RIGHTMOVE PLC |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 553.2 GBX | -0.65% |
|
+0.91% | -3.96% |
| May. 20 | UK house prices hit fresh peak in May driven by pent-up demand | AN |
| May. 20 | Asking prices for UK homes hit record high, Rightmove says | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,543 | 5,664 | 6,717 | 4,210 | 4,603 | 4,433 | - | - |
| Enterprise Value (EV) 1 | 5,519 | 5,580 | 6,680 | 4,180 | 4,603 | 4,404 | 4,401 | 4,396 |
| P/E ratio | 32.5 x | 51.8 x | 37.3 x | 21.9 x | 23.6 x | 21.9 x | 19.4 x | 17.1 x |
| Yield | 1.14% | 0.69% | 0.98% | 1.66% | - | 1.72% | 1.93% | 2.18% |
| Capitalization / Revenue | 19.2 x | 27.5 x | 22 x | 12.7 x | 12.6 x | 11.3 x | 10.3 x | 9.44 x |
| EV / Revenue | 19.1 x | 27.1 x | 21.9 x | 12.6 x | 12.6 x | 11.3 x | 10.3 x | 9.37 x |
| EV / EBITDA | 24.7 x | 39.4 x | 28.4 x | 16.7 x | 17.1 x | 15.9 x | 14.5 x | 13.2 x |
| EV / FCF | 30 x | 59.4 x | 34.4 x | 21.4 x | - | 21.3 x | 19.4 x | 17.8 x |
| FCF Yield | 3.33% | 1.68% | 2.91% | 4.67% | - | 4.7% | 5.14% | 5.62% |
| Price to Book | 135 x | 46.2 x | 141 x | 62.8 x | - | 73.9 x | 64.7 x | 56.1 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 | 5.568 | 5.568 | 5.568 |
| Announcement Date | 2/28/20 | 2/26/21 | 2/25/22 | 3/3/23 | 3/1/24 | - | - | - |
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 | 390.7 | 428.6 | 469.3 |
| EBITDA 1 | 223.3 | 141.8 | 235.4 | 250 | 269.6 | 277.3 | 303.8 | 331.8 |
| EBIT 1 | 219.7 | 137.5 | 231 | 245.4 | 264.6 | 272.4 | 298.8 | 326.7 |
| Operating Margin | 75.94% | 66.85% | 75.75% | 73.78% | 72.62% | 69.72% | 69.7% | 69.6% |
| Earnings before Tax (EBT) 1 | 213.6 | 134.8 | 225.6 | 241.3 | 259.8 | 268.6 | 294.8 | 322.5 |
| Net income 1 | 173.1 | 109.8 | 183.1 | 195.7 | 199.2 | 201.6 | 220.3 | 240.8 |
| Net margin | 59.83% | 53.36% | 60.05% | 58.83% | 54.66% | 51.59% | 51.4% | 51.3% |
| EPS 2 | 0.1949 | 0.1257 | 0.2130 | 0.2340 | 0.2440 | 0.2543 | 0.2871 | 0.3254 |
| Free Cash Flow 1 | 183.7 | 93.98 | 194.3 | 195.2 | - | 207.2 | 226.3 | 246.9 |
| FCF margin | 63.49% | 45.69% | 63.73% | 58.7% | - | 53.01% | 52.8% | 52.61% |
| FCF Conversion (EBITDA) | 82.26% | 66.28% | 82.55% | 78.1% | - | 74.7% | 74.5% | 74.43% |
| FCF Conversion (Net income) | 106.12% | 85.61% | 106.13% | 99.78% | - | 102.76% | 102.71% | 102.56% |
| Dividend per Share 2 | 0.0720 | 0.0450 | 0.0780 | 0.0850 | - | 0.0956 | 0.1075 | 0.1216 |
| Announcement Date | 2/28/20 | 2/26/21 | 2/25/22 | 3/3/23 | 3/1/24 | - | - | - |
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 | - | - | - | 117.1 | - | 122.4 | 123 | 133.2 | 131.4 | - | - |
| Operating Margin | - | - | - | 78.12% | - | 75.27% | 72.35% | 74.21% | 71.08% | - | - |
| 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 | 2/28/20 | 8/7/20 | 2/26/21 | 7/30/21 | 2/25/22 | 7/29/22 | 3/3/23 | 7/28/23 | 3/1/24 | - | - |
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 | - | 28.3 | 31.5 | 37.2 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 184 | 94 | 194 | 195 | - | 207 | 226 | 247 |
| ROE (net income / shareholders' equity) | 642% | 133% | 189% | 287% | - | 341% | 368% | 380% |
| ROA (Net income/ Total Assets) | 214% | 84.9% | 139% | 190% | - | 206% | 237% | 267% |
| Assets 1 | 80.93 | 129.3 | 131.3 | 103.1 | - | 97.62 | 92.88 | 90.17 |
| Book Value Per Share 2 | 0.0500 | 0.1400 | 0.0600 | 0.0800 | - | 0.0800 | 0.0900 | 0.1000 |
| Cash Flow per Share 2 | 0.2100 | 0.1100 | 0.2300 | 0.2400 | - | 0.2700 | 0.3000 | 0.3500 |
| Capex 1 | 0.54 | 2.31 | 0.7 | 2.85 | - | 4.41 | 4.11 | 4.86 |
| Capex / Sales | 0.19% | 1.12% | 0.23% | 0.86% | - | 1.13% | 0.96% | 1.04% |
| Announcement Date | 2/28/20 | 2/26/21 | 2/25/22 | 3/3/23 | 3/1/24 | - | - | - |
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
18
Last Close Price
5.568
GBP
Average target price
6.128
GBP
Spread / Average Target
+10.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.27% | 5.63B | |
| +31.62% | 276B | |
| +5.00% | 135B | |
| +28.39% | 94.76B | |
| +7.51% | 92.92B | |
| +64.02% | 61.13B | |
| +15.24% | 46.6B | |
| +25.78% | 38.08B | |
| +0.15% | 35.74B | |
| +15.12% | 29.13B |
- Stock Market
- Equities
- RMV Stock
- Financials Rightmove plc
