NYSE: CLGX - CoreLogic, Inc.

Yield per half year: 0%
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
Выручка, млрд $
1.33 1.41 1.53 1.95 1.85 1.79 1.76 1.64 1.8 1.71
Чистая прибыль, млрд $
0.108 0.073 0.128 0.107 0.152 0.122 0.049 0.301 0.3211 0.321
EV, млрд $
3.32 4.49 4.14 4.54 4.62 4.42 5.01 7.35 1.55 7.51
EBIT, млрд $
0.2223 0.1729 0.1747 0.2067 0.2746 0.2386 0.2226 0.2134 0.3333 0.3723
EBITDA, млрд $
0.2999 0.3131 0.3533 0.397 0.41 0.442 0.357 0.563 0.5595 0.598
Баланс стоимость, млрд $
0.3181 0.4258 0.4924 0.6184 0.7249 0.8771 0.9754 1.01 0.8934 0.9146
FCF, млрд $
0.247 0.235 0.248 0.333 0.308 0.258 0.233 0.437 0.5158 0.513
Операционный денежный поток, млрд $
0.3631 0.3538 0.3219 0.3285 0.4136 0.3836 0.3551 0.3642 0.5358 0.6122
Операционная прибыль, млрд $
0.173 0.175 0.207 0.275 0.239 0.223 0.213 0.333 0.3723 0.364
Операционные расходы, млрд $
0.5058 0.4875 0.49 0.5449 0.634 0.6376 0.6443 0.6687 0.7121 0.7431
CAPEX, млрд $
0.107 0.087 0.081 0.081 0.075 0.097 0.132 0.099 0.0964 0.099


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
Short Term Investments $
1.82 1.97 2.2 2.34 0.0752 0.0209 0.0222 0.0222 0.0223 0.0227
Long term investments $
0.1657 0.1138 0.0942 0.0953 0.1036 0.0692 0.0408 0.039 0.0224 0.0167
Total Receivables $
0.2291 0.2692 0.2098 0.2277 0.278 0.2761 0.2642 0.2681 0.2829 0.3032
Total Current Assets $
0.5899 0.6416 0.5006 0.5423 0.3919 0.4303 0.4035 0.4465 0.7558 0.7805
Чистые активы, млрд $
1.17 1.04 1.01 1.05 1 1.01 1 0.9512 0.7233 0.7561
Активы, млрд $
3.03 3 3.52 3.7 3.91 4.08 4.17 4.16 4.28 4.33
Short Term Debt $
0.000102 0.0282 0.0114 0.0485 0.1052 0.07 0.0269 0.056 0.0408 0.009
Long Term Debt $
0.7923 0.8118 1.32 1.32 1.5 1.68 1.75 1.61 1.83 1.76
Задолженность, млрд $
1.86 1.96 2.5 2.65 2.9 3.07 3.17 3.21 3.56 3.57
Чистый долг, млрд $
0.6436 0.7052 1.23 1.26 1.53 1.63 1.69 1.56 1.7 1.55
Долг, млрд $
0.8399 1.33 1.36 1.6 1.75 1.78 1.67 1.87 1.77 1.89
Interest income $
0.0286 0.0031 0.0015 0.0016 0.0021 0.000724
Расходы на обслуживание долга $
0.0608 0.0634 0.0756 0.0783 0.0699 0.0681
Чист. проц. доходы, млрд $
0.0031 0.0015 0.0016 0.0021 0.000724 0.000409
Goodwill $
1.47 1.5 1.39 1.78 1.88 2.11 2.25 2.39 2.4 2.32
Амортизация, млрд $
0.1155 0.1337 0.127 0.1384 0.1466 0.1726 0.1778 0.1997 0.1877 0.1744
Себестоимость, млрд $
0.2881 0.8396 0.6702 0.7403 0.7765 1.04 0.9749 0.9214 0.8801 0.597


Share

IFRS
Reporting Annual Quarterly
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 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
Цена акции ао 33.86 36.83 46.21 33.42 43.71 77.32 80 80 80 80
Число акций ао, млн 110 104 97 92 91 89 81 80.09 78.97 73.15
FCF/акцию 2.68 2.55 2.55 2.73 3.74 3.8 3.22 2.95 5.97 7.01


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 24.01
ROA, % 3.57 2.25 3.54 2.8 3.81 2.96 1.19 7.14 7.46 7.58 7.15
ROIC, % 7.12 7.46 5.74 7.09 5.78 7.73 6.34 4.23 13.3 14.24 15.11
ROS, % 5.46 8.22 6.81 2.8 18.35 18.75 18.75 18.75 18.75 18.75 13.14
ROCE, % 18.98 16.55 17.23 19.69 8.48 6.89 6.22 6.09 9.43 10.62 27.99
Рентаб EBITDA, % 22.54 22.29 23.12 22.9 22.5 23.62 22.76 30.91 31.01 18.75 19.51
Чистая рентаб, % 13 12.4 13.5 14.1 12.9 12.4 12.1 20.3 17.79 21.2 13.34
Operation Margin, % 13.53 14.06 12.89 12.45 12.11 20.29 21.26 21.26 21.26 21.26 15.72
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
Доходность FCF, % 4.34 20.72 9.47 7.18 8.63 11.04 10.33 6.69 6.9 9.43


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 20.92
P/BV
2.2 2.8 2.7 3 2.9 3.7 2.6 3.7 5 7.8 6.04
P/S
2.1 2.2 2.1 1.8 2.1 1.5 2 3.4 3.26 3.7 3.38
P/FCF
13.6 9.97 11.86 14.94 14.48 10.6 11.48 11.48 11.48 11.48 29.56
E/P
0.0379 0.0321 0.0417 0.0316 0.0147 0.0651 0.0545 0.0545 0.0545 0.0545 0.05
EV/EBITDA
11.06 14.35 11.72 10.16 11.09 10.46 12.5 14.48 2.76 14.83 5.43
EV/Ebit
5.57 6.85 19.84 23.49 22.06 0 0 0
EV/S
3.03 2.48 2.86 3.1 2.8 3.85 4.39 4.39 4.39 4.39 4.08
EV/FCF
17.02 18.7 14.57 17.16 21.51 21.2 14.5 14.64 14.64 14.64 36.52
Debt/EBITDA
3.58 4.21 4.21 4.15 3.67 3.17 3.16 3.16 3.16 3.16 0.08
Netdebt/Ebitda
3.58 3.42 3.93 4.01 3.89 3.34 0 0 0 0 0.24
Debt/Ratio
0.3685 0.41 0.4301 0.4268 0.4007 0.4363 0 0 0 0 0.32
Debt/Equity
1.3 1.6 1.74 1.78 1.75 2.58 0 0 0 0 6.12
Debt/Net Income
10.67 15.04 11.52 14.6 33.75 6.2 5.89 5.89 5.89 5.89 3.35
Бета
0 0 0 0 0 0 -0.21
Индекс Альтмана
2.08 2.07 1.9 2.31 0 0 0 0 0 0 3.28


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
Дивиденд
0.88 0.88 0.88 0.22 0.33 0.33 0.22 1.1 0.33 0
Див доход, ао, %
0 0 0 0 0 1.42 0.41 0 0 0 1.88
Дивиденды / прибыль, %
-33.65 -6.48 0.0089 80.45 56.34 70.34 173.6 26.4 28.8 32.6 40.62


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 CAGR 5
ebit_margin
14.06 12.89 12.45 12.11 20.29