Formula One Group (FWON.K)

Basic

  • Market Cap

    $14.36B

  • EV

    $15.78B

  • Shares Out

    234.57M

  • Revenue

    $2,746M

  • Employees

    —

Margins

  • Gross

    32.01%

  • EBITDA

    20.39%

  • Operating

    7.87%

  • Pre-Tax

    8.12%

  • Net

    18.17%

  • FCF

    12.24%

Returns (5Yr Avg)

  • ROA

    -0.41%

  • ROE

    -2.66%

  • ROCE

    -0.67%

  • ROIC

    -0.08%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $79.5

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $11.75

  • Earnings (Dil)

    $1.93

  • FCF

    $1.39

  • Book Value

    $27.13

Growth (CAGR)

  • Rev 3Yr

    32.41%

  • Rev 5Yr

    7.46%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    -16.44%

  • Dil EPS 5Yr

    0.21%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    19.3%

  • EBITDA Fwd 2Yr

    19.75%

  • EPS Fwd 2Yr

    -33.82%

  • EPS LT Growth Est

    -0.15%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

1,827.0

2,022.0

1,145.0

2,136.0

2,573.0

2,746.0

Other Revenues, Total

—

—

—

—

—

—

Total Revenues

1,827.0

2,022.0

1,145.0

2,136.0

2,573.0

2,746.0

Total Revenues % Chg.

2.5%

10.7%

-43.4%

86.6%

20.5%

5.4%

Cost of Goods Sold, Total

1,273.0

1,394.0

974.0

1,489.0

1,750.0

1,867.0

Gross Profit

554.0

628.0

171.0

647.0

823.0

879.0

Selling General & Admin Expenses, Total

204.0

210.0

174.0

210.0

288.0

319.0

Depreciation & Amortization

460.0

453.0

441.0

397.0

362.0

344.0

Other Operating Expenses

—

—

—

—

—

—

Other Operating Expenses, Total

664.0

663.0

615.0

607.0

650.0

663.0

Operating Income

-110.0

-35.0

-444.0

40.0

173.0

216.0

Interest Expense, Total

-192.0

-195.0

-146.0

-123.0

-149.0

-210.0

Interest And Investment Income

—

—

7.0

—

—

—

Net Interest Expenses

-192.0

-195.0

-139.0

-123.0

-149.0

-210.0

Income (Loss) On Equity Invest.

17.0

12.0

-108.0

23.0

—

-1.0

Other Non Operating Income (Expenses)

61.0

-232.0

152.0

-7.0

173.0

175.0

EBT, Excl. Unusual Items

-224.0

-450.0

-539.0

-67.0

197.0

180.0

Gain (Loss) On Sale Of Investments

24.0

49.0

-167.0

-90.0

54.0

43.0

Legal Settlements

—

—

—

—

—

—

EBT, Incl. Unusual Items

-200.0

-401.0

-706.0

-157.0

251.0

223.0

Income Tax Expense

-50.0

-90.0

-112.0

-37.0

-311.0

-276.0

Earnings From Continuing Operations

-150.0

-311.0

-594.0

-120.0

562.0

499.0

Minority Interest

—

—

-2.0

-70.0

-4.0

—

Net Income

-150.0

-311.0

-596.0

-190.0

558.0

499.0

Net Income to Common Incl Extra Items

-150.0

-311.0

-596.0

-190.0

558.0

499.0

Net Income to Common Excl. Extra Items

-150.0

-311.0

-596.0

-190.0

558.0

499.0

Total Shares Outstanding

231.0

231.6

231.8

232.2

233.9

234.6

Weighted Avg. Shares Outstanding

231.0

231.0

232.0

232.0

233.0

233.8

Weighted Avg. Shares Outstanding Dil

232.0

231.0

232.0

232.0

244.0

242.5

EPS

-0.6

-1.3

-2.6

-0.8

2.4

2.1

EPS Diluted

-0.7

-1.4

-2.6

-0.8

2.1

1.9

EBITDA

350.0

418.0

-3.0

437.0

535.0

560.0