Data is not available at this time.
Rai Way S.p.A. operates as a critical infrastructure provider in Italy's media and entertainment sector, specializing in terrestrial and satellite transmission services for television and radio signals. The company leverages a diversified network infrastructure, including radio links, fiber optics, and satellite systems, to deliver broadcasting solutions to broadcasters, telecom operators, and public entities. Its core revenue streams include tower rentals, network management, and maintenance services, positioning it as an essential enabler of Italy's digital broadcasting ecosystem. Rai Way benefits from a quasi-monopolistic position due to its ownership of extensive transmission assets and its affiliation with Rai Radiotelevisione italiana, the state broadcaster. The company's strategic focus on digital terrestrial television (DTT) and value-added services aligns with Italy's transition to next-generation broadcasting standards. Its market dominance is reinforced by long-term contracts and regulatory advantages, though it faces gradual competition from alternative distribution technologies.
Rai Way reported revenue of €276.1 million for the latest fiscal period, with net income of €89.9 million, reflecting stable profitability in a regulated market. The company’s operating cash flow of €127.6 million underscores efficient operations, while capital expenditures of €50 million indicate ongoing infrastructure investments. Its asset-light model and recurring revenue streams contribute to consistent margins.
The company’s diluted EPS of €0.33 demonstrates steady earnings power, supported by high-margin tower rental and maintenance services. Rai Way’s capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base, though its growth is tempered by the mature nature of its core markets.
Rai Way maintains a conservative balance sheet with €14.5 million in cash and €141.1 million in total debt, reflecting moderate leverage. Its strong cash flow generation provides ample coverage for debt obligations and dividends, ensuring financial flexibility for strategic initiatives.
Growth is primarily driven by incremental infrastructure upgrades and regulatory-driven demand for DTT services. The company’s dividend per share of €0.334 highlights a shareholder-friendly policy, supported by predictable cash flows and a payout ratio aligned with industry peers.
With a market cap of €1.6 billion, Rai Way trades at a premium reflective of its stable cash flows and defensive market position. The low beta of 0.396 indicates resilience to broader market volatility, though valuation multiples may face pressure if technological shifts disrupt traditional broadcasting.
Rai Way’s strategic advantages include its entrenched market position, regulatory support, and infrastructure exclusivity. The outlook remains stable, with growth hinging on Italy’s broadcasting evolution and potential expansion into adjacent telecom services. Risks include regulatory changes and competition from streaming platforms.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |