RELX PLC Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.746,00 GBX | -1,00% |
|
+1,11% | +20,45% |
| 06/12 | Relx rondt FY24-inkoop af, plant nieuw programma van GBP150 miljoen | MT |
| 23/11 | Defensieve aandelen afgelopen week in trek op Damrak | AM |
Voorlopige winst- en verliesrekening: RELX PLC
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 7.874 | 7.110 | 7.244 | 8.553 | 9.161 | 9.528 | 10.043 | 10.756 |
| Variatie | - | -9,7% | 1,88% | 18,07% | 7,11% | 4,01% | 5,41% | 7,1% |
| EBITDA 1 | 2.880 | 2.543 | 2.637 | 3.102 | 3.468 | 3.738 | 3.956 | 4.260 |
| Variatie | - | -11,7% | 3,7% | 17,63% | 11,8% | 7,79% | 5,84% | 7,68% |
| Bedrijfsresultaat (EBIT) 1 | 2.491 | 2.076 | 2.210 | 2.683 | 3.030 | 3.217 | 3.415 | 3.700 |
| Variatie | - | -16,66% | 6,45% | 21,4% | 12,93% | 6,17% | 6,14% | 8,35% |
| Betaalde rente 1 | -305 | -172 | -142 | -201 | -315 | -309,7 | -311,7 | -316 |
| Resultaat voor belastingen (EBT) 1 | 1.847 | 1.483 | 1.797 | 2.113 | 2.295 | 2.618 | 2.827 | 3.093 |
| Variatie | - | -19,71% | 21,17% | 17,58% | 8,61% | 14,06% | 8,01% | 9,39% |
| Nettowinst (verlies) 1 | 1.505 | 1.224 | 1.471 | 1.634 | 1.781 | 1.970 | 2.138 | 2.349 |
| Variatie | - | -18,67% | 20,18% | 11,08% | 9% | 10,64% | 8,53% | 9,85% |
| Datum van publicatie | 13/02/20 | 11/02/21 | 10/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1GBP in Miljoen
Geschatte gegevens
Balansprognose: RELX PLC
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 6.276 | 6.898 | 6.054 | 6.604 | 6.446 | 6.221 | 5.764 | 5.780 |
| Variatie | - | 9,91% | -12,24% | 9,08% | -2,39% | -3,49% | -7,35% | 0,28% |
| Datum van publicatie | 13/02/20 | 11/02/21 | 10/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1GBP in Miljoen
Geschatte gegevens
Verwachte kasstroom: RELX PLC
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 380 | 362 | 337 | 436 | 477 | 496,8 | 524,5 | 558,2 |
| Variatie | - | -4,74% | -6,91% | 29,38% | 9,4% | 4,14% | 5,58% | 6,43% |
| Vrije kasstroom (FCF) 1 | 1.709 | 1.234 | 1.908 | 1.965 | 1.980 | 2.341 | 2.529 | 2.728 |
| Variatie | - | -27,79% | 54,62% | 2,99% | 0,76% | 18,21% | 8,04% | 7,88% |
| Datum van publicatie | 13/02/20 | 11/02/21 | 10/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1GBP in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: RELX PLC
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 36,58% | 35,77% | 36,4% | 36,27% | 37,86% | 39,23% | 39,39% | 39,61% |
| EBIT-marge (%) | 31,64% | 29,2% | 30,51% | 31,37% | 33,07% | 33,76% | 34% | 34,4% |
| EBT-marge (%) | 23,46% | 20,86% | 24,81% | 24,7% | 25,05% | 27,47% | 28,15% | 28,75% |
| Nettomarge (%) | 19,11% | 17,22% | 20,31% | 19,1% | 19,44% | 20,68% | 21,29% | 21,84% |
| FCF-marge (%) | 21,7% | 17,36% | 26,34% | 22,97% | 21,61% | 24,57% | 25,18% | 25,36% |
| Vrije kasstroom/nettoresultaat (%) | 113,55% | 100,82% | 129,71% | 120,26% | 111,17% | 118,78% | 118,25% | 116,13% |
Winstgevendheid | ||||||||
| ROA | 13,01% | 8,76% | 10,51% | 9,91% | 11,59% | 13,12% | 13,9% | 15,02% |
| ROE | 66,96% | 57,4% | 55,19% | 41,98% | 49,23% | 62,86% | 64,53% | 64,4% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 2,18x | 2,71x | 2,3x | 2,13x | 1,86x | 1,66x | 1,46x | 1,36x |
| Schuld/vrije kasstroom | 3,67x | 5,59x | 3,17x | 3,36x | 3,26x | 2,66x | 2,28x | 2,12x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 4,83% | 5,09% | 4,65% | 5,1% | 5,21% | 5,21% | 5,22% | 5,19% |
| CAPEX / EBITDA (%) | 13,19% | 14,24% | 12,78% | 14,06% | 13,75% | 13,29% | 13,26% | 13,1% |
| CAPEX / FCF (%) | 22,24% | 29,34% | 17,66% | 22,19% | 24,09% | 21,22% | 20,74% | 20,46% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 1,068 | 0,8159 | 1,04 | 1,244 | 1,291 | 1,481 | 1,619 | 1,718 |
| Variatie | - | -23,6% | 27,41% | 19,72% | 3,76% | 14,72% | 9,27% | 6,16% |
| Dividend per aandeel 1 | 0,457 | 0,47 | 0,498 | 0,546 | 0,588 | 0,6257 | 0,6701 | 0,7326 |
| Variatie | - | 2,84% | 5,96% | 9,64% | 7,69% | 6,41% | 7,1% | 9,33% |
| Nettoactief per aandeel 1 | 1,107 | 1,083 | 1,675 | 1,977 | 1,839 | 1,917 | 1,907 | 2,42 |
| Variatie | - | -2,17% | 54,65% | 18,05% | -7% | 4,27% | -0,56% | 26,89% |
| WPA 1 | 0,769 | 0,635 | 0,763 | 0,847 | 0,936 | 1,047 | 1,15 | 1,278 |
| Variatie | - | -17,43% | 20,16% | 11,01% | 10,51% | 11,83% | 9,84% | 11,14% |
| Aantal aandelen (in duizend) | 1.931.309 | 1.925.354 | 1.928.681 | 1.909.549 | 1.881.510 | 1.855.729 | 1.855.729 | 1.855.729 |
| Datum van publicatie | 13/02/20 | 11/02/21 | 10/02/22 | 16/02/23 | 15/02/24 | - | - | - |
1GBP
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 35,8x | 32,6x |
| PBR-ratio | 19,5x | 19,6x |
| EV/omzet | 7,95x | 7,5x |
| Dividendrendement | 1,67% | 1,79% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
13
Laatste slotkoers
37,46GBP
Gemiddelde koersdoel
39,85GBP
Spread / Gemiddelde doel
+6,37%
