Data is not available at this time.
RTL Group S.A. is a leading European entertainment company with a diversified portfolio spanning free-to-air and pay-TV channels, radio stations, and digital streaming services. Operating primarily in Germany, France, and the Netherlands, its core revenue model relies on advertising sales, subscription fees from streaming platforms like RTL+ and Videoland, and content production through its Fremantle segment. The company holds a strong market position in German-speaking regions, where its flagship channels (RTL, Vox, and Super RTL) dominate viewership. RTL Group benefits from vertical integration, producing original content via RTL Studios and monetizing it across linear TV and digital platforms. Its ad-tech subsidiary, Smartclip, enhances targeted advertising capabilities. While facing structural declines in linear TV, RTL Group has pivoted toward streaming, leveraging its extensive content library and regional expertise. The company competes with global streaming giants by focusing on local-language programming and hybrid monetization (ad-supported and subscription models). As a subsidiary of Bertelsmann, it retains strategic advantages in content financing and cross-platform distribution.
RTL Group reported EUR 6.25 billion in revenue for FY 2024, with net income of EUR 460 million, reflecting a 7.4% net margin. Operating cash flow stood at EUR 761 million, demonstrating robust cash generation despite a EUR 174 million capital expenditure burden. The company’s profitability is supported by its diversified revenue streams, though advertising volatility remains a key sensitivity.
Diluted EPS of EUR 2.97 underscores RTL Group’s earnings stability, driven by its high-margin content production arm (Fremantle) and growing digital subscriptions. Capital efficiency is moderate, with reinvestment focused on streaming infrastructure and original content to offset linear TV declines. The firm’s beta of 0.836 indicates lower volatility relative to the broader market.
The balance sheet shows EUR 587 million in cash against EUR 1.43 billion of total debt, suggesting manageable leverage. Liquidity is adequate, with operating cash flow covering interest obligations comfortably. The company’s financial health is stable, though content investments may pressure free cash flow in the near term.
RTL Group’s growth is increasingly digital-led, with streaming platforms like RTL+ offsetting linear TV declines. The firm maintains a shareholder-friendly dividend policy, distributing EUR 2.28 per share annually, supported by predictable cash flows. However, long-term growth hinges on successful digital transformation and international content monetization.
With a market cap of EUR 7.77 billion, RTL Group trades at a P/E multiple of ~16.9x (based on FY 2024 EPS). Investors appear to price in modest growth, balancing digital potential against linear TV headwinds. The stock’s low beta suggests it is viewed as a defensive play within the sector.
RTL Group’s strategic advantages include its strong local content library, Bertelsmann’s backing, and hybrid monetization capabilities. The outlook remains cautiously optimistic, with streaming adoption and ad-tech innovations likely to drive future earnings. However, competition from global platforms and regulatory risks in European media markets pose challenges.
Company filings, Bloomberg
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 |