RELX PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,531 GBX | -0.25% |
|
+3.37% | +13.54% |
| Jun. 03 | RELX brings its AI to law firms' data with Henchman tech deal | RE |
| May. 28 | RBC likes M&S; Goldman cuts Fevertree to 'sell' | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 36,801 | 34,512 | 46,327 | 43,690 | 58,515 | 65,852 | - | - |
| Enterprise Value (EV) 1 | 43,077 | 41,410 | 52,381 | 50,294 | 64,961 | 72,153 | 72,010 | 72,224 |
| P/E ratio | 24.8 x | 28.2 x | 31.5 x | 27 x | 33.2 x | 32.8 x | 29.7 x | 26.9 x |
| Yield | 2.4% | 2.62% | 2.07% | 2.39% | 1.89% | 1.78% | 1.92% | 2.08% |
| Capitalization / Revenue | 4.67 x | 4.85 x | 6.4 x | 5.11 x | 6.39 x | 6.75 x | 6.37 x | 5.97 x |
| EV / Revenue | 5.47 x | 5.82 x | 7.23 x | 5.88 x | 7.09 x | 7.4 x | 6.97 x | 6.55 x |
| EV / EBITDA | 15 x | 16.3 x | 19.9 x | 16.2 x | 18.7 x | 19.1 x | 17.8 x | 16.6 x |
| EV / FCF | 25.2 x | 33.6 x | 27.5 x | 25.6 x | 32.8 x | 31.1 x | 28.7 x | 26.5 x |
| FCF Yield | 3.97% | 2.98% | 3.64% | 3.91% | 3.05% | 3.22% | 3.48% | 3.77% |
| Price to Book | 17.2 x | 16.5 x | 14.3 x | 11.6 x | 16.9 x | 18.7 x | 17 x | 14.7 x |
| Nbr of stocks (in thousands) | 1,931,309 | 1,925,354 | 1,928,681 | 1,909,549 | 1,881,510 | 1,864,969 | - | - |
| Reference price 2 | 19.06 | 17.92 | 24.02 | 22.88 | 31.10 | 35.31 | 35.31 | 35.31 |
| Announcement Date | 2/13/20 | 2/11/21 | 2/10/22 | 2/16/23 | 2/15/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,874 | 7,110 | 7,244 | 8,553 | 9,161 | 9,754 | 10,330 | 11,034 |
| EBITDA 1 | 2,880 | 2,543 | 2,637 | 3,102 | 3,468 | 3,784 | 4,039 | 4,338 |
| EBIT 1 | 2,491 | 2,076 | 2,210 | 2,683 | 3,030 | 3,251 | 3,477 | 3,747 |
| Operating Margin | 31.64% | 29.2% | 30.51% | 31.37% | 33.07% | 33.33% | 33.66% | 33.96% |
| Earnings before Tax (EBT) 1 | 1,847 | 1,483 | 1,797 | 2,113 | 2,295 | 2,645 | 2,906 | 3,190 |
| Net income 1 | 1,505 | 1,224 | 1,471 | 1,634 | 1,781 | 2,038 | 2,229 | 2,447 |
| Net margin | 19.11% | 17.22% | 20.31% | 19.1% | 19.44% | 20.89% | 21.58% | 22.17% |
| EPS 2 | 0.7690 | 0.6350 | 0.7630 | 0.8470 | 0.9360 | 1.077 | 1.189 | 1.312 |
| Free Cash Flow 1 | 1,709 | 1,234 | 1,908 | 1,965 | 1,980 | 2,323 | 2,507 | 2,726 |
| FCF margin | 21.7% | 17.36% | 26.34% | 22.97% | 21.61% | 23.81% | 24.27% | 24.7% |
| FCF Conversion (EBITDA) | 59.34% | 48.53% | 72.35% | 63.35% | 57.09% | 61.39% | 62.07% | 62.84% |
| FCF Conversion (Net income) | 113.55% | 100.82% | 129.71% | 120.26% | 111.17% | 114% | 112.48% | 111.41% |
| Dividend per Share 2 | 0.4570 | 0.4700 | 0.4980 | 0.5460 | 0.5880 | 0.6301 | 0.6795 | 0.7345 |
| Announcement Date | 2/13/20 | 2/11/21 | 2/10/22 | 2/16/23 | 2/15/24 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 S1 | 2022 S1 | 2022 Q3 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,501 | 3,609 | 3,394 | 3,969 | 2,292 | 4,584 | 4,499 | 4,662 | 4,762 | 4,967 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | 939 | - | 1,023 | 1,239 | - | - | 1,486 | 1,544 | - | - |
| Operating Margin | 26.82% | - | 30.14% | 31.22% | - | - | 33.03% | 33.12% | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | 0.1360 | - | - | 0.1570 | - | - | - | - | - | - |
| Announcement Date | 7/23/20 | 2/11/21 | 7/29/21 | 7/28/22 | 2/23/23 | 2/16/23 | 7/27/23 | 2/15/24 | - | - |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 6,276 | 6,898 | 6,054 | 6,604 | 6,446 | 6,301 | 6,158 | 6,372 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.179 x | 2.713 x | 2.296 x | 2.129 x | 1.859 x | 1.665 x | 1.524 x | 1.469 x |
| Free Cash Flow 1 | 1,709 | 1,234 | 1,908 | 1,965 | 1,980 | 2,323 | 2,507 | 2,726 |
| ROE (net income / shareholders' equity) | 67% | 57.4% | 55.2% | 42% | 49.2% | 65.3% | 67% | 65.4% |
| ROA (Net income/ Total Assets) | 13% | 8.76% | 10.5% | 9.91% | 11.6% | 13.6% | 14.6% | 15.6% |
| Assets 1 | 11,565 | 13,967 | 14,001 | 16,488 | 15,373 | 15,024 | 15,279 | 15,650 |
| Book Value Per Share 2 | 1.110 | 1.080 | 1.680 | 1.980 | 1.840 | 1.890 | 2.080 | 2.410 |
| Cash Flow per Share 2 | 1.070 | 0.8200 | 1.040 | 1.240 | 1.290 | 1.460 | 1.620 | 1.610 |
| Capex 1 | 380 | 362 | 337 | 436 | 477 | 507 | 538 | 575 |
| Capex / Sales | 4.83% | 5.09% | 4.65% | 5.1% | 5.21% | 5.2% | 5.21% | 5.21% |
| Announcement Date | 2/13/20 | 2/11/21 | 2/10/22 | 2/16/23 | 2/15/24 | - | - | - |
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
A-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
35.31
GBP
Average target price
37.85
GBP
Spread / Average Target
+7.19%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.54% | 83.78B | |
| -17.81% | 181B | |
| +2.65% | 169B | |
| +3.95% | 156B | |
| +8.31% | 103B | |
| +36.74% | 84.96B | |
| -0.60% | 76.05B | |
| -2.36% | 46.42B | |
| -34.07% | 43.93B | |
| +3.44% | 36.15B |
- Stock Market
- Equities
- REL Stock
- Financials RELX PLC
