NYSE: RSG - Republic Services

Rentabilidade por seis meses: +13.39%
Rendimento de dividendos: +1.06%
Setor: Industrials

Relatórios Republic Services

Relatórios

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Капитализация, млрд $
14.13 15.13 19.34 22.18 23.21 30.75 44.43 41.1 45.34 46.27 36.97 14.33
Выручка, млрд $
9.39 10.04 10.04 10.3 10.15 11.3 13.51 14.96 16.03 16.03 13.19 9.57
Чистая прибыль, млрд $
0.613 1.28 1.04 1.07 0.9672 1.29 1.49 1.73 2.04 2.04 1.50 16.10
EV, млрд $
22.72 27.44 31.89 37.69 39.48 53.66 53.11 64.45 64.12 64.12 54.96 10.19
EBIT, млрд $
1.58 1.63 1.32 1.79 1.71 2.08 2.22 2.72 2.97 2.97 2.34 11.67
EBITDA, млрд $
2.36 2.72 1.7 2.83 2.89 3.18 3.66 4.32 4.76 4.76 3.76 10.49
Баланс стоимость, млрд $
3.32 4.15 7.93 8.12 8.48 8.98 9.69 10.54 11.41 11.41 9.82 6.12
FCF, млрд $
0.92 0.92 1.17 1.15 1.28 1.47 1.74 1.99 2.08 2.08 1.71 10.20
Операционный денежный поток, млрд $
1.85 1.91 2.24 2.35 2.47 2.79 3.19 3.62 3.94 3.94 3.20 9.79
Операционная прибыль, млрд $
1.54 1.62 1.74 1.79 1.71 2.08 2.39 2.78 3.2 3.2 2.43 13.35
Операционные расходы, млрд $
2.09 2.21 2.17 2.2 2.21 2.46 2.82 3.24 3.49 3.49 2.84 9.57
CAPEX, млрд $
0.927 0.989 1.07 1.21 1.19 1.32 1.45 1.63 1.86 1.86 1.49 9.34


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Наличность, млрд $
0.0678 0.0833 0.0705 0.0471 0.0382 0.029 0.1434 0.14 0.074 0.074 0.0849 14.14
Short Term Investments $
0.0905 0.1411 0.1081 0.1794 0.149 0.0114 0.1276 0.1636 0.208 0.208 0.1319 6.90
Long term investments $
0.0141 0.0266 0.0248 0.026 0.073 0.0878 0.1454 0.1276 0.2814 0.4694 0.2223 39.83
Total Receivables $
0.9948 1.11 1.35 1.13 1.09 1.27 1.68 1.99 1.82 1.82 1.57 10.80
Total Current Assets $
1.28 1.44 1.56 1.61 1.52 1.71 2.36 2.38 2.41 2.41 2.08 9.66
Чистые активы, млрд $
7.77 7.69 7.96 1.56 1.61 1.52 1.71 10.74 2.24 10.74 3.56 6.83
Активы, млрд $
20.63 21.15 21.62 22.68 23.43 24.96 29.05 31.41 32.4 32.4 28.25 6.70
Short Term Debt $
0.0058 0.7067 0.6907 0.9299 0.1681 0.0082 0.5139 0.9871 0.917 0.917 0.5189 40.40
Long Term Debt $
7.65 7.48 7.65 7.76 8.77 9.55 11.33 11.89 11.85 11.85 10.68 6.20
Задолженность, млрд $
12.94 13.19 13.69 14.56 14.95 15.98 19.36 20.87 21 21 18.43 7.03
Чистый долг, млрд $
7.59 8.1 8.27 8.64 8.9 9.53 11.64 12.93 0.788 0.788 8.76 -38.42
Долг, млрд $
7.66 8.19 8.34 8.69 8.93 9.55 11.78 13.07 0.862 0.862 8.84 -37.35
Interest income $
0.317 0.0009 0.001 0.0016 0.0064 0.4686 0.0025 0.5579 0.0063 0.2083 -0.31
Расходы на обслуживание долга $
0.3713 0.3259 0.3838 0.392 0.3556 0.3146 0.3956 0.5082 0.539 0.539 0.4226 8.67
Чист. проц. доходы, млрд $
-0.3246 0.001 0.0016 0.0064 0.4686 0.0025 0.5579 0.0063 0.0063 0.2083 -0.31
Goodwill $
10.83 11.15 11.16 11.32 11.4 11.63 12.05 12.83 14.45 15.83 13.36 6.36
Амортизация, млрд $
1.07 1.12 1.11 1.04 1.18 1.1 1.44 1.6 1.78 1.78 1.42 8.57
Себестоимость, млрд $
5.76 6.22 6.15 6.3 6.1 6.74 8.2 8.94 9.35 9.35 7.87 8.92
Товарно материальные запасы $
0.044 0.0512 0.0531 0.0568 0.0591 0.0722 0.0966 0.0973 0.098 0.098 0.0846 10.64


Promoção

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 1.78 3.77 3.16 3.33 3.02 4.05 4.69 5.47 6.49 6.49 4.74 16.53
Цена акции ао 57.05 67.61 72.09 89.63 96.3 128.72 164.91 201.18 233.51 233.51 164.92 19.38
Число акций ао, млн 344 339 328 322 319 318 317.08 316.67 314.8 314.8 317.11 -0.26
FCF/акцию 2.67 2.72 3.57 3.56 3.99 4.61 5.47 6.27 6.61 6.61 5.39 10.62


Eficiência

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 7.92 16.34 13.05 13.38 11.65 14.78 15.94 17.11 18.62 18.62 23.51 15.62 9.83
ROA, % 2.97 6.12 4.85 4.85 4.19 5.33 5.51 5.73 6.4 6.4 7.06 5.43 8.84
ROIC, % 6.32 5.33 10.18 8.25 8.36 7.28 8.48 9.9 10.24 8.8 15.11 8.85 4.14
ROS, % 12.77 13.16 12.58 14.73 11.16 11.01 11.57 12.74 12.74 12.74 13.20 11.84 2.68
ROCE, % 20.47 6.99 9.1 8.08 9.21 8.64 10.01 10.51 26.05 26.05 27.49 12.88 23.11
Ebit margin, % 17.35 17.06 16.88 16.42 18.18 18.53 18.53 18.53 17.71 1.88
Рентаб EBITDA, % 27.13 16.97 27.43 28.47 28.11 27.08 28.87 29.66 29.66 29.66 20.25 28.68 1.08
Чистая рентаб, % 16.4 16.1 10.33 10.42 9.53 11.42 11.01 11.57 12.74 12.74 13.40 11.25 5.98
Operation Margin, % 16.1 17.1 17.5 18.13 18.38 17.7 18.58 19.94 19.94 19.94 15.45 18.91 1.64
Чистая процентная маржа, % 7 6.23 8.23 6.53 12.73 10.33 10.42 9.53 11.42 11.54 14.35 10.89 -2.15
Доходность FCF, % 5.61 5.2 6.08 4.76 5.14 4.25 4.49 4.06 4.12 4.38 4.26 0.60


Chances

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
33.2 28.7 22.78 27.06 31.62 34.2 27.87 29.76 31 31 20.90 30.89 -0.40
P/BV
2.5 2.9 2.98 3.58 3.6 4.91 4.28 4.89 5.55 5.55 6.07 4.65 9.04
P/S
2.1 2.3 2.35 2.82 3.01 3.91 3.07 3.44 3.95 3.95 3.42 3.48 5.59
P/FCF
21.86 18.72 24.24 23.8 30.21 24.29 26.65 23.29 22.23 22.23 29.40 25.33 -5.95
E/P
0.0603 0.0455 0.0399 0.034 0.0356 0.0353 0.0382 0.0374 0.0442 0.0442 0.05 0.0381 4.42
EV/EBITDA
17.6 10.07 18.71 13.34 13.65 16.9 14.51 14.92 13.49 13.49 4.90 14.69 -0.24
EV/EBIT
21.09 22.91 28.36 23.94 23.68 21.58 21.58 21.58 23.83 -5.32
EV/S
2.92 3.09 3.45 3.68 4.05 3.93 4.31 4 4 4 4.12 4.06 -0.25
EV/FCF
31.82 26.52 31.06 29.24 31.11 30.59 32.44 30.81 30.81 30.81 36.63 31.15 -0.19
Debt/EBITDA
3.01 4.89 3.07 3.09 3.01 3.22 3.02 0.1813 0.1813 0.1813 -0.12 1.92 -42.99
Netdebt/Ebitda
3.38 6.07 6.43 3.88 3.35 3.18 2.99 0.1657 0.1657 0.1657 0.06 1.97 -45.19
Debt/Ratio
0.62 0.63 0.64 0.64 0.64 0.4057 0.4161 0.0266 0.0266 0.0266 0.32 0.3030 -47.07
Debt/Equity
1.66 1.73 1.79 1.76 1.78 1.22 1.24 0.0756 0.0803 0.0803 6.13 0.8792 -46.19
Debt/Net Income
6.4 8.04 8.1 9.24 7.4 7.92 7.55 0.4219 0.4219 0.4219 3.23 4.74 -43.61
Бета
0.68 0.8 0.67 1.09 0.0817 -0.1439 -0.1439 0.97 0.4996 -170.96
Индекс Альтмана
1.8 1.87 2.04 2.17 3.7 3.23 3.32 3.12 10.78 10.78 3.26 4.83 23.85


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
0.3993 0.4405 0.4618 0.4912 0.5225 0.5526 0.5929 0.6381 0.687 0.6147 0.5986 5.63
Дивиденд
1.24 1.33 1.44 1.56 1.66 1.77 1.91 2.06 2.81 2.81 2.04 11.10
Див доход, ао, %
2.19 2.03 1.82 1.73 1.69 1.32 1.48 1.25 0.955 1.06 1.87 1.34 -10.79
Дивиденды / прибыль, %
70.9 55.3 44.54 45.77 54.02 42.82 39.86 36.86 33.63 33.63 39.66 41.44 -9.04


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
Всего задолженность
2.72 3.06 2.28 -5.71
Персонал, чел
35000 35000 40000 41000 4.03