Download PDF

1. Company Snapshot

1.a. Company Description

Thomson Reuters Corporation provides business information services in the Americas, Europe, the Middle East, Africa, and the Asia Pacific.It operates in five segments: Legal Professionals, Corporates, Tax & Accounting Professionals, Reuters News, and Global Print.The Legal Professionals segment offers research and workflow products focusing on legal research and integrated legal workflow solutions that combine content, tools, and analytics to law firms and governments.


The Corporates segment provides a suite of content-enabled technology solutions for legal, tax, regulatory, compliance, and IT professionals.The Tax & Accounting Professionals segment offers research and workflow products focusing on tax offerings and automating tax workflows to tax, accounting, and audit professionals in accounting firms.The Reuters News segment provides business, financial, and international news to media organizations, professional, and news consumers through news agency and industry events.


The Global Print segment offers legal and tax information primarily in print format to legal and tax professionals, governments, law schools, and corporations.The company was formerly known as The Thomson Corporation and changed its name to Thomson Reuters Corporation in April 2008.The company was founded in 1851 and is headquartered in Toronto, Canada.


Thomson Reuters Corporation is a subsidiary of The Woodbridge Company Limited.

Show Full description

1.b. Last Insights on TRI

Thomson Reuters' recent performance was negatively impacted by declining profit margins, which dropped to 23.8% from 31.2% last year. The company's earnings growth projections of 8.6% per year trail the Canadian market's expected 12.1% pace. Despite a $1.0 billion share repurchase program aimed at returning value to shareholders, Thomson Reuters faces challenges in its print and government sectors. However, the company's advancements in AI, including new agentic AI solutions, may help drive future growth. TD Securities upgraded the stock to Buy, citing a margin expansion cycle.

1.c. Company Highlights

2. Thomson Reuters Posts Strong Q4 Earnings with 7% Organic Revenue Growth

Thomson Reuters delivered a robust Q4 with organic revenue growth of 7%, driven by a 9% increase in the Big Three segments, which include Legal Professionals, Corporates, and Tax & Accounting. The company's adjusted EBITDA margin expanded by 110 basis points to 38.7%, resulting in an adjusted EPS of $1.07, up from $1.01 in the prior year period. The strong financial performance was accompanied by a significant increase in free cash flow, which reached $1.95 billion, slightly ahead of the company's outlook.

Publication Date: Feb -06

📋 Highlights
  • Q4 Organic Revenue Growth:: 7% driven by 9% growth in Big Three segments.
  • Adjusted EBITDA Increase:: $777 million (+8%) with 38.7% margin (up 110 bps).
  • Big Three Segment Performance:: Legal (9%), Corporates (9%), Tax Audit & Accounting (11%) revenue growth.
  • AI-Related Revenue:: $5 million from generative AI content licensing in Reuters segment.
  • Capital Allocation & Dividend:: $1.7 billion capital available, 10% dividend increase to $2.62/share.

Segment Performance

The Big Three segments were the main drivers of growth, with Legal Professionals, Corporates, and Tax & Accounting posting revenue increases of 9%, 9%, and 11%, respectively. Reuters' organic revenue rose 5%, driven primarily by the news agreement with the data and analytics business of LSAG. In contrast, Global Print revenues decreased by 6% on an organic basis. According to Mike Eastwood, the company's financial performance was characterized by a 9% increase in adjusted EBITDA for the Big Three segments, with a margin rise of 130 basis points to 43%.

Valuation and Outlook

With a P/E Ratio of 22.61 and an EV/EBITDA of 12.58, the market appears to have priced in a certain level of growth for Thomson Reuters. The company's guidance for 2026 suggests organic revenue growth in the range of 7.5% to 8%, driven by approximately 9.5% growth for the Big Three segments. The expected adjusted EBITDA margin expansion of 100 basis points in 2026, and subsequent years, is likely to support the company's valuation. As Stephen Hasker noted, the company's focus on AI-enabled products and professional-grade AI is expected to drive growth and increase customer value.

Dividend and Capital Allocation

The company announced a 10% increase in the annual dividend to $2.62 per share, reflecting its commitment to returning capital to shareholders. With a Dividend Yield of 2.7% and a Free Cash Flow Yield of 4.64%, Thomson Reuters appears to offer an attractive return to investors. The company's capital allocation strategy is focused on investing in innovation and returning capital to shareholders, with a forecast of $11 billion of capital capacity through 2028.

3. NewsRoom

Card image cap

BofA Reinstates Thomson Reuters (TRI) Coverage as Information Services Sector Outlook Improves

02:02

Card image cap

Down Over 30% This Year: Analysts Double Down on These 3 Beaten-Down Stocks

Feb -20

Card image cap

Jim Cramer Discusses Thomson Reuters (TRI) Stock

Feb -18

Card image cap

The stock market is reflecting fears of an AI apocalypse for white-collar jobs

Feb -14

Card image cap

Thomson Reuters (TRI) Delivers Growth, Earns Analyst Upgrade

Feb -14

Card image cap

Three Days Left To Buy Thomson Reuters Corporation (TSE:TRI) Before The Ex-Dividend Date

Feb -13

Card image cap

Thomson Reuters Noetica Deal Tests AI Ambitions And Margin Resilience

Feb -12

Card image cap

The AI-fueled software meltdown is overblown

Feb -11

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (5.27%)

6. Segments

Legal Professionals

Expected Growth: 5.5%

The 5.5% growth of Legal Professionals from Thomson Reuters Corporation is driven by increasing demand for digital transformation, expanding use of analytics and AI, and rising need for regulatory compliance solutions. The segment's growth is also fueled by the company's strategic acquisitions and investments in innovative technologies, enhancing its product offerings and customer engagement.

Corporates

Expected Growth: 6.5%

The 6.5% growth in corporates from Thomson Reuters Corporation is driven by increasing demand for financial data and analytics, expansion of its global presence, and strategic acquisitions. The company's diversified product offerings, including financial databases and media services, contribute to its steady growth trajectory.

Tax & Accounting Professionals

Expected Growth: 5.0%

The 5.0% growth of Tax & Accounting Professionals from Thomson Reuters Corporation is driven by increasing demand for digital tax solutions, regulatory changes, and a growing need for expertise in accounting and tax compliance. The segment's growth is also fueled by the company's expanding offerings in data analytics and artificial intelligence, enhancing its market position and customer value proposition.

Reuters News

Expected Growth: 4.0%

The 4.0% growth in Reuters News from Thomson Reuters Corporation is driven by increasing demand for trusted and reliable news sources, digital transformation, and diversified revenue streams. The segment's performance is also supported by cost-saving initiatives and strategic investments in data and analytics, enabling the company to maintain its competitive edge in the evolving media landscape.

Global Print

Expected Growth: 2.0%

The 2.0% growth in Global Print from Thomson Reuters Corporation is driven by steady demand for subscription-based content, resilient advertising revenue, and effective cost management. The segment's stability is also attributed to its diversified portfolio of publications and digital platforms, which help mitigate market fluctuations and support long-term growth.

Eliminations/Rounding

Expected Growth: 0.0%

The 0.0% growth in Eliminations/Rounding from Thomson Reuters Corporation suggests that there were no significant adjustments or rounding errors impacting financials. This stability implies that segment performance was not materially affected by eliminations or rounding, indicating a neutral impact on overall financial results.

7. Detailed Products

Reuters News

Global news coverage, in-depth analysis, and video content

Refinitiv (formerly Thomson Financial & Risk)

Financial data, analytics, and market insights

Westlaw

Legal research and analysis tools

ProView

Electronic legal content and research platform

Tax & Accounting

Tax preparation, accounting, and audit software

MarketLight

Data and analytics for agriculture and commodity markets

Reuters Events

Conferences, events, and webinars on business and industry topics

Thomson Reuters Eikon

Financial data and analytics platform

8. Thomson Reuters Corporation's Porter Forces

Forces Ranking

Threat Of Substitutes

Thomson Reuters Corporation operates in the information services industry, providing news, financial data, and analytics. While there are alternative sources of information, such as online news outlets and financial databases, the company's comprehensive and integrated offerings make it a leading player. However, the rise of digital media and alternative data providers poses a moderate threat, making the threat of substitutes medium.

Bargaining Power Of Customers

Thomson Reuters Corporation serves a diverse customer base, including financial institutions, media outlets, and professionals. While customers have some flexibility in choosing information providers, the company's reputation, comprehensive offerings, and high-quality services reduce customer bargaining power. Customers are willing to pay for reliable and accurate information, giving Thomson Reuters Corporation some pricing power.

Bargaining Power Of Suppliers

Thomson Reuters Corporation relies on a network of suppliers, including content providers, technology vendors, and service providers. While some suppliers may have significant bargaining power, the company's scale, reputation, and diversified supplier base reduce the bargaining power of individual suppliers. Thomson Reuters Corporation can negotiate favorable terms with suppliers, maintaining its profitability.

Threat Of New Entrants

The information services industry has high barriers to entry, including significant investments in content creation, technology, and brand establishment. New entrants face challenges in competing with established players like Thomson Reuters Corporation, which has a long history, strong brand recognition, and extensive resources. The threat of new entrants is low, as it is difficult for newcomers to gain traction.

Intensity Of Rivalry

The information services industry is highly competitive, with established players like Bloomberg, S&P Global, and Refinitiv (formerly Thomson Financial & Risk). Thomson Reuters Corporation competes with these players across various segments, including financial data, news, and analytics. The high level of competition drives innovation, pricing pressure, and marketing expenses, making the intensity of rivalry high.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 20.40%
Debt Cost 6.16%
Equity Weight 79.60%
Equity Cost 6.47%
WACC 6.41%
Leverage 25.62%

11. Quality Control: Thomson Reuters Corporation passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
TransDigm Group

A-Score: 7.0/10

Value: 3.0

Growth: 8.0

Quality: 6.7

Yield: 9.0

Momentum: 7.0

Volatility: 8.3

1-Year Total Return ->

Stock-Card
PACCAR

A-Score: 6.0/10

Value: 4.1

Growth: 6.7

Quality: 5.0

Yield: 8.0

Momentum: 4.0

Volatility: 8.3

1-Year Total Return ->

Stock-Card
Paychex

A-Score: 6.0/10

Value: 2.1

Growth: 5.8

Quality: 9.0

Yield: 7.0

Momentum: 2.5

Volatility: 9.3

1-Year Total Return ->

Stock-Card
Cintas

A-Score: 5.1/10

Value: 1.0

Growth: 7.1

Quality: 7.6

Yield: 1.0

Momentum: 4.0

Volatility: 10.0

1-Year Total Return ->

Stock-Card
Global Payments

A-Score: 4.9/10

Value: 7.1

Growth: 7.1

Quality: 6.4

Yield: 2.0

Momentum: 1.0

Volatility: 6.0

1-Year Total Return ->

Stock-Card
Thomson Reuters

A-Score: 4.9/10

Value: 1.7

Growth: 4.9

Quality: 8.5

Yield: 3.0

Momentum: 2.5

Volatility: 8.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

113.99$

Current Price

113.99$

Potential

-0.00%

Expected Cash-Flows