Stock SXL SOUTHERN CROSS MEDIA GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Southern Cross Media Group Limited

Equities

SXL

AU000000SXL4

Broadcasting

Market Closed - Australian S.E.
Other stock markets
 02:10:37 2024-05-17 am EDT 		5-day change 1st Jan Change
0.855 AUD +1.18% Intraday chart for Southern Cross Media Group Limited -9.52% -14.07%
May. 15 Southern Cross Media to Not Engage Further with ARN Media Over Alternative Acquisition Proposal MT
May. 14 ARN, Anchorage Capital Partners Consortium Withdraws Bid for Southern Cross Media Group MT

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 961.3 462.4 552.2 259.5 207.5 205.1 - -
Enterprise Value (EV) 1 1,254 592.6 604 337 311.8 299.4 287.6 278.7
P/E ratio -10.5 x 9.89 x 11.5 x -1.71 x 11.3 x 14.4 x 9.4 x 8.03 x
Yield 6.2% - 2.39% 4.77% 7.86% 4.29% 6.6% 7.45%
Capitalization / Revenue 1.46 x 0.86 x 1.04 x 0.5 x 0.41 x 0.43 x 0.43 x 0.42 x
EV / Revenue 1.9 x 1.1 x 1.14 x 0.65 x 0.62 x 0.63 x 0.6 x 0.58 x
EV / EBITDA 8.51 x 5.48 x 4.8 x 3.94 x 4.26 x 4.71 x 4.05 x 3.79 x
EV / FCF 15.1 x 6.84 x 5.9 x 11.4 x 6.92 x 9.62 x 7.98 x 8.5 x
FCF Yield 6.61% 14.6% 16.9% 8.79% 14.5% 10.4% 12.5% 11.8%
Price to Book 2.21 x 0.79 x 0.86 x 0.57 x 0.52 x 0.47 x 0.46 x 0.46 x
Nbr of stocks (in thousands) 76,901 264,211 264,214 260,848 239,899 239,899 - -
Reference price 2 12.50 1.750 2.090 0.9950 0.8650 0.8550 0.8550 0.8550
Announcement Date 8/21/19 8/19/20 8/17/21 8/21/22 8/16/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 660.1 540.2 528.6 519.7 504.3 475 479.9 483.1
EBITDA 1 147.4 108.2 125.9 85.58 73.21 63.6 71.1 73.62
EBIT 1 116.7 71.64 93.17 53.73 44.05 41.18 50.04 54.94
Operating Margin 17.69% 13.26% 17.62% 10.34% 8.74% 8.67% 10.43% 11.37%
Earnings before Tax (EBT) 1 -129.5 38.29 71.28 -214.1 27.25 18.87 28.98 34.38
Net income 1 -91.4 25.1 48.1 -153.7 19.11 12.82 19.66 23.29
Net margin -13.85% 4.65% 9.1% -29.58% 3.79% 2.7% 4.1% 4.82%
EPS 2 -1.188 0.1770 0.1815 -0.5830 0.0763 0.0594 0.0910 0.1065
Free Cash Flow 1 82.84 86.7 102.3 29.64 45.08 31.11 36.04 32.8
FCF margin 12.55% 16.05% 19.36% 5.7% 8.94% 6.55% 7.51% 6.79%
FCF Conversion (EBITDA) 56.21% 80.11% 81.26% 34.63% 61.58% 48.91% 50.7% 44.56%
FCF Conversion (Net income) - 345.42% 212.78% - 235.94% 242.73% 183.35% 140.87%
Dividend per Share 2 0.7750 - 0.0500 0.0475 0.0680 0.0367 0.0564 0.0637
Announcement Date 8/21/19 8/19/20 8/17/21 8/21/22 8/16/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2023 S1 2024 S1
Net sales - 232.1 258.5 270.2 258.8 -
EBITDA 1 - 40.73 75.33 - 43.1 31.08
EBIT - - - - 28.69 -
Operating Margin - - - - 11.09% -
Earnings before Tax (EBT) - - - - - -
Net income 20.42 - - - 14.65 -
Net margin - - - - 5.66% -
EPS 0.2700 - - - - -
Dividend per Share - - - - 0.0460 -
Announcement Date 2/19/20 8/19/20 2/24/21 8/17/21 2/15/23 -
1AUD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 293 130 51.8 77.5 104 94.3 82.5 73.6
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.985 x 1.204 x 0.4114 x 0.9054 x 1.424 x 1.483 x 1.16 x 0.9995 x
Free Cash Flow 1 82.8 86.7 102 29.6 45.1 31.1 36 32.8
ROE (net income / shareholders' equity) 14.4% 6.69% 7.82% 5.18% 4.89% 3.79% 5.13% 5.71%
ROA (Net income/ Total Assets) 5.48% 2.48% 3.35% 2.67% 2.08% 1.63% 2.17% 2.73%
Assets 1 -1,667 1,012 1,437 -5,768 917.3 784.7 907.3 852
Book Value Per Share 2 5.650 2.230 2.430 1.740 1.670 1.820 1.850 1.870
Cash Flow per Share 2 - 0.7300 0.3900 0.5500 0.2300 0.1800 0.1900 0.2000
Capex 1 28.3 16.7 13.8 24.6 11.7 13.7 11.9 16.5
Capex / Sales 4.29% 3.09% 2.61% 4.73% 2.33% 2.89% 2.48% 3.41%
Announcement Date 8/21/19 8/19/20 8/17/21 8/21/22 8/16/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Southern Cross Media Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
0.855 AUD
Average target price
0.9929 AUD
Spread / Average Target
+16.12%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Broadcasting

1st Jan change Capi.
SOUTHERN CROSS MEDIA GROUP LIMITED Stock Southern Cross Media Group Limited
-14.07% 137M
FORMULA ONE GROUP Stock Formula One Group
+13.83% 16.71B
PARAMOUNT GLOBAL Stock Paramount Global
-18.73% 8.39B
THE LIBERTY SIRIUSXM GROUP Stock The Liberty SiriusXM Group
-15.50% 7.96B
MBC GROUP Stock MBC Group
0.00% 4.75B
ITV PLC Stock ITV plc
+23.89% 3.96B
TBS HOLDINGS,INC. Stock TBS Holdings,Inc.
+22.51% 3.84B
LIBERTY LIVE GROUP Stock Liberty Live Group
+6.45% 3.61B
MULTICHOICE GROUP LIMITED Stock MultiChoice Group Limited
+42.68% 2.7B
FUJI MEDIA HOLDINGS, INC. Stock Fuji Media Holdings, Inc.
+12.40% 2.43B
Other Broadcasting
  1. Stock Market
  2. Equities
  3. SXL Stock
  4. Financials Southern Cross Media Group Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW