RIGHTMOVE PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 514.6 GBX | +1.94% |
|
+1.14% | -10.60% |
| 04-22 | Commerzbank on Overnight News | MT |
| 04-22 | Iveco down on Mib; European stock exchanges in green | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,543 | 5,664 | 6,717 | 4,210 | 4,603 | 4,097 | - | - |
| Enterprise Value (EV) 1 | 5,519 | 5,580 | 6,680 | 4,180 | 4,603 | 4,070 | 4,068 | 4,058 |
| P/E ratio | 32.5 x | 51.8 x | 37.3 x | 21.9 x | 23.6 x | 20.2 x | 18 x | 15.6 x |
| Yield | 1.14% | 0.69% | 0.98% | 1.66% | - | 1.86% | 2.08% | 2.39% |
| Capitalization / Revenue | 19.2 x | 27.5 x | 22 x | 12.7 x | 12.6 x | 10.5 x | 9.55 x | 8.66 x |
| EV / Revenue | 19.1 x | 27.1 x | 21.9 x | 12.6 x | 12.6 x | 10.4 x | 9.49 x | 8.58 x |
| EV / EBITDA | 24.7 x | 39.4 x | 28.4 x | 16.7 x | 17.1 x | 14.7 x | 13.4 x | 12.1 x |
| EV / FCF | 30 x | 59.4 x | 34.4 x | 21.4 x | - | 19.6 x | 18 x | 16.3 x |
| FCF Yield | 3.33% | 1.68% | 2.91% | 4.67% | - | 5.09% | 5.55% | 6.12% |
| Price to Book | 135 x | 46.2 x | 141 x | 62.8 x | - | 68.6 x | 60.6 x | 52.7 x |
| Nbr of stocks (in thousands) | 874,919 | 870,305 | 844,844 | 823,252 | 799,603 | 796,109 | - | - |
| Reference price 2 | 6.336 | 6.508 | 7.950 | 5.114 | 5.756 | 5.146 | 5.146 | 5.146 |
| Announcement Date | 28/02/20 | 26/02/21 | 25/02/22 | 03/03/23 | 01/03/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 289.3 | 205.7 | 304.9 | 332.6 | 364.3 | 391.4 | 428.8 | 473 |
| EBITDA 1 | 223.3 | 141.8 | 235.4 | 250 | 269.6 | 277.5 | 303.5 | 334.7 |
| EBIT 1 | 219.7 | 137.5 | 231 | 245.4 | 264.6 | 272.9 | 298.5 | 329.4 |
| Operating Margin | 75.94% | 66.85% | 75.75% | 73.78% | 72.62% | 69.73% | 69.6% | 69.65% |
| Earnings before Tax (EBT) 1 | 213.6 | 134.8 | 225.6 | 241.3 | 259.8 | 269.3 | 296 | 326.1 |
| Net income 1 | 173.1 | 109.8 | 183.1 | 195.7 | 199.2 | 201.9 | 220.5 | 244.3 |
| Net margin | 59.83% | 53.36% | 60.05% | 58.83% | 54.66% | 51.6% | 51.42% | 51.66% |
| EPS 2 | 0.1949 | 0.1257 | 0.2130 | 0.2340 | 0.2440 | 0.2545 | 0.2862 | 0.3308 |
| Free Cash Flow 1 | 183.7 | 93.98 | 194.3 | 195.2 | - | 207.3 | 225.7 | 248.5 |
| FCF margin | 63.49% | 45.69% | 63.73% | 58.7% | - | 52.96% | 52.63% | 52.55% |
| FCF Conversion (EBITDA) | 82.26% | 66.28% | 82.55% | 78.1% | - | 74.69% | 74.36% | 74.25% |
| FCF Conversion (Net income) | 106.12% | 85.61% | 106.13% | 99.78% | - | 102.65% | 102.36% | 101.72% |
| Dividend per Share 2 | 0.0720 | 0.0450 | 0.0780 | 0.0850 | - | 0.0956 | 0.1073 | 0.1229 |
| Announcement Date | 28/02/20 | 26/02/21 | 25/02/22 | 03/03/23 | 01/03/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 145.4 | 94.82 | 110.9 | 149.9 | 155 | 162.7 | 170 | 179.5 | 184.9 | 191.7 | 199.7 |
| EBITDA | - | - | - | - | - | 124.7 | - | 135.7 | - | - | - |
| EBIT 1 | - | - | - | 117.1 | - | 122.4 | 123 | 133.2 | 131.4 | 135.7 | 139.4 |
| Operating Margin | - | - | - | 78.12% | - | 75.27% | 72.35% | 74.21% | 71.08% | 70.77% | 69.79% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | - | - | - | - | - | - | - | - | 0.1230 | 0.1293 | 0.1346 |
| Dividend per Share | - | - | - | 0.0300 | - | 0.0330 | - | 0.0360 | - | - | - |
| Announcement Date | 28/02/20 | 07/08/20 | 26/02/21 | 30/07/21 | 25/02/22 | 29/07/22 | 03/03/23 | 28/07/23 | 01/03/24 | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 24.1 | 84.4 | 37 | 30.6 | - | 26.7 | 29 | 38.4 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 184 | 94 | 194 | 195 | - | 207 | 226 | 249 |
| ROE (net income / shareholders' equity) | 642% | 133% | 189% | 287% | - | 325% | 372% | 390% |
| ROA (Net income/ Total Assets) | 214% | 84.9% | 139% | 190% | - | 206% | 238% | 275% |
| Assets 1 | 80.93 | 129.3 | 131.3 | 103.1 | - | 97.8 | 92.67 | 88.87 |
| Book Value Per Share 2 | 0.0500 | 0.1400 | 0.0600 | 0.0800 | - | 0.0700 | 0.0800 | 0.1000 |
| Cash Flow per Share 2 | 0.2100 | 0.1100 | 0.2300 | 0.2400 | - | 0.2700 | 0.3000 | 0.3400 |
| Capex 1 | 0.54 | 2.31 | 0.7 | 2.85 | - | 4.48 | 4.15 | 5.41 |
| Capex / Sales | 0.19% | 1.12% | 0.23% | 0.86% | - | 1.15% | 0.97% | 1.14% |
| Announcement Date | 28/02/20 | 26/02/21 | 25/02/22 | 03/03/23 | 01/03/24 | - | - | - |
1GBP in Million2GBP
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+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
5.146
GBP
Average target price
6.183
GBP
Spread / Average Target
+20.15%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.60% | 5.1B | |
| +18.66% | 414B | |
| +15.27% | 242B | |
| +12.15% | 144B | |
| +20.63% | 104B | |
| +17.19% | 83.87B | |
| +54.11% | 57.64B | |
| +33.59% | 53.37B | |
| +6.02% | 37.83B | |
| +15.88% | 32.51B |
- Stock Market
- Equities
- RMV Stock
- Financials Rightmove plc
