Data is not available at this time.
Télévision Française 1 SA (TF1) is a leading French media conglomerate operating in broadcasting, digital content, and entertainment production. The company generates revenue primarily through advertising on its flagship channel TF1 and its portfolio of DTT and thematic channels, including TMC, TFX, and TF1 Séries Films. Its diversified content spans news, sports, drama, and movies, catering to a broad audience. TF1 also owns Newen Studios and TF1 Studio, which produce and distribute original content, reinforcing its vertical integration. The company’s digital arm, e-TF1, expands its reach through online platforms and digital marketing services. TF1 holds a dominant position in the French broadcasting market, competing with public broadcasters and streaming platforms. Its strong brand recognition and extensive content library provide a competitive edge, though shifting viewer habits toward digital platforms present challenges. The company’s strategic focus includes expanding its digital footprint and leveraging its production studios to secure international distribution deals.
TF1 reported revenue of €2.36 billion, with net income of €205.5 million, reflecting a net margin of approximately 8.7%. The company’s operating cash flow of €475 million underscores its ability to convert advertising and content sales into cash efficiently. Capital expenditures of €321.3 million indicate ongoing investments in content production and digital infrastructure, aligning with industry trends toward high-quality programming and streaming capabilities.
Diluted EPS of €0.97 suggests moderate earnings power, supported by stable advertising revenue and content monetization. The company’s capital efficiency is evident in its ability to fund operations and dividends while maintaining a manageable debt level. TF1’s diversified revenue streams, including studio productions and digital services, contribute to earnings resilience amid fluctuating ad markets.
TF1 maintains a solid balance sheet with €708.3 million in cash and equivalents against total debt of €271 million, indicating strong liquidity. The low leverage ratio provides flexibility for strategic investments or acquisitions. The company’s financial health is further supported by consistent operating cash flow, ensuring sustainable operations and shareholder returns.
TF1’s growth is driven by digital expansion and content production, though traditional broadcasting faces secular declines. The company pays a dividend of €0.60 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on successful digital transformation and international content distribution.
With a market cap of €1.87 billion and a beta of 1.048, TF1 is viewed as moderately volatile relative to the market. Investors likely expect steady performance from its core broadcasting business while anticipating growth in digital and studio segments. Valuation metrics should account for both legacy strengths and digital transition risks.
TF1’s key advantages include its strong brand, content production capabilities, and diversified revenue streams. The outlook depends on its ability to adapt to digital consumption trends while maintaining advertising revenue. Strategic investments in studios and digital platforms position TF1 for long-term relevance, though competition from global streaming services remains a challenge.
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 |