XNYSCVS
Market cap55bUSD
Dec 24, Last price
44.16USD
1D
0.05%
1Q
-24.69%
Jan 2017
-44.04%
Name
CVS Health Corp
Chart & Performance
Profile
CVS Health Corporation provides health services in the United States. The company's Health Care Benefits segment offers traditional, voluntary, and consumer-directed health insurance products and related services. It serves employer groups, individuals, college students, part-time and hourly workers, health plans, health care providers, governmental units, government-sponsored plans, labor groups, and expatriates. Its Pharmacy Services segment offers pharmacy benefit management solutions, including plan design and administration, formulary management, retail pharmacy network management, mail order pharmacy, specialty pharmacy and infusion, clinical, and disease and medical spend management services. It serves employers, insurance companies, unions, government employee groups, health plans, prescription drug plans, Medicaid managed care plans, plans offered on public health insurance and private health insurance exchanges, other sponsors of health benefit plans, and individuals. This segment operates retail specialty pharmacy stores; and specialty mail-order, mail-order dispensing, and compounding pharmacies, as well as branches for infusion and enteral nutrition services. The company's Retail/LTC segment sells prescription and over-the-counter drugs, consumer health and beauty products, and personal care products; and provides health care services through its MinuteClinic walk-in medical clinics. This segment also distributes prescription drugs; and provides related pharmacy consulting and other ancillary services to care facilities and other care settings. As of December 31, 2021, it operated approximately 9,900 retail locations and 1,200 MinuteClinic locations, as well as online retail pharmacy websites, LTC pharmacies, and onsite pharmacies. The company was formerly known as CVS Caremark Corporation and changed its name to CVS Health Corporation in September 2014. CVS Health Corporation was founded in 1963 and is headquartered in Woonsocket, Rhode Island.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 357,776,000 11.24% | 321,629,000 10.11% | 292,111,000 8.71% | |||||||
Cost of revenue | 303,345,000 | 305,887,000 | 276,997,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 54,431,000 | 15,742,000 | 15,114,000 | |||||||
NOPBT Margin | 15.21% | 4.89% | 5.17% | |||||||
Operating Taxes | 2,805,000 | 1,509,000 | 2,522,000 | |||||||
Tax Rate | 5.15% | 9.59% | 16.69% | |||||||
NOPAT | 51,626,000 | 14,233,000 | 12,592,000 | |||||||
Net income | 8,344,000 93.55% | 4,311,000 -46.12% | 8,001,000 11.45% | |||||||
Dividends | (3,132,000) | (2,907,000) | (2,625,000) | |||||||
Dividend yield | 3.07% | 2.36% | 1.91% | |||||||
Proceeds from repurchase of equity | (2,012,000) | (2,949,000) | 381,000 | |||||||
BB yield | 1.98% | 2.39% | -0.28% | |||||||
Debt | ||||||||||
Debt current | 4,713,000 | 3,456,000 | 5,851,000 | |||||||
Long-term debt | 92,447,000 | 85,754,000 | 89,971,000 | |||||||
Deferred revenue | 5,087,000 | |||||||||
Other long-term liabilities | 14,920,000 | 16,068,000 | 8,306,000 | |||||||
Net debt | 62,686,000 | 52,391,000 | 60,272,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,426,000 | 16,177,000 | 18,265,000 | |||||||
CAPEX | (3,031,000) | (2,727,000) | (2,520,000) | |||||||
Cash from investing activities | (20,889,000) | (5,047,000) | (5,261,000) | |||||||
Cash from financing activities | 2,683,000 | (10,516,000) | (11,356,000) | |||||||
FCF | 57,048,000 | 15,064,000 | 15,857,000 | |||||||
Balance | ||||||||||
Cash | 11,455,000 | 15,723,000 | 12,525,000 | |||||||
Long term investments | 23,019,000 | 21,096,000 | 23,025,000 | |||||||
Excess cash | 16,585,200 | 20,737,550 | 20,944,450 | |||||||
Stockholders' equity | 110,474,000 | 103,173,000 | 103,554,000 | |||||||
Invested Capital | 154,355,800 | 137,377,450 | 143,828,550 | |||||||
ROIC | 35.39% | 10.12% | 8.55% | |||||||
ROCE | 31.06% | 9.72% | 8.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,290,000 | 1,323,000 | 1,329,000 | |||||||
Price | 78.96 -15.27% | 93.19 -9.66% | 103.16 51.04% | |||||||
Market cap | 101,858,400 -17.38% | 123,290,370 -10.07% | 137,099,640 52.76% | |||||||
EV | 164,719,400 | 175,981,370 | 197,677,640 | |||||||
EBITDA | 58,797,000 | 19,989,000 | 19,626,000 | |||||||
EV/EBITDA | 2.80 | 8.80 | 10.07 | |||||||
Interest | 2,658,000 | 2,287,000 | 2,503,000 | |||||||
Interest/NOPBT | 4.88% | 14.53% | 16.56% |