EFX Dividend: Equifax Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
營收	5,943	5,681	5,265	5,122	4,923	4,127
營收年增率 (YoY)	6%	8%	3%	4%	19%	18%
營收成本	2,599	2,518	2,335	2,177	1,980	1,737
毛利	3,343	3,162	2,930	2,945	2,943	2,390
銷售、一般及管理費用	1,440	1,402	1,348	1,304	1,316	1,290
研發	--	--	--	--	--	--
營業費用	2,146	2,072	1,958	1,865	1,796	1,681
其他非營業收入 (費用)	2	-2	12	56	-43	150
稅前淨利	887	810	717	929	949	685
所得稅費用	226	203	166	229	200	159
淨利	658	604	545	696	744	520
淨利成長	17%	11%	-22%	-6%	43%	-231%
稀釋後流通股數	124.1	124.9	123.9	123.3	123.6	122.8
股數年變動 (YoY)	-1%	1%	0%	0%	1%	2%
每股盈餘 (稀釋)	5.3	4.83	4.4	5.64	6.02	4.24
每股盈餘成長率	18%	10%	-22%	-6%	42%	-227.99%
自由現金流	999	813	515	132	865	524
每股自由現金流	8.04	6.5	4.15	1.07	6.99	4.26
毛利率	56.25%	55.65%	55.65%	57.49%	59.78%	57.91%
營業利益率	20.12%	19.18%	18.44%	21.08%	23.27%	17.15%
淨利率	11.07%	10.63%	10.35%	13.58%	15.11%	12.59%
自由現金流利潤率	16.8%	14.31%	9.78%	2.57%	17.57%	12.69%
EBITDA	1,910	1,759	1,581	1,640	1,626	1,099
EBITDA 利潤率	32.13%	30.96%	30.02%	32.01%	33.02%	26.62%
EBITDA 中的折舊與攤銷	714	669	610	560	480	391
EBIT	1,196	1,090	971	1,080	1,146	708
EBIT 利潤率	20.12%	19.18%	18.44%	21.08%	23.27%	17.15%
有效稅率	25.47%	25.06%	23.15%	24.65%	21.07%	23.21%

Follow-Up Questions











