NASDAQ: FOX - Fox Corporation

Yield per half year: +31.59%
Sector: Consumer Staples

Reporting Fox Corporation

Reports

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0 0 0 23.97 16.53 20.94 17.67 17.63 15.31 15.86
Выручка, млрд $
8.89 9.92 10.15 11.39 12.3 12.91 13.97 14.91 13.98 13.98
Чистая прибыль, млрд $
1.07 1.37 2.19 1.6 0.999 2.15 1.21 1.24 1.5 1.5
EV, млрд $
-0.019 -0.002 -2.5 26.2 19.83 22.91 19.34 20.01 19.29 19.29
EBIT, млрд $
1.97 2.43 2.17 2.45 2.28 3.35 2.07 2.09 2.51 2.51
EBITDA, млрд $
2.03 2.43 2.34 2.67 2.54 3.65 2.43 2.5 2.9 2.9
Баланс стоимость, млрд $
3.58 5.32 9.59 9.95 10.09 11.12 11.34 10.38 10.71 10.71
FCF, млрд $
0.99 1.46 1.1 2.29 2.01 2.16 1.58 1.44 1.5 1.5
Операционный денежный поток, млрд $
0 1.66 1.32 2.52 2.37 2.64 1.88 1.8 1.84 1.84
Операционная прибыль, млрд $
1.97 2.54 2.22 2.45 2.28 3.35 2.07 2.07 2.48 2.48
Операционные расходы, млрд $
6.92 7.39 7.94 8.96 9.81 10.14 11.4 12.15 2.02 2.02
CAPEX, млрд $
0.107 0.191 0.215 0.235 0.359 0.484 0.307 0.357 0.345 0.345


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
4.42 0.019 2.5 3.23 4.65 5.89 5.2 4.27 4.32 4.32
Long term investments $
4.53 3.86 0.054 0.275 0.865 0.865 0.899 0.578 1.03
Total Receivables $
5.91 1.69 1.83 1.97 1.89 2.03 2.13 2.18 2.36 2.36
Total Current Assets $
14.95 2.81 5.58 6.48 7.49 8.75 8.28 7.26 7.5 7.5
Чистые активы, млрд $
13.66 6.09 5.58 6.48 7.49 8.75 1.68 1.71 10.71 1.71
Активы, млрд $
48.19 10.35 13.12 19.51 21.75 22.93 22.19 21.87 21.97 21.97
Short Term Debt $
0.427 0.457 1.05 -0.514 0.122 0.749 0.107 1.32 0.675 0.675
Long Term Debt $
19.13 19.46 18.47 6.75 7.95 7.2 7.21 5.96 6.6 6.6
Задолженность, млрд $
32.76 4.26 3.53 9.55 11.64 11.8 10.81 11.42 10.92 10.92
Чистый долг, млрд $
15.13 19.89 -2.5 3.52 3.3 2.07 2.11 2.94 3.83 3.83
Долг, млрд $
19.55 19.91 19.52 6.75 7.95 7.95 7.31 7.21 8.15 8.15
Interest income $
0.041 0.035 0.004 0.006 0.131
Расходы на обслуживание долга $
0.018 0.023 0.043 0.203 0.369 0.395 0.371 0.218 0.405 0.405
Чист. проц. доходы, млрд $
-0.018 -0.023 -0.043 0.041 0.035 0.004 0.006 0.131 0.189 0.131
Goodwill $
18.05 12.51 12.73 2.75 2.75 2.69 3.41 3.44 3.55 3.56
Амортизация, млрд $
0.17 0.169 0.171 0.212 0.258 0.3 0.363 0.411 0.389 0.389
Себестоимость, млрд $
0 0 0 0 0 0 9.48 10.1 9.48 9.48
Товарно материальные запасы $
0.079 1.05 1.18 1.13 0.856 0.729 0.791 0.543 0.626 0.626


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 1.73 2.21 3.53 2.57 1.62 3.61 2.11 2.33 3.13 3.13
Цена акции ао 38.6 36.4 28.88 33.57 27.65 45.74 45.86 45.86
Число акций ао, млн 620 620 620 621 616 595 570 531 480 480
Цена акции ап 37.33
FCF/акцию 1.6 2.36 1.78 3.69 3.26 3.62 2.77 2.72 3.11 3.11


Efficiency

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 0 22.52 27.88 16.32 9.97 20.27 10.73 11.41 14.23 14.23 25.55
ROA, % 0 13.26 18.64 9.78 4.84 9.62 5.34 5.63 6.85 6.85 9.73
ROIC, % 0 0 22.76 25.84 10.38 7.01 12.8 8.06 8.64 8.64 14.35
ROS, % 13.83 21.54 20.89 8.36 25.27 8.62 8.31 10.74 10.74 10.74 11.28
ROCE, % 12.74 39.87 19.12 13.78 11.51 16.8 10.41 11.52 13.19 13.19 31.71
Рентаб EBITDA, % 24.02 24.15 23.08 23.4 20.66 28.26 17.42 16.74 20.73 20.73 22.18
Чистая рентаб, % 22.2 25.6 21.54 14 8.12 16.66 8.62 8.31 10.74 10.74 11.28
Operation Margin, % 25.55 21.82 19.53 11.9 21.42 14.78 13.85 17.73 17.73 17.73 14.16
Чистая процентная маржа, % 12.05 13.83 19.65 14 8.12 16.66 8.33 11.38
Доходность FCF, % 10.55 11.87 10.69 8.97 9.95


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
0 0 0 14.22 16.55 9.7 14.29 13.78 10.3 10.3 31.47
P/BV
0 0 0 2.28 1.64 1.87 1.51 1.63 1.4 1.4 8.59
P/S
0 0 0 1.99 1.34 1.62 1.23 1.14 1.11 1.11 3.65
P/FCF
8.93 8.22 9.11 11.15 10.99 10.61 10.61 10.61 27.03
E/P
0.0735 0.0591 0.1067 0.0685 0.0855 0.0946 0.0946 0.0946 0.11
EV/EBITDA
-0.0079 -1.07 9.83 7.8 6.28 7.95 8.02 6.66 6.66 19.57
EV/Ebit
8.68 6.84 9.34 9.6 7.69 7.69 7.69
EV/S
2.26 1.65 1.72 1.38 1.34 1.38 1.38 1.38 3.78
EV/FCF
11.24 10.13 10.31 12.26 13.87 12.91 12.91 12.91 34.06
Debt/EBITDA
7.66 8.37 2.53 3.13 2.18 3 2.89 2.81 2.81 2.81 1.51
Netdebt/Ebitda
-0.0073 -1.07 1.44 1.99 0.67 0.8681 1.18 1.32 1.32 1.32 0.68
Debt/Ratio
1.92 1.49 0.49 0.54 0.51 0.3296 0.3297 0.371 0.371 0.371 0.20
Debt/Equity
3.27 2.03 0.96 1.15 1.06 0.6449 0.6947 0.7609 4.77 0.7609 2.61
Debt/Net Income
14.51 8.93 4.55 8.08 3.7 6.07 5.82 5.43 5.43 5.43 2.49
Бета
0 1 0.88 -0.6144 2.07 1.72 1.72 0.96
Индекс Альтмана
2.59 1.92 4.38 4.5 2.38 2.27 2.27 2.27 3.13


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.878 0.035 0.077 6.69 0.335 0.33 0.307 0.299 0.281 0.281
Дивиденд
0 0.23 0.23 0.46 0.46 0.47 0.49 0.51 0.53 0.53
Див доход, ао, %
0.6371 1.6 1.35 1.72 1.76 1.38 1.6 1.40
Дивиденды / прибыль, %
0 2.55 3.52 419.31 33.53 15.35 25.48 24.13 18.72 18.72 44.64


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0 0
Всего задолженность
1.76 1.71 1.91 3 3
ebit_margin
18.56 25.94 14.82 13.98 17.95 17.95
Персонал, чел
9000 9000 10600 10400