Loading…
Employees: 6,212
Size ProSiebenSat.1 Media (PSM.DE) is a Germany Communication Services company (Movies/Entertainment) with a market value of $830M, the 155th largest of 205 Germany companies the cockpit tracks. Shares closed at €3.26 on 6 Nov 2026.
Performance Over six months the shares fell 15.8%, against -0.5% for the median peer and +2.6% for the Germany market (cap-weighted) — 6th lowest of 21 in its peer set.
Growth Revenue fell 8.2% over the last twelve months (peer median +3.9%); the operating margin is 6.5% (peer median 6.2%).
Valuation It trades at 6.9× forward earnings against a peer median of 27.3× (cheapest of 13).
Price implies For today's price to make sense, revenue must grow about -12% a year for seven years (Req g). Recent delivered growth is -2%, so the hurdle is -10 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.2 points above its cost of capital (5.5% WACC).
Next results Next results expected around 12 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | €3.52B | €3.67B | €3.92B | €3.85B | €4.16B |
| Revenue growth | — | -6% | +2% | -7% | — |
| Gross profit | €987M | €1.03B | €1.29B | €997M | €1.47B |
| EBITDA | €596M | €406M | €487M | €177M | €663M |
| Net income | -€85.0M | -€169M | €51.0M | -€124M | €5.00M |
| Free cash flow | €827M | €900M | €993M | €1.02B | €1.14B |
| Capital expenditure | €150M | €173M | €209M | €219M | €217M |
| Total debt | €1.84B | €2.15B | €2.43B | €2.45B | €2.43B |
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 | PSM.DE | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -0.8% | +2.4% | 7th lowest of 21 |
| 6-month return | -15.8% | -0.5% | 6th lowest of 21 |
| Distance from 52-week high | -38.7% | -34.2% | 10th lowest of 21 |
| Revenue growth (TTM) | -8.2% | +3.9% | 3rd lowest of 21 |
| Operating margin | 6.5% | 6.2% | 11th highest of 21 |
| Forward P/E | 6.9× | 27.3× | cheapest of 13 |
| Growth the price implies (Req g, 7 yrs) | -11.8% | 8.2% | 2nd least demanding of 14 |
| Growth delivered (Del g) | -1.9% | +25.8% | lowest of 14 |
| Hurdle (Req g minus delivered) | -9.9 pp | -22.0 pp | 6th most demanding of 14 |
| ROIC minus cost of capital | +0.2 pp | -0.8 pp | 9th highest of 19 |
| EV / EBITDA | 4.1× | 10.8× | cheapest of 14 |
| Net debt / EBITDA | 2.8× | 3.4× | 8th least indebted of 15 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| ProSiebenSat.1 Media PSM.DE | Germany | $830M | -16% | -8% | 6% | 6.9× | -11.8% | -1.9% |
| Zhejiang Sunriver Culture Tourism 600576.SS | China | $838M | -11% | +16% | 17% | 53.0× | n/a | n/a |
| Omnijoi Media 300528.SZ | China | $820M | -7% | -1% | -26% | n/a | n/a | n/a |
| Marcus MCS | United States | $813M | +49% | +9% | 6% | 30.7× | 9.2% | +26.1% |
| Beijing Baination Pictures 300291.SZ | China | $874M | -2% | +217% | -134% | 32.6× | 24.5% | +1.5% |
| China Television Media 600088.SS | China | $786M | -10% | -3% | 2% | n/a | 31.1% | +5.9% |
| Fuji Kyuko 9010.T | Japan | $887M | +17% | +2% | 16% | 23.9× | 5.0% | +11.9% |
| Juventus Football Club JUVE.MI | Italy | $738M | -22% | -1% | -28% | n/a | n/a | n/a |
| ZEAL Network TIMA.DE | Germany | $969M | -18% | +12% | 27% | 20.3× | -7.5% | +20.2% |
| SJM 0880.HK | Hong Kong | $974M | -49% | -16% | 6% | n/a | n/a | n/a |
| JYP Entertainment 035900.KS | South Korea | $1.01B | -34% | +15% | 18% | 13.6× | -17.4% | +41.6% |
| Six Flags Entertainment FUN | United States | $1.02B | -55% | -3% | 11% | n/a | 5.4% | +76.4% |
| Shochiku 9601.T | Japan | $1.03B | +14% | +4% | 5% | 44.1× | 13.5% | +13.4% |
| CA Cultural Technology 1566.HK | Hong Kong | $1.03B | +9,743% | -2% | 7% | n/a | n/a | n/a |
| Tips Music TIPSMUSIC.NS | India | $1.04B | +20% | +27% | 67% | 39.6× | 36.6% | +32.9% |
| Hollywood Bowl BOWL.L | United Kingdom | $658M | +17% | +9% | 24% | 13.2× | -4.4% | +25.8% |
| Huayi Brothers Media 300027.SZ | China | $648M | -14% | -24% | -125% | 20.0× | n/a | n/a |
| Cineplex CGX.TO | Canada | $641M | +26% | -2% | 9% | 33.9× | 3.2% | +25.2% |
| COVER 5253.T | Japan | $633M | +11% | +4% | 14% | 13.6× | 11.4% | +53.8% |
| Angel Studios ANGX | United States | $633M | +1% | +233% | -30% | n/a | n/a | n/a |
| CJ CGV 079160.KS | South Korea | $629M | +5% | +12% | 5% | n/a | 8.2% | +31.3% |