OTCMATVDY
Market cap1.01bUSD
Dec 20, Last price
4.49USD
1D
5.94%
1Q
-15.25%
Name
Atresmedia Corporacion de Medios de Comunicacion SA
Chart & Performance
Profile
Atresmedia Corporación de Medios de Comunicación, S.A., an audiovisual company, engages in the television, digital and multimedia development, advertising, cinema, radio, cinema, and events organization businesses in Spain and internationally. The company is involved in the production, distribution, and sale of TV series; and management of music rights, as well as produces and distributes channels on pay-TV platforms; and operates Atresplayer, an on-line video platform. It operates under the Antena 3, La Sexta, Onda Cero, Europa FM, etc. brands. The company was formerly known as Antena 3 de Televisión, S.A. Atresmedia Corporación de Medios de Comunicación, S.A. was incorporated in 1988 and is based in Madrid, Spain.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 886,106 2.17% | 867,289 -1.21% | 877,870 9.86% | |||||||
Cost of revenue | 588,262 | 431,308 | 493,416 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 297,844 | 435,981 | 384,454 | |||||||
NOPBT Margin | 33.61% | 50.27% | 43.79% | |||||||
Operating Taxes | (23,359) | 38,067 | 34,943 | |||||||
Tax Rate | 8.73% | 9.09% | ||||||||
NOPAT | 321,203 | 397,914 | 349,511 | |||||||
Net income | 171,163 51.59% | 112,910 -4.75% | 118,540 396.96% | |||||||
Dividends | (90,071) | (94,575) | (40,532) | |||||||
Dividend yield | 5.38% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 25,076 | 96,278 | 15,437 | |||||||
Long-term debt | 168,238 | 189,445 | 267,382 | |||||||
Deferred revenue | 69,268 | 72,889 | ||||||||
Other long-term liabilities | 103,639 | 4 | 27 | |||||||
Net debt | (180,453) | (70,908) | (32,367) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 167,042 | 124,184 | 193,771 | |||||||
CAPEX | (29,786) | (19,988) | (17,582) | |||||||
Cash from investing activities | 45,195 | (106,664) | (37,337) | |||||||
Cash from financing activities | (182,638) | (109,574) | (61,223) | |||||||
FCF | 276,703 | 365,409 | 378,647 | |||||||
Balance | ||||||||||
Cash | 206,550 | 262,825 | 286,538 | |||||||
Long term investments | 167,217 | 93,806 | 28,648 | |||||||
Excess cash | 329,462 | 313,267 | 271,292 | |||||||
Stockholders' equity | 727,844 | 695,382 | 558,714 | |||||||
Invested Capital | 722,919 | 706,566 | 608,006 | |||||||
ROIC | 44.94% | 60.54% | 55.60% | |||||||
ROCE | 28.30% | 41.12% | 41.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 225,733 | 225,733 | 225,733 | |||||||
Price | 3.34 15.17% | |||||||||
Market cap | 753,948 15.17% | |||||||||
EV | 723,728 | |||||||||
EBITDA | 314,598 | 453,770 | 402,530 | |||||||
EV/EBITDA | 1.80 | |||||||||
Interest | 11,511 | 9,771 | 11,874 | |||||||
Interest/NOPBT | 3.86% | 2.24% | 3.09% |