Fox Corporation Financial Ratios — FOXA Stock

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	- -	45.04	27.88	16.32	9.97	20.27	10.73	11.41	14.23	19.96	14.29
Return on Assets (%)	- -	26.52	18.64	9.78	4.84	9.62	5.34	5.63	6.85	10.02	7.38
Return on Capital (%)	- -	43.2	- -	12.68	6.72	12.36	7.42	7.74	9.18	12.99	9.93
Return on Invested Capital (%)	- -	45.74	- -	13.14	10.13	10.81	9.61	10.49	9.64	12.43	13.56
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	24.11	27.26	23.5	23.21	22.39	23.74	21.02	21.29	20.51	22.17	22.81
Operating Margin (%)	22.19	25.55	21.82	21.35	20.3	21.42	18.42	18.53	17.73	19.81	20.41
Incremental Operating Margin (%)	- -	54.63	-137.93	17.48	7.22	44.22	-17.93	20.23	30.65	32.37	32.32
Pretax Margin (%)	20.72	22.59	21.37	19.53	11.9	22.6	12.12	11.64	15.05	18.78	13.3
Profit Margin (%)	12.05	13.83	21.54	14	8.12	16.66	8.62	8.31	10.74	13.88	9.84
Net Income to Common Margin (%)	12.05	13.83	21.54	14	8.12	16.66	8.62	8.31	10.74	13.88	9.84
Effective Tax Rate (%)	39.93	37.13	- -	26.12	27.46	24.57	27.21	27.82	26.14	25.09	24.19
Dvd Payout Ratio (%)	3.15	2.42	1.81	395.51	29.78	14.65	24.35	23.6	17.49	11.92	16.22
Sustainable Growth Rate (%)	- -	43.95	27.38	-48.24	7	17.3	8.12	8.72	11.74	17.58	11.97

Credit (USD)

Credit Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	- -	- -	6,751	8,520	8,452	7,718	8,207	8,152	7,465	7,568
ST Debt	- -	- -	- -	- -	122	841	107	1,321	675	41	45
LT Debt	- -	- -	- -	6,751	8,398	7,611	7,611	6,886	7,477	7,424	7,523
Total Debt/EBITDA	- -	- -	- -	2.55	3.09	2.76	2.63	2.58	2.84	2.07	1.94
Net Debt/EBITDA	- -	-0.01	-1.05	1.33	1.2	0.67	0.68	0.93	1	0.35	0.61
Total Debt/EBIT	- -	- -	- -	2.78	3.41	3.06	3	2.97	3.29	2.31	2.16
Net Debt/EBIT	- -	-0.01	-1.13	1.45	1.32	0.75	0.78	1.06	1.16	0.39	0.69
EBITDA to Interest Expense	119.11	117.57	55.49	13.02	7.47	7.76	7.79	9.1	7.08	8.97	9.74
EBITDA-CapEx/Interest Expense	113.17	109.26	50.49	11.86	6.49	6.53	7.79	9.1	7.08	8.97	9.74
EBIT to Interest Expense	109.67	110.22	51.51	11.98	6.77	7	6.83	7.92	6.12	8.01	8.72
Interest Expense	18	23	43	203	369	395	377	349	405	403	401
Common Equity/Total Assets	- -	58.88	73.12	50.99	46.41	48.52	51.11	47.46	48.76	51.57	51.72
Long-Term Debt/Equity (%)	- -	- -	- -	66.53	80.63	66.85	65.82	64.61	67.63	60.09	63.68
Long-Term Debt/Capital (%)	- -	- -	- -	39.95	44.35	38.37	39.47	36.5	38.93	37.46	38.81
Long-Term Debt/Total Assets (%)	- -	- -	- -	34.6	38.61	33.2	34.31	31.49	34.03	32.01	33.46
Total Debt/Equity (%)	- -	- -	- -	66.53	81.8	74.23	66.75	77	73.73	60.42	64.06
Total Debt/Capital (%)	- -	- -	- -	39.95	44.99	42.61	40.03	43.5	42.44	37.66	39.05
Total Debt/Total Assets (%)	- -	- -	- -	34.6	39.17	36.87	34.79	37.53	37.1	32.18	33.66
Net Debt to Equity	- -	-0.3	-25.33	34.66	31.69	18.14	17.35	27.57	26.03	10.13	20.32
Net Debt/Capital (%)	- -	-0.31	-33.93	25.74	23.1	14.8	14.25	20.13	19.33	8.65	15.82
EBITDA	2,144	2,704	2,386	2,643	2,755	3,065	2,937	3,175	2,867	3,614	3,906
EBITDA-CapEx	2,037	2,513	2,171	2,408	2,396	2,581	2,937	3,175	2,867	3,614	3,906
Operating Income (Loss)	1,974	2,535	2,215	2,431	2,497	2,765	2,574	2,764	2,478	3,229	3,496

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	- -	0.01	1.42	1.89	2.44	1.96	2.26	1.14	1.46	1.85	1.58
Current Ratio	- -	1.37	3.17	3.78	3.93	2.91	3.61	1.93	2.54	2.91	3.17
Quick Ratio	- -	0.84	2.46	3.04	3.43	2.64	3.19	1.71	2.26	2.7	2.87
CFO/Avg Current Liab	- -	1.62	0.69	1.45	1.31	1.08	0.71	0.59	0.55	1.14	0.71
Common Equity/Total Assets	- -	58.88	73.12	50.99	46.41	48.52	51.11	47.46	48.76	51.57	51.72
Long-Term Debt/Equity (%)	- -	- -	- -	66.53	80.63	66.85	65.82	64.61	67.63	60.09	63.68
Long-Term Debt/Capital (%)	- -	- -	- -	39.95	44.35	38.37	39.47	36.5	38.93	37.46	38.81
Long-Term Debt/Total Assets (%)	- -	- -	- -	34.6	38.61	33.2	34.31	31.49	34.03	32.01	33.46
Total Debt/Equity (%)	- -	- -	- -	66.53	81.8	74.23	66.75	77	73.73	60.42	64.06
Total Debt/Capital (%)	- -	- -	- -	39.95	44.99	42.61	40.03	43.5	42.44	37.66	39.05
Total Debt/Total Assets (%)	- -	- -	- -	34.6	39.17	36.87	34.79	37.53	37.1	32.18	33.66
CFO/Total Liabilities	- -	40.36	40.5	26.96	20.87	22.87	17.74	16.06	16.86	30.66	18.47
CFO/CapEx	10.25	8.66	6.13	10.74	6.59	5.45	- -	- -	- -	- -	- -
Altman's Z-Score	- -	4.29	2.94	3.29	2.72	3.05	3.14	2.97	2.95	3.79	3.85

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	- -	11.72	5.76	5.99	6.38	6.59	6.72	6.93	6.16	6.74	5.78
Days Sales Outstanding	- -	31.14	63.38	60.89	57.18	55.38	54.29	52.68	59.28	54.15	63.16
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	1,052	1,180	1,129	856	729	791	543	626	432	487
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	1,052	1,180	1,129	856	729	791	543	626	432	487
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	22,739	16,218	21,394	17,708	16,948	15,855	25,013	21,886
- Cash & Cash Equivalents	- -	19	2,500	3,234	4,645	5,886	5,200	4,272	4,319	5,351	4,205
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	154	275	200	322	263	224	280	342	393	186
+ Total Debt	- -	- -	- -	6,751	8,520	8,452	7,718	8,207	8,152	7,465	7,568
Enterprise Value	- -	135	-2,225	26,456	20,415	24,223	20,450	21,163	20,030	27,520	25,435
Total Capital	- -	6,247	9,869	16,898	18,936	19,838	19,281	18,865	19,208	19,820	19,382
Total Debt/Capital (%)	- -	- -	- -	39.95	44.99	42.61	40.03	43.5	42.44	37.66	39.05
Total Debt / EV	- -	- -	- -	0.26	0.42	0.35	0.38	0.39	0.41	0.27	0.3
EV/Sales	- -	0.01	0.03	2.32	1.66	1.88	1.46	1.42	1.43	1.69	1.49
EV/EBITDA	- -	0.05	0.12	10.01	7.41	7.9	6.96	6.67	6.99	7.61	6.51
EV/EBIT	- -	0.05	0.12	10.88	8.18	8.76	7.94	7.66	8.08	8.52	7.28
EV/Cash Flow to Firm	- -	0.08	- -	9.89	7.75	8.25	9.47	10.31	9.36	7.59	11.18
EV/Free Cash Flow to Firm	- -	0.07	- -	9.09	6.82	7.08	9.47	10.31	9.36	7.59	11.18
Diluted Market Cap	- -	- -	- -	22,753	16,521	22,092	18,331	18,054	16,498	25,834	22,898
Diluted Enterprise Value	- -	135	-2,225	26,470	20,718	24,921	21,073	22,269	20,673	28,341	26,447
EV per Share	- -	0.22	0.44	42.63	33.76	42.04	37.14	42.46	43.42	61.66	60.62
TTM Sales	8,894	9,921	10,153	11,389	12,303	12,909	13,974	14,913	13,980	16,300	17,126
TTM EBITDA	2,144	2,704	2,386	2,643	2,755	3,065	2,937	3,175	2,867	3,614	3,906
TTM Operating Income	1,974	2,535	2,215	2,431	2,497	2,765	2,574	2,764	2,478	3,229	3,496
TTM Cash Flow to Firm	1,108	1,669	1,361	2,674	2,633	2,937	2,158	2,052	2,139	3,626	2,274
TTM Free Cash Flow to Firm	1,215	1,860	1,576	2,909	2,992	3,421	2,158	2,052	2,139	3,626	2,274

Multiples (USD)

Valuation Multiples API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	- -	8.25	6.07	7.07	9.73	10.03	8.97	7.77	11.62
EV/EBIT	- -	0.05	0.12	10.88	8.18	8.76	7.94	7.66	8.08	8.52	7.28
Enterprise Value	- -	135	-2,225	26,456	20,415	24,223	20,450	21,163	20,030	27,520	25,435
Low Price	- -	- -	- -	33.78	19.81	23.93	31.33	28.02	28.29	33.84	48.34
EV/Sales	- -	0.01	0.03	2.32	1.66	1.88	1.46	1.42	1.43	1.69	1.49
EV/EBITDA	- -	0.05	0.12	10.01	7.41	7.9	6.96	6.67	6.99	7.61	6.51
Price/Earnings	- -	- -	- -	14.27	16.54	10.28	15.21	14.57	10.99	11.42	13.34
Price/Earnings Average	- -	- -	- -	15.06	19.86	8.76	17.97	14.02	10.09	9.62	15.9
Price/Earnings High	- -	- -	- -	19.81	24.5	12.4	21.26	15.97	11.32	11.97	19.54
Price/Earnings Low	- -	- -	- -	13.15	12.22	6.62	14.82	12.01	9.05	6.89	12.36
Price/Book Value	- -	- -	- -	2.29	1.61	1.92	1.56	1.63	1.48	2.09	1.88
Price/Book Value Average	- -	- -	- -	2.41	1.93	1.64	1.85	1.57	1.36	1.76	2.24
Price/Book Value High	- -	- -	- -	3.17	2.38	2.32	2.18	1.79	1.52	2.19	2.76
Price/Book Value Low	- -	- -	- -	2.11	1.19	1.24	1.52	1.35	1.22	1.26	1.74
Price/Tangible Book Value	- -	- -	- -	5.16	4.65	4.72	3.83	4.54	3.84	4.67	4.28
Price/Tangible Book Value Average	- -	- -	- -	5.45	5.58	4.02	4.52	4.37	3.52	3.94	5.1
Price/Tangible Book Value High	- -	- -	- -	7.17	6.89	5.69	5.35	4.97	3.95	4.9	6.27
Price/Tangible Book Value Low	- -	- -	- -	4.76	3.44	3.04	3.73	3.74	3.16	2.82	3.97
Price/Sales	- -	- -	- -	2	1.34	1.71	1.31	1.21	1.18	1.58	1.31
Price/Sales Average	- -	- -	- -	2.11	1.61	1.46	1.55	1.16	1.08	1.34	1.56
Price/Sales High	- -	- -	- -	2.77	1.99	2.06	1.83	1.33	1.22	1.66	1.92
Price/Sales Low	- -	- -	- -	1.84	0.99	1.1	1.28	1	0.97	0.96	1.22
Price/Cash Flow	- -	- -	- -	9.01	6.99	8.37	9.73	10.03	8.97	7.77	11.41
Price/Cash Flow Average	- -	- -	- -	9.52	8.39	7.14	11.5	9.65	8.23	6.55	13.6
Price/Cash Flow High	- -	- -	- -	12.52	10.35	10.1	13.6	10.99	9.24	8.15	16.71
Price/Cash Flow Low	- -	- -	- -	8.31	5.16	5.4	9.48	8.27	7.38	4.69	10.58
Price/Free Cash Flow Average	- -	- -	- -	8.71	7.28	6.03	11.5	9.65	8.23	6.55	13.86
Price/Free Cash Flow High	- -	- -	- -	11.45	8.99	8.54	13.6	10.99	9.24	8.15	17.02
Price/Free Cash Flow Low	- -	- -	- -	7.6	4.48	4.56	9.48	8.27	7.38	4.69	10.77
EV/Sales Average	- -	0.01	0.03	2.43	1.92	1.63	1.69	1.38	1.34	1.45	1.73
EV/Sales High	- -	0.01	0.03	3.1	2.29	2.22	1.97	1.53	1.47	1.76	2.08
EV/Sales Low	- -	0.01	0.03	2.17	1.31	1.29	1.43	1.22	1.23	1.08	1.39
EV/EBITDA Average	- -	0.05	-0.93	10.49	8.59	6.88	8.06	6.46	6.53	6.53	7.59
EV/EBITDA High	- -	0.05	-0.93	13.35	10.25	9.34	9.36	7.18	7.15	7.95	9.11
EV/EBITDA Low	- -	0.05	-0.93	9.34	5.87	5.42	6.81	5.73	6.01	4.87	6.1
EV/EBIT Average	- -	0.05	-1	11.4	9.48	7.62	9.19	7.43	7.56	7.31	8.48
EV/EBIT High	- -	0.05	-1	14.52	11.3	10.36	10.68	8.24	8.28	8.9	10.18
EV/EBIT Low	- -	0.05	-1	10.15	6.48	6.01	7.77	6.58	6.95	5.45	6.82
Last Price	- -	- -	- -	36.64	26.82	37.13	32.16	34	34.37	56.04	52.16
High Price	- -	- -	- -	50.87	39.74	44.8	44.95	37.26	35.41	58.74	76.39
Enterprise Value Average	- -	135	-2,225	27,722	23,670	21,075	23,665	20,523	18,726	23,592	29,639
Enterprise Value High	- -	135	-2,225	35,287	28,227	28,642	27,492	22,788	20,510	28,725	35,601
Enterprise Value Low	- -	135	-2,225	24,681	16,176	16,617	19,993	18,182	17,225	17,611	23,832

Shares Outstanding	- -	621	621	621	605	576	551	498	461	446	420
Diluted Weighted Avg Shares	620	620	620	621	616	595	570	531	480	461	439
Basic Weighted Avg Shares	620	620	620	621	616	595	570	531	480	461	431
Revenue per Share	14.35	16	16.38	18.34	19.97	21.7	24.52	28.08	29.12	35.36	39.74
EBITDA per Share	3.46	4.36	3.85	4.26	4.47	5.15	5.15	5.98	5.97	7.84	9.06
Operating Income per Share	3.18	4.09	3.57	3.91	4.05	4.65	4.52	5.21	5.16	7	8.11
Basic EPS, GAAP	1.73	2.21	3.53	2.57	1.62	3.61	2.11	2.33	3.13	4.91	3.91
Basic EPS from Cont Ops	1.79	2.27	3.59	2.65	1.72	3.7	2.16	2.36	3.24	4.97	4.01
Diluted EPS, GAAP	1.73	2.21	3.53	2.57	1.62	3.61	2.11	2.33	3.13	4.91	3.84
Diluted EPS from Cont Ops	1.79	2.27	3.59	2.65	1.72	3.7	2.16	2.36	3.24	4.97	3.93
Dividend per Share	0.06	0.06	0.07	10.77	0.54	0.55	0.54	0.56	0.59	0.6	0.67
Cash Flow per Share	1.77	2.67	2.12	4.06	3.84	4.44	3.31	3.39	3.83	7.21	4.57
Free Cash Flow per Basic Share	1.6	2.36	1.78	3.69	3.26	3.62	3.31	3.39	3.83	7.21	4.57
Cash & Equivalents per Share	- -	0.03	4.03	5.21	7.68	10.22	9.44	8.57	9.36	11.99	10.02
Book Value per Share	- -	9.82	15.46	16.03	16.69	19.3	20.59	20.82	23.23	26.8	27.71
Tangible Book Value per Share	- -	0.36	6.41	7.1	5.77	7.87	8.41	7.49	8.96	12	12.18

Fox Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)