AI-MEDIA TECHNOLOGIES LIMITED (AIM)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

AIM

AIM - AI-MEDIA TECHNOLOGIES LIMITED

FNArena Sector : Commercial Services & Supplies
Year End: June
GICS Industry Group : Commercial & Professional Services
Debt/EBITDA: 0.13
Index:

LAST PRICE CHANGE +/- CHANGE % VOLUME

$0.745

20 Feb
2025

-0.035

OPEN

$0.76

-4.49%

HIGH

$0.76

344,840

LOW

$0.73

TARGET
$1.00 34.2% upside
OTHER COMPANIES IN THE SAME SECTOR
ANN . ASB . CUP . DGL . KPG . QHL . RDX . SRV .
FNARENA'S MARKET CONSENSUS FORECASTS
AIM: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx - 0.6 13.0 xxx
DPS (cps) xxx 0.0 0.0 xxx
EPS Growth xxx N/A N/A xxx
DPS Growth xxx N/A N/A xxx
PE Ratio xxx N/A 5.5 xxx
Dividend Yield xxx N/A 0.0% xxx
Div Pay Ratio(%) xxx N/A N/A xxx

Dividend yield today if purchased 3 years ago: 0.00%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 0.00

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages
HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx-0.6
DPS All xxxxxxxxxxxxxxx0.0
Sales/Revenue xxxxxxxxxxxxxxx66.2 M
Book Value Per Share xxxxxxxxxxxxxxx36.4
Net Operating Cash Flow xxxxxxxxxxxxxxx3.6 M
Net Profit Margin xxxxxxxxxxxxxxx-2.02 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx-1.75 %
Return on Invested Capital xxxxxxxxxxxxxxx-1.75 %
Return on Assets xxxxxxxxxxxxxxx-1.38 %
Return on Equity xxxxxxxxxxxxxxx-1.75 %
Return on Total Capital xxxxxxxxxxxxxxx-0.39 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx2.7 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx0 M
Long Term Debt xxxxxxxxxxxxxxx0 M
Total Debt xxxxxxxxxxxxxxx1 M
Goodwill - Gross xxxxxxxxxxxxxxx45 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx11 M
Price To Book Value xxxxxxxxxxxxxxx0.94

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx1.2 M
Capex % of Sales xxxxxxxxxxxxxxx1.76 %
Cost of Goods Sold xxxxxxxxxxxxxxx59 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx8 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx0 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

1.0

No. Of Recommendations

1
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Morgans

17/01/2025

1

Add

$1.00

34.23%

Aligning with Morgans' standardised approach to estimates for tech and telco net profit after tax calculations, the analyst makes minimal changes to Ai-Media Technologies' earnings forecasts.

Morgans views the company's transition to an AI beneficiary from a technology company as on track, with management targeting an earnings goal of $60m by FY29. Achieving this would generate double-digit returns for investors, the broker notes.

No change to the Add rating and $1 target price.

FORECAST
Morgans forecasts a full year FY25 dividend of 0.00 cents and EPS of 13.00 cents.
Morgans forecasts a full year FY26 dividend of 0.00 cents and EPS of 106.00 cents.
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

1

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Petra Capital

12/02/2025

1

Initiation of coverage with Buy

$1.26

69.13%

Petra Capital has initiated coverage of AI-Media Technologies with a Buy recommendation and target price of $1.26.

The broker believes AI-Media is in the sweet spot to benefit from significant caption opportunities for both live and pre-recorded content across the Americas, Europe and the Asia Pacific region.

These include strong regulatory tailwinds demanding “fair-play” for those with hearing loss, and ever-increasing channels/genres requiring captioning and translation.

The broker's gross margins estimates are set to expand from 64% to 83% over the life of the broker's forecasts, driving an attractive 3-year compounded annual EBITDA forecast for FY25-27 of 46%.

The broker notes AI-Media has provided a longer-dated aspirational EBITDA target of $60m by FY29. If achieved, this would represent material upside to the target price.

FORECAST
Petra Capital forecasts a full year FY25 dividend of 0.00 cents and EPS of 0.70 cents.
Petra Capital forecasts a full year FY26 dividend of 0.00 cents and EPS of 3.00 cents.
Access Extra Coverage Research History >

AIM STOCK CHART

FNArena News on AIM

1
Australian Broker Call *Extra* Edition – Feb 12, 2025

Feb 12 2025 - Daily Market Reports
2
FNArena Corporate Results Monitor – 06-09-2024

Sep 06 2024 - Australia
3
Rudi’s View: Selective Opportunities Among Discounted REITs

Mar 20 2024 - Rudi's View
4
FNArena Corporate Results Monitor – 27-02-2024

Feb 27 2024 - Australia
5
Rudi’s View: Boss Energy, Mineral Resources, TPG Telecom, ResMed & WiseTech Global

Jan 15 2024 - Rudi's View

Latest Commercial Services & Supplies News

1
Pro Medicus’ Valuation Predicament

Feb 19 2025 - Australia
2
Amcor Confident In Berry On Top

Feb 07 2025 - Australia
3
DeepSeek Fuels AI Technology Advances

Feb 06 2025 - Feature Stories
4
DeepSeek & More AI Excitement For 2025

Jan 28 2025 - Feature Stories
5
Xero: The Pause That Refreshes

Jan 23 2025 - Technicals
6
Looking For Durable, Needle-Moving Growth In AI

Jan 13 2025 - International
7
In Brief: Dicker Data, Light & Wonder, Codan

Dec 20 2024 - Weekly Reports
8
Pro Medicus, A Global Software Super Star

Dec 19 2024 - Australia
9
Alliance Aviation Cleared For Dividend Takeoff

Dec 16 2024 - Small Caps
10
The 2024 Gen.Ai Xmas Special, Incl 2025 Outlook

Dec 12 2024 - Australia