…
NZME Limited, together with its subsidiaries, engages in the integrated media and entertainment business in New Zealand. It operates through three segments: Audio, Publishing, and OneRoof. The company operates terrestrial radio stations, digital iHeartRadio, podcasts, and radio brand websites; print publications and digital news websites, including nzherald.co.nz. and BusinessDesk; oneroof.co.nz website; and real estate print publications. It also provides event services. The company was formerly known as Wilson & Horton Limited. The company was incorporated in 2001 and is headquartered in Auckland, New Zealand.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
NZME Ltd is a New Zealand media company operating national news, digital publishing and radio/audio networks alongside marketing services and classifieds across print, web and broadcast. Long-term growth may be supported by digital audience expansion, greater monetisation of online advertising and audio, plus diversification into data-driven marketing. It appears positioned to benefit from scale in a concentrated domestic advertising market.
Key risks include structural print decline, advertising cyclicality, competition from global digital platforms and execution risk in shifting revenue to digital channels.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | 18.64M | -12.50M | 17.78M | 31.24M | 42.25M |
| Minority interest | - | - | 0.59M | 0.70M | 0.21M |
| Net income | 13.09M | -16.04M | 12.79M | 23.38M | 34.65M |
| Selling general administrative | - | 149.78M | 146.65M | 159.64M | 148.06M |
| Selling and marketing expenses | - | 91.15M | 36.05M | 110.80M | 108.47M |
| Gross profit | 102.67M | 345.92M | 86.50M | 355.43M | 338.13M |
| Reconciled depreciation | - | 29.89M | 28.62M | 27.39M | 26.32M |
| Ebit | 27.43M | -9.29M | 20.93M | 32.23M | 46.94M |
| Ebitda | 58.39M | 20.59M | 49.55M | 59.62M | 73.26M |
| Depreciation and amortization | 30.96M | 29.89M | 28.62M | 27.39M | 26.32M |
| Operating income | 27.43M | 15.53M | 50.45M | 32.23M | 46.94M |
| Other operating expenses | 313.91M | 330.39M | 290.31M | 327.70M | 309.48M |
| Interest expense | 6.51M | 3.21M | 6.95M | 0.99M | 2.19M |
| Tax provision | - | 3.54M | 5.58M | 8.56M | 7.82M |
| Interest income | - | 0.36M | 0.64M | 0.61M | 0.14M |
| Net interest income | - | -7.44M | -7.21M | -5.26M | -7.14M |
| Income tax expense | 5.55M | 3.54M | 5.58M | 8.56M | 7.82M |
| Total revenue | 341.34M | 345.92M | 340.75M | 355.43M | 338.13M |
| Total operating expenses | 75.24M | 330.39M | 36.05M | 327.70M | 309.48M |
| Cost of revenue | 238.67M | 296.74M | 254.25M | - | - |
| Total other income expense net | -8.79M | -28.03M | -32.67M | -0.99M | -4.68M |
| Net income from continuing ops | - | -16.04M | 12.20M | 22.68M | 34.43M |
| Net income applicable to common shares | - | - | - | 23.38M | 34.65M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 238.88M | 254.56M | 290.40M | 306.24M | 312.37M |
| Intangible assets | 110.25M | 115.84M | 139.75M | 138.79M | 138.19M |
| Other current assets | 6.40M | 2.52M | - | 0.28M | 0.03M |
| Total liab | 141.01M | 153.30M | 157.95M | 168.46M | 155.25M |
| Total stockholder equity | 97.88M | 101.26M | 132.45M | 138.57M | 157.20M |
| Other current liab | 5.55M | 15.31M | 23.84M | 24.02M | 27.26M |
| Common stock | 346.83M | 346.70M | 345.37M | 344.47M | 361.76M |
| Capital stock | - | 346.70M | 345.37M | 344.47M | 361.76M |
| Retained earnings | -251.36M | -247.68M | -218.33M | -211.19M | -209.48M |
| Good will | - | - | 2.69M | 2.69M | - |
| Other assets | - | - | - | 9.60M | 10.59M |
| Cash | 8.81M | 4.64M | 5.52M | 5.67M | 13.54M |
| Total current liabilities | 59.52M | 58.06M | 61.68M | 65.75M | 69.81M |
| Current deferred revenue | 10.85M | - | - | - | - |
| Net debt | 144.37M | 103.93M | 102.64M | 108.64M | 83.25M |
| Short term debt | 14.52M | 13.69M | 12.57M | 11.60M | 11.34M |
| Short long term debt total | 153.18M | 108.57M | 108.17M | 114.31M | 96.78M |
| Other stockholder equity | - | - | - | 5.28M | 4.92M |
| Property plant equipment | - | - | - | 90.55M | 98.50M |
| Total current assets | 50.53M | 51.15M | 55.66M | 60.34M | 60.65M |
| Long term investments | - | 2.64M | 3.58M | 4.26M | 4.44M |
| Net tangible assets | - | - | - | -2.92M | 19.00M |
| Net receivables | 33.70M | 41.48M | 45.06M | 48.75M | 45.18M |
| Long term debt | - | 28.73M | 23.49M | 23.13M | - |
| Inventory | 1.63M | 2.50M | 5.08M | 5.64M | 1.91M |
| Accounts payable | 28.60M | 29.06M | 25.27M | 30.13M | 31.21M |
| Accumulated other comprehensive income | 2.41M | 2.24M | 5.42M | 5.28M | 4.92M |
| Non currrent assets other | 0.66M | 3.95M | 4.45M | 5.64M | 7.11M |
| Non current assets total | 188.36M | 203.42M | 234.73M | 245.89M | 251.72M |
| Capital lease obligations | - | 79.84M | 84.68M | 91.17M | 96.78M |
| Long term debt total | - | - | - | - | 85.44M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | - | -12.71M | -11.01M | -14.28M | 17.50M |
| Change to liabilities | - | - | - | -3.39M | 2.81M |
| Total cashflows from investing activities | -10.31M | -12.71M | -11.01M | -14.28M | 12.85M |
| Net borrowings | - | 5.00M | 0.00M | 12.04M | -56.78M |
| Total cash from financing activities | -35.90M | -26.03M | -30.64M | -31.08M | -62.71M |
| Change to operating activities | - | - | - | -0.20M | 0.18M |
| Net income | 13.09M | -16.04M | 12.79M | 23.38M | 34.65M |
| Change in cash | 3.94M | -0.88M | -0.15M | -7.87M | 1.98M |
| Begin period cash flow | 4.87M | 5.52M | 5.67M | 13.54M | 11.56M |
| End period cash flow | 8.81M | 4.64M | 5.52M | 5.67M | 13.54M |
| Total cash from operating activities | 50.37M | 37.86M | 41.51M | 50.77M | 26.32M |
| Depreciation | 30.96M | - | 22.80M | 27.39M | 26.32M |
| Other cashflows from investing activities | 0.73M | -9.08M | 0.03M | - | 19.35M |
| Dividends paid | 16.91M | -16.80M | -16.55M | -25.35M | -5.93M |
| Change to inventory | 0.87M | 2.59M | 0.56M | -3.73M | -0.43M |
| Change to account receivables | 2.91M | -0.40M | 4.26M | -3.11M | -0.50M |
| Sale purchase of stock | - | - | - | -17.60M | - |
| Other cashflows from financing activities | -14.32M | -14.22M | -0.95M | 59.12M | 26.21M |
| Change to netincome | - | - | - | -3.09M | -11.43M |
| Capital expenditures | 3.87M | 12.71M | 3.31M | 10.69M | 6.50M |
| Change in working capital | 5.73M | 2.34M | 5.45M | - | 0.56M |
| Stock based compensation | - | - | 0.34M | - | - |
| Other non cash items | 0.59M | 35.52M | 0.12M | -50.77M | -60.96M |
| Free cash flow | 46.50M | 25.14M | 38.19M | 40.09M | -6.50M |
Sector: Communication Services Industry: Entertainment
|
Stock Name
|
Change
(AUD) |
Price
(AUD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| NZM NZME Ltd |
-0.04 5.52% |
0.77 | 8.44 | - | 0.42 | 1.92 | 0.78 | 4.47 |
| NWS News Corporation |
0.19 0.44% |
43.69 | 31.24 | 24.94 | 2.83 | 2.05 | 1.90 | 10.53 |
| NWSLV News Corporation |
- -% |
41.00 | 26.97 | 22.52 | 1.77 | 1.81 | 1.90 | 10.53 |
| EVT EVT Ltd |
0.08 0.51% |
15.72 | 51.26 | 40.82 | 1.97 | 2.71 | 2.98 | 12.41 |
| NEC Nine Entertainment Co. Holdings Ltd |
-0.01 1.16% |
0.85 | - | 9.13 | 0.53 | 0.95 | 1.23 | 5.06 |
NZME Limited, together with its subsidiaries, engages in the integrated media and entertainment business in New Zealand. It operates through three segments: Audio, Publishing, and OneRoof. The company operates terrestrial radio stations, digital iHeartRadio, podcasts, and radio brand websites; print publications and digital news websites, including nzherald.co.nz. and BusinessDesk; oneroof.co.nz website; and real estate print publications. It also provides event services. The company was formerly known as Wilson & Horton Limited. The company was incorporated in 2001 and is headquartered in Auckland, New Zealand.
| Name | Title | Year Born |
|---|---|---|
| Mr. Michael Raymond Boggs CA | Chief Exec. Officer | NA |
| Mr. David Mackrell | Chief Financial Officer | NA |
| Mr. Matthew Wilson | Chief Operating Officer | NA |
| Paddy Walker | Investor Relations Mang. | NA |
| Ms. Allison Whitney | Gen. Counsel & Company Sec. | NA |
| Ms. Kelly Gunn | Gen. Mang. of Communications | NA |
| Ms. Katie Mills | Chief Marketing Officer | NA |
| Mr. Shayne Currie | Managing Editor | NA |
| Mr. Paul Maher | Chief of OneRoof | NA |
| Ms. Carolyn Luey | Chief Digital & Publishing Officer | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.