Loading...

Network Media Group

DB:25Z
Snowflake Description

Adequate balance sheet and slightly overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
25Z
DB
CA$11M
Market Cap
  1. Home
  2. DE
  3. Media
Company description

Network Media Group Inc., together with its subsidiaries, develops, produces, and exploits film and television properties in North America and internationally. The last earnings update was 20 days ago. More info.


Add to Portfolio Compare Print
  • Network Media Group has significant price volatility in the past 3 months.
25Z Share Price and Events
7 Day Returns
-5.3%
DB:25Z
2.3%
DE Entertainment
2.3%
DE Market
1 Year Returns
26.8%
DB:25Z
12%
DE Entertainment
-7.2%
DE Market
25Z Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Network Media Group (25Z) -5.3% 3.4% 18.4% 26.8% - -
DE Entertainment 2.3% 8.3% 18.5% 12% 33.1% 74.4%
DE Market 2.3% 3.1% 8.8% -7.2% 9.3% 12.3%
1 Year Return vs Industry and Market
  • 25Z outperformed the Entertainment industry which returned 12% over the past year.
  • 25Z outperformed the Market in Germany which returned -7.2% over the past year.
Price Volatility
25Z
Industry
5yr Volatility vs Market

Value

 Is Network Media Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Network Media Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Network Media Group.

DB:25Z Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 6.8%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:25Z
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Entertainment Unlevered Beta Simply Wall St/ S&P Global 0.96
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.959 (1 + (1- 26.5%) (27.9%))
1.105
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.1
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.105 * 5.96%)
6.81%

Discounted Cash Flow Calculation for DB:25Z using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Network Media Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:25Z DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CAD, Millions) Source Present Value
Discounted (@ 6.81%)
2019 17.40 Est @ 84.87% 16.29
2020 27.75 Est @ 59.48% 24.33
2021 39.33 Est @ 41.7% 32.27
2022 50.83 Est @ 29.26% 39.06
2023 61.28 Est @ 20.55% 44.08
2024 70.14 Est @ 14.45% 47.23
2025 77.28 Est @ 10.19% 48.73
2026 82.84 Est @ 7.2% 48.90
2027 87.08 Est @ 5.11% 48.12
2028 90.25 Est @ 3.64% 46.69
Present value of next 10 years cash flows CA$395.70
DB:25Z DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= CA$90.25 × (1 + 0.23%) ÷ (6.81% – 0.23%)
CA$1,373.99
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CA$1,373.99 ÷ (1 + 6.81%)10
CA$710.90
DB:25Z Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CA$395.70 + CA$710.90
CA$1,106.61
Equity Value per Share
(CAD)
= Total value / Shares Outstanding
= CA$1,106.61 / 72.66
CA$15.23
DB:25Z Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:25Z represents 0.6x of TSXV:NTE
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.6x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 15.23 x 0.6
€9.14
Value per share (EUR) From above. €9.14
Current discount Discount to share price of €0.09
= -1 x (€0.09 - €9.14) / €9.14
99%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Network Media Group is available for.
Intrinsic value
>50%
Share price is €0.09 vs Future cash flow value of €9.14
Current Discount Checks
For Network Media Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Network Media Group's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Network Media Group's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Network Media Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Network Media Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:25Z PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-11-30) in CAD CA$-0.01
TSXV:NTE Share Price ** TSXV (2019-04-17) in CAD CA$0.15
Germany Entertainment Industry PE Ratio Median Figure of 10 Publicly-Listed Entertainment Companies 16.76x
Germany Market PE Ratio Median Figure of 422 Publicly-Listed Companies 19.43x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Network Media Group.

DB:25Z PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSXV:NTE Share Price ÷ EPS (both in CAD)

= 0.15 ÷ -0.01

-20.55x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Network Media Group is loss making, we can't compare its value to the DE Entertainment industry average.
  • Network Media Group is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Network Media Group's expected growth come at a high price?
Raw Data
DB:25Z PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -20.55x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Entertainment Industry PEG Ratio Median Figure of 30 Publicly-Listed Entertainment Companies 1.72x
Germany Market PEG Ratio Median Figure of 272 Publicly-Listed Companies 1.56x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Network Media Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Network Media Group's assets?
Raw Data
DB:25Z PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-11-30) in CAD CA$0.05
TSXV:NTE Share Price * TSXV (2019-04-17) in CAD CA$0.15
Germany Entertainment Industry PB Ratio Median Figure of 14 Publicly-Listed Entertainment Companies 1.55x
Germany Market PB Ratio Median Figure of 570 Publicly-Listed Companies 1.87x
DB:25Z PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSXV:NTE Share Price ÷ Book Value per Share (both in CAD)

= 0.15 ÷ 0.05

3.26x

* Primary Listing of Network Media Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Network Media Group is overvalued based on assets compared to the DE Entertainment industry average.
X
Value checks
We assess Network Media Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Entertainment industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Entertainment industry average (and greater than 0)? (1 check)
  5. Network Media Group has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Network Media Group expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Network Media Group has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
22.9%
Expected Entertainment industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Network Media Group expected to grow at an attractive rate?
  • Unable to compare Network Media Group's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Network Media Group's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Network Media Group's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:25Z Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Entertainment Industry Earnings Growth Rate Market Cap Weighted Average 22.9%
Germany Entertainment Industry Revenue Growth Rate Market Cap Weighted Average 3.5%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:25Z Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in CAD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:25Z Past Financials Data
Date (Data in CAD Millions) Revenue Cash Flow Net Income *
2018-11-30 3 12 -1
2018-08-31 3 9 -1
2018-05-31 2 7 -1
2018-02-28 4 1 -1
2017-11-30 5 1 0
2017-08-31 5 2 0
2017-05-31 7 1 0
2017-02-28 7 1 0
2016-11-30 8 2 0
2016-08-31 9 2 2
2016-05-31 8 2 1
2016-02-29 5 2 1

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Network Media Group is high growth as no earnings estimate data is available.
  • Unable to determine if Network Media Group is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:25Z Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Network Media Group Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:25Z Past Financials Data
Date (Data in CAD Millions) EPS *
2018-11-30 -0.01
2018-08-31 -0.01
2018-05-31 -0.01
2018-02-28 -0.01
2017-11-30 -0.01
2017-08-31 -0.01
2017-05-31 0.00
2017-02-28 0.00
2016-11-30 0.01
2016-08-31 0.03
2016-05-31 0.03
2016-02-29 0.02

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Network Media Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine Network Media Group's financial health to determine how well-positioned it is against times of financial stress by looking at its level of debt over time and how much cash it has left.
  2. Network Media Group's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Media companies here
  3. Network Media Group's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Network Media Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Network Media Group has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Network Media Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Network Media Group's growth in the last year to its industry (Entertainment).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Network Media Group does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Network Media Group's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Network Media Group's 1-year growth to the DE Entertainment industry average as it is not currently profitable.
Earnings and Revenue History
Network Media Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Network Media Group Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:25Z Past Revenue, Cash Flow and Net Income Data
Date (Data in CAD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-11-30 2.69 -0.53 1.09
2018-08-31 2.83 -0.56 1.41
2018-05-31 2.10 -0.91 1.28
2018-02-28 3.57 -0.73 1.07
2017-11-30 5.32 -0.32 0.97
2017-08-31 4.78 -0.37 0.64
2017-05-31 6.68 -0.01 0.71
2017-02-28 7.42 0.00 0.76
2016-11-30 8.11 0.50 0.79
2016-08-31 9.27 1.51 0.90
2016-05-31 7.73 1.42 0.75
2016-02-29 4.78 0.87 0.72
2015-11-30 2.19 0.10 0.70
2015-08-31 1.02 -0.30 0.68
2015-05-31 1.29 -0.12 0.64
2015-02-28 1.43 -0.12 0.63
2014-11-30 1.44 -0.10 0.60
2014-08-31 0.99 -0.56 0.44
2014-05-31 0.21 -0.88 0.44
2014-02-28 0.05 -0.94 0.46
2013-11-30 0.03 -1.04 0.55
2013-08-31 0.81 -1.38 0.96
2013-05-31 0.90 -1.30 0.87
2013-02-28 1.35 -1.33 1.09
2012-11-30 1.71 -3.03 1.04
2012-08-31 0.82 -2.42 0.77
2012-05-31 0.93 -2.48 0.91

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Network Media Group has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Network Media Group has efficiently used its assets last year compared to the DE Entertainment industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Network Media Group improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Network Media Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Entertainment industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Network Media Group has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Network Media Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Network Media Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Network Media Group's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Network Media Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Network Media Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 2.4x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Network Media Group Company Filings, last reported 4 months ago.

DB:25Z Past Debt and Equity Data
Date (Data in CAD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-11-30 3.34 3.04 3.60
2018-08-31 3.70 3.06 4.74
2018-05-31 3.47 2.55 4.11
2018-02-28 3.09 2.67 0.29
2017-11-30 2.44 2.56 0.09
2017-08-31 1.15 3.87 0.56
2017-05-31 1.44 3.84 0.24
2017-02-28 1.01 3.75 0.32
2016-11-30 0.83 3.19 0.44
2016-08-31 1.36 3.26 0.32
2016-05-31 1.26 3.19 0.29
2016-02-29 0.85 3.19 0.51
2015-11-30 0.23 3.23 0.17
2015-08-31 -0.31 2.37 0.11
2015-05-31 -0.27 2.63 0.17
2015-02-28 -0.12 2.31 0.22
2014-11-30 -0.23 1.66 0.08
2014-08-31 -0.31 1.53 0.01
2014-05-31 -0.50 1.47 0.10
2014-02-28 -0.35 1.76 0.19
2013-11-30 -0.55 1.58 0.08
2013-08-31 -0.18 1.43 0.11
2013-05-31 0.01 1.98 0.04
2013-02-28 0.20 1.95 0.04
2012-11-30 0.39 1.62 0.07
2012-08-31 0.77 1.29 0.08
2012-05-31 0.62 0.92 0.12
  • Network Media Group's level of debt (91.1%) compared to net worth is high (greater than 40%).
  • Network Media Group had negative shareholder equity 5 years ago, it is now positive therefore their debt level has improved.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Whilst loss making Network Media Group has sufficient cash runway for more than 3 years if it maintains the current positive free cash flow level.
  • Whilst loss making Network Media Group has sufficient cash runway for more than 3 years, even with free cash flow being positive and shrinking by -86.3% per year.
X
Financial health checks
We assess Network Media Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Network Media Group has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Network Media Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Network Media Group dividends.
If you bought €2,000 of Network Media Group shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Network Media Group's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Network Media Group's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:25Z Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Entertainment Industry Average Dividend Yield Market Cap Weighted Average of 5 Stocks 1.5%
Germany Market Average Dividend Yield Market Cap Weighted Average of 325 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Network Media Group has not reported any payouts.
  • Unable to verify if Network Media Group's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Network Media Group's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Network Media Group has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Network Media Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Network Media Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Network Media Group has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Network Media Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Derik Murray
COMPENSATION CA$220,670
AGE 61
TENURE AS CEO 7.3 years
CEO Bio

Mr. Derik A. Murray is Founder and Chief Executive Officer of Network Entertainment Inc. Mr. Murray has been the Chief Executive Officer of Network Media Group Inc., since December 29, 2011. He is executive producing and co-directing the seven-part series Facing for National Geographic. Mr. Murray is founder of Network Media Group Inc. and served as its Executive Producer and Partner. He is the creative force behind Network Entertainment. He began his career creating rich, evocative images as a Still Photographer and Director of television commercials. He just completed Facing Ali, a theatrical documentary with Lionsgate Entertainment and Spike Television. He produced I Am Bruce Lee, which made its US television premiere on Spike TV where it garnered the highest ratings for a documentary in the network’s history. He also produced I Am Steve McQueen, produced and co-directed I Am Evel Knievel, I Am Chris Farley (which surpassed I Am Bruce Lee ratings for Spike TV), Johnny Cash - American Rebel for CMT and The Cowboy for Discovery. He produced and directed the feature documentary I Am JFK Jr. His other projects in development include Facing Icons an international biography series with Fremantle Media, Making The Cut - Field Of Dreams, a reality series with MLB and a Mixed Martial Arts reality series with Randy Couture entitled, America's Toughest Worker. Mr. Murray serves as the Creator and Executive Producer of the groundbreaking 13-part reality sports series entitled Making The Cut, which aired prime time, Fall 2004 on CBC and on Global Television for Season Two in 2007. His accomplishments over the 20 years have also earned him the trust of an impressive list of North Americaâ's top corporations, advertising agencies and publishing houses. He has been a Director of Network Media Group Inc. since December 23, 2011. His roster of notable publishing projects include large format pictorial books Arnold Palmer - A Personal Journey, Muhammad Ali - in Perspective, Joe Montana With Dick Schap and A Day in The Life of The Nhl. Named by The Hockey News as one of the 'Top 100 People of Power and Influence' in 2001 his producing credits include Legends Of Hockey, Legends Of Hockey - A Personal Journey, CFL Traditions, CBC's Life And Times Biographies featuring: Wayne Gretzky, Mario Lemieux and Gordie Howe and showing at the Hockey Hall of Fame in Toronto, Canada, the theatrical release of The Stanley Cup Odyssey. Mr. Murray's work has been recognized both nationally and internationally by respected institutions including: Communications Arts, New York Art Directors Club, the International Film and Television Festival of New York, the Bessies, the Geminis, Vancouver International Film Festival, Academy Awards, Washington D.C. Silver Docs, the Los Angeles Film Festival, Seattle International Film Festival, Hawaii International Film Festival, Houston International Film Festival, the Can Pro Awards, Banff Television Festival, the Lotus and Leo Awards.

CEO Compensation
  • Derik's compensation has been consistent with company performance over the past year.
  • Derik's remuneration is lower than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Network Media Group management team in years:

4.5
Average Tenure
61
Average Age
  • The tenure for the Network Media Group management team is about average.
Management Team

Frank Anderson

TITLE
Executive Chairman
COMPENSATION
CA$20K
AGE
60
TENURE
1.3 yrs

Derik Murray

TITLE
Founder
COMPENSATION
CA$221K
AGE
61
TENURE
7.3 yrs

Paul Gertz

TITLE
President
COMPENSATION
CA$214K
AGE
61
TENURE
7.3 yrs

Darren Battersby

TITLE
Chief Financial Officer
COMPENSATION
CA$120K
TENURE
4.5 yrs

Kent wingerak

TITLE
Senior Vice-President of Business Affairs
TENURE
3.3 yrs
Board of Directors Tenure

Average tenure and age of the Network Media Group board of directors in years:

7.1
Average Tenure
61
Average Age
  • The tenure for the Network Media Group board of directors is about average.
Board of Directors

Derik Murray

TITLE
Founder
COMPENSATION
CA$221K
AGE
61
TENURE
7.3 yrs

Paul Gertz

TITLE
President
COMPENSATION
CA$214K
AGE
61
TENURE
7.3 yrs

Steve Kotlowitz

TITLE
Independent Director
COMPENSATION
CA$14K
TENURE
7.1 yrs

Frank Anderson

TITLE
Executive Chairman
COMPENSATION
CA$20K
AGE
60
TENURE
1.3 yrs

Frank Palmer

TITLE
Member of Strategic Advisory Board
AGE
77
TENURE
7.1 yrs

Rem Langan

TITLE
Member of Strategic Advisory Board
TENURE
7.1 yrs

Sandy Cox

TITLE
Member of Strategic Advisory Board
AGE
79
TENURE
7.1 yrs

Greg Zeschuk

TITLE
Independent Director
COMPENSATION
CA$4K
TENURE
5.3 yrs

Mike McIsaac

TITLE
Director
AGE
48
TENURE
0.7 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Network Media Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Network Media Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Network Media Group Inc., together with its subsidiaries, develops, produces, and exploits film and television properties in North America and internationally. The company develops, finances, produces, markets, and distributes factual/non-scripted television series, documentaries, biographies, docudramas, theatrical documentary films, online programming, and specialty sports and entertainment productions. It also provides production services to third parties. Network Media Group Inc. was incorporated in 2010 and is based in Vancouver, Canada.

Details
Name: Network Media Group Inc.
25Z
Exchange: DB
Founded: 2010
CA$7,233,602
72,655,371
Website: http://www.networkmediagroup.ca
Address: Network Media Group Inc.
1055 West Georgia Street,
Suite 1500,
Vancouver,
British Columbia, V6E 4N7,
Canada
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSXV NTE Common Shares TSX Venture Exchange CA CAD 04. Jan 2012
OTCPK NMGG.F Common Shares Pink Sheets LLC US USD 04. Jan 2012
DB 25Z Common Shares Deutsche Boerse AG DE EUR 04. Jan 2012
Number of employees
Current staff
Staff numbers
0
Network Media Group employees.
Industry
Movies and Entertainment
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/18 00:07
End of day share price update: 2019/04/17 00:00
Last earnings filing: 2019/03/29
Last earnings reported: 2018/11/30
Last annual earnings reported: 2018/11/30


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.