Financials News Corp Nasdaq

Equities

NWS

US65249B2088

Consumer Publishing

Market Closed - Nasdaq 01:30:00 08/05/2024 am IST 5-day change 1st Jan Change
25.25 USD -0.47% Intraday chart for News Corp +2.89% -1.83%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,991 7,000 14,947 9,165 11,200 14,080 - -
Enterprise Value (EV) 1 7,801 6,742 15,024 10,412 12,334 14,751 14,123 13,292
P/E ratio 51.9 x -5.49 x 46 x 14.8 x 75 x 38.4 x 28.3 x 22.9 x
Yield 1.48% 1.69% 0.78% 1.28% 1.03% 0.82% 0.82% 0.82%
Capitalization / Revenue 0.79 x 0.78 x 1.6 x 0.88 x 1.13 x 1.4 x 1.35 x 1.31 x
EV / Revenue 0.77 x 0.75 x 1.61 x 1 x 1.25 x 1.47 x 1.35 x 1.23 x
EV / EBITDA 6.27 x 6.66 x 11.8 x 6.24 x 8.69 x 9.52 x 8.18 x 7.14 x
EV / FCF 21.9 x 19.7 x 17.7 x 12.2 x 20.8 x 24.7 x 17.7 x 14.9 x
FCF Yield 4.56% 5.07% 5.64% 8.21% 4.81% 4.05% 5.64% 6.71%
Price to Book 0.86 x 0.92 x 1.85 x 1.11 x 1.39 x 1.69 x 1.61 x 1.52 x
Nbr of stocks (in thousands) 5,85,390 5,88,734 5,91,023 5,84,308 5,72,194 5,70,112 - -
Reference price 2 13.49 11.86 25.77 15.58 19.50 24.42 24.42 24.42
Announcement Date 08/08/19 06/08/20 05/08/21 08/08/22 10/08/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,074 9,008 9,358 10,385 9,879 10,067 10,434 10,765
EBITDA 1 1,244 1,013 1,273 1,669 1,420 1,549 1,728 1,863
EBIT 1 585 369 593 981 706 845.9 1,025 1,132
Operating Margin 5.81% 4.1% 6.34% 9.45% 7.15% 8.4% 9.83% 10.51%
Earnings before Tax (EBT) 1 354 -1,524 450 812 330 655.2 871.1 980.3
Net income 1 155 -1,269 330 623 149 370.1 513.8 632.5
Net margin 1.54% -14.09% 3.53% 6% 1.51% 3.68% 4.92% 5.88%
EPS 2 0.2600 -2.160 0.5600 1.050 0.2600 0.6358 0.8629 1.065
Free Cash Flow 1 356 342 847 855 593 597.6 795.9 891.2
FCF margin 3.53% 3.8% 9.05% 8.23% 6% 5.94% 7.63% 8.28%
FCF Conversion (EBITDA) 28.62% 33.76% 66.54% 51.23% 41.76% 38.57% 46.07% 47.84%
FCF Conversion (Net income) 229.68% - 256.67% 137.24% 397.99% 161.48% 154.9% 140.91%
Dividend per Share 2 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000 0.2000
Announcement Date 08/08/19 06/08/20 05/08/21 08/08/22 10/08/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 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 2025 Q3
Net sales 1 2,502 2,717 2,492 2,674 2,478 2,521 2,447 2,433 2,499 2,586 2,448 2,507 2,569 2,656 2,545
EBITDA 1 410 586 358 315 350 409 320 341 364 473 321.7 377.3 427.8 510.6 340.6
EBIT 1 245 418 186 132 171 235 137 163 193 294 143.5 201 - - -
Operating Margin 9.79% 15.38% 7.46% 4.94% 6.9% 9.32% 5.6% 6.7% 7.72% 11.37% 5.86% 8.02% - - -
Earnings before Tax (EBT) 1 338 361 133 -20 101 155 91 -17 95 277 99 137 - - -
Net income 1 196 235 82 110 40 67 50 -8 30 156 46 72.33 - - -
Net margin 7.83% 8.65% 3.29% 4.11% 1.61% 2.66% 2.04% -0.33% 1.2% 6.03% 1.88% 2.89% - - -
EPS 2 0.3300 0.4000 0.1400 0.1900 0.0700 0.1200 0.0900 -0.0100 0.0500 0.2700 0.0849 0.1409 0.1870 0.2884 0.1112
Dividend per Share 2 - 0.1000 - 0.1000 - 0.1000 - 0.1000 - 0.1000 - 0.1000 - 0.1000 -
Announcement Date 04/11/21 03/02/22 05/05/22 08/08/22 08/11/22 09/02/23 11/05/23 10/08/23 09/11/23 07/02/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 77 1,247 1,134 670 42.2 -
Net Cash position 1 190 258 - - - - - 788
Leverage (Debt/EBITDA) - - 0.0605 x 0.7472 x 0.7986 x 0.4326 x 0.0245 x -
Free Cash Flow 1 356 342 847 855 593 598 796 891
ROE (net income / shareholders' equity) 2.93% 1.54% 4.18% 7.58% 3.48% 4.81% 6.18% 6.94%
ROA (Net income/ Total Assets) 1.68% -8.47% 2.13% 3.67% 1.66% 2.34% 3.18% 3.6%
Assets 1 9,202 14,982 15,516 16,996 8,988 15,830 16,154 17,569
Book Value Per Share 2 15.60 12.90 13.90 14.10 14.00 14.40 15.10 16.10
Cash Flow per Share 2 1.700 1.600 1.740 2.440 2.030 2.030 2.240 2.460
Capex 1 572 438 390 499 499 510 498 497
Capex / Sales 5.68% 4.86% 4.17% 4.81% 5.05% 5.07% 4.77% 4.62%
Announcement Date 08/08/19 06/08/20 05/08/21 08/08/22 10/08/23 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
24.42 USD
Average target price
30.39 USD
Spread / Average Target
+24.46%
Consensus
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW