ProSiebenSat.1 Media SE Stock , PBSFF

	2023	2024	2025	2026
Revenue	4,017	4,189	4,284	-
Dividend	0.58	0.69	0.49	-
Dividend Yield (in %)	6.41 %	7.68 %	5.47 %	-
EPS	1.14	1.33	1.44	-
P/E Ratio	7.69	6.56	6.08	-
EBIT	407	469	470	-
EBITDA	610	680	707	680
Net Profit	258	300	316	-
Net Profit Adjusted	258	300	316	-
Pre-Tax Profit	353	421	448	-
Net Profit (Adjusted)	329	396	367	-
EPS (Non-GAAP) ex. SOE	-	-	-	-
EPS (GAAP)	0.97	1.18	1.29	-
Gross Income	1,423	1,503	-	-
Cash Flow from Investing	-	-	-	-
Cash Flow from Operations	-	-	848	-
Cash Flow from Financing	-	-	-	-
Cash Flow per Share	3.79	4.08	2.99	-
Free Cash Flow	-	-	278	188
Free Cash Flow per Share	0.75	1.03	-	-
Book Value per Share	7.73	8.29	7.46	-
Net Debt	1,720	1,626	1,593	1,738
Research & Development Exp.	0	0	-	-
Capital Expenditure	945	956	707	-
Selling, General & Admin. Exp.	717	738	-	-
Shareholder’s Equity	1,897	2,031	2,005	-
Total Assets	6,135	6,212	-	-

	Previous Quarter	Current Quarter ending 03/31/23	Next Quarter ending 06/30/23	Current Year ending 12/31/23	Next Year ending 12/31/24
Earnings Estimates
No. of Analysts	-	1	1	12	11
Average Estimate	-	0.150 EUR	0.230 EUR	1.139 EUR	1.334 EUR
Year Ago	-	-	-	-	1.139 EUR
Publish Date	-	5/11/2023	8/3/2023	-	-
Revenue Estimates
No. of Analysts	-	1	1	12	11
Average Estimate	-	817 EUR	934 EUR	4,017 EUR	4,189 EUR
Year Ago	-	-	-	-	4,017 EUR
Publish Date	-	5/11/2023	8/3/2023	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

ProSiebenSat.1 Media Dividend Calendar

Date	Name	Dividend	*yield	Currency
2021	ProSiebenSat.1 Media SE	0.80	5.71	EUR
2020	ProSiebenSat.1 Media SE	0.49	3.56	EUR
2019	ProSiebenSat.1 Media SE	-	-	EUR
2018	ProSiebenSat.1 Media SE	1.19	7.65	EUR
2017	ProSiebenSat.1 Media SE	1.93	6.72	EUR
2016	ProSiebenSat.1 Media SE	1.90	5.19	EUR
2015	ProSiebenSat.1 Media SE	1.80	3.85	EUR
2014	ProSiebenSat.1 Media SE	1.60	4.59	EUR
2013	ProSiebenSat.1 Media SE	1.47	4.08	EUR
2012	ProSiebenSat.1 Media SE	5.65	26.53	EUR
2011	ProSiebenSat.1 Media SE	1.17	8.29	EUR
2010	ProSiebenSat.1 Media SE	1.14	5.07	EUR
2009	ProSiebenSat.1 Media SE	0.02	0.26	EUR
2009	ProSiebenSat.1 Media SE	0.02	0.25	EUR
2008	ProSiebenSat.1 Media SE	0.02	0.83	EUR
2007	ProSiebenSat.1 Media SE	1.25	7.63	EUR
2006	ProSiebenSat.1 Media SE	0.89	3.58	EUR
2005	ProSiebenSat.1 Media SE	0.44	2.69	EUR
2004	ProSiebenSat.1 Media SE	0.30	2.22	EUR
2003	ProSiebenSat.1 Media SE	0.02	0.16	EUR
2002	ProSiebenSat.1 Media SE	0.02	0.31	EUR
2001	ProSiebenSat.1 Media SE	0.16	2.78	EUR
2000	ProSiebenSat.1 Media SE	0.30	0.93	EUR

*Yield of the Respective Date

ProSiebenSat.1 Media SE Calendar

Event	Estimate	Info	Date
Earnings Report	-	Q4 2022 Earnings Release	03/23/2023
Annual General Meeting	-	Annual General Meeting	05/02/2023
Earnings Report	0.150 EUR	Q1 2023 Earnings Release	05/11/2023
Earnings Report	0.230 EUR	Q2 2023 Earnings Release	08/03/2023
Earnings Report	-	Q3 2023 Earnings Release	11/14/2023
Earnings Report	-	Q4 2023 Earnings Release	02/29/2024
Earnings Report	-	Q1 2024 Earnings Release	05/09/2024
Earnings Report	-	Q2 2024 Earnings Release	08/01/2024
Earnings Report	-	Q3 2024 Earnings Release	11/06/2024

ProSiebenSat.1 Media SE Past Events

Event	Actual EPS	Info	Date
Shareholders' Meeting	-	-	05/05/2022

ProSiebenSat.1 Media Profile

ProSiebenSat. 1 Media SE is a mass media and digital company. It operates through the following segments: Entertainment, Dating, and Commerce & Ventures. The Entertainment segment represents the company's business with focus on the Seven. One Entertainment Group, which provides multi-platform digital media to audiences in Germany, Austria, and Switzerland. The Dating segment offers a range of online matchmaking services and other social entertainment. The Commerce & Ventures segment supports young companies by offering media-for-revenue or media-for-equity partnership through its TV reach. The company was founded on January 1, 1984 and is headquartered in Unterfoehring, Germany.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

ProSiebenSat.1 Media Shareholder

Owner	in %
Freefloat	64.86
MFE-MEDIAFOREUROPE NV	25.01
PPF Group NV	7.10
Norges Bank Investment Management	4.70
ProSiebenSat.1 Media SE	2.80
JPMorgan Asset Management (Canada) Inc.	2.36
AZ Fund 1 - AZ Allocation - Trend	1.82
Swedbank Robur Ny Teknik	1.80
Capital Income Builder	1.53
Government Pension Fund - Global (The)	1.45
Vanguard Total International Stock Index Fund	0.96

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

ProSiebenSat.1 Media Management

Name	Job
Andreas Wiele	Chairman-Supervisory Board
Ralf Peter Gierig	Chief Financial Officer
Friedrich Thoma	Executive VP-Group Strategy & Development
Bert Habets	Group CEO & Chairman-Executive Board
Marjorie Kaplan	Independent Member-Supervisory Board
Erik Adrianus Hubertus Huggers	Independent Member-Supervisory Board
Rolf Nonnenmacher	Independent Member-Supervisory Board
Lawrence A. Aidem	Independent Member-Supervisory Board
Antonella Mei-Pochtler	Independent Member-Supervisory Board
Ketan Mehta	Independent Member-Supervisory Board
Wolfgang Link	Member-Management Board
Christine Scheffler	Member-Management Board
Dirk Voigtländer	Senior Vice President & Head-Investor Relations
Marion Helmes	Vice Chairman-Supervisory Board