RELX PLC (RELX) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд £	89.57	37.52	42.98	42.37	45.11	44.85	54.11	54.39	62.62	59.84	52.22	6.78
Выручка, млрд £	5.97	6.9	7.36	7.49	7.87	7.11	7.24	8.55	9.16	9.16	7.99	3.08
Чистая прибыль, млрд £	1.01	1.16	1.66	1.42	1.51	1.22	1.47	1.63	1.78	1.78	1.52	3.34
EV, млрд £	93.34	42.19	47.75	48.36	51.14	51.7	60.03	51	65.22	65.21	55.82	4.98
EBIT, млрд £	1.5	1.72	1.91	1.97	2.1	1.53	1.89	2.28	2.6	2.64	2.08	4.36
EBITDA, млрд £	2.02	2.32	2.49	2.62	2.79	2.37	2.62	3.06	3.31	3.43	2.83	3.48
Баланс стоимость, млрд £	2.14	2.32	2.35	2.33	2.17	2.1	3.23	3.78	3.46	3.46	2.95	9.78
FCF, млрд £	1.1	1.35	1.49	1.62	1.71	1.23	1.68	1.97	1.98	2	1.71	2.98
Операционный денежный поток, млрд £	1.41	1.68	1.85	1.99	2.09	1.6	2.02	2.4	2.46	2.48	2.11	3.31
Операционная прибыль, млрд £	1.5	1.71	1.91	1.96	2.1	1.53	1.88	2.32	2.68	2.64	2.10	5.00
Операционные расходы, млрд £	2.41	2.74	2.86	2.92	3.06	3.11	2.83	3.2	3.26	3.03	3.09	1.27
CAPEX, млрд £	0.307	0.333	0.354	0.362	0.38	0.362	0.337	0.436	0.477	0.477	0.3984	4.65

	2019Q3	2019Q4	2020Q1	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд £	275.97	46.55		44.35	44.37		51.44		60.04		55.76		51.79	61.47	69.83		59.78	3.07
Выручка, млрд £			1.75	3.5	3.61		3.39		3.85		3.97		4.58	4.5	4.66	4.64	4.47	3.17
Чистая прибыль, млрд £							0.664	0.4035	0.807	0.3805	0.761	0.4365	0.873	0.874	0.907	0.985	0.8151	17.68
EV, млрд £	310.23	52.57		51.75	51.22				65.96		62.43		58.07	56.12	65.02	75.55	63.44	3.89
EBIT, млрд £							0.862	0.5085	0.972	0.538	1.09	0.6185	1.27	1.25	1.32	1.43	1.18	18.25
EBITDA, млрд £		1.43		1.14	1.23		1.21		1.35		1.43		1.72	1.61	1.72	1.12	1.52	-4.77
Баланс стоимость, млрд £						2.42	2.42	3.23	3.23	3.65	3.65		3.78	3.27	3.46	3.21	3.47	-2.54
FCF, млрд £		0.907		0.622	0.643		0.918		0.781		0.927		1.07	0.964	1.04	1.25	1.05	6.16
Операционный денежный поток, млрд £							1.07	0.477	0.968	0.556	1.12	0.6445	1.32	1.19	1.29	1.26	1.14	14.35
Операционная прибыль, млрд £		1.08		0.767	0.755		0.862		0.972		1.09		1.27	1.31	1.38	1.43	1.30	5.58
Операционные расходы, млрд £		1.37		1.32	1.41		1.22		1.33		1.33		1.52	1.45	1.52	1.6	1.48	3.77
CAPEX, млрд £							0.15	0.009	0.187	0.0065	0.192	0.0115	0.244	0.227	0.25	0.008	0.1481	-7.00

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд £					0.122	0.162	0.111	0.114	0.138	0.088	0.113	0.334	0.155	0.155	0.1656	2.35
Short Term Investments £	0.188				0.031	0.02	0.029	0.01	-0.089	-0.165	-0.071	0.016	0.048		-0.0522	-188.38
Long term investments £		1.96	0.217	0.237	0.7748	1.86	4.9	2.91	4.25						2.94	40.55
Total Receivables £					1.41	1.73	1.87	2.02	2.07	1.93	1.96	2.41	2.03	2.32	2.08	-0.39
Total Current Assets £					1.93	2.35	2.16	2.35	2.45	2.27	2.36	3.07	2.87	2.87	2.60	3.22
Чистые активы, млрд £					0.229	0.549	0.481	0.461	0.444	0.378	0.292	0.271	3.78	3.95	1.03	53.47
Активы, млрд £					11.19	13.32	12.28	14	13.79	14.15	13.86	15.83	14.92	14.92	14.51	1.59
Short Term Debt £					0.624	1.16	0.678	1.39	2.06	0.847	0.232	0.87	1.31	1.31	1.06	-8.66
Long Term Debt £					3.27	3.68	4.2	4.71	4.11	6.09	5.8	5.75	5.1	5.1	5.37	4.41
Задолженность, млрд £					9.01	10.97	9.91	11.64	11.6	12.04	10.63	12.08	11.48	11.46	11.57	-0.21
Чистый долг, млрд £					3.78	4.68	4.78	6.25	6.28	7.04	6.05	6.4	6.34	6.34	6.42	0.19
Долг, млрд £					3.89	4.83	4.88	6.1	6.17	6.94	6.03	6.73	6.5	6.41	6.47	1.05
Interest income £					0.153	0.006	0.003	0.006	0.005	0.003	0.008	0.004	0.008		0.0056	9.86
Расходы на обслуживание долга £					0.177	0.203	0.186	0.217	0.314	0.175	0.15	0.205	0.3	0.323	0.2288	-0.91
Чист. проц. доходы, млрд £						-0.183	-0.174	-0.2	-0.309	-0.172	-0.142	-0.201	-0.293	0.0106	-0.2234	-1.06
Goodwill £				4.98	5.23	6.39	5.97	6.9	6.82	7.22	7.37	8.39	8.02		7.56	3.29
Амортизация, млрд £					0.52	0.599	0.585	0.651	0.692	0.843	0.724	0.785	0.717	0.793	0.7522	0.71
Себестоимость, млрд £					2.13	2.49	2.63	2.64	2.76	2.49	2.56	3.05	3.22	3.5	2.82	3.13
Товарно материальные запасы £					0.158	0.209	0.197	0.212	0.217	0.24	0.253	0.309	0.318	0.318	0.2674	7.94

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Наличность, млрд £															0.066	0.066	0.113	0.113	0.102	0.102		0.334	0.099	0.155	0.14	0.1660	6.54
Short Term Investments £							-0.108			-0.089	-0.12			-0.165	-0.121			-0.071	-0.02			-0.016	7.39		0.02	1.46	-177.62
Long term investments £	0.243	0.443	0.3441	0.5561	0.3326	0.5296	4.41	3.08	1.97	4.25																2.85	51.67
Total Receivables £																1.63	1.64	1.96	1.98	1.98	2.1	2.41	1.99	2.32	2.16	2.20	0.57
Total Current Assets £																1.96	2.36	2.36	2.39	2.39	3.07	3.07	0.099	2.87	2.66	2.35	-2.83
Чистые активы, млрд £													0.378	0.378	0.328	0.328	0.292	0.292	0.287	0.287	0.271	0.271				0.2816	-1.48
Активы, млрд £															13.33	13.33	13.86	13.86	15.28	15.28		15.83	11.41	14.92	14.71	14.43	-0.76
Short Term Debt £															0.454	0.454	0.232	0.232	0.942	0.942		0.87	1.53	1.31	1.78	1.29	13.57
Long Term Debt £									32.34	4.11		6.38		6.09				5.8		5.83		5.75	5.17	5.1	5.11	5.39	-2.60
Задолженность, млрд £															10.92	10.92	10.63	10.63	11.64	11.64		12.08	6.18	11.46	11.53	10.58	-0.19
Чистый долг, млрд £															6.41	6.41	6.05	6.05	6.8	6.8		6.4	6.7	6.34	6.82	6.61	0.06
Долг, млрд £														6.94		3.73	6.17	6.03	6.9	6.77		6.62	6.8	6.5	6.96	6.73	0.56
Interest income £				0.1		0.111		0.103		0.202		0.087														0.1206	-2.75
Расходы на обслуживание долга £										0.202		0.084		0.08		0.072		0.069		0.079		0.121	0.142	0.181	0.133	0.1312	10.98
Goodwill £														7.22	7.15	7.15	7.37	7.37	8.29	8.29		8.39	8.03	8.02		8.20	-0.66
Амортизация, млрд £										0.35		0.368		0.475		0.35		0.374		0.337		0.448	0.355	0.401	-0.31	0.2462	-198.34
Себестоимость, млрд £										1.54		1.42		1.45		1.31		1.55		1.55		1.79	1.74	1.76	1.61	1.69	0.76
Товарно материальные запасы £																0.238	0.253	0.253	0.287	0.287	0.309	0.309	0.311	0.318	0.326	0.3146	1.08

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.8152	1.19	1.36	85.63	139.4	37.65	0.2372	0.8469	0.936			0.936	35.81	-63.24
Цена акции ао			23.7	20.52	25.27	24.66	32.61	27.72	39.66	45.42	47.81	47.81	38.64	7.95
Число акций ао, млн	2110.4	2065.5	2023.4	1980	1947.16	1937.07	1929.43	1929.3	1902.8			1902.8	1929.15	-0.46
FCF/акцию	0.5212	0.6531	0.7384	0.8197	0.8777	0.637	0.8702	1.02	1.04			1.05	0.8890	3.45

	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 quarters average	CAGR 5
EPS				0.2387	0.2364	0.2372	0.34		0.42		0.503		0.5808		0.4577		0.4783	0.5177	0.5075	0.58
Цена акции ао								29.47	31.12	30.28	28.8	27.15	26.93	29.99	32.19	33.03	36.83		31.79	6.46
Число акций ао, млн	11563.79	1947.16	1938.7		1937.07		1938		1929.43		1935.9		1923.58		1909.7		1896.2		1918.96	-0.35
FCF/акцию		0.4658	0.3208		0.3319		0.4737		0.4048		0.4788		0.5568		0.5048		0.5469	0.6575	0.5490	6.55

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			47.01	50.04	70.51	61.06	69.48	58.31	45.51	46.63	49.23			51.47	51.47	53.83	-6.66
ROA, %			9.01	8.71	13.51	10.16	10.91	8.65	10.61	11.01	11.59			11.94	11.94	10.55	1.22
ROIC, %			26.35	25.78	33.47	26.32	28.17	23.28	25.82	25.63	28.77			16.89	16.89	26.33	0.42
ROS, %					22.56	18.98	19.11	17.22	20.31	19.1	19.44	19.44	19.44	19.44	19.44	19.55	-0.87
ROCE, %				72.77	80.41	83.51	95.94	72.73	58.68	21.39	27.53		76.34	76.34	76.34	51.33	0.97
Ebit margin, %							26.68	22.77	26.13	26.61	28.33		28.77	28.77		26.52	4.79
Рентаб EBITDA, %				33.58	33.91	34.98	35.47	33.35	36.11	35.79	36.15		37.43	37.43	37.43	35.77	2.34
Чистая рентаб, %			16.88	16.84	22.56	18.98	19.11	17.22	20.31	19.1	19.44			19.44	19.44	19.04	0.34
Operation Margin, %					25.9	26.21	26.68	21.45	26.01	27.16	29.28	28.77	28.77	28.77	28.77	28.00	2.04
Чистая процентная маржа, %	18.39	16.54	16.88	16.84	22.56	18.98	19.11	17.22	20.31					20.31	20.31	19.64	-2.08
Доходность FCF, %		0.809	1.23	3.6	3.48	3.83	3.79	2.75	3.1	3.61	3.2					3.29	-3.33

	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %							13.72	27.44	12.48	24.97	10.42	20.84	23.12	28.93	31	32.52	51.47	27.28	9.31
ROA, %							2.49	4.98	2.91	5.82	2.49	4.98	5.52	6.42	6.89	6.65	11.94	6.09	5.95
ROIC, %		10.65	11.88		12.04	10.39				11.8		13.84	11.3	16.01	12.33	17.37	16.89	14.17	4.65
ROS, %				15.65	15.65	18.73		19.56		20.96		19.17	19.04	19.43	19.46	21.22	19.44	19.66	2.05
ROCE, %							17.45	35.72	15.77	30.15	14.78	30	33.94	13.69	15.08	16.17	76.34	21.78	-11.63
Ebit margin, %													26.61	27.83	28.31	30.83		28.39	3.75
Рентаб EBITDA, %			35.88		32.42	34.08		35.71		34.96		36	37.57	35.72	36.92	24.15	37.43	34.07	-7.67
Чистая рентаб, %				15.65	15.65	18.73		19.56		20.96		19.17	19.04	19.43	19.46	21.22	19.44	19.66	2.05
Operation Margin, %			27.09		21.91	20.92		25.4		25.25		27.51	27.79	29.1	29.67	30.83	28.77	28.98	2.30
Доходность FCF, %	1.85		1.95		1.4	1.45		1.78		1.3		1.66	2.07	1.57	1.48			1.62	2.63

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	88.86	32.32	25.9	29.8	29.97	36.64	36.79	27.3	33.06			33.05	33.05	32.75	1.98
P/BV	41.78	16.17	18.26	18.19	20.83	21.37	16.74	11.88	17.12			17.05	17.05	17.59	-3.85
P/S	15	5.44	5.84	5.66	5.73	6.31	7.47	5.21	6.43			6.43	6.43	6.23	2.33
P/FCF			28.77	26.11	26.39	36.34	32.23	27.68	31.29	29.91	29.91	29.91	29.91	30.20	-1.48
E/P			0.0386	0.0336	0.0334	0.0273	0.0272	0.03	0.0284	0.0298	0.0298	0.0298	0.03	0.0290	1.84
EV/EBITDA	46.21	18.23	19.14	18.45	18.31	21.8	22.95	16.66	19.69			19.02	19.02	19.88	1.46
EV/EBIT					20.74	26.09	28.05	22.41	25.13	24.74	24.74	24.74		25.01	-2.48
EV/S			6.49	6.45	6.49	7.27	8.29	5.96	7.12	7.12	7.12	7.12	7.12	7.12	-3.00
EV/FCF			31.96	29.79	29.92	41.9	35.75	25.95	32.94	32.59	32.59	32.59	32.59	31.96	-1.83
Debt/EBITDA			1.96	2.33	2.21	2.93	2.3	2.2	1.96	1.87	1.87	1.87	1.87	2.04	-4.05
Netdebt/Ebitda			1.91	2.38	2.25	2.97	2.31	2.09	1.91	1.85	1.85	1.85	1.85	2.00	-4.34
Debt/Ratio			0.3974	0.4355	0.4471	0.4906	0.435	0.4252	0.4355	0.4299	0.4299	0.4299	0.43	0.4311	-0.24
Debt/Equity			2.07	2.62	2.85	3.31	1.87	1.78	1.88	1.62	1.62	1.62	1.62	1.75	-2.83
Debt/Net Income			2.94	4.29	4.1	5.67	4.1	4.12	3.65	3.6	3.6	3.6	3.60	3.81	-2.57
Бета								0.49	2.11	-0.0382	0.5189	0.5189	0.52	0.7702	1.44
Индекс Альтмана			5.72	4.97	5.36	5.01	6.01	5.47	4.97	6.59	6.59	6.59	6.59	5.93	1.86

	2018Q4	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2025Q1	Industry average	5 quarters average	CAGR 5
P/E				64.11	80.93	65.64	77.47	74.4	73.27	59.33	19.84	22.27	18.94		33.05	38.73	-23.71
P/BV				21.49	21.33	21.14	21.26	18.58	15.27	13.72	9.44	16.99	21.59		17.05	15.40	7.17
P/S				11.68	12.67	12.29	15.16	15.6	14.05	11.3	3.81	4.3	3.75		6.43	7.44	-23.22
P/FCF		54.06		51.32	71.3	69.01	56.03	76.88	60.15	48.36	63.77	67.34			29.91	63.30	-2.62
E/P			0.0103	0.0156	0.0124	0.0152	0.0129	0.0134	0.0136	0.0169	0.0142	0.013			0.03	0.0142	-0.60
EV/EBITDA		37		36.77	45.6	41.65		49	43.69	33.72	11.93	13.01	12.35		19.02	22.94	-22.33
EV/EBIT										41.69	44.83	49.26	52.8			47.14	6.08
EV/S			19.78	13.19	14.78	14.19		17.13	15.73	12.67	12.47	13.95	16.28		7.12	14.22	0.69
EV/FCF		61.82		57.97	83.21	79.66		84.45	67.35	54.22	58.22	62.7	60.39		32.59	60.58	-2.16
Debt/EBITDA		4.73		4.31	6.7	5.64		4.48	4.74	3.84	4.23	3.78	6.21		1.87	4.56	5.55
Netdebt/Ebitda				4.39	6.73	5.72	5.29	4.5	4.76	3.71	4.17	3.69	6.08		1.85	4.48	5.02
Debt/Ratio			2.49	0.4471	0.5078	0.4906		0.435	0.4432	0.4179	0.5956	0.4355	0.473		0.43	0.4730	1.31
Debt/Equity			15.88	2.85	3.66	3.31		1.87	1.85	1.75	2.08	1.88	2.17		1.62	1.95	3.24
Debt/Net Income			12.04	8.49	13.87	10.27		7.47	8.9	7.58	7.78	7.16	7.07		3.60	7.70	-4.50
Бета														0.5189	0.52	0.5189	0.00
Индекс Альтмана	4.11	4.57		4.8	4.13	4.41	5.29	5.91	5.04	4.68				6.59	6.59	5.50	4.49

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.565	0.583	0.683	0.762	0.796	0.842	0.88	0.92	1.06	1.06				0.9524	4.71
Дивиденд			0.4475	0.4756	0.5505	0.551	0.5988	0.6673	0.672	0.686	1.32	1.32		0.7888	17.13
Див доход, ао, %			2.46	2.24	2.57	2.38	2.59	2.38	2.59	2.11	1.59	1.62	1.62	2.25	-9.30
Дивиденды / прибыль, %		57.84	58.83	45.93	55.98	55.95	71.9	62.54	60.16	59.46		59.46	59.46	62.00	1.22

	2019Q2	2019Q3	2020Q2	2020Q3	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.634	0.143	0.286	0.341	0.682	0.1505	0.301	0.738		0.321	0.782		0.4585	39.04
Дивиденд	0.387	0.164	0.418	0.1808	0.4707	0.1966			0.482	0.1802		0.466	0.2118				0.3073	1.50
Див доход, ао, %	1.68	0.6872	1.83	0.8006	1.77	0.6671			1.67	0.6636		1.45	0.6412			1.62	1.02	-0.79
Дивиденды / прибыль, %					95.48	35.44	35.44	89.62	89.62	34.48	34.48	84.44		35.39	79.39	59.46	53.64	18.15

Other

IFRS

Reporting Annual

	2018	2019	2020	2022	2023	2024	CAGR 5
Всего задолженность	5.33	5.95	4.37				-6.41
Персонал, чел				33500	35700	34675	1.16

	CAGR 5

	CAGR 5

Investing Port

NYSE: RELX - RELX PLC

Reporting RELX PLC

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other