SEVEN WEST MEDIA LIMITED (SWM)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

SWM - SEVEN WEST MEDIA LIMITED

FNArena Sector : Print, Radio & TV

Year End: June

GICS Industry Group : Media

Debt/EBITDA: 2.56

Index: ALL-ORDS

LAST PRICE	CHANGE +/-	CHANGE %	VOLUME
$0.145 15 Sep 2025	0.005 OPEN $0.14	3.57% HIGH $0.15	182,593 LOW $0.14

LAST PRICE

CHANGE +/-

CHANGE %

VOLUME

$0.145

15 Sep
2025

0.005

OPEN

$0.14

3.57%

HIGH

$0.15

182,593

LOW

$0.14

TARGET

$0.15

3.4% upside

Franking for last dividend paid out: 100%

OTHER COMPANIES IN THE SAME SECTOR
A1N . GTN . NEC . NWS . SKT . SXL .

FNARENA'S MARKET CONSENSUS FORECASTS

Title	FY24 Actual	FY25 Actual	FY26 Forecast	FY27 Forecast
EPS (cps)	xxx	1.1	3.5	xxx
DPS (cps)	xxx	0.0	0.3	xxx
EPS Growth	xxx	- 63.3%	100.0%	xxx
DPS Growth	xxx	N/A	N/A	xxx
PE Ratio	xxx	N/A	4.0	xxx
Dividend Yield	xxx	N/A	2.4%	xxx
Div Pay Ratio(%)	xxx	N/A	9.5%	xxx

Dividend yield today if purchased 3 years ago: 0.00%

DIVIDEND YIELD CALCULATOR

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: 25/09 - (franking ex-di

HISTORICAL DATA ARE ALL IN AUD

Copyright © 2025 FactSet UK Limited. All rights reserved

Title	2020	2021	2022	2023	2024	2025
EPS Basic	xxx	xxx	xxx	xxx	xxx	1.1
DPS All	xxx	xxx	xxx	xxx	xxx	0.0
Sales/Revenue	xxx	xxx	xxx	xxx	xxx	1,311.4 M
Book Value Per Share	xxx	xxx	xxx	xxx	xxx	27.0
Net Operating Cash Flow	xxx	xxx	xxx	xxx	xxx	61.6 M
Net Profit Margin	xxx	xxx	xxx	xxx	xxx	1.27 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title	2020	2021	2022	2023	2024	2025
Return on Capital Employed	xxx	xxx	xxx	xxx	xxx	4.06 %
Return on Invested Capital	xxx	xxx	xxx	xxx	xxx	1.78 %
Return on Assets	xxx	xxx	xxx	xxx	xxx	1.09 %
Return on Equity	xxx	xxx	xxx	xxx	xxx	4.06 %
Return on Total Capital	xxx	xxx	xxx	xxx	xxx	10.15 %
Free Cash Flow ex dividends	xxx	xxx	xxx	xxx	xxx	48.5 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	2020	2021	2022	2023	2024	2025
Short-Term Debt	xxx	xxx	xxx	xxx	xxx	30 M
Long Term Debt	xxx	xxx	xxx	xxx	xxx	550 M
Total Debt	xxx	xxx	xxx	xxx	xxx	580 M
Goodwill - Gross	xxx	xxx	xxx	xxx	xxx	1,270 M
Cash & Equivalents - Generic	xxx	xxx	xxx	xxx	xxx	111 M
Price To Book Value	xxx	xxx	xxx	xxx	xxx	0.54

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title	2020	2021	2022	2023	2024	2025
Capex	xxx	xxx	xxx	xxx	xxx	25.3 M
Capex % of Sales	xxx	xxx	xxx	xxx	xxx	1.93 %
Cost of Goods Sold	xxx	xxx	xxx	xxx	xxx	1,031 M
Selling, General & Admin. Exp & Other	xxx	xxx	xxx	xxx	xxx	183 M
Research & Development	xxx	xxx	xxx	xxx	xxx	-
Investments - Total	xxx	xxx	xxx	xxx	xxx	95 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
EXTRA COVERAGE

EXPERT VIEWS

Display All Commentary

Sentiment Indicator

-0.5

No. Of Recommendations

BROKER	DATE	RATING	RECOMMENDATION	TARGET PRICE	% TO REACH TARGET	COMMENTARY
Morgan Stanley	xx/xx/xxxx	-1	xx xxxxxx		xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial
Macquarie	13/08/2025	3	Neutral	$0.16	10.34%	Seven West Media’s FY25 earnings (EBITDA) of $159m fell -15% year-on-year, in line with forecasts by Macquarie and consensus. Revenues fell -4% to $1,354m. The broker highlights strong second-half Broadcaster Video on Demand (BVOD) growth of 41%, aided by new AFL digital rights, offset by softer advertising demand post the Federal Election. Free-to-air (FTA) TV volumes declined in May and June by -13% and -16%, respectively. Guidance for FY26 implies to the analyst earnings (EBITDA) of $162m, broadly flat year-on-year. This target is supported by sports content including annualised AFL digital rights and the Ashes, alongside $35m in costs (AISC) savings, explains the analyst Macquarie trims its FY26-28 EPS forecasts by -1% for each forecast year and applies a lower Television earnings multiple. The target price falls to 16c from 18c. Neutral rating retained. FORECAST Macquarie forecasts a full year FY26 dividend of 0.00 cents and EPS of 3.80 cents. Macquarie forecasts a full year FY27 dividend of 0.00 cents and EPS of 3.80 cents.
UBS	xx/xx/xxxx	5	xxxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial

BROKER

DATE

RATING

RECOMMENDATION

TARGET PRICE

% TO REACH TARGET

COMMENTARY

Morgan Stanley

xx/xx/xxxx

-1

xx xxxxxx

xx.xx%

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

Macquarie

13/08/2025

Neutral

$0.16

10.34%

Seven West Media’s FY25 earnings (EBITDA) of $159m fell -15% year-on-year, in line with forecasts by Macquarie and consensus. Revenues fell -4% to $1,354m.

The broker highlights strong second-half Broadcaster Video on Demand (BVOD) growth of 41%, aided by new AFL digital rights, offset by softer advertising demand post the Federal Election.

Free-to-air (FTA) TV volumes declined in May and June by -13% and -16%, respectively.

Guidance for FY26 implies to the analyst earnings (EBITDA) of $162m, broadly flat year-on-year. This target is supported by sports content including annualised AFL digital rights and the Ashes, alongside $35m in costs (AISC) savings, explains the analyst

Macquarie trims its FY26-28 EPS forecasts by -1% for each forecast year and applies a lower Television earnings multiple. The target price falls to 16c from 18c. Neutral rating retained.

FORECAST
Macquarie forecasts a full year FY26 dividend of 0.00 cents and EPS of 3.80 cents.
Macquarie forecasts a full year FY27 dividend of 0.00 cents and EPS of 3.80 cents.

UBS

xx/xx/xxxx

xxxx

$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

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

Access Extra Coverage Research History >

SWM STOCK CHART

FNArena News on SWM

1	Rudi’s View: August Results; Standouts, Turnarounds, Failures & Misfits Sep 10 2025 - Rudi's View

2	FNArena Corporate Results Monitor – 13-08-2025 Aug 13 2025 - Australia

3	Australian Broker Call Extra Edition – May 12, 2025 May 12 2025 - Daily Market Reports

4	Next Week At A Glance – 12-16 May 2025 May 09 2025 - Weekly Reports

5	Australian Broker Call Extra Edition – Apr 07, 2025 Apr 07 2025 - Daily Market Reports

Latest Print, Radio & TV News

1	Cash Flows Boost News Corp’s Outlook Feb 14 2025 - Australia

2	FNArena Book Review: The Men Who Killed The News Jan 21 2025 - Book Reviews

3	Content Investment Key To Nine Entertainment Aug 30 2021 - Australia

4	Heightened Interest In News Corp Buybacks Aug 09 2021 - Australia

5	Nine Entertainment’s Digital Deal Welcomed Jun 02 2021 - Australia

6	Radio Recovery Lights Up Southern Cross Media Mar 04 2021 - Australia

7	The Short Report – 09 Jul 2020 Jul 09 2020 - Weekly Reports

8	Radio Advertising Market Pivotal For HT&E Aug 16 2019 - Small Caps

9	Domain Is The Prize In Nine-Fairfax Merger Jul 27 2018 - Australia

10	Domain The Main Game For Fairfax Jul 04 2017 - Australia

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

	Yield	Yield on investment
This Year
Year 1
Year 2
Year 3
Year 4
Year

Get 2 Weeks free trial

Sign Up

Member Login

SEVEN WEST MEDIA LIMITED (SWM)
Share Price Analysis and Chart