Data is not available at this time.
ProSiebenSat.1 Media SE is a leading European media conglomerate operating across three key segments: Entertainment, Dating & Video, and Commerce & Ventures. The company’s Entertainment segment dominates free-to-air TV and digital platforms, including flagship channels like SAT.1, ProSieben, and Kabel Eins, alongside digital content production via Studio71. Its Dating & Video segment leverages well-known brands such as Parship and eHarmony to capture the growing online dating market, while Commerce & Ventures focuses on consumer advisory and lifestyle services. ProSiebenSat.1 holds a strong position in the German-speaking media landscape, balancing traditional broadcasting with digital transformation. The company’s diversified revenue streams—spanning advertising, subscription-based dating services, and e-commerce—help mitigate cyclical risks in the media sector. However, competition from global streaming platforms and shifting ad spend toward digital channels presents ongoing challenges. ProSiebenSat.1’s ability to integrate digital innovations, such as influencer-driven content and targeted advertising, will be critical to maintaining its market relevance.
In FY 2023, ProSiebenSat.1 reported revenue of CHF 3.85 billion, reflecting its broad media and digital services portfolio. However, the company posted a net loss of CHF 124 million, with diluted EPS at -CHF 0.55, indicating profitability pressures. Operating cash flow was robust at CHF 1.24 billion, but high capital expenditures (CHF 1.15 billion) suggest significant reinvestment in content and digital infrastructure.
The company’s negative net income highlights challenges in converting top-line growth to bottom-line results, likely due to rising content costs and competitive pressures. Operating cash flow remains healthy, supporting liquidity, but capital efficiency metrics are strained by heavy investments in digital expansion and content production.
ProSiebenSat.1 maintains a solid liquidity position with CHF 573 million in cash and equivalents, though total debt of CHF 2.45 billion raises leverage concerns. The balance sheet reflects the capital-intensive nature of media operations, with significant investments in programming and technology.
Revenue trends are stable, but profitability remains volatile. The company paid a modest dividend of CHF 0.049 per share, signaling cautious capital returns amid earnings uncertainty. Future growth hinges on digital adoption and monetization of dating and commerce segments.
With a market cap of CHF 3.47 billion and a beta of 1.35, the stock reflects higher volatility relative to the market. Investors likely price in skepticism about near-term earnings recovery, balanced against long-term digital transformation potential.
ProSiebenSat.1’s diversified model and strong brand equity in German media provide a competitive edge. However, the shift to digital requires sustained investment. Success depends on scaling high-margin digital services while managing legacy TV ad declines.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |