YOLFTbeta
E Media Holdings Ltd

E Media Holdings Ltd

EMH · JSE · Communication Services / Entertainment

210.00ZAC+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close210.00
Open210.00
Day Range210.00 – 210.00
52-Week Range176.00 – 260.00
Volume30.86K
Market Cap1.32B
P/E (TTM)4.55
Forward P/E11.20
EPS0.44
Dividend Yield15.00%
Beta0.19
50-Day Avg196.58
200-Day Avg222.83

About

eMedia Holdings Limited, an investment holding company, operates in media sector in South Africa. It operates e.tv, a free-to-air commercial television station; eSat.tv operates eNCA, a 24-hour news channel; Platco Digital operates Openview, a free-to-air satellite television platform; eVOD, a video and demand platform allowing to watch shows and movies on device. The company was formerly known as Seardel Investment Corporation Limited and changed its name to eMedia Holdings Limited in November 2015. eMedia Holdings Limited was incorporated in 1968 and is based in Johannesburg, South Africa. eMedia Holdings Limited is a subsidiary of TIH Prefco Proprietary Limited.

Company Details

  • SectorCommunication Services
  • IndustryEntertainment
  • CEOMr. Mahomed Khalik I. Sherrif B.A., M.B.A.
  • Employees0
  • HeadquartersHyde Park, Johannesburg, South Africa, 2196, South Africa
  • Websitehttps://www.emediaholdings.co.za

Leadership

  • Mr. Mahomed Khalik I. Sherrif B.A., M.B.A.CEO & Director · b. 1961
  • Mr. Antonio Sergio Lee B.Com., C.A.Financial Director & Executive Director · b. 1973

Financials

Income Statement

Currency: ZAR2003-03-312004-03-312005-03-312006-03-312007-03-312008-03-312009-03-312010-03-312011-03-312012-03-312013-03-312014-03-312015-03-312016-03-312017-03-312018-03-312019-03-312020-03-312021-03-312022-03-312023-03-312024-03-312025-03-312026-03-31
Total Revenue4.03B3.79B3.75B3.69B3.79B3.87B2.88B2.59B2.42B2.51B2.51B3.39B2.40B2.43B2.58B2.20B2.41B2.52B2.44B3.21B3.14B3.08B3.17B3.01B
Growth (%)--5.89%-1.28%-1.57%+2.90%+1.96%-25.45%-10.27%-6.43%+3.56%+0.27%+34.76%-29.25%+1.46%+6.23%-14.96%+9.53%+4.78%-3.03%+31.18%-1.99%-2.07%+3.16%-5.12%
Cost of Revenue3.15B2.90B2.88B2.81B3.00B3.15B2.48B1.97B1.85B2.02B1.97B2.09B985.79M1.09B1.18B1.21B1.21B1.29B1.49B1.75B1.63B1.58B1.72B1.77B
Gross Profit878.76M892.49M860.22M879.83M793.85M721.72M406.43M612.33M565.71M483.85M546.41M1.29B1.41B1.34B1.41B983.19M1.20B1.23B949.80M1.46B1.51B1.49B1.45B1.24B
Gross Margin21.80%23.53%22.97%23.87%20.93%18.66%14.10%23.67%23.37%19.30%21.74%38.23%58.86%55.15%54.43%44.77%49.68%48.63%38.86%45.48%48.14%48.49%45.66%41.27%
Operating Expense668.84M677.68M753.42M727.13M682.18M887.18M648.32M574.37M451.71M304.83M466.55M1.01B1.00B1.08B1.13B924.76M1.01B936.57M770.91M919.63M981.63M1.00B1.01B870.59M
Operating Income209.93M214.81M106.80M152.69M111.67M-165.46M-241.89M37.96M114.00M179.01M79.86M282.77M406.56M260.47M271.45M58.43M182.70M289.16M178.89M538.32M531.12M490.87M441.72M372.33M
Operating Margin5.21%5.66%2.85%4.14%2.94%-4.28%-8.39%1.47%4.71%7.14%3.18%8.35%16.97%10.71%10.51%2.66%7.59%11.47%7.32%16.79%16.90%15.95%13.92%12.36%
EBITDA274.50M285.35M212.48M224.17M130.19M-23.99M-172.91M107.77M170.32M227.91M156.88M405.62M594.58M521.40M423.26M-1.36B351.21M-1.56B316.80M679.54M688.54M693.53M584.05M480.30M
EBITDA Margin6.81%7.52%5.67%6.08%3.43%-0.62%-6.00%4.17%7.04%9.09%6.24%11.98%24.81%21.45%16.39%-62.13%14.60%-61.94%12.96%21.20%21.91%22.54%18.40%15.95%
Net Income91.40M114.83M55.44M86.68M50.76M-184.07M-284.56M-203.46M8.58M136.94M40.85M-11.16M124.81M-63.59M104.76M-1.60B117.62M-1.80B138.45M426.42M253.35M224.60M203.64M247.42M
Net Income Margin2.27%3.03%1.48%2.35%1.34%-4.76%-9.87%-7.86%0.35%5.46%1.63%-0.33%5.21%-2.62%4.06%-72.83%4.89%-71.58%5.66%13.30%8.06%7.30%6.42%8.21%
R&D-------------3.59M5.77M3.22M--------
R&D as % of Total Revenue-------------0.15%0.22%0.15%--------
Interest Expense97.14M96.36M68.21M61.99M78.57M112.78M86.49M58.44M35.65M38.47M43.09M120.96M55.31M50.94M58.67M44.17M31.17M21.95M20.27M28.46M45.61M67.11M53.15M36.24M
Interest Expense % of Total Revenue2.41%2.54%1.82%1.68%2.07%2.92%3.00%2.26%1.47%1.53%1.71%3.57%2.31%2.09%2.27%2.01%1.30%0.87%0.83%0.89%1.45%2.18%1.67%1.20%

Balance Sheet

Currency: ZAR2003-03-312004-03-312005-03-312006-03-312007-03-312008-03-312009-03-312010-03-312011-03-312012-03-312013-03-312014-03-312015-03-312016-03-312017-03-312018-03-312019-03-312020-03-312021-03-312022-03-312023-03-312024-03-312025-03-312026-03-31
Total Assets2.24B2.22B2.50B2.68B3.02B2.91B2.59B2.21B2.11B2.43B2.52B11.01B9.04B9.04B9.21B7.36B7.15B5.40B5.46B5.61B5.63B6.12B6.17B6.21B
Total Liabilities1.46B1.35B2.19B1.31B1.47B1.51B1.18B918.00M853.25M1.02B1.06B7.06B1.91B1.95B2.02B1.80B1.54B1.70B1.72B1.62B1.54B1.95B1.89B1.81B
Total Equity777.92M874.01M314.11M1.37B1.54B1.39B1.41B1.29B1.25B1.41B1.46B2.72B6.07B6.10B6.16B4.56B4.60B2.62B2.64B2.75B2.72B2.86B2.93B4.40B
Cash124.11M212.15M191.68M181.87M153.48M42.87M7.95M80.68M10.89M2.05M2.24M160.81M112.98M120.85M186.20M86.29M83.33M191.55M63.10M199.14M143.35M172.31M210.63M165.83M
Total Debt617.78M553.27M483.87M496.27M312.71M253.55M428.06M198.82M349.70M476.61M505.74M5.47B841.34M826.79M676.97M561.39M484.71M634.31M592.37M440.99M556.15M694.34M557.55M582.71M
Net Debt493.67M341.12M292.19M314.40M159.24M210.69M420.11M118.14M338.81M474.56M503.50M5.31B728.36M705.94M490.77M475.10M401.38M442.76M529.26M241.85M412.80M522.03M346.92M416.88M

Cash Flow

Currency: ZAR2003-03-312004-03-312005-03-312006-03-312007-03-312008-03-312009-03-312010-03-312011-03-312012-03-312013-03-312014-03-312015-03-312016-03-312017-03-312018-03-312019-03-312020-03-312021-03-312022-03-312023-03-312024-03-312025-03-312026-03-31
Operating Cash Flow111.94M232.07M130.51M116.82M-161.02M6.02M-162.04M149.63M-57.28M39.39M202.58M217.44M-418.64M336.15M269.10M20.97M205.15M214.47M155.88M369.49M13.98M400.37M311.43M466.11M
Investing Cash Flow-109.63M-78.83M-33.40M-1.84M-4.63M-78.61M-56.62M6.52M22.79M-170.08M-210.75M-191.61M-125.65M-262.09M-50.86M-42.55M-109.60M-184.69M-244.89M-89.71M-202.83M-136.01M-243.07M-345.14M
Financing Cash Flow-49.22M3.66M-123.10M-140.75M117.18M-142.81M71.22M-20.64M-56.55M-105.38M-45.86M99.65M1.05B-44.66M-180.47M-51.40M-167.18M120.50M-43.95M-139.04M133.07M-235.40M-30.33M-165.77M
Capital Expenditure113.56M81.55M80.92M89.76M70.51M112.23M73.81M50.12M97.35M54.95M111.67M165.17M325.01M338.32M88.18M79.34M105.57M187.40M243.14M84.50M256.86M157.33M242.61M226.17M
Free Cash Flow-1.61M150.53M49.59M27.06M-231.53M-106.20M-235.85M99.51M-154.63M-15.56M90.91M52.27M-743.65M-2.17M180.92M-58.37M99.57M27.08M-87.26M285.00M-242.88M243.03M68.82M239.94M
Dividends Paid--------------5.25M80.24M80.24M80.24M49.04M160.47M284.52M253.29M198.21M191.23M
FCF to OCF-1.44%64.86%37.99%23.16%143.79%-1763.32%145.55%66.51%269.95%-39.51%44.87%24.04%177.64%-0.65%67.23%-278.41%48.54%12.62%-55.98%77.13%-1737.85%60.70%22.10%51.48%
Dividend Paid to FCF--------------2.90%-137.46%80.58%296.33%-56.20%56.30%-117.14%104.22%288.01%79.70%

Key Statistics & Ratios

Market Cap1.32B
Enterprise Value1.57B
Trailing P/E4.55
Forward P/E11.20
PEG Ratio38.60
Price / Sales0.44
Price / Book0.30
EPS0.44
Book Value6.68
Revenue (TTM)3.01B
Gross Profit (TTM)1.32B
EBITDA502.14M
Profit Margin8.22%
Operating Margin11.70%
Return on Equity6.91%
Return on Assets4.09%
Shares Outstanding63.81M
Shares Float123.02M
Beta0.19
Dividend Yield15.00%
Dividend Rate0.30
Payout Ratio66.01%

Dividends

20231×
20.00Jun 13, 2023
20222×
21.00Dec 13, 202225.00Jun 14, 2022
20212×
22.00Dec 14, 202114.00Jun 15, 2021
20201×
11.00Jun 17, 2020
20192×
10.00Dec 11, 20198.00Jun 12, 2019
20071×
37.85Nov 12, 2007
20061×
85.16Nov 13, 2006
20051×
34.70Nov 14, 2005
20041×
44.16Nov 15, 2004
20031×
44.16Nov 10, 2003
20021×
47.31Nov 11, 2002
20011×
2.08Nov 5, 2001
20001×
18.93Nov 6, 2000
19991×
7.89Nov 8, 1999
19982×
21.29Nov 9, 199813.41Mar 30, 1998
19972×
16.56Nov 10, 199712.62Mar 24, 1997
19961×
18.14Nov 11, 1996

Stock Splits

  • Nov 30, 20151:10
  • Sep 29, 2008383:161