XHELALMA
Market cap964mUSD
Dec 20, Last price
11.25EUR
1D
1.81%
1Q
2.27%
Jan 2017
123.66%
IPO
87.50%
Name
Alma Media Oyj
Chart & Performance
Profile
Alma Media Oyj operates as a media company in Finland and internationally. It operates through Alma Career, Alma Talent, and Alma Consumer segments. The Alma Career segment offers recruitment services through the Monster.fi, Jobs.cz, Prace.cz, CV Online, Profesia.sk, Monster.cz, Tunto, MojPosao.ba, and MojPosao.net. This segment operates Talosofta, which specializes in software for ERP systems in construction and renovation. The Alma Talent segment provides subscription-based digital content media, as well as digital data, content, event, and marketplace services; financial and professional media services under the Kauppalehti, Talouselämä, Tekniikka & Talous, Tivi, Uusi Suomi, Mediuutiset, and Arvopaperi brands; Mikrobitti, a magazine specializing in consumer technology; and content related to company information, real estate information, law, financial management, competence development, leadership, training, and marketing services. The Alma Consumer segment offers multi-channel news and lifestyle media services under the Iltalehti name; housing-related services through the Etuovi.com, Vuokraovi.com, and Muuttomaailma.fi sites; and automotive services through the Autotalli.com, Autojerry.fi, Autosofta, Websales, Webrent, and Tukkuautot.fi sites, as well as competitive tender and comparison services through Urakkamaailma.fi and Etua.fi sites; and other online services through Nettimoto, Nettivene, Nettiauto, Nettikone, Nettimokki, Nettivaraosa, Nettikaravaani, Nettivuokraus, Nettimarkkina, Housing data, Ampparit.com, Konepörssi, Katsastushinnat.fi, Telkku.com, Kotikokki.net, E-kontakti.fi, and Rantapallo.fi sites. This segment also operates Gofinland.fi, a travel portal; and Kivi, a real estate agency system. The company was incorporated in 2005 and is headquartered in Helsinki, Finland.
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 | 304,900 -1.26% | 308,800 12.13% | 275,400 19.64% | |||||||
Cost of revenue | 230,300 | 97,000 | 39,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 74,600 | 211,800 | 236,300 | |||||||
NOPBT Margin | 24.47% | 68.59% | 85.80% | |||||||
Operating Taxes | 12,100 | 14,500 | 12,100 | |||||||
Tax Rate | 16.22% | 6.85% | 5.12% | |||||||
NOPAT | 62,500 | 197,300 | 224,200 | |||||||
Net income | 56,300 -21.70% | 71,900 64.91% | 43,600 31.33% | |||||||
Dividends | (36,200) | (28,900) | (24,900) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (3,800) | (4,200) | 416,400 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,300 | 9,000 | 7,000 | |||||||
Long-term debt | 229,900 | 194,400 | 260,600 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 7,000 | 10,100 | 17,100 | |||||||
Net debt | 172,400 | 160,400 | 204,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 63,000 | 79,200 | 75,600 | |||||||
CAPEX | (9,300) | (9,000) | (3,800) | |||||||
Cash from investing activities | (10,500) | (3,000) | (237,900) | |||||||
Cash from financing activities | (30,000) | (98,200) | 166,400 | |||||||
FCF | 55,500 | 198,900 | 229,400 | |||||||
Balance | ||||||||||
Cash | 53,500 | 30,000 | 52,100 | |||||||
Long term investments | 10,300 | 13,000 | 11,100 | |||||||
Excess cash | 48,555 | 27,560 | 49,430 | |||||||
Stockholders' equity | 215,100 | 198,200 | 158,800 | |||||||
Invested Capital | 379,345 | 354,140 | 362,670 | |||||||
ROIC | 17.04% | 55.05% | 78.64% | |||||||
ROCE | 16.77% | 53.10% | 54.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 83,637 | 83,706 | 83,991 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 92,200 | 229,000 | 253,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 6,200 | 1,700 | 1,600 | |||||||
Interest/NOPBT | 8.31% | 0.80% | 0.68% |