OTCMRTMVY
Market cap6.45bUSD
Dec 24, Last price
16.63USD
1D
1.06%
1Q
-8.55%
IPO
-36.06%
Name
Rightmove PLC
Chart & Performance
Profile
Rightmove plc, together with its subsidiaries, operates property portals in the United Kingdom and internationally. It operates through Agency, New Homes, and Other segments. The Agency segment provides property resale and letting advertising services on its platforms. It also offers tenant references and rent guarantee insurance services to landlords. The New Homes segment provides property advertising services to new home developers and housing associations on its platforms. The Other segment offers overseas and commercial property advertising services; and non-property advertising services that include third party advertising and data services. It serves estate agents, lettings agents, and new homes developers. Rightmove plc was founded in 2000 and is based in Milton Keynes, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 364,316 9.53% | 332,622 9.10% | 304,886 48.21% | |||||||
Cost of revenue | 106,283 | 91,279 | 76,754 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 258,033 | 241,343 | 228,132 | |||||||
NOPBT Margin | 70.83% | 72.56% | 74.83% | |||||||
Operating Taxes | 60,618 | 45,601 | 42,555 | |||||||
Tax Rate | 23.49% | 18.89% | 18.65% | |||||||
NOPAT | 197,415 | 195,742 | 185,577 | |||||||
Net income | 199,151 1.77% | 195,681 6.87% | 183,094 66.79% | |||||||
Dividends | (71,651) | (67,679) | (64,447) | |||||||
Dividend yield | 1.53% | 1.58% | 0.94% | |||||||
Proceeds from repurchase of equity | (131,404) | (133,330) | (176,111) | |||||||
BB yield | 2.80% | 3.11% | 2.58% | |||||||
Debt | ||||||||||
Debt current | 2,291 | 2,327 | 2,177 | |||||||
Long-term debt | 12,515 | 14,484 | 17,664 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 841 | 829 | 585 | |||||||
Net debt | (24,059) | (39,312) | (44,762) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 208,405 | 198,398 | 195,039 | |||||||
CAPEX | (2,018) | (2,850) | (719) | |||||||
Cash from investing activities | (1,652) | (2,894) | (719) | |||||||
Cash from financing activities | (206,507) | (203,400) | (243,022) | |||||||
FCF | 184,288 | 192,841 | 191,225 | |||||||
Balance | ||||||||||
Cash | 38,865 | 40,136 | 47,988 | |||||||
Long term investments | 15,987 | 16,615 | ||||||||
Excess cash | 20,649 | 39,492 | 49,359 | |||||||
Stockholders' equity | 82,478 | 82,061 | 82,120 | |||||||
Invested Capital | 56,951 | 26,781 | 21,793 | |||||||
ROIC | 471.54% | 805.95% | 834.52% | |||||||
ROCE | 332.52% | 364.16% | 320.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 815,339 | 837,505 | 860,282 | |||||||
Price | 5.76 12.55% | 5.11 -35.67% | 7.95 22.16% | |||||||
Market cap | 4,693,090 9.57% | 4,283,002 -37.38% | 6,839,240 20.28% | |||||||
EV | 4,669,031 | 4,243,690 | 6,794,478 | |||||||
EBITDA | 263,017 | 245,929 | 232,571 | |||||||
EV/EBITDA | 17.75 | 17.26 | 29.21 | |||||||
Interest | 491 | 442 | 471 | |||||||
Interest/NOPBT | 0.19% | 0.18% | 0.21% |