|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 797.20 GBX | +0.96% |
|
+1.79% | +24.21% |
| Jul. 15 | Citi resumes at Aviva at 'neutral' | AN |
| Jul. 01 | Aker BP, Equinor to Invest NOK13 Billion in Norwegian Oil Field | MT |
Projected Income Statement: Rightmove plc
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 205.7 | 304.9 | 332.6 | 364.3 | 389.9 | 425.8 | 466.6 | 511.2 |
| Change | - | 48.21% | 9.1% | 9.53% | 7.02% | 9.2% | 9.6% | 9.54% |
| EBITDA 1 | 141.8 | 235.4 | 250 | 269.6 | 279.9 | 301.9 | 330.7 | 362 |
| Change | - | 66.02% | 6.2% | 7.82% | 3.84% | 7.87% | 9.53% | 9.45% |
| EBIT 1 | 137.5 | 231 | 245.4 | 264.6 | 273.9 | 295.9 | 324.3 | 357 |
| Change | - | 67.95% | 6.26% | 7.81% | 3.53% | 8.04% | 9.59% | 10.08% |
| Interest Paid 1 | -0.327 | -0.451 | -0.061 | 1.736 | 2.07 | -0.2 | -0.2 | - |
| Earnings before Tax (EBT) 1 | 134.8 | 225.6 | 241.3 | 259.8 | 258.4 | 293.3 | 320.9 | 349.7 |
| Change | - | 67.38% | 6.93% | 7.66% | -0.53% | 13.49% | 9.43% | 8.97% |
| Net income 1 | 109.8 | 183.1 | 195.7 | 199.2 | 192.7 | 219.3 | 239.7 | 260.8 |
| Change | - | 66.79% | 6.87% | 1.77% | -3.23% | 13.77% | 9.3% | 8.82% |
| Announcement Date | 2/26/21 | 2/25/22 | 3/3/23 | 3/1/24 | 2/28/25 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: Rightmove plc
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | -84.4 | -37 | -30.6 | -31.5 | -35.1 | -40.5 | -47.7 | -54.8 |
| Change | - | 56.16% | 17.3% | -2.94% | -11.43% | -15.45% | -17.78% | -14.88% |
| Announcement Date | 2/26/21 | 2/25/22 | 3/3/23 | 3/1/24 | 2/28/25 | - | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: Rightmove plc
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 2.308 | 0.7 | 2.85 | 3.346 | 9.078 | 6.733 | 6.55 | 6.976 |
| Change | - | -69.67% | 307.14% | 17.4% | 171.31% | -25.83% | -2.72% | 6.5% |
| Free Cash Flow (FCF) 1 | 93.98 | 194.3 | 195.2 | 203.4 | 202.2 | 218.2 | 240.2 | 261.4 |
| Change | - | 106.76% | 0.48% | 4.16% | -0.58% | 7.91% | 10.11% | 8.79% |
| Announcement Date | 2/26/21 | 2/25/22 | 3/3/23 | 3/1/24 | 2/28/25 | - | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: Rightmove plc
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 68.93% | 77.21% | 75.16% | 73.99% | 71.79% | 70.92% | 70.88% | 70.81% |
| EBIT Margin (%) | 66.85% | 75.75% | 73.78% | 72.62% | 70.26% | 69.51% | 69.5% | 69.84% |
| EBT Margin (%) | 65.53% | 74.01% | 72.54% | 71.3% | 66.28% | 68.88% | 68.77% | 68.41% |
| Net margin (%) | 53.36% | 60.05% | 58.83% | 54.66% | 49.43% | 51.5% | 51.36% | 51.02% |
| FCF margin (%) | 45.69% | 63.73% | 58.7% | 55.82% | 51.86% | 51.25% | 51.48% | 51.13% |
| FCF / Net Income (%) | 85.61% | 106.13% | 99.78% | 102.12% | 104.92% | 99.51% | 100.25% | 100.22% |
Profitability | ||||||||
| ROA | 84.9% | 139.4% | 189.89% | 192.76% | 172.55% | 144.84% | 113.56% | 94.5% |
| ROE | 133.48% | 189.07% | 286.6% | 192.76% | 256.58% | 280.9% | 268.43% | 271.32% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 1.12% | 0.23% | 0.86% | 0.92% | 2.33% | 1.58% | 1.4% | 1.36% |
| CAPEX / EBITDA (%) | 1.63% | 0.3% | 1.14% | 1.24% | 3.24% | 2.23% | 1.98% | 1.93% |
| CAPEX / FCF (%) | 2.46% | 0.36% | 1.46% | 1.65% | 4.49% | 3.09% | 2.73% | 2.67% |
Items per share | ||||||||
| Cash flow per share 1 | 0.1102 | 0.2266 | 0.2365 | 0.2535 | 0.2666 | 0.297 | 0.3329 | 0.3749 |
| Change | - | 105.61% | 4.37% | 7.19% | 5.17% | 11.41% | 12.1% | 12.61% |
| Dividend per Share 1 | 0.045 | 0.078 | 0.085 | 0.093 | 0.098 | 0.1065 | 0.1185 | 0.1345 |
| Change | - | 73.33% | 8.97% | 9.41% | 5.38% | 8.67% | 11.23% | 13.56% |
| Book Value Per Share 1 | 0.141 | 0.0565 | 0.0814 | 0.0865 | 0.1023 | 0.1041 | 0.1092 | 0.1108 |
| Change | - | -59.92% | 44.05% | 6.27% | 18.27% | 1.76% | 4.94% | 1.44% |
| EPS 1 | 0.1257 | 0.213 | 0.234 | 0.244 | 0.243 | 0.2839 | 0.319 | 0.3591 |
| Change | - | 69.45% | 9.86% | 4.27% | -0.41% | 16.85% | 12.34% | 12.56% |
| Nbr of stocks (in thousands) | 870,305 | 844,844 | 823,252 | 799,603 | 780,529 | 771,656 | 771,656 | 771,656 |
| Announcement Date | 2/26/21 | 2/25/22 | 3/3/23 | 3/1/24 | 2/28/25 | - | - | - |
1GBP
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 28.1x | 25x |
| PBR | 76.6x | 73x |
| EV / Sales | 14.4x | 13.1x |
| Yield | 1.34% | 1.49% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
HOLD
Number of Analysts
17
Last Close Price
7.972GBP
Average target price
7.229GBP
Spread / Average Target
-9.32%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- RMV Stock
- Financials Rightmove plc
Select your edition
All financial news and data tailored to specific country editions
