showing the working

← Shift4 Payments

The business behind the dividend

MeasureFOURMedianFormula
Return on equity8.3%10.6%Net income ÷ shareholders’ equity
Return on capital employed5.9%10.0%Operating income ÷ (equity + total debt)
Owner earnings$541.00m$120.90mNet income + depreciation & amortisation − capital expenditure
Free cash flow$624.00m$155.08mOperating cash flow − capital expenditure
Operating margin8.4%14.3%Operating income ÷ revenue
Net margin2.8%10.1%Net income ÷ revenue
Debt to equity3.15x0.73xTotal debt ÷ shareholders’ equity
Interest cover23.40x4.22xOperating income ÷ interest expense
Current ratio1.66x1.55xCurrent assets ÷ current liabilities
Long-term debt to working capital5.23x1.88xLong-term debt ÷ (current assets − current liabilities)
Cash conversion5.33x1.66xOperating cash flow ÷ net income
Accruals-5.9%-3.1%(Net income − operating cash flow) ÷ total assets

Ten years of it

The same measures, for every year the filings support. One year is a fact; a row is a business.

Measure20252024202320222021202020192018Median
Return on equity8.3%28.5%13.2%21.6%-17.7%-4.0%-154.3%8.3%
Return on capital employed5.9%6.8%4.8%4.5%-2.4%-3.9%-0.7%4.5%
Operating margin8.4%7.4%4.5%4.8%-3.6%-7.5%-0.6%-2.3%4.5%
Net margin2.8%6.9%3.4%3.8%-3.5%-2.4%-7.7%-9.9%2.8%
Debt to equity3.15x3.52x2.68x5.02x6.37x2.19x3.15x
Current ratio1.66x1.39x1.64x3.70x7.91x10.40x0.82x1.66x
Cash conversion5.33x2.17x4.02x3.67x4.02x

How it compares in industrials

Among the 289 industrials companies here measured on free cash flow, Shift4 Payments pays out less than 277 of them. The median for that group is 24.4%, against this company’s 3.0%.

Closest on free cash flow

Same sector and same denominator, so the figures are comparable. All 348 in industrials →