Republic Services Inc

LTS : 0KW1
USA·Industrials·Waste Management·Ordinary Shares
$229.82
+0.57 (+0.25%)Oct 16 close
Market Cap
$70.97B
Enterprise Value
$84.70B
P/E (TTM)
33.70
P/B
5.95
Net Cash / (Debt)
−$13.73B
52-Week Range
$197 — $233
5-Year Range
$115 — $257
Avg Volume (3M)
739

Republic Services Group is the second-largest waste management company by revenue and provides integrated waste management services to residential, commercial, and industrial customers. With 208 active landfills, 248 transfer stations, and 75 recycling centers, Republic Services has reached $16 billion in annual revenue, focusing on recycling and environmental solutions. The company reports in three segments based on the Western United States (Group 1), Eastern United States (Group 2), and Environmental Solutions across North America (Group 3). Eighty-nine percent of total revenue comes from recycling and waste, with the remaining 11% from Environmental Solutions.

Employees42,000IPOJan 18, 2018SIC4953HQ5353 East City North Drive, Phoenix, AZ, USA, 85054
to

Financials

Profitability

Metric
Current
Margins
Gross Margin
42.0%
Operating Margin
20.0%
EBITDA Margin
30.7%
Net Margin
12.9%
OCF Margin
25.9%
FCF Margin
14.5%
Returns on Capital
ROE
18.1%
ROA
6.4%
ROIC
8.4%
ROCE
10.7%
ROC (Greenblatt)
25.6%
3Y ROIIC
14.4%
Consistency
Years Profitable / 10Y
10

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
33.70
Forward P/E
31.75
P/E ex-NRI
32.93
Shiller P/E (CAPE)
47.32
Cash Flow Multiples
P/FCF
29.94
P/OCF
16.78
P/Owner Earnings
26.65
FCF Yield
3.38%
Enterprise Value Multiples
EV / EBIT
26.74
EV / Forward EBIT
24.24
EV / EBITDA
16.63
EV / Forward EBITDA
15.42
EV / Revenue
5.11
EV / Forward Revenue
4.90
Asset / Sales
P/S
4.35
P/B
5.95
P/Tangible Book
—
Growth-Adjusted
PEG
2.24

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
1.05%
Forward Dividend Yield
1.09%
3Y Dividend Growth
8.1%
Payout Ratio
0.34
5Y Yield on Cost
1.53%
Buybacks & Dilution
3Y Buyback Ratio
0.90%
5Y Share Change
−2.5%
Combined
Shareholder Yield
1.56%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
1.15
Gross Debt / EBITDA
2.71
Cash / Debt
0.01
Equity / Assets
0.35
Coverage
Interest Coverage
5.79
Short-Term Liquidity
Current Ratio
0.64
Quick Ratio
0.62
Cash Ratio
0.02
Composite Scores
Piotroski F-Score
8
Altman Z-Score
3.10

5-Step DuPont Analysis

ROE %
18.30%
Net Margin %
12.89%
Operating Margin %
20.03%
Operating Income
$3.32B
÷
Revenue
$16.59B
×
Tax Burden
0.8246
Net Income
$2.14B
÷
Pretax Income
$2.59B
×
Interest Burden
0.7806
Pretax Income
$2.59B
÷
Operating Income
$3.32B
×
Asset Turnover
0.50
Revenue
$16.59B
÷
Average Total Assets
$33.38B
Begin Total Assets
$32.40B
End Total Assets
$34.37B
×
Equity Multiplier
2.86
Avg Total Assets
$33.38B
÷
Avg Stockholders Equity
$11.69B
Begin Equity
$11.40B
End Equity
$11.97B