ARN MEDIA LIMITED (A1N)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

A1N - ARN MEDIA LIMITED

FNArena Sector : Print, Radio & TV
Year End: December
GICS Industry Group : Media
Debt/EBITDA: 2.83
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$0.715

23 Dec
2024

0.055

OPEN

$0.69

8.33%

HIGH

$0.72

100,447

LOW

$0.69

TARGET
$0.49 -31.5% downside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
GTN . NEC . NWS . SKT . SWM . SXL .
FNARENA'S MARKET CONSENSUS FORECASTS
A1N: 1
Title FY22
Actual		 FY23
Actual		 FY24
Forecast		 FY25
Forecast
EPS (cps) xxx - 3.2 6.5 xxx
DPS (cps) xxx 7.1 2.7 xxx
EPS Growth xxx N/A N/A xxx
DPS Growth xxx - 30.4% - 62.7% xxx
PE Ratio xxx N/A 11.0 xxx
Dividend Yield xxx N/A 3.7% xxx
Div Pay Ratio(%) xxx N/A 40.8% xxx

Dividend yield today if purchased 3 years ago: N/A

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 9.93

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

Last ex-div: 31/08 - ex-div 3.5c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201820192020202120222023
EPS Basic xxxxxxxxxxxxxxx-3.2
DPS All xxxxxxxxxxxxxxx7.1
Sales/Revenue xxxxxxxxxxxxxxx334.3 M
Book Value Per Share xxxxxxxxxxxxxxx89.7
Net Operating Cash Flow xxxxxxxxxxxxxxx25.6 M
Net Profit Margin xxxxxxxxxxxxxxx-2.92 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201820192020202120222023
Return on Capital Employed xxxxxxxxxxxxxxx-3.24 %
Return on Invested Capital xxxxxxxxxxxxxxx-2.24 %
Return on Assets xxxxxxxxxxxxxxx-1.49 %
Return on Equity xxxxxxxxxxxxxxx-3.24 %
Return on Total Capital xxxxxxxxxxxxxxx7.92 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx-21.1 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 201820192020202120222023
Short-Term Debt xxxxxxxxxxxxxxx7 M
Long Term Debt xxxxxxxxxxxxxxx157 M
Total Debt xxxxxxxxxxxxxxx163 M
Goodwill - Gross xxxxxxxxxxxxxxx0 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx19 M
Price To Book Value xxxxxxxxxxxxxxx1.12

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201820192020202120222023
Capex xxxxxxxxxxxxxxx20.8 M
Capex % of Sales xxxxxxxxxxxxxxx6.24 %
Cost of Goods Sold xxxxxxxxxxxxxxx218 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx78 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx71 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

-0.7

No. Of Recommendations

3
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Morgan Stanley

xx/xx/xxxx

5

xxxxxxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Macquarie

26/08/2024

3

Neutral

$0.46

-35.66%

First half underlying EBITDA from ARN Media was "flat" Macquarie observes and the revenue outlook for the second half is also for "flat growth", albeit better than the -1.8% decline previously expected. EPS estimates for 2024 and 2025 are reduced by -44% and -52% to reflect softer economics from the Cody Hong Kong contracts.

The broker believes the group is gaining market share but cash flow remains challenging. Any dividend growth in the next 6-12 months is expected to be limited. Macquarie considers it too early in the advertising cycle to be positive about traditional media and retains a Neutral rating. Target is reduced to $0.46 from $0.63.

FORECAST
Macquarie forecasts a full year FY24 dividend of 2.60 cents and EPS of 4.80 cents.
Macquarie forecasts a full year FY25 dividend of 3.80 cents and EPS of 5.10 cents.

UBS

xx/xx/xxxx

5

xxxxxxxxx xx xxxx xxxx xxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
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

Wilsons

24/07/2024

3

Market Weight

-

-

Wilsons ceases research coverage of ARN Media due to a reallocation of staff resources.
Access Extra Coverage Research History >

A1N STOCK CHART

FNArena News on A1N

1
ESG Focus: The Little Big Things – 08-10-2024

Oct 09 2024 - ESG Focus
2
Rudi’s View: August Trends Have Darkened

Aug 28 2024 - Rudi's View
3
FNArena Corporate Results Monitor – 26-08-2024

Aug 26 2024 - Australia
4
Weekly Ratings, Targets, Forecast Changes – 23-08-24

Aug 26 2024 - Weekly Reports
5
Next Week At A Glance – 19-23 Aug 2024

Aug 16 2024 - Weekly Reports

Latest Print, Radio & TV News

1
Content Investment Key To Nine Entertainment

Aug 30 2021 - Australia
2
Heightened Interest In News Corp Buybacks

Aug 09 2021 - Australia
3
Nine Entertainment’s Digital Deal Welcomed

Jun 02 2021 - Australia
4
Radio Recovery Lights Up Southern Cross Media

Mar 04 2021 - Australia
5
The Short Report – 09 Jul 2020

Jul 09 2020 - Weekly Reports
6
Radio Advertising Market Pivotal For HT&E

Aug 16 2019 - Small Caps
7
Domain Is The Prize In Nine-Fairfax Merger

Jul 27 2018 - Australia
8
Domain The Main Game For Fairfax

Jul 04 2017 - Australia
9
The Short Report

Nov 24 2016 - Weekly Reports
10
The Short Report

Jul 21 2016 - Australia