Seven West Media Ltd

Communication Services AU SWM

0.177AUD
-0.003(1.67%)

Last update at 2024-07-11T00:45:00Z

Day Range

0.170.18
LowHigh

52 Week Range

0.170.41
LowHigh

Fundamentals

  • Previous Close 0.18
  • Market Cap277.05M
  • Volume18068
  • P/E Ratio3.60
  • Dividend Yield-%
  • EBITDA157.58M
  • Revenue TTM1448.41M
  • Revenue Per Share TTM0.94
  • Gross Profit TTM 269.78M
  • Diluted EPS TTM0.05

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 196.04M 283.39M 445.62M -293.93100M -433.62900M
Minority interest - - 1.07M 3.52M 0.40M
Net income 145.75M 211.05M 318.09M -162.14400M -444.44800M
Selling general administrative 332.89M 322.49M 278.35M 286.51M 400.81M
Selling and marketing expenses 60.47M 49.32M 49.49M 55.80M 113.41M
Gross profit 1451.74M 1511.32M 1246.92M 1192.56M 1517.69M
Reconciled depreciation 139.51M 133.57M 24.78M 139.24M 143.14M
Ebit 234.41M 320.23M 294.20M -34.88700M 175.57M
Ebitda 373.92M 453.80M 410.80M 104.36M 318.71M
Depreciation and amortization 139.51M 133.57M 116.60M 139.24M 143.14M
Non operating income net other - - - - -
Operating income 216.15M 315.93M 256.71M -76.63900M 175.57M
Other operating expenses 1166.49M 1188.35M 1074.99M 473.64M 1345.50M
Interest expense 38.44M 36.84M 62.17M 42.11M 36.11M
Tax provision 50.29M 72.34M 127.50M -93.88000M -116.90000M
Interest income 3.23M 1.39M 1.50M 40.59M 48.14M
Net interest income -35.21000M -35.45600M -60.67400M -42.10600M -34.69200M
Extraordinary items - 0.00000M -0.03400M 37.91M 3.30M
Non recurring - - - - -
Other items - - - - -
Income tax expense 50.29M 72.34M 127.50M -93.88000M 10.82M
Total revenue 1457.19M 1516.72M 1253.47M 1199.50M 1524.15M
Total operating expenses 1329.72M 1221.83M 1131.66M 1131.90M 1339.03M
Cost of revenue 5.46M 5.40M 6.55M 6.94M 6.46M
Total other income expense net 11.20M 29.35M 299.21M -313.99900M -609.19600M
Discontinued operations - - -0.03400M 37.91M 3.30M
Net income from continuing ops 145.75M 211.05M 318.12M -200.05100M -444.44800M
Net income applicable to common shares 145.75M 211.05M 318.09M -162.14400M -324.29400M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 1500.81M 1384.34M 1523.64M 1426.03M 1352.77M
Intangible assets 684.55M 692.88M 680.31M 524.54M 580.41M
Earning assets - - - - -
Other current assets 20.38M 19.57M 15.27M 15.72M 16.02M
Total liab 1121.98M 1120.64M 1439.30M 1662.12M 1249.63M
Total stockholder equity 378.83M 263.69M 83.26M -239.61000M 102.74M
Deferred long term liab - - - - -
Other current liab 181.16M 236.81M 333.02M 278.46M 269.71M
Common stock 3417.97M 3432.97M 3405.67M 3405.67M 3393.55M
Capital stock 3417.97M 3432.97M 3405.67M 3405.67M 3393.55M
Retained earnings -3013.55900M -3133.73800M -3345.17200M -3657.24600M -3305.44600M
Other liab 250.40M 233.50M 233.70M 294.15M 319.01M
Good will 30.25M 27.40M 27.40M 0.00000M 0.93M
Other assets 0.40M 1.56M 3.70M 12.22M 7.18M
Cash 57.40M 37.94M 253.33M 352.02M 90.45M
Cash and equivalents - - - - -
Total current liabilities 387.25M 406.47M 516.61M 402.20M 425.31M
Current deferred revenue 62.55M 29.55M 25.22M 11.93M 7.19M
Net debt 440.43M 454.87M 444.30M 620.86M 564.43M
Short term debt 13.49M 12.14M 10.52M 9.35M 1.04M
Short long term debt - - - - 1.04M
Short long term debt total 497.83M 492.81M 697.63M 972.88M 654.88M
Other stockholder equity -404.40900M -299.22800M -60.49400M 12.57M 15.24M
Property plant equipment 186.06M 181.93M 121.54M 138.98M 243.60M
Total current assets 503.42M 424.84M 664.89M 661.63M 562.54M
Long term investments 96.14M 55.72M 94.97M 88.65M 73.40M
Net tangible assets -335.97100M -456.58600M -597.05400M -764.15300M -668.82200M
Short term investments - - - - -
Net receivables 230.15M 220.12M 211.97M 156.46M 262.80M
Long term debt 306.83M 294.43M 493.31M 749.27M 653.84M
Inventory 176.91M 147.21M 184.32M 137.44M 193.27M
Accounts payable 130.05M 127.97M 147.85M 102.46M 147.36M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -25.57900M -35.53700M 22.77M 11.97M 14.64M
Additional paid in capital - - - - -
Common stock total equity - - - 3405.67M 3393.55M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.40M 1.56M 3.70M 12.22M 7.18M
Deferred long term asset charges - - - - -
Non current assets total 997.39M 959.49M 858.74M 764.40M 790.23M
Capital lease obligations 190.99M 198.38M 204.32M 223.61M -
Long term debt total 484.34M 480.67M 687.11M 963.53M 821.25M
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -39.44700M -11.14100M 44.61M -2.55800M 8.12M
Change to liabilities 1.53M -27.13800M 44.29M -27.69800M 5.80M
Total cashflows from investing activities -39.44700M -141.16900M 28.17M 126.38M -35.38700M
Net borrowings -1.59800M -210.00900M -258.46600M 87.66M -132.22700M
Total cash from financing activities -18.52100M -234.45700M -270.06600M 87.66M -126.42700M
Change to operating activities 26.61M -168.87900M -90.26000M -116.04900M 6.66M
Net income 145.75M 211.05M 318.09M -163.27400M -444.44800M
Change in cash 19.46M -215.39400M -98.68900M 261.57M -51.70800M
Begin period cash flow 37.94M 253.33M 352.02M 90.45M 142.16M
End period cash flow 57.40M 37.94M 253.33M 352.02M 90.45M
Total cash from operating activities 77.43M 160.23M 143.21M 41.37M 115.91M
Issuance of capital stock - - - - -
Depreciation 28.90M 28.16M 20.73M 22.24M 143.14M
Other cashflows from investing activities 0.06M -0.02000M 2.68M 35.02M -4.35900M
Dividends paid - - - - -
Change to inventory -127.73600M -69.95500M -103.21800M -152.22000M -116.24900M
Change to account receivables -9.44800M 28.14M -55.59200M 99.33M 21.20M
Sale purchase of stock -16.92300M -17.32400M -17.32400M - -
Other cashflows from financing activities 188.40M 498.87M -8.46600M 149.66M 100.00M
Change to netincome -63.44700M 9.80M -207.17400M 340.38M 501.30M
Capital expenditures 39.60M 38.52M 15.69M 21.48M 40.85M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -137.18400M -41.81200M -158.81000M -52.88700M 2.25M
Stock based compensation 2.97M 6.76M 7.78M -0.00600M -
Other non cash items -97.21200M -78.98200M -195.60300M 182.40M 301.31M
Free cash flow 37.83M 121.72M 127.52M 19.89M -40.84700M

Peer Comparison

Sector: Communication Services Industry: Entertainment

Company 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)
SWM
Seven West Media Ltd
-0.003 1.67% 0.18 3.60 3.59 0.20 0.67 0.50 2.34
NWS
News Corp B DRC
-0.04 0.09% 42.48 77.45 25.19 2.24 1.78 2.54 20.25
NWSLV
News Corp DRC B
- -% 41.00 74.55 24.33 1.43 1.72 2.54 20.25
NEC
Nine Entertainment Co Holdings
0.007 0.51% 1.37 23.00 11.44 0.97 1.52 1.31 9.58
EVT
Event Hospitality and Entertainment Ltd
0.11 0.97% 11.41 49.39 20.62 1.54 1.90 2.64 10.26

Reports Covered

Stock Research & News

Profile

Seven West Media Limited, together with its subsidiaries, operates as an integrated media company, engages in the free to air television broadcasting and digital streaming in Australia and internationally. The company operates through three segments: Television; The West; and Other Business and New Ventures. It produces and operates commercial television programming and stations; and distributes programming content. The company also involved in the publishing of newspapers and insert magazines, colourpress, digital publishing, west Australian publishers, and community newspaper group. Seven West Media Limited was incorporated in 1991 and is based in Perth, Australia.

Seven West Media Ltd

Newspaper House, Perth, WA, Australia, 6017

Key Executives

Name Title Year Born
Mr. James R. Warburton MD, CEO & Director 1970
Mr. Jeffrey Peter Howard Chief Financial Officer NA
Ms. Katie A. McGrath Chief People & Culture Officer NA
Mr. Kurt J. Burnette Chief Revenue Officer NA
Mr. Bruce Ian McWilliam Commercial Director 1959
Mr. Robert Cronin Editor-In-Chief & Editor of the West Australian NA
Mr. Craig McPherson Director of News & Public Affairs NA
Ms. Charlotte Valente Chief Marketing Officer NA
Mr. Mark Mallabone Chief of Staff NA
Mr. David Porter Head of TV Operations NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.