Financials The New York Times Company

Equities

NYT

US6501111073

Consumer Publishing

Market Closed - Nyse 04:00:02 2024-05-17 pm EDT 5-day change 1st Jan Change
48.81 USD -0.06% Intraday chart for The New York Times Company +1.73% -0.37%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,341 8,657 8,108 5,369 8,054 8,020 - -
Enterprise Value (EV) 1 5,111 8,062 7,447 5,022 7,603 7,561 7,361 7,129
P/E ratio - - 36.9 x 31.2 x - - - -
Yield 0.62% 0.46% 0.58% 1.11% 0.9% 1.06% 1.16% 1.27%
Capitalization / Revenue 2.95 x 4.85 x 3.91 x 2.33 x 3.32 x 3.13 x 2.97 x 2.81 x
EV / Revenue 2.82 x 4.52 x 3.59 x 2.18 x 3.13 x 2.95 x 2.72 x 2.5 x
EV / EBITDA 20.6 x 32.2 x 22.2 x 14.4 x 19.5 x 17.1 x 15 x 13.3 x
EV / FCF 37.3 x 30.6 x 31.8 x 44.2 x 22.5 x 21.2 x 19.5 x 17.3 x
FCF Yield 2.68% 3.27% 3.15% 2.26% 4.45% 4.71% 5.12% 5.79%
Price to Book - 6.53 x 5.27 x 3.35 x 5.3 x 4.17 x 3.76 x 3.37 x
Nbr of stocks (in thousands) 166,039 167,217 167,876 165,418 164,407 164,311 - -
Reference price 2 32.17 51.77 48.30 32.46 48.99 48.81 48.81 48.81
Announcement Date 2/6/20 2/4/21 2/2/22 2/8/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,812 1,784 2,075 2,308 2,426 2,559 2,704 2,850
EBITDA 1 248.4 250.6 335.4 347.9 389.9 442.7 490.4 534.8
EBIT 1 187.7 188.5 277.9 265.3 303.7 357.7 405.9 452.3
Operating Margin 10.36% 10.57% 13.39% 11.49% 12.52% 13.98% 15.01% 15.87%
Earnings before Tax (EBT) - - - 236 - - - -
Net income - - 220 173.9 - - - -
Net margin - - 10.6% 7.53% - - - -
EPS - - 1.310 1.040 - - - -
Free Cash Flow 1 137.1 263.5 234.5 113.7 337.9 356.1 377.1 413
FCF margin 7.56% 14.77% 11.3% 4.93% 13.93% 13.91% 13.95% 14.49%
FCF Conversion (EBITDA) 55.19% 105.13% 69.91% 32.69% 86.69% 80.44% 76.88% 77.23%
FCF Conversion (Net income) - - 106.59% 65.4% - - - -
Dividend per Share 2 0.2000 0.2400 0.2800 0.3600 0.4400 0.5150 0.5650 0.6200
Announcement Date 2/6/20 2/4/21 2/2/22 2/8/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 594.2 537.4 555.7 547.7 667.5 560.7 590.9 598.3 676.2 594 625.2 629.7 709.6 -
EBITDA 1 109.3 60.9 76.22 68.98 141.8 53.98 92.17 89.76 154 76.05 102.5 98.87 167.5 -
EBIT 1 95.36 42.22 55.52 47.22 120.3 33.14 70.31 68.28 132 55.35 81.17 78.9 146.4 -
Operating Margin 16.05% 7.86% 9.99% 8.62% 18.03% 5.91% 11.9% 11.41% 19.52% 9.32% 12.98% 12.53% 20.63% -
Earnings before Tax (EBT) - - 85.64 50.84 93.68 31.76 60.98 - - - - - - -
Net income 69.89 - 61.78 36.62 70.79 22.32 46.57 53.62 - - - - - -
Net margin 11.76% - 11.12% 6.69% 10.6% 3.98% 7.88% 8.96% - - - - - -
EPS 0.4100 - - - - - - - - - - - - -
Dividend per Share 2 0.1400 0.0900 - - - - - 0.1100 0.1100 - 0.1300 0.1300 0.1300 0.1500
Announcement Date 2/2/22 5/4/22 8/3/22 11/2/22 2/8/23 5/10/23 8/8/23 11/8/23 2/7/24 5/8/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 230 595 661 347 452 459 659 891
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 137 263 234 114 338 356 377 413
ROE (net income / shareholders' equity) 13.9% 13.1% 15.1% 11.1% 13.8% 14.5% 15.1% 15.5%
ROA (Net income/ Total Assets) 7.19% 7.41% 8.86% 6.82% 8.86% 11.5% 12.1% 12.9%
Assets - - 2,484 2,549 - - - -
Book Value Per Share 2 - 7.930 9.170 9.680 9.240 11.70 13.00 14.50
Cash Flow per Share - - - - - - - -
Capex 1 45.4 34.5 34.6 37 22.7 40.3 48.9 47.5
Capex / Sales 2.51% 1.93% 1.67% 1.6% 0.93% 1.57% 1.81% 1.67%
Announcement Date 2/6/20 2/4/21 2/2/22 2/8/23 2/7/24 - - -
1USD in Million2USD
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
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
48.81 USD
Average target price
49.71 USD
Spread / Average Target
+1.85%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. NYT Stock
  4. Financials The New York Times Company
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW