Stock SWM SEVEN WEST MEDIA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Seven West Media Limited

Equities

SWM

AU000000SWM4

Broadcasting

Market Closed - Australian S.E.
Other stock markets
 02:10:44 2024-04-26 am EDT 		5-day change 1st Jan Change
0.225 AUD +4.65% Intraday chart for Seven West Media Limited +15.38% -16.67%
Apr. 18 Seven West Media CEO Departs Ahead of Schedule; Former CFO to Succeed MT
Apr. 18 Seven West Media Limited Announces Chief Financial Officer Changes CI

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 701.2 140 715.2 651.9 582.7 341 - -
Enterprise Value (EV) 1 1,266 537.2 955.2 908.4 832.1 619.3 568.9 533.3
P/E ratio -1.58 x -0.86 x 2.25 x 3.15 x 4.08 x 4.42 x 4.23 x 4.18 x
Yield - - - - - 2.92% 6.37% 8.56%
Capitalization / Revenue 0.45 x 0.11 x 0.56 x 0.42 x 0.39 x 0.24 x 0.24 x 0.24 x
EV / Revenue 0.81 x 0.44 x 0.75 x 0.59 x 0.56 x 0.43 x 0.4 x 0.38 x
EV / EBITDA 5.2 x 4.15 x 3.76 x 2.65 x 2.97 x 3.08 x 2.89 x 2.75 x
EV / FCF - 20.6 x 7.49 x 6.84 x 21.9 x 10.4 x 8.38 x 7.8 x
FCF Yield - 4.85% 13.4% 14.6% 4.56% 9.59% 11.9% 12.8%
Price to Book 6.83 x -0.57 x 8.6 x 2.47 x 1.54 x 0.77 x 0.66 x 0.57 x
Nbr of stocks (in thousands) 1,508,034 1,538,034 1,538,034 1,590,118 1,553,809 1,515,760 - -
Reference price 2 0.4650 0.0910 0.4650 0.4100 0.3750 0.2250 0.2250 0.2250
Announcement Date 8/19/19 8/24/20 8/15/21 8/15/22 8/15/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,556 1,227 1,270 1,540 1,487 1,428 1,420 1,422
EBITDA 1 243.6 129.6 253.9 342.2 279.7 200.9 196.9 193.9
EBIT 1 212.1 98.65 229.1 309 238.3 159.8 155 151
Operating Margin 13.63% 8.04% 18.05% 20.07% 16.02% 11.19% 10.91% 10.62%
Earnings before Tax (EBT) 1 -433.6 -293.9 445.6 283.4 196 116.8 111.2 118.8
Net income 1 -444.4 -161.6 318.1 211.1 145.7 77.93 81.08 83.08
Net margin -28.55% -13.17% 25.05% 13.71% 9.8% 5.46% 5.71% 5.84%
EPS 2 -0.2950 -0.1060 0.2070 0.1300 0.0920 0.0509 0.0532 0.0538
Free Cash Flow 1 - 26.04 127.5 132.9 37.93 59.37 67.9 68.36
FCF margin - 2.12% 10.04% 8.63% 2.55% 4.16% 4.78% 4.81%
FCF Conversion (EBITDA) - 20.09% 50.23% 38.82% 13.56% 29.56% 34.48% 35.26%
FCF Conversion (Net income) - - 40.09% 62.94% 26.02% 76.18% 83.74% 82.29%
Dividend per Share 2 - - - - - 0.006560 0.0143 0.0192
Announcement Date 8/19/19 8/24/20 8/15/21 8/15/22 8/15/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1 2026 S2
Net sales 1 772.4 454.6 644.2 625.4 818.4 721.2 814.6 672.8 775.7 660.2 - - - -
EBITDA 136.6 - 165.7 88.23 215.3 126.9 205 - 124.2 - - - - -
EBIT 1 119.7 - 151.7 77.41 203.5 105.5 185.1 53.15 105.7 61.42 - - - -
Operating Margin 15.5% - 23.55% 12.38% 24.86% 14.63% 22.73% 7.9% 13.63% 9.3% - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income -67 - 116.2 - 120.5 - 114.9 - 54.47 - 59.2 18.2 61.6 26.9
Net margin -8.67% - 18.03% - 14.72% - 14.11% - 7.02% - - - - -
EPS -0.0440 - 0.0760 - 0.0780 - 0.0730 - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 2/17/20 8/24/20 2/14/21 8/15/21 2/14/22 8/15/22 2/13/23 8/15/23 2/12/24 - - - - -
1AUD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 564 397 240 257 249 278 228 192
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.317 x 3.066 x 0.9452 x 0.7496 x 0.8915 x 1.385 x 1.157 x 0.9915 x
Free Cash Flow 1 - 26 128 133 37.9 59.4 67.9 68.4
ROE (net income / shareholders' equity) 40.6% -35.9% - 116% 38.5% 20.8% 16.9% 15.1%
ROA (Net income/ Total Assets) 7.97% 2.84% 8.58% 13.8% 10.1% 5.36% 5.11% 4.76%
Assets 1 -5,577 -5,689 3,709 1,529 1,443 1,455 1,586 1,745
Book Value Per Share 2 0.0700 -0.1600 0.0500 0.1700 0.2400 0.2900 0.3400 0.3900
Cash Flow per Share 2 0.1300 0.0400 0.1500 0.2200 0.1400 0.0600 0.0600 0.0600
Capex 1 26.2 21.5 15.7 27.4 39.5 34.5 39.5 38.7
Capex / Sales 1.68% 1.75% 1.24% 1.78% 2.66% 2.41% 2.78% 2.72%
Announcement Date 8/19/19 8/24/20 8/15/21 8/15/22 8/15/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Seven West Media Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
11
Last Close Price
0.225 AUD
Average target price
0.2936 AUD
Spread / Average Target
+30.51%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Television Broadcasting

1st Jan change Capi.
SEVEN WEST MEDIA LIMITED Stock Seven West Media Limited
-16.67% 222M
FOX CORPORATION Stock Fox Corporation
+5.19% 14.26B
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+1.38% 5.31B
RTL GROUP S.A. Stock RTL Group S.A.
-16.48% 4.82B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+45.47% 3.58B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
-6.70% 3.14B
TEGNA INC. Stock TEGNA Inc.
-11.50% 2.38B
M6 MÉTROPOLE TÉLÉVISION Stock M6 Métropole Télévision
+12.06% 1.95B
ZEE ENTERTAINMENT ENTERPRISES LIMITED Stock Zee Entertainment Enterprises Limited
-46.89% 1.68B
NINE ENTERTAINMENT CO. HOLDINGS LIMITED Stock Nine Entertainment Co. Holdings Limited
-26.49% 1.55B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. SWM Stock
  4. Financials Seven West Media Limited