Xlmedia (XLM)

Company name:Xlmedia Plc
EPIC:XLMTrading Currency:GBX
Market Sector:AMQ1ISIN:JE00BH6XDL31
Market Segment:ASQ1Share Type:DE
WWW Address:http://www.xlmedia.com/Description:ORD USD0.000001
Industry Sector:MEDIA
 Price Price Change [%] Bid Offer Open High Low Volume
 29.00 images.advfn.com/imagesnew/2/gb/dot 0.0 [0.00] 28.00 30.00 29.00 29.00 29.00 14,842
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 54.27 187.13 0.07 6.96 5.50 4.17 18.98 86.00 - 22.00

Xlmedia Key Figures

(at previous day's close)
Market Cap.54.27m
Shares In Issue187.13m
Prev. Close29.00
PE Ratio4.17 
Dividend Yield18.98%
EPS - basic6.96p
Dividend PS5.50p
Dividend Cover- 
Cash Flow PS13.32p
Return On Equity (ROE)11.90%
Operating Margin21.35%
PEG Factor-0.10 
EPS Growth Rate-40.00%
Dividends PS Growth Rate-9.18%
Net Debt-11.65m
Gross Gearing15.15%
Quick Assets51.39m
Net Working Capital29.32m
Intangibles / Fixed Assets95.29%
Turnover PS49.39p
Pre-Tax Profit PS10.54p
Retained Profit PS2.29p
Cash PS18.70p
Net Cash PS6.91p
Net Tangible Asset Value PS *17.45p
Net Asset Value PS69.89p
Spread2.00 (6.67%) 

Xlmedia Balance Sheet


Share Price Performance

Sample Period HighLow
1 week30.5028.50
4 weeks37.0022.00
12 weeks66.7022.00
1 year86.0022.00

Share Price Chart (5 years)

Xlmedia Historic Returns

Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week29.50-0.50-1.6928.500.3329.05
4 weeks36.50-7.50-20.5522.001.3228.39
12 weeks64.00-35.00-54.6922.001.2038.87
26 weeks71.50-42.50-59.4422.000.9350.01
1 year81.50-52.50-64.4222.001.4955.91
3 years102.50-73.50-71.7122.001.48101.34
5 years61.00-32.00-52.4622.001.0997.75

Xlmedia Key Management Ratios

Xlmedia Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio2.34 
PE Ratio4.17 
Tobin's Q Ratio 0.31 
Tobin's Q Ratio (excl. intangibles)0.77 
Dividend Yield18.98%
Market-to-Book Ratio0.42 
Price-to-Pre-Tax Profit PS2.75 
Price-to-Retained Profit PS12.68 
Price-to-Cash Flow PS2.18 
Price-to-Sales PS0.59 
Price-to-Net Tangible Asset Value PS1.65 
Price-to-Cash PS1.55 
Net Working Capital PS15.67 
Price Pct to Working Capital PS1.85%
Earnings Yield24.01%
Average PE9.20 
Years in average5 
PE to PE average45.28%

Xlmedia Financial Ratios

(Leverage Ratios)
Debt Ratio0.97%
Debt-to-Equity Ratio0.01 
Debt-to-Equity Ratio (excl. Intgbl)0.04 
Debt-to-Equity Market Value0.02 
Net Gearing-7.56%
Net Gearing (excl. Intangibles)-20.71%
Gross Gearing15.15%
Gross Gearing (excl. Intangibles)41.53%
Gearing Under 1 Year14.32%
Gearing Under 1 Year (excl. Intgbl)39.26%
(Liquidity Ratios)
Net Working Capital to Total Assets19.02%
Current Ratio2.33 
Quick Ratio (Acid Test)2.33 
Liquidity Ratio1.59 
Cash & Equiv/Current Assets68.10%
(Solvency Ratios)
Enterprise Value20.78m
CFO/Attributable Profit1.60 
Total Debt/Equity Market Value0.43 
Total Debt/Sales0.25 
Total Debt/Pre-Tax Profit1.18 
Total Debt23.35m
Total Debt/Net Current Assets0.80%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth-%
5 yr Compound Earnings Growth8.45%
10 yr Compound Earnings Growth-%
Earn drops > 5% in 10yrs2 
Beta (60-Mnth)Beta (36-Mnth)

Xlmedia Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)14.94%
Return On Assets (ROA)8.85%
Net Profit Margin16.81%
Assets Turnover0.53 
Return On Equity (ROE)11.90%
Return On Investment (ROI)10.73%
Dividend Payout Ratio78.00%
Plowback Ratio22.00%
Growth from Plowback Ratio2.42%
Net Income Of Revenues4.63%
(Asset Utilisation Multiples)
Shareholders Equity Turnover0.65 
Fixed Assets Turnover0.83 
Current Assets Turnover1.44 
Net Working Capital Turnover 
Inventory Turnover- 
(Other Operating Ratios)
Total Assets-to-Sales1.90 
Debt Collection Period89.62Days

Xlmedia Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
23 Sep 2019InterimUSX2.5330/12/201830/06/201903/10/201904/10/201901/11/2019-
26 Mar 2019FinalUSX4.0231/12/201731/12/201804/04/201905/04/201903/05/20197.02
24 Sep 2018InterimUSX3.0030/12/201730/06/201804/10/201805/10/201802/11/2018-
13 Mar 2018FinalUSX3.7131/12/201631/12/201722/03/201823/03/201820/04/20187.73
11 Sep 2017InterimUSX4.0230/12/201630/06/201721/09/201722/09/201713/10/2017-
07 Mar 2017FinalUSX3.7831/12/201531/12/201616/03/201717/03/201707/04/20177.60
27 Sep 2016InterimUSX3.8230/12/201530/06/201606/10/201607/10/201604/11/2016-
21 Jan 2016FinalUSX2.5031/12/201431/12/201528/01/201629/01/201626/02/20165.10
21 Sep 2015InterimUSX2.6030/12/201430/06/201501/10/201502/10/201530/10/2015-
30 Mar 2015FinalUSX1.5831/12/201331/12/201409/04/201510/04/201508/05/20153.16
17 Sep 2014InterimUSX1.5830/12/201330/06/201424/09/201426/09/201431/10/2014-
12 May 2014FinalUSX2.7731/12/201231/12/201321/05/201423/05/201412/06/20142.77

Xlmedia Fundamentals

 31 Dec 2015 (USD)31 Dec 2016 (USD)31 Dec 2017 (USD)31 Dec 2018 (USD)
pre tax profit24.2927.23%31.0029.92%39.3528.59%25.1621.35%m
attributable profit18.7220.98%23.9423.10%30.3222.03%19.8216.81%m
retained profit10.7012.00%11.5811.17%14.8210.77%5.464.63%m
eps - basic10.00 12.00 15.00 9.00 
eps - diluted10.00 12.00 15.00 9.00 
dividends per share5.10 7.60 7.73 7.02 

Xlmedia Balance Sheet

 31 Dec 2015 (USD)31 Dec 2016 (USD)31 Dec 2017 (USD)31 Dec 2018 (USD)
 31 Dec 2015 (USD)31 Dec 2016 (USD)31 Dec 2017 (USD)31 Dec 2018 (USD)
fixed assets fixed assets1.191.00%1.230.97%1.230.80%1.300.66%m
intangibles intangibles55.0446.32%68.2953.72%84.4054.62%124.8563.52%m
fixed investments fixed investments8.136.84%4.703.70%5.993.87%4.872.48%m
current assets - other current assets - other--%--%--%--%m
stocks stocks--%--%--%--%m
debtors debtors18.7215.75%20.7916.36%24.4815.84%20.9110.64%m
cash & securities cash & securities35.7430.08%32.1025.25%38.4224.86%44.6322.71%m
creditors - short creditors - short28.6724.13%23.4718.46%33.2821.54%28.1514.32%m
creditors - long creditors - long0.470.40%0.350.28%4.572.96%1.630.83%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
ord cap, reserves ord cap, reserves88.1174.15%101.8680.14%116.3775.31%166.4884.70%m
prefs, minorities prefs, minorities1.571.32%1.421.12%0.290.19%0.290.15%m
NAV Basic- - - - 
NAV Diluted- - - - 

Xlmedia Cash Flow Statement

31 Dec 2015 (USD)31 Dec 2016 (USD)31 Dec 2017 (USD)31 Dec 2018 (USD)
Operating CF28.4026.9541.0731.79m
Pre-Financing CF17.409.5618.13-22.28m
Retained CF8.39-3.656.326.21m

Xlmedia Brokers

Broker infomation is not available for this class of stock.
Your Recent History
Register now to watch these stocks streaming on the ADVFN Monitor.

Monitor lets you view up to 110 of your favourite stocks at once and is completely free to use.

NYSE, AMEX, and ASX quotes are delayed by at least 20 minutes.
All other quotes are delayed by at least 15 minutes unless otherwise stated.

By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions

P: V:gb D:20200220 08:56:44