Financials News Corporation

Equities

NWSA

US65249B1098

Consumer Publishing

Real-time Estimate Cboe BZX 18:25:23 19/07/2024 BST 5-day change 1st Jan Change
27.44 USD -1.24% Intraday chart for News Corporation -1.05% +11.81%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,991 7,000 14,947 9,165 11,200 15,979 - -
Enterprise Value (EV) 1 7,801 6,742 15,024 10,412 12,334 16,677 15,978 15,156
P/E ratio 51.9 x -5.49 x 46 x 14.8 x 75 x 49 x 33 x 26.2 x
Yield 1.48% 1.69% 0.78% 1.28% 1.03% 0.72% 0.72% 0.72%
Capitalization / Revenue 0.79 x 0.78 x 1.6 x 0.88 x 1.13 x 1.6 x 1.54 x 1.49 x
EV / Revenue 0.77 x 0.75 x 1.61 x 1 x 1.25 x 1.67 x 1.54 x 1.42 x
EV / EBITDA 6.27 x 6.66 x 11.8 x 6.24 x 8.69 x 11 x 9.36 x 8.22 x
EV / FCF 21.9 x 19.7 x 17.7 x 12.2 x 20.8 x 29.4 x 20.7 x 17.8 x
FCF Yield 4.56% 5.07% 5.64% 8.21% 4.81% 3.41% 4.83% 5.63%
Price to Book 0.86 x 0.92 x 1.85 x 1.11 x 1.39 x 1.94 x 1.85 x 1.74 x
Nbr of stocks (in thousands) 585,390 588,734 591,023 584,308 572,194 569,115 - -
Reference price 2 13.49 11.86 25.77 15.58 19.50 27.78 27.78 27.78
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 9,997 10,352 10,693
EBITDA 1 1,244 1,013 1,273 1,669 1,420 1,523 1,707 1,843
EBIT 1 585 369 593 981 706 807.1 999.2 1,117
Operating Margin 5.81% 4.1% 6.34% 9.45% 7.15% 8.07% 9.65% 10.45%
Earnings before Tax (EBT) 1 354 -1,524 450 812 330 579 850.2 984.8
Net income 1 155 -1,269 330 623 149 314.1 480 585.3
Net margin 1.54% -14.09% 3.53% 6% 1.51% 3.14% 4.64% 5.47%
EPS 2 0.2600 -2.160 0.5600 1.050 0.2600 0.5674 0.8426 1.060
Free Cash Flow 1 356 342 847 855 593 568.2 771.8 853.8
FCF margin 3.53% 3.8% 9.05% 8.23% 6% 5.68% 7.46% 7.98%
FCF Conversion (EBITDA) 28.62% 33.76% 66.54% 51.23% 41.76% 37.31% 45.22% 46.32%
FCF Conversion (Net income) 229.68% - 256.67% 137.24% 397.99% 180.9% 160.78% 145.88%
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 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 2025 Q4
Net sales 1 2,717 2,492 2,674 2,478 2,521 2,447 2,433 2,499 2,586 2,423 2,484 2,586 2,672 2,517 2,578
EBITDA 1 586 358 315 350 409 320 341 364 473 322 360.3 426.7 519 362 406.6
EBIT 1 418 186 132 171 235 137 163 193 294 130 180.6 255 352 160 219
Operating Margin 15.38% 7.46% 4.94% 6.9% 9.32% 5.6% 6.7% 7.72% 11.37% 5.37% 7.27% 9.86% 13.17% 6.36% 8.49%
Earnings before Tax (EBT) 1 361 133 -20 101 155 91 -17 95 277 64 88 - - - -
Net income 1 235 82 110 40 67 50 -8 30 156 30 33.77 129 177 51 60
Net margin 8.65% 3.29% 4.11% 1.61% 2.66% 2.04% -0.33% 1.2% 6.03% 1.24% 1.36% 4.99% 6.62% 2.03% 2.33%
EPS 2 0.4000 0.1400 0.1900 0.0700 0.1200 0.0900 -0.0100 0.0500 0.2700 0.0500 0.1166 0.1998 0.2897 0.1146 0.1450
Dividend per Share 2 0.1000 - 0.1000 - 0.1000 - 0.1000 - 0.1000 - 0.1000 - 0.1000 - 0.1000
Announcement Date 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 08/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 77 1,247 1,134 698 - -
Net Cash position 1 190 258 - - - - 1.85 823
Leverage (Debt/EBITDA) - - 0.0605 x 0.7472 x 0.7986 x 0.4583 x - -
Free Cash Flow 1 356 342 847 855 593 568 772 854
ROE (net income / shareholders' equity) 2.93% 1.54% 4.18% 7.58% 3.48% 4.76% 5.43% 6.22%
ROA (Net income/ Total Assets) 1.68% -8.47% 2.13% 3.67% 1.66% 1.9% 3.33% 3.9%
Assets 1 9,202 14,982 15,516 16,996 8,988 16,531 14,401 15,006
Book Value Per Share 2 15.60 12.90 13.90 14.10 14.00 14.30 15.00 15.90
Cash Flow per Share 2 1.700 1.600 1.740 2.440 2.030 2.070 2.260 2.540
Capex 1 572 438 390 499 499 500 523 539
Capex / Sales 5.68% 4.86% 4.17% 4.81% 5.05% 5.01% 5.05% 5.04%
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
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
27.78 USD
Average target price
30.83 USD
Spread / Average Target
+10.98%
Consensus
  1. Stock Market
  2. Equities
  3. NWSA Stock
  4. Financials News Corporation