Loading...

OTT-ONE Nyrt

BUSE:OTT1
Snowflake Description

Flawless balance sheet with acceptable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
OTT1
BUSE
HUF7B
Market Cap
  1. Home
  2. HU
  3. Media
Company description

OTT-ONE Nyrt. provides professional streaming, e-sport, and security solutions for business customers. The last earnings update was 294 days ago. More info.


Add to Portfolio Compare Print
OTT1 Share Price and Events
7 Day Returns
-2.3%
BUSE:OTT1
-0.2%
Europe Interactive Media and Services
-1.5%
HU Market
1 Year Returns
-28.4%
BUSE:OTT1
4.9%
Europe Interactive Media and Services
12.9%
HU Market
OTT1 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
OTT-ONE Nyrt (OTT1) -2.3% -2.7% -15.6% -28.4% - 2207%
Europe Interactive Media and Services -0.2% 0.9% 3.6% 4.9% 48.4% 18.3%
HU Market -1.5% -0.9% -5.8% 12.9% 55.6% 104.4%
1 Year Return vs Industry and Market
  • OTT1 underperformed the Interactive Media and Services industry which returned 4.9% over the past year.
  • OTT1 underperformed the Market in Hungary which returned 12.9% over the past year.
Price Volatility
OTT1
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for OTT-ONE Nyrt's competitors could be found in our database.

OTT1 Value

 Is OTT-ONE Nyrt 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 OTT-ONE Nyrt 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 OTT-ONE Nyrt.

BUSE:OTT1 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 12.2%
Perpetual Growth Rate 10-Year HU Government Bond Rate 3%

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 BUSE:OTT1
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year HU Govt Bond Rate 3%
Equity Risk Premium S&P Global 9%
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))
= 1.034 (1 + (1- 9%) (0%))
1.023
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.02
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.96% + (1.023 * 9.02%)
12.19%

Discounted Cash Flow Calculation for BUSE:OTT1 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for OTT-ONE Nyrt 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.

BUSE:OTT1 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (HUF, Millions) Source Present Value
Discounted (@ 12.19%)
2019 332.92 Est @ 48.7% 296.76
2020 449.36 Est @ 34.98% 357.05
2021 563.37 Est @ 25.37% 399.01
2022 668.43 Est @ 18.65% 422.00
2023 761.61 Est @ 13.94% 428.61
2024 842.70 Est @ 10.65% 422.73
2025 912.99 Est @ 8.34% 408.24
2026 974.41 Est @ 6.73% 388.38
2027 1,028.94 Est @ 5.6% 365.57
2028 1,078.39 Est @ 4.81% 341.52
Present value of next 10 years cash flows HUF3,829.87
BUSE:OTT1 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= HUF1,078.39 × (1 + 2.96%) ÷ (12.19% – 2.96%)
HUF12,035.64
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= HUF12,035.64 ÷ (1 + 12.19%)10
HUF3,811.67
BUSE:OTT1 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= HUF3,829.87 + HUF3,811.67
HUF7,641.54
Equity Value per Share
(HUF)
= Total value / Shares Outstanding
= HUF7,641.54 / 35.85
HUF213.14
BUSE:OTT1 Discount to Share Price
Calculation Result
Value per share (HUF) From above. HUF213.14
Current discount Discount to share price of HUF198.40
= -1 x (HUF198.40 - HUF213.14) / HUF213.14
6.9%

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

Current Discount
Amount off the current price OTT-ONE Nyrt is available for.
Intrinsic value
7%
Share price is HUF198.4 vs Future cash flow value of HUF213.14
Current Discount Checks
For OTT-ONE Nyrt to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • OTT-ONE Nyrt's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • OTT-ONE Nyrt'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 OTT-ONE Nyrt's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are OTT-ONE Nyrt's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BUSE:OTT1 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-06-30) in HUF HUF7.19
BUSE:OTT1 Share Price ** BUSE (2019-06-25) in HUF HUF198.4
Europe Interactive Media and Services Industry PE Ratio Median Figure of 19 Publicly-Listed Interactive Media and Services Companies 26.71x
Hungary Market PE Ratio Median Figure of 25 Publicly-Listed Companies 11.66x

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

** Primary Listing of OTT-ONE Nyrt.

BUSE:OTT1 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BUSE:OTT1 Share Price ÷ EPS (both in HUF)

= 198.4 ÷ 7.19

27.6x

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

  • OTT-ONE Nyrt is overvalued based on earnings compared to the Europe Interactive Media and Services industry average.
  • OTT-ONE Nyrt is overvalued based on earnings compared to the Hungary market.
Price based on expected Growth
Does OTT-ONE Nyrt's expected growth come at a high price?
Raw Data
BUSE:OTT1 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 27.6x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
11.2%per year
Europe Interactive Media and Services Industry PEG Ratio Median Figure of 9 Publicly-Listed Interactive Media and Services Companies 1.79x

*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 OTT-ONE Nyrt, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on OTT-ONE Nyrt's assets?
Raw Data
BUSE:OTT1 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-06-30) in HUF HUF24.95
BUSE:OTT1 Share Price * BUSE (2019-06-25) in HUF HUF198.4
Europe Interactive Media and Services Industry PB Ratio Median Figure of 40 Publicly-Listed Interactive Media and Services Companies 2.46x
Hungary Market PB Ratio Median Figure of 28 Publicly-Listed Companies 1.81x
BUSE:OTT1 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BUSE:OTT1 Share Price ÷ Book Value per Share (both in HUF)

= 198.4 ÷ 24.95

7.95x

* Primary Listing of OTT-ONE Nyrt.

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

  • OTT-ONE Nyrt is overvalued based on assets compared to the Europe Interactive Media and Services industry average.
X
Value checks
We assess OTT-ONE Nyrt'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. OTT-ONE Nyrt has a total score of 0/6, 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.

OTT1 Future Performance

 How is OTT-ONE Nyrt expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover OTT-ONE Nyrt, future earnings growth has been estimated based on fundamentals.
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
11.2%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is OTT-ONE Nyrt expected to grow at an attractive rate?
  • OTT-ONE Nyrt's earnings growth is expected to exceed the low risk savings rate of 3%.
Growth vs Market Checks
  • OTT-ONE Nyrt's earnings growth is expected to exceed the Hungary market average.
  • Unable to compare OTT-ONE Nyrt's revenue growth to the Hungary market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BUSE:OTT1 Future Growth Rates Data Sources
Data Point Source Value (per year)
BUSE:OTT1 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts 11.2%
Europe Interactive Media and Services Industry Earnings Growth Rate Market Cap Weighted Average 21.1%
Europe Interactive Media and Services Industry Revenue Growth Rate Market Cap Weighted Average 10.1%
Hungary Market Earnings Growth Rate Market Cap Weighted Average 5%
Hungary Market Revenue Growth Rate Market Cap Weighted Average 4.5%

*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
BUSE:OTT1 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (11 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in HUF Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BUSE:OTT1 Past Financials Data
Date (Data in HUF Millions) Revenue Cash Flow Net Income *
2018-06-30 1,732 248 188
2018-03-31 1,442 180 150
2017-12-31 1,152 111 111
2017-06-30 972 -89
2017-03-31 1,061 88
2016-12-31 903 77 76
2016-09-30 750 95
2016-06-30 809 116
2016-03-31 463 -78
2015-12-31 356 58 -78
2015-09-30 356 -138

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • OTT-ONE Nyrt's earnings are expected to grow by 11.2% yearly, however this is not considered high growth (20% yearly).
  • Unable to determine if OTT-ONE Nyrt 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
BUSE:OTT1 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (11 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from OTT-ONE Nyrt Company Filings, last reported 11 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BUSE:OTT1 Past Financials Data
Date (Data in HUF Millions) EPS *
2018-06-30 7.19
2018-03-31 6.20
2017-12-31 5.04
2017-06-30 -4.02
2017-03-31 3.98
2016-12-31 3.45
2016-09-30 4.30
2016-06-30 5.24
2016-03-31 -3.51
2015-12-31 -3.53
2015-09-30 -6.26

*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 OTT-ONE Nyrt will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess OTT-ONE Nyrt'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 Europe 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.
OTT-ONE Nyrt has a total score of 2/6, 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.

OTT1 Past Performance

  How has OTT-ONE Nyrt performed over the past 5 years?

  • OTT-ONE Nyrt's last earnings update was 294 days ago.
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 OTT-ONE Nyrt'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.
  • OTT-ONE Nyrt has delivered over 20% year on year earnings growth in the past 5 years.
  • OTT-ONE Nyrt has become profitable in the last year making the earnings growth rate difficult to compare to the 5-year average.
  • OTT-ONE Nyrt has become profitable in the last year making it difficult to compare the Europe Interactive Media and Services industry average.
Earnings and Revenue History
OTT-ONE Nyrt'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 OTT-ONE Nyrt Company Filings, last reported 11 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BUSE:OTT1 Past Revenue, Cash Flow and Net Income Data
Date (Data in HUF Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-06-30 1,732.01 187.78 26.69
2018-03-31 1,442.16 149.60 30.69
2017-12-31 1,152.31 111.41 34.68
2017-06-30 971.84 -88.85 41.44
2017-03-31 1,060.63 88.06 35.34
2016-12-31 903.29 76.21 25.02
2016-09-30 749.76 95.12 14.01
2016-06-30 809.25 115.90 4.37
2016-03-31 462.59 -77.70 0.16
2015-12-31 356.43 -78.03 0.16
2015-09-30 355.63 -138.48 0.00
2015-06-30 109.96 -153.62 0.00
2015-03-31 96.88 -164.44 0.56
2014-12-31 89.92 -181.32 5.61
2014-06-30 15.60 -34.60 29.35
2013-12-31 3.34 -590.55 17.68
2012-12-31 6.36 0.43 35.49

*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.
  • OTT-ONE Nyrt has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • OTT-ONE Nyrt used its assets less efficiently than the Europe Interactive Media and Services industry average last year based on Return on Assets.
  • OTT-ONE Nyrt has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess OTT-ONE Nyrt'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.
OTT-ONE Nyrt 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.

OTT1 Health

 How is OTT-ONE Nyrt'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 OTT-ONE Nyrt's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • OTT-ONE Nyrt is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • OTT-ONE Nyrt's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of OTT-ONE Nyrt'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.
  • OTT-ONE Nyrt has no debt, it does not need to be covered by short term assets.
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 OTT-ONE Nyrt Company Filings, last reported 11 months ago.

BUSE:OTT1 Past Debt and Equity Data
Date (Data in HUF Millions) Total Equity Total Debt Cash & Short Term Investments
2018-06-30 751.44 0.00 191.28
2018-03-31 751.44 0.00 191.28
2017-12-31 636.91 0.01 73.63
2017-06-30 463.24 42.82 93.52
2017-03-31 463.24 42.82 93.52
2016-12-31 281.43 113.52 75.70
2016-09-30 403.51 24.40 42.11
2016-06-30 409.15 87.90 21.02
2016-03-31 212.80 24.40 10.94
2015-12-31 205.23 24.41 9.78
2015-09-30
2015-06-30
2015-03-31 538.36 24.40 417.57
2014-12-31 264.68 24.41 3.40
2014-06-30 782.54 24.41 1.15
2013-12-31 463.68 34.88 182.87
2012-12-31 929.62 63.67 3.31
  • OTT-ONE Nyrt has no debt.
  • OTT-ONE Nyrt has no debt compared to 5 years ago when it was 7.1%.
  • OTT-ONE Nyrt has no debt, it does not need to be covered by operating cash flow.
  • OTT-ONE Nyrt has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess OTT-ONE Nyrt'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. OTT-ONE Nyrt has a total score of 6/6, 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.

OTT1 Dividends

 What is OTT-ONE Nyrt'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 OTT-ONE Nyrt dividends.
If you bought HUF2,000 of OTT-ONE Nyrt shares you are expected to receive HUF0 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 OTT-ONE Nyrt's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate OTT-ONE Nyrt'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
BUSE:OTT1 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
Europe Interactive Media and Services Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 1.3%
Hungary Market Average Dividend Yield Market Cap Weighted Average of 14 Stocks 3%
Hungary Minimum Threshold Dividend Yield 10th Percentile 1.9%
Hungary Bottom 25% Dividend Yield 25th Percentile 2.3%
Hungary Top 25% Dividend Yield 75th Percentile 5.7%

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 OTT-ONE Nyrt has not reported any payouts.
  • Unable to verify if OTT-ONE Nyrt's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of OTT-ONE Nyrt's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as OTT-ONE Nyrt 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 OTT-ONE Nyrt's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.9%) - 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 OTT-ONE Nyrt afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. OTT-ONE Nyrt 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.

OTT1 Management

 What is the CEO of OTT-ONE Nyrt'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.
  • OTT-ONE Nyrt has no CEO, or we have no data on them.
Management Team

Poczkodi Gábor

TITLE
Member of the Management Board
Board of Directors

Májer Bálint

TITLE
Director

Simor Adrien

TITLE
Director

Csordás Orsolya

TITLE
Director

Májer Mátyás

TITLE
Member of the Supervisory Board

Cseh Péter

TITLE
Member of the Supervisory Board

Nemeskéri Zsolt

TITLE
Member of the Supervisory Board

Endrodi Dániel

TITLE
Member of the Supervisory Board
Who owns this company?
Recent Insider Trading
  • No 3 month individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (HUF) Value (HUF)
X
Management checks
We assess OTT-ONE Nyrt'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. OTT-ONE Nyrt 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.

OTT1 News

Simply Wall St News

A Look At The Intrinsic Value Of OTT-ONE Nyrt. (BUSE:OTT1)

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars: 10-year free cash flow (FCF) estimate 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF (HUF, Millions) HUF332.92 HUF449.36 HUF563.37 HUF668.43 HUF761.61 HUF842.70 HUF912.99 HUF974.41 HUF1.03k HUF1.08k Growth Rate Estimate Source Est @ 48.7% Est @ 34.98% Est @ 25.37% Est @ 18.65% Est @ 13.94% Est @ 10.65% Est @ 8.34% Est @ 6.73% Est @ 5.6% Est @ 4.81% Present Value (HUF, Millions) Discounted @ 12.11% HUF296.96 HUF357.53 HUF399.82 HUF423.13 HUF430.05 HUF424.43 HUF410.17 HUF390.47 HUF367.79 HUF343.82 Present Value of 10-year Cash Flow (PVCF)= HUF3.84b "Est" = FCF growth rate estimated by Simply Wall St The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. … We discount the terminal cash flows to today's value at a cost of equity of 12.1%. … Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = Ft1.1b × (1 + 3%) ÷ (12.1% – 3%) = Ft12b Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = HUFFt12b ÷ ( 1 + 12.1%)10 = HUF3.87b The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is HUF7.71b.

Simply Wall St -

Can You Imagine How Ecstatic OTT-ONE Nyrt's (BUSE:OTT1) Shareholders Feel About Its 2240% Share Price Increase?

(BUSE:OTT1) share price has soared 2240% over five years. … During the five years of share price growth, OTT-ONE Nyrt moved from a loss to profitability. … Sometimes, the start of profitability is a major inflection point that can signal fast earnings growth to come, which in turn justifies very strong share price gains

Simply Wall St -

Is OTT-ONE Nyrt.'s (BUSE:OTT1) 25% Better Than Average?

With that in mind, this article will work through how we can use Return On Equity (ROE) to better understand a business. … By way of learning-by-doing, we'll look at ROE to gain a better understanding of OTT-ONE Nyrt. … Over the last twelve months OTT-ONE Nyrt has recorded a ROE of 25%.

Simply Wall St -

OTT-ONE Nyrt. (BUSE:OTT1): Time For A Financial Health Check

However, it also faces higher cost of capital given interest cost is generally lower than equity. … Is OTT1 growing fast enough to value financial flexibility over lower cost of capital … There are well-known benefits of including debt in capital structure, primarily a lower cost of capital.

Simply Wall St -

Boasting A 25% Return On Equity, Is OTT-ONE Nyrt (BUSE:OTT1) A Top Quality Stock?

We'll use ROE to examine OTT-ONE Nyrt (BUSE:OTT1), by way of a worked example. … OTT-ONE Nyrt has a ROE of 25%, based on the last twelve months. … Return on Equity = Net Profit ÷ Shareholders' Equity

Simply Wall St -

Is OTT-ONE Nyrt's (BUSE:OTT1) Balance Sheet Strong Enough To Weather A Storm?

However, the trade-off is OTT1 will have to adhere to stricter debt covenants and have less financial flexibility. … Is OTT1 growing fast enough to value financial flexibility over lower cost of capital. … Debt capital generally has lower cost of capital compared to equity funding

Simply Wall St -

What Should Investors Know About OTT-ONE Nyrt's (BUSE:OTT1) Capital Returns?

This share represents a portion of capital used by the company to operate the business, and it is important the company is able to use the capital base efficiently to create adequate cash flows for you as an investor. … Therefore, looking at how efficiently OTT-ONE Nyrt is able to use capital to create earnings will help us understand your potential return. … OTT-ONE Nyrt's Return On Capital Employed

Simply Wall St -

Does OTT-ONE Nyrt's (BUSE:OTT1) 46.19% Earnings Growth Reflect The Long-Term Trend?

When OTT-ONE Nyrt's (BUSE:OTT1) announced its latest earnings (31 December 2017), I wanted to understand how these figures stacked up against its past performance. … The two benchmarks I used were OTT-ONE Nyrt's average earnings over the past couple of years, and its industry performance. … How OTT1 fared against its long-term earnings performance and its industry

Simply Wall St -

Will OTT-ONE Nyrt (BUSE:OTT1) Need To Raise More Money?

Looking at OTT-ONE Nyrt’s latest financial data, I will gauge when the company may run out of cash and need to raise more money. … How fast OTT-ONE Nyrt runs down its cash supply over time is known as the cash burn rate. … BUSE:OTT1 Income Statement Mar 19th 18 When will OTT-ONE Nyrt need to raise more cash?

Simply Wall St -

Are OTT-ONE Nyrt's (BUSE:OTT1) Interest Costs Too High?

How does OTT1’s operating cash flow stack up against its debt? … With this growth in debt, OTT1 currently has FT75.70M remaining in cash and short-term investments for investing into the business. … BUSE:OTT1 Historical Debt Mar 12th 18 Can OTT1 service its debt comfortably?

Simply Wall St -

OTT1 Company Info

Description

OTT-ONE Nyrt. provides professional streaming, e-sport, and security solutions for business customers. The company offers live TV, video-on-demand, live streaming, content management, operation and program management, online content production, and media monitoring and production, as well as advertising and digital marketing services. It also provides security systems, including software and hardware security technologies, identification procedures, biometric identification solutions, and communication solutions. The company was incorporated in 2010 and is headquartered in Budapest, Hungary. OTT-ONE Nyrt. is a subsidiary of HomeSys Media Kft.

Details
Name: OTT-ONE Nyrt.
OTT1
Exchange: BUSE
Founded: 2010
HUF7,113,036,800
35,852,000
Website: http://ott-one.hu
Address: OTT-ONE Nyrt.
Fény Street 16,
5th Floor,
Budapest,
1024,
Hungary
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BUSE OTT1 Common Stock Budapest Stock Exchange HU HUF 29. Sep 2010
Number of employees
Current staff
Staff numbers
0
OTT-ONE Nyrt employees.
Industry
Interactive Media and Services
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/25 21:33
End of day share price update: 2019/06/25 00:00
Last earnings filing: 2018/09/04
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.