Loading...

XLMedia

AIM:XLM
Snowflake Description

Excellent balance sheet, good value and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
XLM
AIM
£120M
Market Cap
  1. Home
  2. GB
  3. Media
Company description

XLMedia PLC, an online performance marketing company, attracts paying users from various online and mobile channels, and directs them to online businesses in Scandinavia, other European countries, North America, Oceania, Asia, and internationally. The last earnings update was 178 days ago. More info.


Add to Portfolio Compare Print
  • XLMedia has significant price volatility in the past 3 months.
XLM Share Price and Events
7 Day Returns
0.9%
AIM:XLM
2.5%
GB Interactive Media and Services
1.9%
GB Market
1 Year Returns
-65.4%
AIM:XLM
-12.8%
GB Interactive Media and Services
1.2%
GB Market
XLM Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
XLMedia (XLM) 0.9% -31.3% -25.1% -65.4% -20% -11.5%
GB Interactive Media and Services 2.5% 6.7% 14.2% -12.8% 15.4% -8.1%
GB Market 1.9% 1.5% 9.1% 1.2% 14.5% 3.1%
1 Year Return vs Industry and Market
  • XLM underperformed the Interactive Media and Services industry which returned -12.8% over the past year.
  • XLM underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned 1.2% over the past year.
Price Volatility
XLM
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for XLMedia's competitors could be found in our database.

XLM Value

 Is XLMedia 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 XLMedia 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 XLMedia.

AIM:XLM Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 3 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7.5%
Perpetual Growth Rate 10-Year GB Government Bond Rate 1.2%

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 AIM:XLM
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 1.2%
Equity Risk Premium S&P Global 6%
Interactive Media and Services Unlevered Beta Simply Wall St/ S&P Global 1.03
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.03 (1 + (1- 20%) (6.24%))
1.055
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.05
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.23% + (1.055 * 5.96%)
7.51%

Discounted Cash Flow Calculation for AIM:XLM using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for XLMedia 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.

AIM:XLM DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 7.51%)
2019 32.41 Analyst x2 30.14
2020 34.69 Analyst x1 30.01
2021 36.31 Analyst x1 29.22
2022 17.65 Analyst x1 13.21
2023 17.75 Analyst x1 12.36
2024 14.57 Est @ -17.93% 9.43
2025 12.79 Est @ -12.18% 7.71
2026 11.75 Est @ -8.16% 6.58
2027 11.12 Est @ -5.34% 5.80
2028 10.75 Est @ -3.37% 5.21
Present value of next 10 years cash flows $149.67
AIM:XLM DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= $10.75 × (1 + 1.23%) ÷ (7.51% – 1.23%)
$173.07
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $173.07 ÷ (1 + 7.51%)10
$83.87
AIM:XLM Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $149.67 + $83.87
$233.54
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $233.54 / 213.75
$1.09
AIM:XLM Discount to Share Price
Calculation Result
Exchange Rate USD/GBP
(Reporting currency to currency of AIM:XLM)
0.768
Value per Share
(GBP)
= Value per Share in USD x Exchange Rate (USD/GBP)
= $1.09 x 0.768
£0.84
Value per share (GBP) From above. £0.84
Current discount Discount to share price of £0.56
= -1 x (£0.56 - £0.84) / £0.84
33.3%

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

Current Discount
Amount off the current price XLMedia is available for.
Intrinsic value
33%
Share price is £0.56 vs Future cash flow value of £0.83941
Current Discount Checks
For XLMedia to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • XLMedia's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • XLMedia's share price is below the future cash flow value, but not 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 XLMedia's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are XLMedia's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
AIM:XLM PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-06-30) in USD $0.14
AIM:XLM Share Price ** AIM (2019-03-21) in GBP £0.56
AIM:XLM Share Price converted to USD reporting currency Exchange rate (GBP/ USD) 1.302 $0.73
Europe Interactive Media and Services Industry PE Ratio Median Figure of 20 Publicly-Listed Interactive Media and Services Companies 23.09x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 808 Publicly-Listed Companies 15.98x

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

** Primary Listing of XLMedia.

AIM:XLM PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= AIM:XLM Share Price ÷ EPS (both in USD)

= 0.73 ÷ 0.14

5.15x

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

  • XLMedia is good value based on earnings compared to the Europe Interactive Media and Services industry average.
  • XLMedia is good value based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does XLMedia's expected growth come at a high price?
Raw Data
AIM:XLM PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 5.15x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts
5.1%per year
Europe Interactive Media and Services Industry PEG Ratio Median Figure of 9 Publicly-Listed Interactive Media and Services Companies 1.44x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 576 Publicly-Listed Companies 1.35x

*Line of best fit is calculated by linear regression .

AIM:XLM PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 5.15x ÷ 5.1%

1.01x

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

  • XLMedia is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on XLMedia's assets?
Raw Data
AIM:XLM PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-06-30) in USD $0.77
AIM:XLM Share Price * AIM (2019-03-21) in GBP £0.56
AIM:XLM Share Price converted to USD reporting currency Exchange rate (GBP/ USD) 1.302 $0.73
United Kingdom of Great Britain and Northern Ireland Interactive Media and Services Industry PB Ratio Median Figure of 9 Publicly-Listed Interactive Media and Services Companies 2.1x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,359 Publicly-Listed Companies 1.5x
AIM:XLM PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= AIM:XLM Share Price ÷ Book Value per Share (both in USD)

= 0.73 ÷ 0.77

0.94x

* Primary Listing of XLMedia.

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

  • XLMedia is good value based on assets compared to the GB Interactive Media and Services industry average.
X
Value checks
We assess XLMedia'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 Interactive Media and Services 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 Interactive Media and Services industry average (and greater than 0)? (1 check)
  5. XLMedia has a total score of 4/6, 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.

XLM Future Performance

 How is XLMedia expected to perform in the next 1 to 3 years based on estimates from 3 analysts?

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
5.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is XLMedia expected to grow at an attractive rate?
  • XLMedia's earnings growth is expected to exceed the low risk savings rate of 1.2%.
Growth vs Market Checks
  • XLMedia's earnings growth is positive but not above the United Kingdom of Great Britain and Northern Ireland market average.
  • XLMedia's revenues are expected to decrease over the next 1-3 years, this is below the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
AIM:XLM Future Growth Rates Data Sources
Data Point Source Value (per year)
AIM:XLM Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts 5.1%
AIM:XLM Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 3 Analysts -3.9%
Europe Interactive Media and Services Industry Earnings Growth Rate Market Cap Weighted Average 19.7%
United Kingdom of Great Britain and Northern Ireland Interactive Media and Services Industry Revenue Growth Rate Market Cap Weighted Average 13.6%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 11.2%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 5%

*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
AIM:XLM Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (8 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
AIM:XLM Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 101 1
2022-12-31 101 1
2021-12-31 100 1
2020-12-31 98 43 27 2
2019-12-31 95 41 27 3
2018-12-31 119 46 22 3
AIM:XLM Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2018-06-30 129 31 29
2018-03-31 133 36 30
2017-12-31 138 41 30
2017-09-30 129 40 28
2017-06-30 120 39 26
2017-03-31 112 33 25
2016-12-31 104 27 24
2016-09-30 104 27 22
2016-06-30 104 28 20
2016-03-31 96 28 19
2015-12-31 89 28 19
2015-09-30 78 26 18

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • XLMedia's earnings are expected to grow by 5.1% yearly, however this is not considered high growth (20% yearly).
  • XLMedia's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
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
AIM:XLM Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (8 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below

All data from XLMedia Company Filings, last reported 8 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:XLM Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31 0.13 0.13 0.13 1.00
2019-12-31 0.12 0.12 0.12 2.00
2018-12-31 0.11 0.14 0.08 2.00
AIM:XLM Past Financials Data
Date (Data in USD Millions) EPS *
2018-06-30 0.14
2018-03-31 0.15
2017-12-31 0.15
2017-09-30 0.14
2017-06-30 0.13
2017-03-31 0.13
2016-12-31 0.12
2016-09-30 0.11
2016-06-30 0.10
2016-03-31 0.10
2015-12-31 0.10
2015-09-30 0.10

*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 XLMedia will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess XLMedia'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 Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland 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.
XLMedia has a total score of 1/6, 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.

XLM Past Performance

  How has XLMedia 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 XLMedia's growth in the last year to its industry (Interactive Media and Services).
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.
  • XLMedia has delivered over 20% year on year earnings growth in the past 5 years.
  • XLMedia's 1-year earnings growth is less than its 5-year average (13% vs 28.4%)
  • XLMedia's earnings growth has exceeded the Europe Interactive Media and Services industry average in the past year (13% vs 12.2%).
Earnings and Revenue History
XLMedia'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 XLMedia Company Filings, last reported 8 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:XLM Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-06-30 128.79 29.29 29.67 2.92
2018-03-31 133.21 29.81 28.79 3.70
2017-12-31 137.63 30.32 27.90 4.47
2017-09-30 128.99 28.12 26.13 4.08
2017-06-30 120.35 25.91 24.37 3.68
2017-03-31 111.98 24.93 22.68 2.96
2016-12-31 103.61 23.94 21.00 2.23
2016-09-30 103.61 22.10 20.56 2.01
2016-06-30 103.62 20.27 20.12 1.79
2016-03-31 96.42 19.50 18.40 1.62
2015-12-31 89.22 18.72 16.68 1.44
2015-09-30 78.42 18.30 14.77 1.36
2015-06-30 67.62 17.88 12.87 1.29
2015-03-31 59.17 13.85 12.42 1.15
2014-12-31 50.72 9.82 11.97 1.01
2014-09-30 44.55 8.12 11.18 0.98
2014-06-30 38.38 6.42 10.40 0.94
2014-03-31 36.44 7.63 8.97 0.92
2013-12-31 34.50 8.84 7.54 0.91
2013-09-30 31.94 9.62 6.28 0.81
2013-06-30 29.85 8.46 5.43 0.78
2013-03-31 28.22 9.37 4.73 0.71
2012-12-31 26.60 10.28 4.03 0.64

*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.
  • XLMedia has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • XLMedia used its assets more efficiently than the Europe Interactive Media and Services industry average last year based on Return on Assets.
  • XLMedia's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess XLMedia'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 Interactive Media and Services 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.
XLMedia has a total score of 3/6, 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.

XLM Health

 How is XLMedia'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 XLMedia's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • XLMedia is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • XLMedia's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of XLMedia'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 7.9x 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 XLMedia Company Filings, last reported 8 months ago.

AIM:XLM Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-06-30 166.24 9.72 51.31
2018-03-31 166.24 9.72 51.31
2017-12-31 116.66 5.00 43.28
2017-09-30 116.66 5.00 43.28
2017-06-30 111.35 0.00 43.06
2017-03-31 111.35 0.00 43.06
2016-12-31 103.29 0.00 35.19
2016-09-30 103.29 0.00 35.19
2016-06-30 98.76 0.00 42.91
2016-03-31 98.76 0.00 42.91
2015-12-31 89.68 0.00 42.61
2015-09-30 89.68 0.00 42.61
2015-06-30 85.11 0.00 43.17
2015-03-31 85.11 0.00 43.17
2014-12-31 75.91 0.00 44.07
2014-09-30 75.91 0.00 43.56
2014-06-30 73.68 0.00 57.10
2014-03-31 73.68 0.00 57.10
2013-12-31 26.52 0.00 15.46
2013-09-30 26.52 0.00 15.88
2013-06-30 13.51 0.00 4.57
2013-03-31 13.51 0.00 4.57
2012-12-31 8.07 1.35 2.69
  • XLMedia's level of debt (5.8%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (0% vs 5.8% today).
  • Debt is well covered by operating cash flow (317.7%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 17.2x coverage).
X
Financial health checks
We assess XLMedia'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. XLMedia has a total score of 5/6, 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.

XLM Dividends

 What is XLMedia'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
9.21%
Current annual income from XLMedia dividends. Estimated to be 8.56% next year.
If you bought £2,000 of XLMedia shares you are expected to receive £184 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?
  • XLMedia's pays a higher dividend yield than the bottom 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (2.04%).
  • XLMedia's dividend is above the markets top 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (5.24%).
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
AIM:XLM 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 3 Analyst Estimates (S&P Global) See Below
Europe Interactive Media and Services Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 1.3%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 704 Stocks 4.3%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 5.2%

Industry and Market average data is calculated daily.

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

AIM:XLM Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 0.06 1.00
2020-12-31 0.06 2.00
2019-12-31 0.06 3.00
2018-12-31 0.08 3.00
AIM:XLM Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2018-10-03 0.067 6.751
2018-03-13 0.077 4.587
2018-03-12 0.077 2.962
2017-03-07 0.076 4.027
2016-01-21 0.061 6.246
2015-03-30 0.032 3.068
2014-09-17 0.032 3.922
2014-06-26 0.028 3.138

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

  • XLMedia has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • Dividend payments have increased, but XLMedia only paid a dividend in the past 5 years.
Current Payout to shareholders
What portion of XLMedia's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.1x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2x coverage).
X
Income/ dividend checks
We assess XLMedia's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1%) - 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 XLMedia afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. XLMedia has a total score of 4/6, see the detailed checks below.


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

XLM Management

 What is the CEO of XLMedia'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
Ory Weihs
COMPENSATION $635,000
AGE 37
CEO Bio

Mr. Ory Weihs co-founded XLMedia PLC in 2007 and serves as its Chief Executive Officer and Executive Director. Mr. Weihs leads XLMedia's business development and key strategy. He is an entrepreneur who has been deeply involved in the online gambling industry for over ten years. He is a common speaker at industry events and is known as an expert in online marketing. Mr. Weihs holds a B.Sc. in Industrial Engineering from the Technion – Israeli Institute of Technology from 2007.

CEO Compensation
  • Ory's compensation has been consistent with company performance over the past year.
  • Insufficient data for Ory to establish whether their remuneration is reasonable compared to companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team

Ory Weihs

TITLE
Co-Founder
COMPENSATION
$635K
AGE
37

Yehuda Dahan

TITLE
CFO, Company Secretary & Director
AGE
45

Michal Badhav

TITLE
General Counsel
TENURE
1.2 yrs

Liat Hellman

TITLE
Chief Financial Officer - Israel
AGE
43

Inbal Lavi

TITLE
Chief Executive Officer of Israel
TENURE
5.2 yrs
Board of Directors Tenure

Average tenure and age of the XLMedia board of directors in years:

3
Average Tenure
49.5
Average Age
  • The tenure for the XLMedia board of directors is about average.
Board of Directors

Chris Bell

TITLE
Independent Non-Executive Chairman
COMPENSATION
$146K
AGE
60
TENURE
5 yrs

Ory Weihs

TITLE
Co-Founder
COMPENSATION
$635K
AGE
37

Yehuda Dahan

TITLE
CFO, Company Secretary & Director
AGE
45
TENURE
1.2 yrs

Richard Rosenberg

TITLE
Independent Non-Executive Director
COMPENSATION
$87K
AGE
62
TENURE
5 yrs

Amit Ben-Yehuda

TITLE
Non-Executive Director
AGE
54
TENURE
3 yrs

Jonas Martensson

TITLE
Non-Executive Director
AGE
41
TENURE
1.4 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 (£)
11. Jun 18 Buy Yehuda Dahan Individual 11. Jun 18 11. Jun 18 50,000 £1.18 £59,000
11. Jun 18 Buy Ory Weihs Individual 11. Jun 18 11. Jun 18 256,787 £1.19 £304,962
18. Apr 18 Buy Ory Weihs Individual 17. Apr 18 17. Apr 18 32,258 £1.55 £50,000
03. Apr 18 Buy Ory Weihs Individual 03. Apr 18 03. Apr 18 40,000 £1.49 £59,600
X
Management checks
We assess XLMedia'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. XLMedia 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.

XLM News

Simply Wall St News

Read This Before Selling XLMedia PLC (LON:XLM) Shares

So before you buy or sell XLMedia PLC (LON:XLM), you may well want to know whether insiders have been buying or selling. … In the last twelve months, the biggest single purchase by an insider was when Co-Founder Ory Weihs bought UK£305k worth of shares at a price of UK£1.19 per share. … That means that an insider was happy to buy shares at above the current price.

Simply Wall St -

XLMedia PLC (LON:XLM): The Best Of Both Worlds

XLMedia PLC (LON:XLM) is a company with exceptional fundamental characteristics. … Upon building up an investment case for a stock, we should look at various aspects. … In the case of XLM, it

Simply Wall St -

Is There An Opportunity With XLMedia PLC's (LON:XLM) 24.2% Undervaluation?

by taking the expected future cash flows and discounting them to today's value. … discounted cash flows (DCF) … If you want to learn more about discounted cash flow, the basis for my calcs can be read in detail in the Simply Wall St analysis model.

Simply Wall St -

Is XLMedia PLC (LON:XLM) A Smart Pick For Income Investors?

Dividends can be underrated but they form a large part of investment returns, playing an important role in compounding returns in the long run. … Historically, XLMedia PLC (LON:XLM) has paid a dividend to shareholders. … Let's take a look at XLMedia in more detail.

Simply Wall St -

Why XLMedia PLC (LON:XLM) Could Be Worth Watching

As a small cap stock, which tends to lack high analyst coverage, there is generally more of an opportunity for mispricing as there is less activity to push the stock closer to fair value? … Is there still an opportunity here to buy. … Let’s examine XLMedia’s valuation and outlook in more detail to determine if there’s still a bargain opportunity

Simply Wall St -

What XLMedia PLC's (LON:XLM) ROE Can Tell Us

This article is for those who would like to learn about Return On Equity (ROE). … Another way to think of that is that for every £1 worth of equity in the company, it was able to earn £0.18. … Return on Equity = Net Profit ÷ Shareholders' Equity

Simply Wall St -

Here's What XLMedia PLC's (LON:XLM) P/E Ratio Is Telling Us

XLMedia has a price to earnings ratio of 6.64, based on the last twelve months. … Price to Earnings Ratio = Price per Share (in the reporting currency) ÷ Earnings per Share (EPS) … P/E of 6.64 = $0.94 (Note: this is the share price in the reporting currency, namely, USD ) ÷ $0.14

Simply Wall St -

Before Investing In XLMedia PLC (LON:XLM), Consider This

I’ve analysed below, the health and outlook of XLMedia’s cash flow, which will help you understand the stock from a cash standpoint. … XLMedia generates cash through its day-to-day business, which needs to be reinvested into the company in order for it to continue operating. … There are two methods I will use to evaluate the quality of XLMedia’s FCF: firstly, I will measure its FCF yield relative to the market index yield; secondly, I will examine whether its operating cash flow will continue to grow into the future, which will give us a sense of sustainability

Simply Wall St -

XLMedia PLC (LON:XLM): What Are Investors Earning On Their Capital?

Your equity share is granted in return for the capital provided to the business to operate, and in order for an investment to be successful the business has to create earnings from the funds that make up this capital. … You need to pay attention to this because your return on investment is linked to dividends and internal investments to improve the business, which can only occur if the company is expected to produce adequate earnings with the capital that has been provided. … Therefore, looking at how efficiently XLMedia is able to use capital to create earnings will help us understand your potential return.

Simply Wall St -

Does The XLMedia PLC (LON:XLM) Share Price Tend To Follow The Market?

If you're interested in XLMedia PLC (LON:XLM), then you might want to consider its beta (a measure of share price volatility) in order to understand how the stock could impact your portfolio. … Beta is a widely used metric to measure a stock's exposure to market risk (volatility). … Any stock with a beta of greater than one is considered more volatile than the market, while those with a beta below one are either less volatile or poorly correlated with the market.

Simply Wall St -

XLM Company Info

Description

XLMedia PLC, an online performance marketing company, attracts paying users from various online and mobile channels, and directs them to online businesses in Scandinavia, other European countries, North America, Oceania, Asia, and internationally. It operates through Publishing, Media, and Partners Network segments. The company owns approximately 2,300 informational Websites in 18 languages, which act as a conduit to channel users to its customers; creates and deploys online media campaigns across various languages and platforms; and manages a pool of affiliates through its proprietary systems, providing them with ongoing support and access to multiple operators. The company was formerly known as Webpals Marketing Systems Ltd. and changed its name to XLMedia PLC in 2008. XLMedia PLC was founded in 2008 and is based in Saint Helier, Jersey.

Details
Name: XLMedia PLC
XLM
Exchange: AIM
Founded: 2008
£119,698,160
213,746,716
Website: http://www.xlmedia.com
Address: XLMedia PLC
12 Castle Street,
Saint Helier,
JE2 3RT,
Jersey
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
AIM XLM Ordinary Shares London Stock Exchange AIM Market GB GBP 24. Mar 2014
OTCPK XLMD.F Ordinary Shares Pink Sheets LLC US USD 24. Mar 2014
DB 7X3 Ordinary Shares Deutsche Boerse AG DE EUR 24. Mar 2014
Number of employees
Current staff
Staff numbers
0
XLMedia employees.
Industry
Interactive Media and Services
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/03/21 22:34
End of day share price update: 2019/03/21 00:00
Last estimates confirmation: 2019/02/26
Last earnings filing: 2018/09/24
Last earnings reported: 2018/06/30
Last annual earnings reported: 2017/12/31


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.