NEWS CORPORATION

NWSA
Delayed Quote. Delayed  - 10/22 04:00:00 pm
24.07USD +1.05%
Valuation
Fiscal Period: June 2021 2022
Capitalization1 14 94714 172
Entreprise Value (EV)1 15 02413 389
P/E ratio 46,0x36,5x
Yield 0,78%0,84%
Capitalization / Revenue 1,60x1,43x
EV / Revenue 1,61x1,35x
EV / EBITDA 11,8x8,71x
Price to Book 1,85x1,66x
Nbr of stocks (in thousands) 591 023592 849
Reference price (USD) 25,823,8
Announcement Date 08/05/2021-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: June 2021 2022
Net sales1 9 3589 923
EBITDA1 1 2731 537
Operating profit (EBIT)1 593847
Operating Margin 6,34%8,53%
Pre-Tax Profit (EBT)1 450660
Net income1 330367
Net margin 3,53%3,70%
EPS2 0,560,65
Dividend per Share2 0,200,20
Announcement Date 08/05/2021-
Previous period Next period
1 USD in Million
2 USD
Finances - Leverage
Fiscal Period: June 2021 2022
Net Debt1 77,0-
Net Cash position1 -783
Leverage (Debt / EBITDA) 0,06x-0,51x
Free Cash Flow1 847894
ROE (Net Profit / Equities) 4,18%4,89%
Shareholders' equity1 7 8967 499
ROA (Net Profit / Asset) 2,13%2,57%
Assets1 15 51614 268
Book Value Per Share2 13,914,3
Cash Flow per Share2 1,742,33
Capex1 390471
Capex / Sales 4,17%4,75%
Announcement Date 08/05/2021-
Previous period Next period
1 USD in Million
2 USD
Financial Ratios
Size 2022e 2023e
Capitalization 14 172 M $ -
Entreprise Value (EV) 13 389 M $ 12 613 M $
Valuation 2022e 2023e
P/E ratio (Price / EPS) 36,5x 29,2x
Capitalization / Revenue 1,43x 1,40x
EV / Revenue 1,35x 1,32x
EV / EBITDA 8,71x 8,12x
Yield (DPS / Price) 0,84% 0,84%
Price to book (Price / BVPS) 1,66x 1,58x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 8,53% 9,27%
Operating Leverage (Delta EBIT / Delta Sales) 7,09x 4,74x
Net Margin (Net Profit / Revenue) 3,70% 4,56%
ROA (Net Profit / Asset) 2,57% 3,13%
ROE (Net Profit / Equities) 4,89% 5,81%
Rate of Dividend 30,6% 24,5%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   4,75% 4,44%
Cash Flow / Sales 13,9% 13,3%
Capital Intensity (Assets / Sales) 1,44x 1,46x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend