Data is not available at this time.
Edel SE & Co. KGaA is a Germany-based entertainment company specializing in music production, distribution, and multimedia publishing. The company operates across Europe, offering physical media such as CDs, DVDs, Blu-rays, and vinyl records, alongside digital content. Its diversified portfolio includes guidebooks, non-fiction, children’s books, and print media, as well as TV series and film entertainment. Edel’s revenue model relies on both direct sales and licensing, leveraging its extensive catalog of intellectual property. The company holds a niche position in the European entertainment market, competing with larger media conglomerates by focusing on localized content and physical media, which still garners demand despite digital disruption. Its vertically integrated operations—spanning production, marketing, and distribution—provide cost efficiencies and control over supply chains. While the broader industry shifts toward streaming, Edel maintains relevance through its diversified offerings and adaptability to regional consumer preferences.
In its latest fiscal year, Edel reported revenue of €258.6 million, with net income of €11.0 million, reflecting a net margin of approximately 4.3%. Operating cash flow stood at €12.6 million, though capital expenditures of €17.0 million indicate ongoing investments in production and distribution capabilities. The company’s ability to generate positive earnings in a competitive sector underscores its operational discipline.
Edel’s diluted EPS of €0.51 demonstrates modest but stable earnings power. The company’s capital efficiency is tempered by its debt load, with total debt at €71.8 million against cash reserves of €11.9 million. While its beta of 0.832 suggests lower volatility than the market, the balance between reinvestment and deleveraging will be critical for sustained profitability.
Edel’s financial health is marked by €71.8 million in total debt, which is significant relative to its €85.9 million market capitalization. Cash and equivalents of €11.9 million provide limited liquidity, and the negative free cash flow (after capex) suggests reliance on external financing or operational adjustments to meet obligations. The company’s leverage ratio warrants monitoring, particularly in a cyclical industry.
Edel’s growth prospects are tied to its ability to adapt to digital trends while maintaining its physical media niche. The company pays a dividend of €0.30 per share, indicating a commitment to shareholder returns despite its modest earnings. Future growth may hinge on expanding its digital footprint or strategic acquisitions in complementary entertainment segments.
With a market cap of €85.9 million, Edel trades at a P/E ratio of approximately 7.8, reflecting investor skepticism about long-term growth in its core markets. The low beta suggests the stock is perceived as a defensive play, but limited upside potential may constrain valuation multiples unless the company demonstrates scalable digital initiatives.
Edel’s strategic advantages lie in its diversified entertainment portfolio and regional market expertise. However, the decline in physical media demand poses a structural challenge. The company’s outlook depends on its ability to pivot toward higher-margin digital services or consolidate its position in niche physical markets. Operational efficiency and debt management will be key to navigating industry headwinds.
Company filings, market data
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 |