NYSE: CLGX - CoreLogic, Inc.

Yield per half year: 0%
Dividend yield: 0.00%
Sector: Industrials

Reporting CoreLogic, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 LTM 5 year average CAGR 5
Капитализация, млрд $
1.34 2.61 3.27 2.87 3.01 2.98 3.85 3.37 4.63 5.89 3.57 8.99
Выручка, млрд $
1.33 1.41 1.53 1.95 1.85 1.79 1.76 1.64 1.8 1.71 1.77 -0.55
Чистая прибыль, млрд $
0.108 0.073 0.128 0.107 0.152 0.122 0.049 0.301 0.3211 0.321 0.1890 16.13
EV, млрд $
3.32 4.49 4.14 4.54 4.62 4.42 5.01 7.35 1.55 7.51 4.59 -19.62
EBIT, млрд $
0.2223 0.1729 0.1747 0.2067 0.2746 0.2386 0.2226 0.2134 0.3333 0.3723 0.2760 9.31
EBITDA, млрд $
0.2999 0.3131 0.3533 0.397 0.41 0.442 0.357 0.563 0.5595 0.598 0.4663 6.42
Баланс стоимость, млрд $
0.3181 0.4258 0.4924 0.6184 0.7249 0.8771 0.9754 1.01 0.8934 0.9146 0.9341 0.84
FCF, млрд $
0.247 0.235 0.248 0.333 0.308 0.258 0.233 0.437 0.5158 0.513 0.3504 10.86
Операционный денежный поток, млрд $
0.3631 0.3538 0.3219 0.3285 0.4136 0.3836 0.3551 0.3642 0.5358 0.6122 0.4502 9.80
Операционная прибыль, млрд $
0.173 0.175 0.207 0.275 0.239 0.223 0.213 0.333 0.3723 0.364 0.2761 9.27
Операционные расходы, млрд $
0.5058 0.4875 0.49 0.5449 0.634 0.6376 0.6443 0.6687 0.7121 0.7431 0.6812 3.11
CAPEX, млрд $
0.107 0.087 0.081 0.081 0.075 0.097 0.132 0.099 0.0964 0.099 0.0999 5.15


Balance sheet

IFRS
Reporting Annual Quarterly
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 LTM 5 year average CAGR 5
Наличность, млрд $
0.1347 0.1047 0.0991 0.072 0.1188 0.0853 0.1052 0.1674 0.2271 0.2271 0.1408 13.84
Short Term Investments $
1.82 1.97 2.2 2.34 0.0752 0.0209 0.0222 0.0222 0.0223 0.0227 0.0221 1.67
Long term investments $
0.1657 0.1138 0.0942 0.0953 0.1036 0.0692 0.0408 0.039 0.0224 0.0167 0.0376 -24.75
Total Receivables $
0.2291 0.2692 0.2098 0.2277 0.278 0.2761 0.2642 0.2681 0.2829 0.3032 0.2789 1.89
Total Current Assets $
0.5899 0.6416 0.5006 0.5423 0.3919 0.4303 0.4035 0.4465 0.7558 0.7805 0.5633 12.65
Чистые активы, млрд $
1.17 1.04 1.01 1.05 1 1.01 1 0.9512 0.7233 0.7561 0.8881 -5.63
Активы, млрд $
3.03 3 3.52 3.7 3.91 4.08 4.17 4.16 4.28 4.33 4.20 1.20
Short Term Debt $
0.000102 0.0282 0.0114 0.0485 0.1052 0.07 0.0269 0.056 0.0408 0.009 0.0405 -33.65
Long Term Debt $
0.7923 0.8118 1.32 1.32 1.5 1.68 1.75 1.61 1.83 1.76 1.73 0.93
Задолженность, млрд $
1.86 1.96 2.5 2.65 2.9 3.07 3.17 3.21 3.56 3.57 3.32 3.06
Чистый долг, млрд $
0.6436 0.7052 1.23 1.26 1.53 1.63 1.69 1.56 1.7 1.55 1.63 -1.00
Долг, млрд $
0.8399 1.33 1.36 1.6 1.75 1.78 1.67 1.87 1.77 1.89 1.77 0.23
Interest income $
0.0286 0.0031 0.0015 0.0016 0.0021 0.000724 0.0018 -25.24
Расходы на обслуживание долга $
0.0608 0.0634 0.0756 0.0783 0.0699 0.0681 0.0711 1.44
Чист. проц. доходы, млрд $
0.0031 0.0015 0.0016 0.0021 0.000724 0.000409 0.0013 -22.89
Goodwill $
1.47 1.5 1.39 1.78 1.88 2.11 2.25 2.39 2.4 2.32 2.29 1.92
Амортизация, млрд $
0.1155 0.1337 0.127 0.1384 0.1466 0.1726 0.1778 0.1997 0.1877 0.1744 0.1824 0.21
Себестоимость, млрд $
0.2881 0.8396 0.6702 0.7403 0.7765 1.04 0.9749 0.9214 0.8801 0.597 0.8827 -10.51


Share

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.11 0.79 1.41 1.19 1.78 1.48 0.61 3.74 4.36 4.03 2.39 19.62
Цена акции ао 36.83 46.21 33.42 43.71 77.32 80 80 80 80 80 79.46 0.68
Число акций ао, млн 110 104 97 92 91 89 81 80.09 78.97 73.15 80.44 -3.85
FCF/акцию 2.68 2.55 2.55 2.73 3.74 3.8 3.22 2.95 5.97 7.01 4.59 13.03


Efficiency

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.73 7.11 12.39 10.38 15.13 12.14 5.06 35.99 43.41 38.16 38.03 22.35 23.47
ROA, % 3.57 2.25 3.54 2.8 3.81 2.96 1.19 7.14 7.46 7.58 7.91 4.51 14.38
ROIC, % 7.12 7.46 5.74 7.09 5.78 7.73 6.34 4.23 13.3 14.24 15.11 7.48 18.14
ROS, % 5.46 8.22 6.81 2.8 18.35 18.75 18.75 18.75 18.75 18.75 13.32 18.67 0.43
ROCE, % 17.23 19.69 8.48 6.89 6.22 6.09 9.43 10.62 0 0 30.73 7.85 9.04
Ebit margin, % 14.06 12.89 12.45 12.11 20.29 0 0 14.36 7.61
Рентаб EBITDA, % 22.29 23.12 22.9 22.5 23.62 22.76 30.91 31.01 34.93 34.93 22.86 28.65 8.14
Чистая рентаб, % 13 12.4 13.5 14.1 12.9 12.4 12.1 20.3 17.79 21.2 13.53 15.10 6.64
Operation Margin, % 13.53 14.06 12.89 12.45 12.11 20.29 21.26 21.26 21.26 21.26 17.30 19.24 11.91
Чистая процентная маржа, % 7.16 8.1 5.21 8.37 5.46 8.22 6.81 2.8 18.35 18.75 14.35 8.33 27.43
Доходность FCF, % 4.34 20.72 9.47 7.18 8.63 11.04 10.33 6.69 6.9 9.43 8.88 -3.10


Coefficients

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
23.7 31.2 28.7 23.3 43.7 16 71.4 26.5 18.34 21.6 20.90 35.19 -15.94
P/BV
2.2 2.8 2.7 3 2.9 3.7 2.6 3.7 5 7.8 11.52 3.58 11.51
P/S
2.1 2.2 2.1 1.8 2.1 1.5 2 3.4 3.26 3.7 3.30 2.45 9.19
P/FCF
13.6 9.97 11.86 14.94 14.48 10.6 11.48 11.48 11.48 11.48 29.16 11.90 -4.54
E/P
0.0379 0.0321 0.0417 0.0316 0.0147 0.0651 0.0545 0.0545 0.0545 0.0545 0.06 0.0487 29.96
EV/EBIT
5.57 6.85 19.84 23.49 22.06 0 0 0 15.56 31.69
EV/EBITDA
11.06 14.35 11.72 10.16 11.09 10.46 12.5 14.48 2.76 14.83 13.60 10.26 -24.28
EV/S
3.03 2.48 2.86 3.1 2.8 3.85 4.39 4.39 4.39 4.39 3.96 3.96 9.41
EV/FCF
17.02 18.7 14.57 17.16 21.51 21.2 14.5 14.64 14.64 14.64 36.98 17.30 -7.41
Debt/EBITDA
3.58 4.21 4.21 4.15 3.67 3.17 3.16 3.16 3.16 3.16 2.13 3.26 -2.95
Netdebt/Ebitda
3.58 3.42 3.93 4.01 3.89 3.34 0 0 0 0 1.56 3.72 -0.47
Debt/Ratio
0.3685 0.41 0.4301 0.4268 0.4007 0.4363 0 0 0 0 1.27 0.4208 1.25
Debt/Equity
1.3 1.6 1.74 1.78 1.75 2.58 0 0 0 0 1.98 1.89 10.03
Debt/Net Income
10.67 15.04 11.52 14.6 33.75 6.2 5.89 5.89 5.89 5.89 4.24 11.52 -29.47
PEG
7.57 7.57 7.57 0.00
Бета
0 0 0 0 0 0 0.69
Индекс Альтмана
2.08 2.07 1.9 2.31 0 0 0 0 0 0 8.73 2.09 2.66


Dividends

IFRS
Reporting Annual Quarterly
2007 2008 2009 2010 2011 2012 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0813 0.0821 0.0227 0.0048 1.0E-5 0.0857 0.0857 0.0857 0.0857 0.0925 0.0871 1.54
Дивиденд
0.88 0.88 0.88 0.22 0.33 0.33 0.22 1.1 0.33 0 0.4620 0.00
Див доход, ао, %
0 0 0 0 0 1.42 0.41 0 0 0 1.86 0.9150 -46.27
Дивиденды / прибыль, %
-33.65 -6.48 0.0089 80.45 56.34 70.34 173.6 26.4 28.8 32.6 42.33 71.10 -12.56


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe