M6-Metropole Television S.A. | Large-cap | Communication Services

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2024

Income Metrics

Balance Sheet Metrics

Total Assets 2.1B
Total Liabilities 706.3M
Shareholders Equity 1.4B
Debt to Equity 0.52

Cash Flow Metrics

Revenue & Profitability Trend

M6-Metropole Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.3B1.3B1.4B1.4B1.3B
Cost of Goods Sold i709.1M638.7M656.5M699.5M631.0M
Gross Profit i602.1M677.0M700.3M690.9M642.7M
Gross Margin % i45.9%51.5%51.6%49.7%50.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i49.6M49.5M46.3M52.7M44.8M
Total Operating Expenses i49.6M49.5M46.3M52.7M44.8M
Operating Income i232.7M290.9M323.0M340.4M261.8M
Operating Margin % i17.7%22.1%23.8%24.5%20.6%
Non-Operating Items
Interest Income i--1.8M600.0K0
Interest Expense i3.5M3.5M2.7M2.8M4.1M
Other Non-Operating Income-----
Pre-tax Income i238.6M324.7M241.2M358.2M365.0M
Income Tax i65.6M87.6M75.3M77.4M88.5M
Effective Tax Rate % i27.5%27.0%31.2%21.6%24.2%
Net Income i173.1M237.1M165.9M280.8M276.6M
Net Margin % i13.2%18.0%12.2%20.2%21.7%
Key Metrics
EBITDA i333.3M421.8M359.5M411.8M350.4M
EPS (Basic) i€1.37€1.86€1.28€2.23€2.20
EPS (Diluted) i€1.36€1.85€1.27€2.22€2.19
Basic Shares Outstanding i125781840125834329126219092126197391125805792
Diluted Shares Outstanding i125781840125834329126219092126197391125805792

Income Statement Trend

M6-Metropole Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i332.0M443.9M374.8M349.0M197.0M
Short-term Investments i400.0K1.0M700.0K4.3M-
Accounts Receivable i272.2M294.0M308.9M352.0M360.5M
Inventory i233.8M226.1M231.5M283.3M270.0M
Other Current Assets273.1M193.1M172.3M170.4M193.6M
Total Current Assets i1.1B1.2B1.1B1.2B1.0B
Non-Current Assets
Property, Plant & Equipment i75.3M58.7M62.3M66.1M70.1M
Goodwill i968.4M915.8M949.1M958.0M817.5M
Intangible Assets i359.2M340.0M350.3M359.4M253.3M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i936.8M881.5M888.1M923.5M817.8M
Total Assets i2.1B2.1B2.0B2.1B1.9B
Liabilities
Current Liabilities
Accounts Payable i342.4M328.8M332.8M432.0M384.3M
Short-term Debt i10.9M56.2M6.4M6.0M6.3M
Current Portion of Long-term Debt-----
Other Current Liabilities61.3M34.5M36.3M38.2M34.0M
Total Current Liabilities i534.1M547.1M535.0M657.0M583.2M
Non-Current Liabilities
Long-term Debt i93.1M82.5M139.0M143.3M148.4M
Deferred Tax Liabilities i40.9M44.1M38.1M40.9M15.7M
Other Non-Current Liabilities200.0K-100.0K300.0K400.0K500.0K
Total Non-Current Liabilities i172.2M162.4M214.2M225.9M210.2M
Total Liabilities i706.3M709.5M749.2M882.9M793.4M
Equity
Common Stock i50.6M50.6M50.6M50.6M50.6M
Retained Earnings i172.8M234.1M161.5M280.9M276.7M
Treasury Stock i8.2M8.3M9.1M3.1M6.9M
Other Equity-----
Total Shareholders Equity i1.4B1.3B1.2B1.2B1.1B
Key Metrics
Total Debt i104.0M138.7M145.4M149.3M154.7M
Working Capital i588.0M621.7M564.3M505.5M460.4M

Balance Sheet Composition

M6-Metropole Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i232.5M305.5M312.0M390.5M381.0M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-72.9M-22.2M-35.4M73.4M-46.3M
Operating Cash Flow i163.9M287.4M282.6M469.7M340.0M
Investing Activities
Capital Expenditures i-11.6M-6.0M-6.7M-10.1M-8.8M
Acquisitions i-13.5M22.1M-5.0M31.2M33.4M
Investment Purchases i-1.0M-5.2M-900.0K-5.1M0
Investment Sales i300.0K2.9M02.7M0
Investing Cash Flow i-25.8M13.7M-12.6M18.8M24.5M
Financing Activities
Share Repurchases i-----
Dividends Paid i-161.6M-132.5M-132.1M-189.4M-
Debt Issuance i300.0K100.0K100.0K200.0K180.8M
Debt Repayment i-50.7M-200.0K-200.0K-100.0K-205.0M
Financing Cash Flow i-223.0M-160.7M-175.5M-226.6M-44.4M
Free Cash Flow i131.3M222.2M220.0M353.7M170.1M
Net Change in Cash i-84.9M140.4M94.5M261.9M320.1M

Cash Flow Trend

M6-Metropole Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 11.64
Forward P/E 9.31
Price to Book 1.38
Price to Sales 1.32
PEG Ratio 9.31

Profitability Ratios

Profit Margin 11.41%
Operating Margin 15.88%
Return on Equity 11.55%
Return on Assets 7.07%

Financial Health

Current Ratio 2.06
Debt to Equity 8.03
Beta 1.08

Per Share Data

EPS (TTM) €1.16
Book Value per Share €9.75
Revenue per Share €10.24

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
mmt1.7B11.641.3811.55%11.41%8.03
Ses S.A 2.6B4.371.09-0.86%-2.15%201.22
Télévision Française 1.8B9.720.919.83%7.98%11.81
NRG Energy 562.1M16.450.804.84%6.44%5.33
Televista S.A 1.5M0.020.873.18%15.09%-
Orange S.A 38.5B42.571.314.96%2.80%128.71

Financial data is updated regularly. All figures are in the company's reporting currency.