Formula One Group Future Growth
Future criteria checks 2/6
Formula One Group is forecast to grow earnings and revenue by 20% and 8.2% per annum respectively. EPS is expected to grow by 12.5% per annum. Return on equity is forecast to be 8.3% in 3 years.
Key information
20.0%
Earnings growth rate
12.5%
EPS growth rate
| Entertainment earnings growth | 10.8% |
| Revenue growth rate | 8.2% |
| Future return on equity | 8.3% |
| Analyst coverage | Good |
| Last updated | 21 Nov 2024 |
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
| Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
|---|---|---|---|---|---|
| 12/31/2026 | 4,604 | 487 | 845 | 902 | 12 |
| 12/31/2025 | 4,256 | 331 | 688 | 776 | 14 |
| 12/31/2024 | 3,805 | 328 | 676 | 782 | 15 |
| 9/30/2024 | 3,716 | 278 | 482 | 652 | N/A |
| 6/30/2024 | 3,692 | 279 | 426 | 712 | N/A |
| 3/31/2024 | 3,428 | 371 | 111 | 502 | N/A |
| 12/31/2023 | 3,222 | 185 | 193 | 619 | N/A |
| 9/30/2023 | 2,746 | 499 | 336 | 672 | N/A |
| 6/30/2023 | 2,574 | 489 | 388 | 608 | N/A |
| 3/31/2023 | 2,594 | 484 | 313 | 656 | N/A |
| 12/31/2022 | 2,573 | 558 | 243 | 534 | N/A |
| 9/30/2022 | 2,606 | 35 | 260 | 530 | N/A |
| 6/30/2022 | 2,559 | -123 | 142 | 403 | N/A |
| 3/31/2022 | 2,316 | -179 | 408 | 432 | N/A |
| 12/31/2021 | 2,136 | -190 | 464 | 481 | N/A |
| 9/30/2021 | 1,834 | 1 | 481 | 495 | N/A |
| 6/30/2021 | 1,763 | -44 | 258 | 272 | N/A |
| 3/31/2021 | 1,286 | -299 | -113 | -91 | N/A |
| 12/31/2020 | 1,145 | -596 | -160 | -139 | N/A |
| 9/30/2020 | 1,183 | -765 | -283 | -249 | N/A |
| 6/30/2020 | 1,219 | -629 | -51 | -4 | N/A |
| 3/31/2020 | 1,815 | -506 | 168 | 206 | N/A |
| 12/31/2019 | 2,022 | -311 | 250 | 294 | N/A |
| 9/30/2019 | 1,980 | -368 | 233 | 263 | N/A |
| 6/30/2019 | 1,994 | -367 | 197 | 219 | N/A |
| 3/31/2019 | 1,959 | -281 | 292 | 313 | N/A |
| 12/31/2018 | 1,827 | -150 | 254 | 268 | N/A |
| 9/30/2018 | 1,916 | 449 | 151 | 162 | N/A |
| 6/30/2018 | 1,770 | 370 | N/A | 205 | N/A |
| 3/31/2018 | 1,801 | 334 | N/A | 17 | N/A |
| 12/31/2017 | 1,783 | 255 | N/A | -75 | N/A |
| 9/30/2017 | 1,213 | -120 | N/A | -13 | N/A |
| 6/30/2017 | 712 | -42 | N/A | -113 | N/A |
| 3/31/2017 | 96 | -58 | N/A | -36 | N/A |
| 12/31/2016 | N/A | 329 | N/A | 378 | N/A |
| 9/30/2016 | N/A | 274 | N/A | 410 | N/A |
| 6/30/2016 | N/A | 112 | N/A | 447 | N/A |
| 3/31/2016 | N/A | 167 | N/A | 478 | N/A |
| 12/31/2015 | N/A | -175 | N/A | -35 | N/A |
| 12/31/2014 | 59 | -29 | N/A | -30 | N/A |
| 12/31/2013 | 117 | 584 | N/A | 786 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: LM0D's forecast earnings growth (20% per year) is above the savings rate (1%).
Earnings vs Market: LM0D's earnings (20% per year) are forecast to grow slower than the German market (21% per year).
High Growth Earnings: LM0D's earnings are forecast to grow, but not significantly.
Revenue vs Market: LM0D's revenue (8.2% per year) is forecast to grow faster than the German market (5.6% per year).
High Growth Revenue: LM0D's revenue (8.2% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: LM0D's Return on Equity is forecast to be low in 3 years time (8.3%).