Media and Games Invest PLC (M8G) - Net Assets
Based on the latest financial reports, Media and Games Invest PLC (M8G) has net assets worth €430.66 Million EUR (≈ $503.49 Million USD) as of March 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€1.18 Billion ≈ $1.38 Billion USD) and total liabilities (€746.49 Million ≈ $872.72 Million USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check how resilient are Media and Games Invest PLC's assets to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €430.66 Million |
| % of Total Assets | 36.59% |
| Annual Growth Rate | 32.94% |
| 5-Year Change | 154.96% |
| 10-Year Change | N/A |
| Growth Volatility | 95.92 |
Media and Games Invest PLC - Net Assets Trend (2016–2024)
This chart illustrates how Media and Games Invest PLC's net assets have evolved over time, based on quarterly financial data. Also explore Media and Games Invest PLC balance sheet assets for the complete picture of this company's asset base.
Annual Net Assets for Media and Games Invest PLC (2016–2024)
The table below shows the annual net assets of Media and Games Invest PLC from 2016 to 2024. For live valuation and market cap data, see Media and Games Invest PLC stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €450.88 Million ≈ $527.12 Million |
+27.92% |
| 2023-12-31 | €352.46 Million ≈ $412.06 Million |
+9.55% |
| 2022-12-31 | €321.75 Million ≈ $376.15 Million |
+4.63% |
| 2021-12-31 | €307.49 Million ≈ $359.49 Million |
+73.88% |
| 2020-12-31 | €176.84 Million ≈ $206.75 Million |
+4.92% |
| 2019-12-31 | €168.56 Million ≈ $197.06 Million |
+6.32% |
| 2018-12-31 | €158.54 Million ≈ $185.35 Million |
+296.76% |
| 2017-12-31 | €39.96 Million ≈ $46.72 Million |
-13.55% |
| 2016-12-31 | €46.22 Million ≈ $54.04 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Media and Games Invest PLC's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 5423.6% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €76.89 Million | 17.06% |
| Other Components | €373.79 Million | 82.94% |
| Total Equity | €450.68 Million | 100.00% |
Media and Games Invest PLC Competitors by Market Cap
The table below lists competitors of Media and Games Invest PLC ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Tilray Inc
TO:TLRY
|
$706.51 Million |
|
Beijing Jingcheng Machinery Electric Co Ltd
SHG:600860
|
$706.54 Million |
|
Cullinan Oncology LLC
NASDAQ:CGEM
|
$706.55 Million |
|
China Master Logistics Co Ltd
SHG:603967
|
$706.64 Million |
|
Velocity Financial Llc
NYSE:VEL
|
$706.42 Million |
|
Zhejiang Feida Environmental Science & Technology Co Ltd
SHG:600526
|
$706.15 Million |
|
Baotek Industrial Materials Ltd
TWO:5340
|
$706.13 Million |
|
Hunan Fangsheng Pharm Co Ltd
SHG:603998
|
$706.12 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Media and Games Invest PLC's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 352,275,000 to 450,679,000, a change of 98,404,000 (27.9%).
- Net income of 28,795,000 contributed positively to equity growth.
- New share issuances of 38,494,000 increased equity.
- Other factors increased equity by 31,115,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €28.80 Million | +6.39% |
| Share Issuances | €38.49 Million | +8.54% |
| Other Changes | €31.11 Million | +6.9% |
| Total Change | €- | 27.93% |
Book Value vs Market Value Analysis
This analysis compares Media and Games Invest PLC's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.61x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 3.95x to 1.61x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | €0.98 | €3.87 | x |
| 2018-12-31 | €2.65 | €3.87 | x |
| 2019-12-31 | €2.41 | €3.87 | x |
| 2020-12-31 | €1.51 | €3.87 | x |
| 2021-12-31 | €2.05 | €3.87 | x |
| 2022-12-31 | €2.03 | €3.87 | x |
| 2023-12-31 | €2.21 | €3.87 | x |
| 2024-12-31 | €2.41 | €3.87 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Media and Games Invest PLC utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 6.39%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 6.59%
- • Asset Turnover: 0.35x
- • Equity Multiplier: 2.78x
- Recent ROE (6.39%) is above the historical average (1.48%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 4.84% | 245.18% | 0.01x | 2.11x | €-2.39 Million |
| 2017 | -14.35% | -362.29% | 0.02x | 2.47x | €-9.73 Million |
| 2018 | 2.73% | 13.25% | 0.14x | 1.49x | €-11.53 Million |
| 2019 | -0.19% | -0.39% | 0.27x | 1.85x | €-17.18 Million |
| 2020 | 1.73% | 2.18% | 0.36x | 2.18x | €-14.62 Million |
| 2021 | 5.22% | 6.37% | 0.27x | 3.04x | €-14.68 Million |
| 2022 | -6.29% | -6.26% | 0.31x | 3.23x | €-52.61 Million |
| 2023 | 13.27% | 14.51% | 0.32x | 2.86x | €11.50 Million |
| 2024 | 6.39% | 6.59% | 0.35x | 2.78x | €-16.27 Million |
Industry Comparison
This section compares Media and Games Invest PLC's net assets metrics with peer companies in the same industry.
Industry Context
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Media and Games Invest PLC (M8G) | €430.66 Million | 4.84% | 1.73x | $706.46 Million |
| Covestro AG (1COV) | $5.37 Billion | 37.45% | 1.11x | $11.10 Billion |
| 2invest AG (2INV) | $84.50 Million | 65.13% | 0.01x | $70.69 Million |
| Adaptimmune Therapeutics plc (473A) | $81.88 Million | -202.08% | 3.02x | $42.94 Million |
| Biotest Aktiengesellschaft (BIO) | $412.30 Million | -20.01% | 1.33x | $976.15 Million |
| Biotest Aktiengesellschaft (BIO3) | $360.70 Million | -12.70% | 1.59x | $656.94 Million |
| Bancolombia S.A (BXK) | $26.66 Trillion | 9.98% | 7.26x | $4.84 Billion |
| mVISE AG (C1V) | $14.00K | -24457.14% | 623.71x | $10.43 Million |
| pferdewetten.de AG (EMH) | $16.37 Million | -0.96% | 1.09x | $8.43 Million |
| HAMMONIA Schiffsholding AG (HHX) | $60.71 Million | 8.40% | 0.05x | $38.20 Million |
| Ernst Russ AG (HXCK) | $51.09 Million | 12.17% | 1.02x | $235.15 Million |
About Media and Games Invest PLC
Verve Group SE, a digital media company, engages in the provision of ad-software solutions in North America and Europe. It operates in two segments, Demand Side Platforms (DSP) and Supply Side Platforms (SSP). The DSP segment enables advertisers to create, manage, and optimize data-driven digital advertising campaigns across all relevant ad formats and channels, and devices. This segment also off… Read more