XSWXTXGN
Market cap2.11bUSD
Dec 20, Last price
178.00CHF
1D
-0.56%
1Q
31.27%
Jan 2017
14.10%
Name
TX Group AG
Chart & Performance
Profile
TX Group AG operates a network of media and platforms that provides users with information, orientation, entertainment, and services in Switzerland. It operates through five divisions: TX Markets, Goldbach, 20 Minuten, Tamedia, and Group & Ventures. The company operates platforms in the areas of property, vehicles, marketplaces and financial services, as well as operates JobCloud, a job portal; multilanguage app; and video and photo, and internal sports news agencies. It also provides TV, print, online, radio, out-of-home advertising, and performance marketing services, as well as third-party marketing services. In addition, the company offers paid-for daily and Sunday newspapers, magazines, and publishing services. Further, it provides Zattoo, a digital entertainment platform; and Doodle, an online scheduling platform, as well as fintech platforms. The company was formerly known as Tamedia AG and changed its name to TX Group AG in January 2020. TX Group AG was founded in 1893 and is based in Zurich, Switzerland.
Valuation
Title CHF 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 | 982,500 6.55% | 922,100 -3.17% | 952,316 2.34% | |||||||
Cost of revenue | 786,900 | 805,400 | 813,648 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 195,600 | 116,700 | 138,668 | |||||||
NOPBT Margin | 19.91% | 12.66% | 14.56% | |||||||
Operating Taxes | 16,300 | 12,800 | 20,122 | |||||||
Tax Rate | 8.33% | 10.97% | 14.51% | |||||||
NOPAT | 179,300 | 103,900 | 118,546 | |||||||
Net income | 24,400 -155.08% | (44,300) -105.52% | 802,000 -814.17% | |||||||
Dividends | (47,700) | (78,400) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,000) | (31,200) | (670) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 57,200 | 30,000 | 19,901 | |||||||
Long-term debt | 444,200 | 146,200 | 113,721 | |||||||
Deferred revenue | 135,000 | 41,427 | ||||||||
Other long-term liabilities | 31,900 | 17,200 | 38,719 | |||||||
Net debt | (692,200) | (1,303,200) | (1,416,990) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 197,800 | 110,100 | 160,574 | |||||||
CAPEX | (21,600) | (33,200) | (30,878) | |||||||
Cash from investing activities | (46,100) | (78,100) | 56,571 | |||||||
Cash from financing activities | (179,700) | (151,100) | (56,000) | |||||||
FCF | 104,600 | 2,619 | 139,719 | |||||||
Balance | ||||||||||
Cash | 287,200 | 405,400 | 456,463 | |||||||
Long term investments | 906,400 | 1,074,000 | 1,094,149 | |||||||
Excess cash | 1,144,475 | 1,433,295 | 1,502,996 | |||||||
Stockholders' equity | 2,577,400 | 2,632,400 | 2,980,813 | |||||||
Invested Capital | 1,726,725 | 1,377,205 | 1,635,145 | |||||||
ROIC | 11.55% | 6.90% | 6.88% | |||||||
ROCE | 6.59% | 4.01% | 4.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 10,603 | 10,598 | 10,602 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 334,900 | 234,600 | 253,062 | |||||||
EV/EBITDA | ||||||||||
Interest | 4,400 | 7,300 | 2,343 | |||||||
Interest/NOPBT | 2.25% | 6.26% | 1.69% |