XASXNWS
Market cap16bUSD
Dec 20, Last price
49.06AUD
1D
-1.01%
1Q
19.45%
Jan 2017
192.72%
IPO
192.90%
Name
News Corp
Chart & Performance
Profile
News Corporation, a media and information services company, creates and distributes authoritative and engaging content, and other products and services for consumers and businesses worldwide. It operates in six segments: Digital Real Estate Services, Subscription Video Services, Dow Jones, Book Publishing, News Media, and Other. The company distributes content and data products, including The Wall Street Journal, Barron's, MarketWatch, Investor's Business Daily, Factiva, Dow Jones Risk & Compliance, Dow Jones Newswires, and OPIS through various media channels, such as newspapers, newswires, websites, mobile apps, newsletters, magazines, proprietary databases, live journalism, video, and podcasts. It also owns and operates daily, Sunday, weekly, and bi-weekly newspapers comprising The Australian, The Weekend Australian, The Daily Telegraph, The Sunday Telegraph, Herald Sun, Sunday Herald Sun, The Courier Mail, The Sunday Mail, The Advertiser, Sunday Mail, The Sun, The Sun on Sunday, The Times, The Sunday Times, and New York Post, as well as digital mastheads and other websites. In addition, the company publishes general fiction, nonfiction, children's, and religious books; provides sports, entertainment, and news services to pay-TV and streaming subscribers, and other commercial licensees through cable, satellite, and internet distribution; and broadcasts rights to live sporting events. Further, it offers property and property-related advertising and services on its websites and mobile applications; online real estate services; and financial services. The company was founded in 2012 and is headquartered in New York, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 10,085,000 2.09% | 9,879,000 -4.87% | 10,385,000 10.97% | |||||||
Cost of revenue | 9,282,000 | 9,173,000 | 9,404,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 803,000 | 706,000 | 981,000 | |||||||
NOPBT Margin | 7.96% | 7.15% | 9.45% | |||||||
Operating Taxes | 192,000 | 143,000 | 52,000 | |||||||
Tax Rate | 23.91% | 20.25% | 5.30% | |||||||
NOPAT | 611,000 | 563,000 | 929,000 | |||||||
Net income | 266,000 78.52% | 149,000 -76.08% | 623,000 88.79% | |||||||
Dividends | (172,000) | (174,000) | (175,000) | |||||||
Dividend yield | 1.06% | 1.54% | 1.90% | |||||||
Proceeds from repurchase of equity | (117,000) | (243,000) | (179,000) | |||||||
BB yield | 0.72% | 2.15% | 1.94% | |||||||
Debt | ||||||||||
Debt current | 171,000 | 139,000 | 293,000 | |||||||
Long-term debt | 4,907,000 | 5,196,000 | 4,670,000 | |||||||
Deferred revenue | 2,000 | 134,000 | 198,000 | |||||||
Other long-term liabilities | 619,000 | 580,000 | 440,000 | |||||||
Net debt | 2,688,000 | 3,075,000 | 2,653,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,098,000 | 1,092,000 | 1,354,000 | |||||||
CAPEX | (496,000) | (499,000) | (499,000) | |||||||
Cash from investing activities | (524,000) | (574,000) | (2,076,000) | |||||||
Cash from financing activities | (441,000) | (501,000) | 404,000 | |||||||
FCF | 817,000 | 479,000 | 1,242,000 | |||||||
Balance | ||||||||||
Cash | 1,960,000 | 1,833,000 | 1,822,000 | |||||||
Long term investments | 430,000 | 427,000 | 488,000 | |||||||
Excess cash | 1,885,750 | 1,766,050 | 1,790,750 | |||||||
Stockholders' equity | (2,243,000) | (2,504,000) | (2,636,000) | |||||||
Invested Capital | 15,924,000 | 16,236,000 | 16,415,000 | |||||||
ROIC | 3.80% | 3.45% | 5.70% | |||||||
ROCE | 5.82% | 5.08% | 7.02% | |||||||
EV | ||||||||||
Common stock shares outstanding | 573,500 | 578,800 | 592,500 | |||||||
Price | 28.39 45.59% | 19.50 25.16% | 15.58 -36.02% | |||||||
Market cap | 16,281,665 44.26% | 11,286,600 22.27% | 9,231,150 -36.11% | |||||||
EV | 19,860,665 | 15,242,600 | 12,805,150 | |||||||
EBITDA | 1,537,000 | 1,420,000 | 1,669,000 | |||||||
EV/EBITDA | 12.92 | 10.73 | 7.67 | |||||||
Interest | 85,000 | 100,000 | 99,000 | |||||||
Interest/NOPBT | 10.59% | 14.16% | 10.09% |