XJSEAME
Market cap16mUSD
Dec 23, Last price
4,298.00ZAR
1D
0.00%
1Q
12.90%
Jan 2017
-41.12%
Name
African Media Entertainment Ltd
Chart & Performance
Profile
African Media Entertainment Limited, together with its subsidiaries, engages in radio broadcasting business in South Africa. It operates in Radio Broadcasters and Media Services segments. The company's radio stations include Algoa FM, which broadcasts from the Garden Route to the Wild Coast; and OFM, the glue that connects radio listeners across the central and northern regions of South Africa. It also operates MediaHeads 360, which develops and implements integrated, strategic, and creative marketing campaigns in multiple media platforms; Moneyweb that publishes financial and investment content on various digital properties and print publications; United Stations, a radio and digital media sales house; Mahareng that offers custom design and printing services, and logo design packages; Digital Platforms, a strategic website design and development company; and central media group, which provides various media and marketing solutions to businesses. African Media Entertainment Limited was founded in 1997 and is based in Johannesburg, South Africa.
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 290,146 7.99% | 268,669 7.14% | 250,765 25.32% | |||||||
Cost of revenue | 234,672 | 73,152 | 78,084 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 55,474 | 195,517 | 172,681 | |||||||
NOPBT Margin | 19.12% | 72.77% | 68.86% | |||||||
Operating Taxes | 13,531 | 13,115 | 12,438 | |||||||
Tax Rate | 24.39% | 6.71% | 7.20% | |||||||
NOPAT | 41,943 | 182,402 | 160,243 | |||||||
Net income | 55,445 51.48% | 36,602 24.78% | 29,334 993.74% | |||||||
Dividends | (24,363) | (23,178) | (14,178) | |||||||
Dividend yield | 9.76% | 3.91% | ||||||||
Proceeds from repurchase of equity | (6,935) | (22,593) | (2,532) | |||||||
BB yield | 9.51% | 0.70% | ||||||||
Debt | ||||||||||
Debt current | 21,017 | (2,344) | ||||||||
Long-term debt | 35,277 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,811 | 252 | ||||||||
Net debt | (78,144) | (108,499) | (114,400) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 64,973 | 43,526 | 44,703 | |||||||
CAPEX | (5,394) | (6,307) | (3,584) | |||||||
Cash from investing activities | (76,887) | (2,071) | (2,631) | |||||||
Cash from financing activities | 13,276 | (51,316) | (22,519) | |||||||
FCF | 42,621 | 240,224 | 105,514 | |||||||
Balance | ||||||||||
Cash | 83,335 | 81,973 | 91,834 | |||||||
Long term investments | 51,103 | 26,526 | 20,222 | |||||||
Excess cash | 119,931 | 95,066 | 99,518 | |||||||
Stockholders' equity | 308,961 | 260,889 | 260,649 | |||||||
Invested Capital | 246,088 | 166,075 | 158,975 | |||||||
ROIC | 20.35% | 112.23% | 99.32% | |||||||
ROCE | 14.88% | 72.84% | 65.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,998 | 7,539 | 7,882 | |||||||
Price | 31.50 -31.52% | 46.00 109.09% | ||||||||
Market cap | 237,478 -34.50% | 362,572 108.01% | ||||||||
EV | 143,942 | 262,120 | ||||||||
EBITDA | 62,532 | 202,912 | 180,046 | |||||||
EV/EBITDA | 0.71 | 1.46 | ||||||||
Interest | 2,578 | 4,225 | ||||||||
Interest/NOPBT | 4.65% | 2.45% |