Equifax Inc. Financial Ratios — EFX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	13.73	14.97	16.62	16.33	19.02	19.66	20.12	9.89	-13.51	18.1	22.04	18.46	12.84	12.95	14.05
Return on Assets (%)	6.7	6.77	7.77	7.99	9.37	8.76	8.45	4.32	-5.1	5.94	7.21	6.16	4.58	5.03	5.59
Return on Capital (%)	9.43	9.3	10.41	10.75	12.8	12.21	11.48	6.69	- -	9.16	10.37	8.9	7.19	7.6	8.24
Return on Invested Capital (%)	10.15	9.56	10.55	11.04	13.01	12.58	11.77	6.55	- -	7.66	10.91	8.54	7.13	7.69	8.24
Gross Margin (%)	62.82	63.36	65.83	65.33	66.68	64.6	63.99	57.79	56.62	57.91	59.77	57.49	55.65	55.67	56.45
EBITDA Margin (%)	33.46	31.04	34.79	34.58	33.56	34.78	33.39	22.39	0.05	26.07	33.06	31.72	29.5	30.32	30
Operating Margin (%)	24.75	23.15	26.53	26.19	26.05	26.24	24.74	13.13	-9.56	16.39	23.11	20.62	17.73	18.34	18.03
Incremental Operating Margin (%)	114.54	6.34	56.82	20.38	24.52	27.26	3.04	-768.94	- -	163.25	57.94	-41.35	-85.59	26.09	13.5
Pretax Margin (%)	21.44	20.81	23.02	23.57	23.9	23.15	22.21	10.86	-11.8	16.6	19.28	18.15	13.63	14.27	14.73
Profit Margin (%)	12.3	13.13	15.27	15.08	16.11	15.54	17.47	9.1	-10.95	12.6	15.11	13.59	10.36	10.63	10.87
Net Income to Common Margin (%)	12.3	13.13	15.27	15.08	16.11	15.54	17.47	9.1	-10.95	12.6	15.11	13.59	10.36	10.63	10.87
Effective Tax Rate (%)	41.17	36.17	35.61	34.87	31.7	32.01	19.9	14.42	- -	23.2	21.14	24.69	23.15	25.07	25.77
Dvd Payout Ratio (%)	31.54	30.28	30.52	31.84	31.28	31.43	30.79	58.08	-50.71	35.6	25.24	27.14	34.37	31.65	34.83
Sustainable Growth Rate (%)	9.4	10.44	11.55	11.13	13.07	13.48	13.93	4.14	-20.36	11.66	16.48	13.45	8.43	8.85	9.15

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,013	1,731	1,442	1,526	1,188	2,672	2,704	2,636	3,383	4,378	5,295	5,787	5,711	5,010	5,093
ST Debt	47	283	296	380	49	585	965	5	3	1,101	825	967	963	688	1,038
LT Debt	966	1,447	1,146	1,146	1,138	2,087	1,739	2,631	3,380	3,277	4,470	4,820	4,748	4,323	4,055
Total Debt/EBITDA	1.6	2.69	1.8	1.81	1.33	2.44	2.41	3.45	1,780.32	4.07	3.25	3.56	3.68	2.91	2.8
Net Debt/EBITDA	1.4	2.46	1.5	1.66	1.22	2.32	2.11	3.16	1,569.11	2.5	3.12	3.39	3.54	2.81	2.7
Total Debt/EBIT	2.16	3.61	2.36	2.39	1.71	3.24	3.25	5.88	-10.09	6.47	4.65	5.48	6.12	4.81	4.65
Net Debt/EBIT	1.89	3.3	1.97	2.19	1.58	3.08	2.85	5.38	-8.89	3.98	4.46	5.21	5.89	4.65	4.49
EBITDA to Interest Expense	11.5	11.61	11.42	12.28	14.01	11.88	12.1	7.38	0.02	7.6	11.18	8.88	6.43	7.52	8.58
EBITDA-CapEx/Interest Expense	11.5	11.61	11.42	12.28	14.01	11.88	12.1	7.38	0.02	7.6	11.18	8.88	6.43	7.52	8.58
EBIT to Interest Expense	8.5	8.66	8.71	9.3	10.88	8.96	8.96	4.33	-3	4.78	7.82	5.77	3.87	4.55	5.16
Interest Expense	55	55	70	69	64	92	93	104	112	142	146	183	241	229	212
Common Equity/Total Assets	48.38	42.77	50.68	47.2	51.34	39.96	43.89	43.45	32.6	32.96	32.46	34.26	36.92	40.79	38.81
Long-Term Debt/Equity (%)	56.09	73.88	48.93	51.27	48.43	76.68	53.69	83.36	128.85	102.09	124.13	121.31	101.29	87.87	85.59
Long-Term Debt/Capital (%)	35.32	39.23	30.28	30.47	32.18	38.69	29.26	45.42	56.27	43.19	50.25	49.38	45.66	43.53	41.25
Long-Term Debt/Total Assets (%)	27.45	32.02	25.23	24.58	25.29	31.31	24.04	36.78	42.73	34.1	40.49	41.74	38.66	36.76	34.18
Total Debt/Equity (%)	58.84	88.34	61.6	68.29	50.53	98.2	83.49	83.52	128.96	136.39	147.03	145.65	121.84	101.85	107.49
Total Debt/Capital (%)	37.04	46.9	38.12	40.58	33.57	49.54	45.5	45.51	56.33	57.7	59.52	59.29	54.92	50.46	51.81
Total Debt/Total Assets (%)	28.79	38.29	31.76	32.74	26.38	40.1	37.39	36.84	42.77	45.55	47.96	50.12	46.51	42.61	42.93
Net Debt to Equity	51.42	80.84	51.52	62.55	46.56	93.44	73.11	76.43	113.66	83.91	140.79	138.48	117.21	98.39	103.68
Net Debt/Capital (%)	33.96	44.7	34	38.48	31.77	48.31	42.23	43.32	53.2	45.63	58.47	58.07	53.96	49.6	50.9
EBITDA	634	643	802	842	894	1,094	1,123	764	2	1,076	1,628	1,625	1,553	1,723	1,822
EBITDA-CapEx	634	643	802	842	894	1,094	1,123	764	2	1,076	1,628	1,625	1,553	1,723	1,822
Operating Income (Loss)	469	480	611	638	694	825	832	448	-335	677	1,138	1,056	934	1,042	1,095

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.35	0.23	0.36	0.16	0.15	0.1	0.2	0.27	0.3	0.68	0.1	0.14	0.11	0.09	0.08
Current Ratio	1.25	0.83	0.98	0.72	0.93	0.53	0.6	1.09	0.89	1	0.49	0.68	0.67	0.75	0.6
Quick Ratio	1.13	0.72	0.82	0.57	0.73	0.45	0.47	0.84	0.69	0.93	0.42	0.57	0.56	0.62	0.51
CFO/Avg Current Liab	1.19	0.98	0.87	0.83	1.08	0.88	0.56	0.54	0.29	0.49	0.56	0.35	0.55	0.69	0.78
Common Equity/Total Assets	48.38	42.77	50.68	47.2	51.34	39.96	43.89	43.45	32.6	32.96	32.46	34.26	36.92	40.79	38.81
Long-Term Debt/Equity (%)	56.09	73.88	48.93	51.27	48.43	76.68	53.69	83.36	128.85	102.09	124.13	121.31	101.29	87.87	85.59
Long-Term Debt/Capital (%)	35.32	39.23	30.28	30.47	32.18	38.69	29.26	45.42	56.27	43.19	50.25	49.38	45.66	43.53	41.25
Long-Term Debt/Total Assets (%)	27.45	32.02	25.23	24.58	25.29	31.31	24.04	36.78	42.73	34.1	40.49	41.74	38.66	36.76	34.18
Total Debt/Equity (%)	58.84	88.34	61.6	68.29	50.53	98.2	83.49	83.52	128.96	136.39	147.03	145.65	121.84	101.85	107.49
Total Debt/Capital (%)	37.04	46.9	38.12	40.58	33.57	49.54	45.5	45.51	56.33	57.7	59.52	59.29	54.92	50.46	51.81
Total Debt/Total Assets (%)	28.79	38.29	31.76	32.74	26.38	40.1	37.39	36.84	42.77	45.55	47.96	50.12	46.51	42.61	42.93
CFO/Total Liabilities	22.75	19.38	25.88	25.4	35.75	20.87	20.43	16.82	5.94	14.78	17.94	10	14.71	19.36	22.67
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	9.87	9.44	10.6	11.58	13.88	10.8	9	8.02	5.02	5.24	7.88	6.56	6.81	7.5	6.97

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.92	6.89	7.35	7.53	7.75	8.03	7.66	7.47	7.01	7.1	7.25	6.46	5.96	6.09	6.17
Days Sales Outstanding	52.73	52.95	49.64	48.46	47.07	45.44	47.66	48.88	52.09	51.41	50.34	56.48	61.21	59.94	59.19
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	27.02	28.88	34.99	42.02	29.14	18.31	12.66	10.07	9.39	11.3	10.69	9.42	10.42	15	15.35
Accounts Payable Turnover Days	13.51	12.64	10.43	8.69	12.52	19.93	28.84	36.24	38.86	32.29	34.15	38.76	35.04	24.33	23.77
Cash Conversion Cycle	39.22	40.31	39.21	39.77	34.55	25.51	18.83	12.64	13.23	19.12	16.19	17.72	26.16	35.61	35.42
Inventory to Cash Days	52.73	52.95	49.64	48.46	47.07	45.44	47.66	48.88	52.09	51.41	50.34	56.48	61.21	59.94	59.19
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4,657	6,516	8,422	9,656	13,220	14,247	14,162	11,231	16,983	23,488	35,750	23,809	30,491	31,589	26,124
- Cash & Cash Equivalents	128	147	236	128	93	129	336	224	401	1,685	225	285	217	170	181
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	20	26	40	34	40	59	65	48	44	42	17	17	153	123	134
+ Total Debt	1,013	1,731	1,442	1,526	1,188	2,672	2,704	2,636	3,383	4,378	5,295	5,787	5,711	5,010	5,093
Enterprise Value	5,562	8,126	9,668	11,088	14,354	16,848	16,595	13,691	20,008	26,224	40,837	29,328	36,139	36,552	31,171
Total Capital	2,735	3,690	3,783	3,761	3,538	5,394	5,943	5,791	6,006	7,589	8,896	9,761	10,399	9,930	9,832
Total Debt/Capital (%)	37.04	46.9	38.12	40.58	33.57	49.54	45.5	45.51	56.33	57.7	59.52	59.29	54.92	50.46	51.81
Total Debt / EV	0.18	0.21	0.15	0.14	0.08	0.16	0.16	0.19	0.17	0.17	0.13	0.2	0.16	0.14	0.16
EV/Sales	2.94	3.92	4.2	4.55	5.39	5.36	4.94	4.01	5.7	6.35	8.29	5.73	6.86	6.43	5.13
EV/EBITDA	8.78	12.63	12.06	13.16	16.06	15.4	14.78	17.92	10,530.6	24.37	25.09	18.05	23.26	21.22	17.11
EV/EBIT	11.87	16.93	15.82	17.37	20.69	20.42	19.95	30.56	- -	38.76	35.88	27.77	38.71	35.08	28.46
EV/Cash Flow to Firm	12.61	15.28	15.74	16.78	17.66	19.02	18.64	18	48.11	24.86	28.17	32.77	27.75	24.43	17.58
EV/Free Cash Flow to Firm	12.61	15.28	15.74	16.78	17.66	19.02	18.64	18	48.11	24.86	28.17	32.77	27.75	24.43	17.58
Diluted Market Cap	4,792	6,630	8,546	9,987	13,465	14,318	14,327	11,306	17,095	23,681	36,189	23,965	30,639	31,831	26,927
Diluted Enterprise Value	5,697	8,240	9,793	11,420	14,599	16,919	16,760	13,766	20,120	26,416	41,276	29,483	36,287	36,794	31,974
EV per Share	46.27	67.49	79.31	92.87	120.92	139.82	138.17	113.53	165.08	215.3	334.45	239.41	293.1	294.89	258.89
TTM Sales	1,893	2,073	2,304	2,436	2,664	3,145	3,362	3,412	3,508	4,128	4,924	5,122	5,265	5,681	6,074
TTM EBITDA	634	643	802	842	894	1,094	1,123	764	2	1,076	1,628	1,625	1,553	1,723	1,822
TTM Operating Income	469	480	611	638	694	825	832	448	-335	677	1,138	1,056	934	1,042	1,095
TTM Cash Flow to Firm	441	532	614	661	813	886	890	761	416	1,055	1,450	895	1,302	1,496	1,773
TTM Free Cash Flow to Firm	441	532	614	661	813	886	890	761	416	1,055	1,450	895	1,302	1,496	1,773

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	11.73	13.36	15.02	16.21	17.51	17.4	17.56	16.82	54.48	25.03	27.11	31.65	27.43	24.03	16.67
EV/EBIT	11.87	16.93	15.82	17.37	20.69	20.42	19.95	30.56	- -	38.76	35.88	27.77	38.71	35.08	28.46
Enterprise Value	5,562	8,126	9,668	11,088	14,354	16,848	16,595	13,691	20,008	26,224	40,837	29,328	36,139	36,552	31,171
Low Price	28.59	37.89	52.79	64.75	79.62	91.72	89.59	88.68	90.69	103.01	161.87	145.98	159.95	213.02	199.98
EV/Sales	2.94	3.92	4.2	4.55	5.39	5.36	4.94	4.01	5.7	6.35	8.29	5.73	6.86	6.43	5.13
EV/EBITDA	8.78	12.63	12.06	13.16	16.06	15.4	14.78	17.92	10,530.6	24.37	25.09	18.05	23.26	21.22	17.11
Price/Earnings	20.28	23.85	23.8	26.68	30.81	28.86	24.11	36.11	- -	45.05	47.96	34.17	55.73	52.23	40.48
Price/Earnings Average	18.42	20.37	20.98	24.23	27.26	29.4	26.03	46.07	-40.34	36.56	38.55	35.77	46.51	53.47	45.49
Price/Earnings High	20.88	24.46	23.99	27.26	31.66	33.43	30.06	53.78	-46.77	45.9	49.16	51.85	56.93	63.45	52.44
Price/Earnings Low	14.96	16.7	18.19	21.36	22.02	22.39	18.32	34.39	-28.55	24.06	26.51	25.66	36.05	43.65	37.31
Price/Book Value	2.74	3.37	3.66	4.39	5.72	5.35	4.46	3.61	6.59	7.41	9.97	6.02	6.72	6.59	5.67
Price/Book Value Average	2.48	2.88	3.23	3.99	5.06	5.45	4.82	4.61	6.02	6.02	8.02	6.3	5.61	6.74	6.38
Price/Book Value High	2.82	3.46	3.69	4.48	5.88	6.2	5.56	5.38	6.98	7.55	10.22	9.13	6.87	8	7.35
Price/Book Value Low	2.02	2.36	2.8	3.51	4.09	4.15	3.39	3.44	4.26	3.96	5.51	4.52	4.35	5.5	5.23
Price/Tangible Book Value	-5.15	-4.07	-7.24	-6.63	-11.18	-5.22	-6.02	-5.07	-5.92	-9.71	-7.66	-5.49	-7.18	-9.38	-7.32
Price/Tangible Book Value Average	-4.68	-3.48	-6.38	-6.03	-9.89	-5.32	-6.5	-6.47	-5.41	-7.88	-6.16	-5.74	-5.99	-9.61	-8.23
Price/Tangible Book Value High	-5.3	-4.18	-7.3	-6.78	-11.49	-6.05	-7.51	-7.55	-6.28	-9.89	-7.85	-8.32	-7.33	-11.4	-9.49
Price/Tangible Book Value Low	-3.8	-2.85	-5.53	-5.31	-7.99	-4.05	-4.58	-4.83	-3.83	-5.18	-4.24	-4.12	-4.64	-7.84	-6.75
Price/Sales	2.49	3.13	3.63	4.02	4.96	4.48	4.21	3.29	4.83	5.68	7.25	4.64	5.77	5.55	4.4
Price/Sales Average	2.27	2.67	3.2	3.65	4.39	4.57	4.55	4.19	4.42	4.61	5.83	4.86	4.82	5.69	4.94
Price/Sales High	2.57	3.21	3.66	4.11	5.1	5.2	5.25	4.89	5.12	5.78	7.43	7.05	5.9	6.75	5.7
Price/Sales Low	1.84	2.19	2.78	3.22	3.55	3.48	3.2	3.13	3.13	3.03	4.01	3.49	3.73	4.64	4.06
Price/Cash Flow	11.55	13.07	14.72	15.91	17.19	17.14	17.36	16.68	53.99	24.76	26.74	31.42	27.21	23.82	16.55
Price/Cash Flow Average	10.49	11.17	12.97	14.45	15.21	17.46	18.73	21.28	49.37	20.1	21.49	32.89	22.71	24.39	18.59
Price/Cash Flow High	11.9	13.41	14.83	16.25	17.67	19.85	21.64	24.84	57.25	25.23	27.41	47.68	27.8	28.94	21.43
Price/Cash Flow Low	8.53	9.15	11.24	12.74	12.29	13.3	13.19	15.88	34.94	13.23	14.78	23.6	17.6	19.91	15.25
Price/Free Cash Flow Average	10.65	11.41	13.24	14.72	15.49	17.72	18.95	21.46	49.82	20.31	21.79	33.14	22.9	24.61	18.73
Price/Free Cash Flow High	12.08	13.7	15.14	16.56	17.99	20.15	21.89	25.05	57.77	25.5	27.79	48.03	28.02	29.2	21.59
Price/Free Cash Flow Low	8.65	9.35	11.48	12.98	12.52	13.5	13.34	16.02	35.26	13.37	14.99	23.77	17.75	20.09	15.36
EV/Sales Average	2.71	3.46	3.76	4.19	4.82	5.44	5.27	4.92	5.29	5.28	6.87	5.94	5.91	6.57	5.66
EV/Sales High	3.01	4	4.23	4.64	5.53	6.08	5.98	5.62	6	6.46	8.48	8.13	6.99	7.63	6.4
EV/Sales Low	2.29	2.98	3.33	3.76	3.97	4.34	3.92	3.86	4	3.7	5.05	4.57	4.82	5.52	4.79
EV/EBITDA Average	8.1	11.15	10.82	12.11	14.35	15.65	15.78	21.98	9,767.3	20.26	20.78	18.74	20.02	21.66	18.88
EV/EBITDA High	9	12.89	12.15	13.41	16.47	17.47	17.9	25.12	11,070.9	24.78	25.64	25.64	23.69	25.16	21.34
EV/EBITDA Low	6.85	9.59	9.58	10.88	11.84	12.48	11.75	17.22	7,377.49	14.2	15.27	14.4	16.33	18.21	15.98
EV/EBIT Average	10.96	14.95	14.18	15.99	18.49	20.74	21.3	37.47	-55.33	32.22	29.72	28.83	33.31	35.8	31.41
EV/EBIT High	12.17	17.28	15.93	17.7	21.21	23.16	24.15	42.83	-62.72	39.41	36.67	39.44	39.41	41.59	35.51
EV/EBIT Low	9.27	12.86	12.57	14.36	15.25	16.55	15.86	29.36	-41.79	22.59	21.84	22.16	27.17	30.1	26.59
Last Price	38.74	54.12	69.09	80.87	111.37	118.23	117.92	93.13	140.12	192.84	292.79	194.36	247.29	254.85	216.98
High Price	39.9	55.52	69.64	82.63	114.46	136.97	147.02	138.69	148.59	196.47	300.11	294.93	252.6	309.63	281.07
Enterprise Value Average	5,134	7,176	8,669	10,204	12,830	17,117	17,718	16,788	18,558	21,797	33,822	30,443	31,095	37,305	34,401
Enterprise Value High	5,701	8,295	9,736	11,298	14,720	19,106	20,090	19,186	21,035	26,666	41,730	41,648	36,793	43,343	38,887
Enterprise Value Low	4,342	6,172	7,682	9,163	10,585	13,654	13,192	13,155	14,017	15,282	24,851	23,401	25,370	31,368	29,124

Shares Outstanding	120	120	122	119	119	120	120	121	121	122	122	122	123	124	120
Diluted Weighted Avg Shares	124	122	124	124	121	121	122	121	122	123	124	123	124	125	124
Basic Weighted Avg Shares	122	120	121	121	119	119	120	120	121	122	122	122	123	124	123
Revenue per Share	15.53	17.29	19.01	20.1	22.44	26.36	28	28.34	29.01	33.97	40.39	41.85	42.84	45.89	49.31
EBITDA per Share	5.2	5.37	6.61	6.95	7.53	9.17	9.35	6.34	0.02	8.86	13.35	13.27	12.64	13.92	14.79
Operating Income per Share	3.84	4	5.04	5.27	5.85	6.92	6.93	3.72	-2.77	5.57	9.34	8.63	7.6	8.42	8.89
Basic EPS, GAAP	1.91	2.27	2.9	3.03	3.61	4.1	4.89	2.58	-3.18	4.28	6.11	5.69	4.44	4.88	5.36
Basic EPS from Cont Ops	1.96	2.3	2.82	3.09	3.66	4.15	4.98	2.63	-3.13	4.33	6.14	5.72	4.49	4.91	5.39
Diluted EPS, GAAP	1.88	2.22	2.84	2.97	3.55	4.04	4.83	2.56	-3.15	4.24	6.02	5.65	4.4	4.84	5.32
Diluted EPS from Cont Ops	1.93	2.25	2.76	3.03	3.6	4.09	4.92	2.61	-3.1	4.29	6.06	5.68	4.45	4.86	5.35
Dividend per Share	0.64	0.72	0.88	1	1.16	1.32	1.56	1.56	1.56	1.56	1.56	1.56	1.56	1.56	1.89
Cash Flow per Share	3.35	4.14	4.69	5.08	6.48	6.9	6.79	5.58	2.6	7.79	10.95	6.19	9.09	10.7	13.11
Free Cash Flow per Basic Share	3.35	4.14	4.69	5.08	6.48	6.9	6.79	5.58	2.6	7.79	10.95	6.19	9.09	10.7	13.11
Cash & Equivalents per Share	1.06	1.22	1.94	1.07	0.79	1.07	2.8	1.85	3.31	13.83	1.84	2.33	1.76	1.37	1.5
Book Value per Share	14.16	16.06	18.87	18.43	19.47	22.1	26.43	25.77	21.28	26.01	29.36	32.3	36.77	38.7	38.24
Tangible Book Value per Share	-7.53	-13.28	-9.54	-12.19	-9.96	-22.66	-19.58	-18.37	-23.67	-19.87	-38.22	-35.43	-34.46	-27.16	-29.63

Equifax Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)