investorscraft@gmail.com

Intrinsic ValueHighlight Communications AG (HLG.DE)

Previous Close1.27
Intrinsic Value
Upside potential
Previous Close
1.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Highlight Communications AG operates as a diversified holding company with core activities spanning film production, sports marketing, and event management. The company's Film segment focuses on producing and distributing theatrical, television, and digital content, including rights procurement and licensing. Its Sports-and Event-Marketing segment capitalizes on high-profile sports properties like the UEFA Champions League, leveraging sponsorship and advertising opportunities. The Sports segment further strengthens its presence in free TV and digital advertising sales. Highlight Communications AG maintains a niche but strategic position in the European entertainment and sports marketing sectors, balancing content creation with commercial exploitation. Its diversified revenue streams mitigate risks associated with single-market dependence, though competition from global media giants and digital platforms remains intense. The company’s Swiss base provides stability, while its international operations, particularly in sports marketing, offer growth potential in emerging markets.

Revenue Profitability And Efficiency

In FY 2023, Highlight Communications AG reported revenue of €497.8 million, reflecting its diversified operations. However, net income stood at a loss of €10.6 million, with diluted EPS of -€0.19, indicating profitability challenges. Operating cash flow was robust at €140.7 million, suggesting efficient working capital management. Capital expenditures were modest at €5.5 million, aligning with a focus on asset-light operations.

Earnings Power And Capital Efficiency

The company’s negative net income highlights earnings pressure, likely due to high operating costs or content amortization. Operating cash flow strength suggests core operations generate liquidity, but capital efficiency metrics are subdued. The absence of dividend payouts signals reinvestment priorities, though further scrutiny of return on invested capital is warranted given the net loss position.

Balance Sheet And Financial Health

Highlight Communications AG holds €25.5 million in cash against total debt of €202.8 million, indicating moderate leverage. The debt-to-equity ratio requires context, but liquidity from operating cash flow provides a buffer. The balance sheet reflects a content-driven business with intangible assets, necessitating careful monitoring of debt covenants and content monetization cycles.

Growth Trends And Dividend Policy

Revenue trends are stable, but profitability remains a concern. The company has not distributed dividends, prioritizing operational flexibility. Growth may hinge on expanding high-margin sports marketing and digital content licensing, though execution risks persist in a competitive media landscape.

Valuation And Market Expectations

With a market cap of €65.8 million and a beta of 0.26, the stock is perceived as low-volatility but undervalued relative to peers. Investors likely await clearer profitability signals or strategic shifts to justify re-rating.

Strategic Advantages And Outlook

Highlight Communications AG benefits from niche sports rights and content diversification, but must address profitability to unlock value. Opportunities lie in digital expansion and cost optimization, while reliance on cyclical sports events and content amortization risks remain key challenges. The outlook hinges on balancing investment with earnings discipline.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount