Members Future Growth
Future criteria checks 4/6
Members is forecast to grow earnings and revenue by 36.3% and 9.8% per annum respectively. EPS is expected to grow by 36.4% per annum. Return on equity is forecast to be 9.4% in 3 years.
Key information
36.3%
Earnings growth rate
36.4%
EPS growth rate
Media earnings growth | 14.2% |
Revenue growth rate | 9.8% |
Future return on equity | 9.4% |
Analyst coverage | Low |
Last updated | 27 Feb 2024 |
Recent future growth updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
3/31/2027 | 27,500 | 640 | 640 | 1,661 | 1 |
3/31/2026 | 25,000 | 460 | 460 | 1,754 | 1 |
3/31/2025 | 22,500 | 210 | 210 | 1,001 | 1 |
3/31/2024 | 20,000 | -50 | 130 | 1,083 | 1 |
12/31/2023 | 19,636 | 249 | 455 | 478 | N/A |
9/30/2023 | 19,065 | 455 | 1,311 | 1,338 | N/A |
6/30/2023 | 18,329 | 688 | 1,195 | 1,224 | N/A |
3/31/2023 | 17,662 | 1,010 | 1,258 | 1,398 | N/A |
12/31/2022 | 16,956 | 1,096 | 1,278 | 1,422 | N/A |
9/30/2022 | 16,356 | 1,302 | 1,489 | 1,632 | N/A |
6/30/2022 | 15,661 | 1,320 | 1,637 | 1,784 | N/A |
3/31/2022 | 14,938 | 1,404 | 1,640 | 1,653 | N/A |
12/31/2021 | 14,243 | 1,175 | 1,613 | 1,650 | N/A |
9/30/2021 | 13,471 | 1,036 | 1,559 | 1,615 | N/A |
6/30/2021 | 12,706 | 924 | 1,537 | 1,587 | N/A |
3/31/2021 | 12,087 | 896 | 1,778 | 1,834 | N/A |
12/31/2020 | 11,579 | 854 | 1,457 | 1,485 | N/A |
9/30/2020 | 11,119 | 762 | 1,370 | 1,384 | N/A |
6/30/2020 | 10,897 | 878 | 1,152 | 1,204 | N/A |
3/31/2020 | 10,607 | 861 | 917 | 967 | N/A |
12/31/2019 | 10,181 | 684 | 741 | 819 | N/A |
9/30/2019 | 9,826 | 692 | 788 | 875 | N/A |
6/30/2019 | 9,289 | 621 | 756 | 810 | N/A |
3/31/2019 | 8,857 | 619 | 968 | 1,036 | N/A |
12/31/2018 | 8,322 | 563 | 654 | 743 | N/A |
9/30/2018 | 7,901 | 468 | 755 | 854 | N/A |
6/30/2018 | 7,679 | 458 | 771 | 869 | N/A |
3/31/2018 | 7,403 | 441 | 738 | 834 | N/A |
12/31/2017 | 7,643 | 432 | N/A | N/A | N/A |
9/30/2017 | 7,771 | 394 | N/A | 568 | N/A |
6/30/2017 | 7,970 | 386 | N/A | N/A | N/A |
3/31/2017 | 8,088 | 414 | N/A | 347 | N/A |
12/31/2016 | 7,662 | 328 | N/A | N/A | N/A |
9/30/2016 | 7,360 | 323 | N/A | 357 | N/A |
6/30/2016 | 6,888 | 264 | N/A | N/A | N/A |
3/31/2016 | 6,469 | 290 | N/A | 322 | N/A |
12/31/2015 | 6,288 | 282 | N/A | N/A | N/A |
9/30/2015 | 6,018 | 238 | N/A | 233 | N/A |
6/30/2015 | 5,860 | 164 | N/A | N/A | N/A |
3/31/2015 | 6,325 | 184 | N/A | 353 | N/A |
12/31/2014 | 6,289 | 147 | N/A | N/A | N/A |
9/30/2014 | 6,306 | 143 | N/A | 265 | N/A |
6/30/2014 | 6,239 | 167 | N/A | N/A | N/A |
3/31/2014 | 5,793 | 145 | N/A | 26 | N/A |
12/31/2013 | 5,376 | 124 | N/A | N/A | N/A |
9/30/2013 | 5,143 | 115 | N/A | -53 | N/A |
6/30/2013 | 4,973 | 104 | N/A | N/A | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: 2130's forecast earnings growth (36.3% per year) is above the savings rate (0.2%).
Earnings vs Market: 2130's earnings (36.3% per year) are forecast to grow faster than the JP market (9.4% per year).
High Growth Earnings: 2130's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: 2130's revenue (9.8% per year) is forecast to grow faster than the JP market (4.4% per year).
High Growth Revenue: 2130's revenue (9.8% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: 2130's Return on Equity is forecast to be low in 3 years time (9.4%).