Loading…
Employees: 1,548
Size NRJ (NRG.PA) is a France Communication Services company (Broadcasting) with a market value of $509M, the 175th largest of 206 France companies the cockpit tracks. Shares closed at €5.86 on 6 Nov 2026.
Performance Over six months the shares fell 17.7%, against -10.3% for the median peer and -0.4% for the France market (cap-weighted) — 6th lowest of 19 in its peer set.
Growth Revenue fell 11.6% over the last twelve months (peer median -0.5%); the operating margin is 8.2% (peer median 7.6%).
Valuation It trades at 16.0× forward earnings against a peer median of 13.5× (4th most expensive of 13).
Capital Return on invested capital runs 1.0 points below its cost of capital (6.3% WACC).
Next results Next results expected around 23 Mar 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | €334M | €339M | €349M | €409M | €398M |
| Revenue growth | — | -3% | -15% | +3% | — |
| Gross profit | €64.7M | €67.0M | €83.8M | €94.6M | €96.0M |
| EBITDA | €59.3M | €63.9M | €82.2M | €75.6M | €105M |
| Net income | €85.6M | €83.8M | €42.0M | €45.2M | €34.7M |
| Free cash flow | €46.3M | €59.9M | €57.6M | €46.5M | €52.9M |
| Capital expenditure | €28.3M | €24.0M | €23.2M | €25.3M | €16.4M |
| Total debt | n/a | €37.9M | €38.3M | €35.9M | €41.3M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | NRG.PA | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +5.0% | +3.4% | 8th highest of 19 |
| 6-month return | -17.7% | -10.3% | 6th lowest of 19 |
| Distance from 52-week high | -28.4% | -34.5% | 6th highest of 19 |
| Revenue growth (TTM) | -11.6% | -0.5% | 4th lowest of 19 |
| Operating margin | 8.2% | 7.6% | 9th highest of 19 |
| Forward P/E | 16.0× | 13.5× | 4th most expensive of 13 |
| ROIC minus cost of capital | -1.0 pp | -0.8 pp | 9th lowest of 18 |
| EV / EBITDA | 1.4× | 8.0× | cheapest of 14 |
| Net debt / EBITDA | -6.3× | 1.7× | 2nd least indebted of 16 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| NRJ NRG.PA | France | $509M | -18% | -12% | 8% | 16.0× | n/a | n/a |
| Gray Media GTN | United States | $520M | +11% | -11% | 14% | 2.7× | 2.2% | +5.4% |
| TV Tokyo 9413.T | Japan | $582M | -15% | +2% | 6% | 12.7× | -18.7% | +3.5% |
| Network18 Media & Invest NETWORK18.NS | India | $438M | -23% | -23% | -3% | n/a | n/a | n/a |
| Zee Entertainment Enterprises ZEEL.NS | India | $651M | -32% | +6% | -1% | 14.3× | 1.8% | +0.9% |
| CJ ENM 035760.KS | South Korea | $706M | -15% | -3% | 2% | 30.0× | -5.1% | +8.7% |
| Shaanxi Broadcast & TV Network Intermediary (Group) 600831.SS | China | $351M | -15% | -26% | -141% | n/a | 12.3% | -16.8% |
| Digital Network DIG.WA | Poland | $335M | +44% | +121% | 41% | 20.2× | 14.3% | +33.9% |
| Entravision Communications EVC | United States | $830M | +26% | +71% | 8% | n/a | 13.5% | +5.4% |
| iHeartMedia IHRT | United States | $309M | -69% | +3% | 7% | n/a | 7.9% | +5.6% |
| Nine Entertainment NEC.AX | Australia | $895M | -15% | -18% | 9% | 8.2× | 7.4% | -1.3% |
| Newsmax NMAX | United States | $948M | +16% | +11% | -7% | n/a | n/a | n/a |
| Sinclair SBGI | United States | $989M | -4% | -6% | 6% | 230.3× | 10.9% | -11.8% |
| Rai Way RWAY.MI | Italy | $1.27B | -28% | +3% | 44% | 12.9× | -10.3% | +4.8% |
| Atresmedia Corporacion de Medios de Comunicacion A3M.MC | Spain | $1.52B | +16% | +1% | 8% | 14.1× | 6.9% | +2.3% |
| Television Francaise 1 TFI.PA | France | $1.53B | -6% | -3% | 8% | 14.7× | -7.5% | +2.0% |
| Hebei Broadcasting Wireless Media 301551.SZ | China | $1.58B | -4% | -1% | 35% | n/a | 20.7% | -0.8% |
| Metropole Television MMT.PA | France | $1.60B | -4% | -2% | 11% | 12.5× | -0.9% | -0.3% |
| MFE-MediaForEurope MFEA.MI | Italy | $1.83B | -26% | +90% | 3% | 5.0× | 0.6% | +8.9% |