Financials Republic Services, Inc.

Equities

RSG

US7607591002

Environmental Services & Equipment

Market Closed - Nyse Other stock markets 04:00:02 2024-05-24 pm EDT			5-day change	1st Jan Change
186.8 ^USD	+0.26%		-0.72%	+13.28%

May. 22	Deutsche Bank Initiates Republic Services at Hold Rating With $203 Price Target	MT
May. 15	Argus Adjusts Price Target on Republic Services to $215 From $205	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	28,605	30,693	44,219	40,761	51,887	58,681	-	-
Enterprise Value (EV) ¹	37,246	39,589	53,744	52,403	64,566	70,520	69,617	69,447
P/E ratio	26.9 x	31.9 x	34.5 x	27.5 x	30.1 x	31.2 x	27.8 x	24.5 x
Yield	1.74%	1.72%	1.27%	1.48%	1.25%	1.17%	1.24%	1.32%
Capitalization / Revenue	2.78 x	3.02 x	3.91 x	3.02 x	3.47 x	3.64 x	3.44 x	3.23 x
EV / Revenue	3.62 x	3.9 x	4.76 x	3.88 x	4.31 x	4.37 x	4.08 x	3.83 x
EV / EBITDA	12.8 x	13.2 x	15.9 x	13.3 x	14.5 x	14.5 x	13.4 x	12.5 x
EV / FCF	32.5 x	31 x	36.6 x	23.1 x	32.5 x	32.7 x	29.9 x	27.5 x
FCF Yield	3.07%	3.23%	2.74%	4.32%	3.08%	3.06%	3.34%	3.63%
Price to Book	3.52 x	3.62 x	4.96 x	4.21 x	4.95 x	5.11 x	4.75 x	4.51 x
Nbr of stocks (in thousands)	319,145	318,725	317,095	316,001	314,637	314,932	-	-
Reference price ²	89.63	96.30	139.4	129.0	164.9	186.3	186.3	186.3
Announcement Date	2/13/20	2/22/21	2/10/22	2/15/23	2/27/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	10,299	10,154	11,295	13,511	14,964	16,140	17,083	18,147
EBITDA ¹	2,910	2,989	3,384	3,929	4,447	4,867	5,210	5,572
EBIT ¹	1,869	1,830	2,115	2,488	2,848	3,113	3,368	3,634
Operating Margin	18.15%	18.03%	18.73%	18.41%	19.03%	19.29%	19.71%	20.03%
Earnings before Tax (EBT) ¹	1,296	1,143	1,575	1,832	2,192	2,427	2,698	2,881
Net income ¹	1,073	967.2	1,290	1,488	1,731	1,882	2,091	2,336
Net margin	10.42%	9.53%	11.42%	11.01%	11.57%	11.66%	12.24%	12.88%
EPS ²	3.330	3.020	4.040	4.690	5.470	5.968	6.707	7.617
Free Cash Flow ¹	1,145	1,277	1,470	2,265	1,987	2,158	2,327	2,522
FCF margin	11.12%	12.58%	13.02%	16.77%	13.28%	13.37%	13.62%	13.9%
FCF Conversion (EBITDA)	39.35%	42.72%	43.46%	57.65%	44.67%	44.35%	44.66%	45.26%
FCF Conversion (Net income)	106.68%	132.03%	113.95%	152.27%	114.77%	114.68%	111.28%	107.95%
Dividend per Share ²	1.560	1.660	1.770	1.910	2.060	2.185	2.317	2.458
Announcement Date	2/13/20	2/22/21	2/10/22	2/15/23	2/27/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	2,953	2,969	3,414	3,598	3,530	3,581	3,726	3,826	3,832	3,862	4,032	4,133	4,106	4,091	4,283
EBITDA ¹	830.1	903.5	1,010	1,051	965	1,040	1,116	1,146	1,145	1,164	1,225	1,260	1,231	1,248	1,315
EBIT ¹	510.3	571.4	649.6	674.6	592.5	657.2	733.3	738.8	718.5	765.3	781.4	810.4	776.2	811.1	847.2
Operating Margin	17.28%	19.25%	19.03%	18.75%	16.79%	18.35%	19.68%	19.31%	18.75%	19.82%	19.38%	19.61%	18.9%	19.83%	19.78%
Earnings before Tax (EBT) ¹	276.9	472.2	478.1	507.8	373.4	522.1	580.2	606.3	482.9	598.9	624.7	655.7	555.4	674	709
Net income ¹	313.1	352	371.9	416.9	346.8	383.9	427.4	480.2	439.6	453.7	465.7	503.2	456.3	503.1	506
Net margin	10.6%	11.86%	10.89%	11.59%	9.83%	10.72%	11.47%	12.55%	11.47%	11.75%	11.55%	12.18%	11.11%	12.3%	11.82%
EPS ²	0.9800	1.110	1.170	1.320	1.090	1.210	1.350	1.520	1.390	1.440	1.488	1.619	1.442	1.604	1.618
Dividend per Share ²	0.4600	0.4600	0.4600	0.4950	0.4950	0.4950	0.4950	0.5350	0.5350	0.5350	0.5395	0.5579	0.5579	0.5677	0.5863
Announcement Date	2/10/22	5/5/22	8/4/22	10/27/22	2/15/23	4/27/23	7/31/23	10/26/23	2/27/24	4/30/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	8,641	8,896	9,525	11,642	12,679	11,838	10,936	10,766
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	2.97 x	2.976 x	2.815 x	2.963 x	2.851 x	2.432 x	2.099 x	1.932 x
Free Cash Flow ¹	1,145	1,277	1,470	2,265	1,987	2,158	2,327	2,522
ROE (net income / shareholders' equity)	13.4%	11.7%	14.8%	15.9%	17.1%	17.1%	17.6%	18.5%
ROA (Net income/ Total Assets)	4.85%	4.19%	5.33%	5.79%	5.73%	5.88%	6.25%	6.41%
Assets ¹	22,150	23,084	24,195	25,705	30,232	31,993	33,470	36,472
Book Value Per Share ²	25.50	26.60	28.10	30.60	33.30	36.50	39.20	41.30
Cash Flow per Share ²	7.300	7.730	8.720	10.10	11.40	12.50	13.20	14.50
Capex ¹	1,207	1,195	1,316	1,454	1,631	1,808	1,880	2,015
Capex / Sales	11.72%	11.77%	11.65%	10.76%	10.9%	11.2%	11.01%	11.11%
Announcement Date	2/13/20	2/22/21	2/10/22	2/15/23	2/27/24	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Republic Services, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

A-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

186.8 USD

Average target price

201.9 USD

Spread / Average Target

+8.09%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Environmental Services & Equipment

	1st Jan change	Capi.
REPUBLIC SERVICES, INC.	+13.28%	58.68B
WASTE MANAGEMENT, INC.	+16.59%	84.07B
VERALTO CORPORATION	+24.23%	24.65B
CLEAN HARBORS, INC.	+24.84%	11.61B
TETRA TECH, INC.	+30.52%	11.56B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	-3.16%	6.54B
KURITA WATER INDUSTRIES LTD.	+23.28%	4.86B
GEM CO., LTD.	+19.05%	4.64B
CECEP ENVIRONMENTAL PROTECTION CO., LTD.	-6.92%	2.95B
BEIJING ORIGINWATER TECHNOLOGY CO., LTD.	-6.01%	2.35B

Other Environmental Services & Equipment