicating strong organic growth funding capability.
  • Operating cash flow of 1.47B provides strong 19.97x coverage of stock compensation 73.60M, indicating sustainable incentive practices.
  • Tangible assets of 3.70B provide exceptional 33.52x coverage of deferred revenue 110.50M, showing strong service capability backing.
  • Operating cash flow of 1.47B provides strong 13.30x coverage of deferred revenue 110.50M, indicating service delivery capability.

Bear case

  • Operating cash flow of 1.47B barely covers its investment activities of (469.50M), with a coverage ratio of -3.13, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.47B provides thin coverage of dividend payments of (220.40M) with a -6.67 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 1.10B show weak coverage of depreciation charges of 714.50M, with a 1.54 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 999.40M represents just -1.50x of debt issuance (665.50M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High financing cash flow of (1.28B) relative to working capital of (520.40M), which is 2.47x suggests concerning dependence on external funding for operational needs.

Segments Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Consulting Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 VRSK Verisk Analytics, Inc. 28.99 Bn 59.50 10.85 4.89 Bn
2 EFX Equifax Inc 23.01 Bn 48.18 7.65 4.81 Bn
3 BAH Booz Allen Hamilton Holding Corp 9.48 Bn 11.30 0.83 4.14 Bn
4 FCN Fti Consulting, Inc 5.36 Bn 20.13 1.45 0.74 Bn
5 HURN Huron Consulting Group Inc. 2.29 Bn 21.14 1.38 0.65 Bn
6 ICFI ICF International, Inc. 1.43 Bn 22.60 0.96 0.62 Bn
7 CRAI Cra International, Inc. 1.10 Bn 25.41 1.63 0.19 Bn
8 SBC SBC Medical Group Holdings Inc 0.48 Bn 11.17 2.71 0.03 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.19 1.96
EV to Cash from Ops. EV/CFO 33.31 5.36
EV to Debt EV to Debt 5.37 58.47
EV to EBIT EV/EBIT 32.68 18.59
EV to EBITDA EV/EBITDA 24.97 20.71
EV to Free Cash Flow [EV/FCF] EV/FCF 43.62 11.61
EV to Market Cap EV to Market Cap 1.12 -835.88
EV to Revenue EV/Rev 8.59 5.73
Price to Book Value [P/B] P/B 8.38 3.44
Price to Earnings [P/E] P/E 48.18 22.21
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.99 0.70
Dividend Payout Ratio % Div Payout % (Qtr) 33.50 4.25
Dividend per Basic Share Div per Share (Qtr) 1.78 0.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 21.92 6.40
Interest Coverage Int. cover (Qtr) 5.14 92.47
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 12.63 -330.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -59.63 126.66
Dividend Growth (1y) % Div 1y % (Qtr) 14.10 0.43
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 11.28 -18.91
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 8.95 -12.32
EBIT Growth (1y) % EBIT 1y % (Qtr) 10.39 -132.53
EBT Growth (1y) % EBT 1y % (Qtr) 16.14 -937.51
EPS Growth (1y) % EPS 1y % (Qtr) 17.18 -76.24
FCF Growth (1y) % FCF 1y % (Qtr) 27.56 -11.33
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.77 12.14
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.50 0.77
Cash Payout Ratio Cash Payout (Qtr) 0.11 0.09
Cash Ratio Cash Ratio (Qtr) 0.10 2.02
Current Ratio Curr Ratio (Qtr) 0.74 4.88
Debt to Equity Ratio Debt/Equity (Qtr) 0.97 0.55
Interest Cover Ratio Int Coverage (Qtr) 5.14 92.47
Times Interest Earned Times Interest Earned (Qtr) 5.14 92.47
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 30.50 -16.97
EBIT Margin % EBIT Margin % (Qtr) 18.49 -96.24
EBT Margin % EBT Margin % (Qtr) 14.89 -22.60
Gross Margin % Gross Margin % (Qtr) 56.30 54.26
Net Profit Margin % Net Margin % (Qtr) 11.10 -25.32