If we look at the big three Listed Estate Agents we come up with the following data to make comparisons with.
Foxtons Group PLC
FORECASTS
2013 2014
Date Rec Pre-tax (£) EPS (p) DPS (p) Pre-tax (£) EPS (p) DPS (p)
Canaccord Genuity Ltd
06-12-13 BUY 37.10 10.80 47.10 13.00
Numis Securities Ltd
07-11-13 ADD 37.40 9.10 47.00 13.10 16.80
2013 2014
Pre-tax (£) EPS (p) DPS (p) Pre-tax (£) EPS (p) DPS (p)
Consensus 37.24 10.00 47.05 13.05 16.80
1 Month Change 0.00 0.00 0.00 0.00 0.00
3 Month Change -0.00 0.02 0.00 -0.00 0.00
GROWTH
2012 (A) 2013 (E) 2014 (E)
Norm. EPS 16.13% 36.74% 30.50%
DPS % % %
INVESTMENT RATIOS
2012 (A) 2013 (E) 2014 (E)
EBITDA £36.71m £45.21m £51.92m
EBIT £33.11m £41.37m £46.95m
Dividend Yield 0.00% % 4.21%
Dividend Cover x x 0.78x
PER 54.54x 39.89x 30.57x
PEG 3.38f 1.09f 1.00f
Net Asset Value PS -22.30p p p
Broker Forecasts
Date Company Name Broker Rec. Price Old target price New target price Notes
06 Mar 14 Foxtons Group PLC Canaccord Genuity Hold 395.45 320.00 320.00 Downgrades
06 Dec 13 Foxtons Group PLC Credit Suisse Outperform 395.45 322.00 322.00 Upgrades
07 Nov 13 Foxtons Group PLC Beaufort Securities Buy 395.45 - - Initiates/Starts
Rightmove PLC
FORECASTS
2014 2015
Date Rec Pre-tax (£) EPS (p) DPS (p) Pre-tax (£) EPS (p) DPS (p)
Peel Hunt LLP
28-02-14 SELL 110.26 83.53 29.10
Panmure Gordon [R]
28-02-14 BUY 119.00 94.40 30.00 135.00 109.00 34.00
Canaccord Genuity Ltd
28-02-14 HOLD 102.00 129.00
Exane BNP Paribas
28-02-14 BUY 112.00 85.73 26.64 131.00 102.92 32.00
Numis Securities Ltd
28-02-14 BUY 118.00 91.40 32.00 129.80 100.60 36.00
Investec Securities
02-01-14 HOLD 114.70 87.92 34.26 129.10 102.81 40.08
2014 2015
Pre-tax (£) EPS (p) DPS (p) Pre-tax (£) EPS (p) DPS (p)
Consensus 115.23 89.96 30.70 129.97 103.52 35.18
1 Month Change 1.39 0.96 0.55 -1.03 -1.32 2.20
3 Month Change 1.92 0.55 1.10 -2.98 -2.37 2.20
GROWTH
2013 (A) 2014 (E) 2015 (E)
Norm. EPS 22.48% 23.60% 15.06%
DPS 25.00% 22.80% 14.58%
INVESTMENT RATIOS
2013 (A) 2014 (E) 2015 (E)
EBITDA £m £117.84m £135.00m
EBIT £m £112.00m £131.00m
Dividend Yield 0.91% 1.11% 1.28%
Dividend Cover 2.91x 2.93x 2.94x
PER 37.85x 30.62x 26.62x
PEG 1.68f 1.30f 1.77f
Net Asset Value PS p 5.50p 2.40p
Broker Forecasts
Date Company Name Broker Rec. Price Old target price New target price Notes
05 Mar 14 Rightmove PLC Barclays Capital Overweight 2,739.00 - 3,025.00 Reiterates
05 Mar 14 Rightmove PLC Deutsche Bank Hold 2,739.00 2,700.00 2,700.00 Reiterates
04 Mar 14 Rightmove PLC Nomura Buy 2,739.00 2,900.00 3,000.00 Reiterates
03 Mar 14 Rightmove PLC Canaccord Genuity Hold 2,739.00 3,000.00 3,000.00 Reiterates
28 Feb 14 Rightmove PLC Numis Buy 2,739.00 3,270.00 3,360.00 Upgrades
28 Feb 14 Rightmove PLC Westhouse Securities Neutral 2,739.00 2,570.00 2,570.00 Reiterates
21 Feb 14 Rightmove PLC Jefferies International Hold 2,739.00 - - Reiterates
Countrywide PLC
FORECASTS
2014 2015
Date Rec Pre-tax (£) EPS (p) DPS (p) Pre-tax (£) EPS (p) DPS (p)
Panmure Gordon [R]
04-03-14 BUY 98.70 35.00 10.00 136.00 47.70 14.00
Peel Hunt LLP
04-03-14 BUY 104.57 37.28 6.90
Numis Securities Ltd [R]
26-02-14 ADD 99.40 38.10 10.90 130.10 49.60 16.50
2014 2015
Pre-tax (£) EPS (p) DPS (p) Pre-tax (£) EPS (p) DPS (p)
Consensus 99.08 37.68 10.00 132.79 48.74 15.36
1 Month Change 0.00 0.01 0.00 -0.03 0.01 0.01
3 Month Change 0.38 2.68 0.00 -3.21 1.03 1.36
GROWTH
2013 (A) 2014 (E) 2015 (E)
Norm. EPS 28.15% 115.28% 29.35%
DPS % 400.00% 53.62%
INVESTMENT RATIOS
2013 (A) 2014 (E) 2015 (E)
EBITDA £m £119.37m £151.82m
EBIT £m £m £m
Dividend Yield 0.32% 1.60% 2.46%
Dividend Cover 8.75x 3.77x 3.17x
PER 35.74x 16.60x 12.84x
PEG 1.27f 0.14f 0.44f
Net Asset Value PS p p p
Broker Forecasts
Date Company Name Broker Rec. Price Old target price New target price Notes
21 Feb 14 Countrywide Plc Jefferies International Buy 647.25 - 750.00 Reiterates
15 Jan 14 Countrywide Plc Credit Suisse Outperform 647.25 705.00 730.00 Reiterates
14 Jan 14 Countrywide Plc Numis Add 647.25 - 690.00 Reiterates
CHART SHOWING RELATIVE PERFORMANCE OVER LAST 6 MONTHS.