ProSiebenSat.1 Media SE
ProSiebenSat.1 Media SE operates as a media company in Germany, Austria, Switzerland, the United States, and internationally. It operates through three segments: Entertainment, Dating & Video, and Commerce & Ventures. The Entertainment segment operates free TV stations and digital platforms, such as SAT.1, ProSieben, Kabel Eins, sixx, SAT.1 Gold, ProSieben MAXX, and Kabel Eins Doku, as well as PU… Read more
ProSiebenSat.1 Media SE (PBSFF) - Net Assets
Latest net assets as of September 2025: $1.31 Billion USD
Based on the latest financial reports, ProSiebenSat.1 Media SE (PBSFF) has net assets worth $1.31 Billion USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($5.30 Billion) and total liabilities ($4.00 Billion). 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.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $1.31 Billion |
| % of Total Assets | 24.64% |
| Annual Growth Rate | 1.92% |
| 5-Year Change | -12.92% |
| 10-Year Change | 55.78% |
| Growth Volatility | 31.76 |
ProSiebenSat.1 Media SE - Net Assets Trend (2004–2024)
This chart illustrates how ProSiebenSat.1 Media SE's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for ProSiebenSat.1 Media SE (2004–2024)
The table below shows the annual net assets of ProSiebenSat.1 Media SE from 2004 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $1.47 Billion | -7.03% |
| 2023-12-31 | $1.58 Billion | -10.94% |
| 2022-12-31 | $1.77 Billion | -15.44% |
| 2021-12-31 | $2.10 Billion | +24.36% |
| 2020-12-31 | $1.69 Billion | +30.98% |
| 2019-12-31 | $1.29 Billion | +20.49% |
| 2018-12-31 | $1.07 Billion | -14.62% |
| 2017-12-31 | $1.25 Billion | -12.57% |
| 2016-12-31 | $1.43 Billion | +51.86% |
| 2015-12-31 | $943.00 Million | +25.08% |
| 2014-12-31 | $753.90 Million | +29.07% |
| 2013-12-31 | $584.10 Million | -61.08% |
| 2012-12-31 | $1.50 Billion | +4.12% |
| 2011-12-31 | $1.44 Billion | +40.50% |
| 2010-12-31 | $1.03 Billion | +69.01% |
| 2009-12-31 | $607.00 Million | +26.74% |
| 2008-12-31 | $478.92 Million | -54.92% |
| 2007-12-31 | $1.06 Billion | -14.36% |
| 2006-12-31 | $1.24 Billion | +4.44% |
| 2005-12-31 | $1.19 Billion | +18.29% |
| 2004-12-31 | $1.00 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to ProSiebenSat.1 Media SE'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 decreased by 0.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $233.00 Million | 17.68% |
| Other Comprehensive Income | $1.14 Billion | 86.57% |
| Total Equity | $1.32 Billion | 100.00% |
ProSiebenSat.1 Media SE Competitors by Market Cap
The table below lists competitors of ProSiebenSat.1 Media SE ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
FORTERRA PLC LS -01
F:F0T
|
$333.60 Million |
|
Universal Store Holdings Ltd
AU:UNI
|
$333.66 Million |
|
Multipolar Technology Tbk
JK:MLPT
|
$333.67 Million |
|
Chrysos Corporation Ltd
AU:C79
|
$333.68 Million |
|
Trilogy Metals Inc
NYSE MKT:TMQ
|
$333.43 Million |
|
Blend Labs Inc
NYSE:BLND
|
$333.30 Million |
|
AXTRART_AXTRA FUTURE CITY
BK:AXTRART
|
$333.28 Million |
|
Revance Therapeutics, Inc.
NASDAQ:RVNC
|
$333.19 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in ProSiebenSat.1 Media SE's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,260,000,000 to 1,318,000,000, a change of 58,000,000 (4.6%).
- Net income of 51,000,000 contributed positively to equity growth.
- Dividend payments of 11,000,000 reduced retained earnings.
- Other comprehensive income increased equity by 1,323,000,000.
- Other factors decreased equity by 1,305,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $51.00 Million | +3.87% |
| Dividends Paid | $11.00 Million | -0.83% |
| Other Comprehensive Income | $1.32 Billion | +100.38% |
| Other Changes | $-1.30 Billion | -99.01% |
| Total Change | $- | 4.60% |
Book Value vs Market Value Analysis
This analysis compares ProSiebenSat.1 Media SE'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: 1.12x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.87x to 1.12x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-12-31 | $7.43 | $6.48 | x |
| 2005-12-31 | $8.50 | $6.48 | x |
| 2006-12-31 | $8.85 | $6.48 | x |
| 2007-12-31 | $4.81 | $6.48 | x |
| 2008-12-31 | $2.11 | $6.48 | x |
| 2009-12-31 | $2.79 | $6.48 | x |
| 2010-12-31 | $4.73 | $6.48 | x |
| 2011-12-31 | $6.66 | $6.48 | x |
| 2012-12-31 | $7.01 | $6.48 | x |
| 2013-12-31 | $2.67 | $6.48 | x |
| 2014-12-31 | $3.43 | $6.48 | x |
| 2015-12-31 | $4.28 | $6.48 | x |
| 2016-12-31 | $6.47 | $6.48 | x |
| 2017-12-31 | $5.34 | $6.48 | x |
| 2018-12-31 | $3.34 | $6.48 | x |
| 2019-12-31 | $4.67 | $6.48 | x |
| 2020-12-31 | $5.41 | $6.48 | x |
| 2021-12-31 | $7.29 | $6.48 | x |
| 2022-12-31 | $6.64 | $6.48 | x |
| 2023-12-31 | $5.55 | $6.48 | x |
| 2024-12-31 | $5.79 | $6.48 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently ProSiebenSat.1 Media SE 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): 3.87%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.30%
- • Asset Turnover: 0.70x
- • Equity Multiplier: 4.25x
- Recent ROE (3.87%) is below the historical average (23.12%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 13.33% | 7.28% | 0.89x | 2.05x | $33.35 Million |
| 2005 | 18.57% | 11.10% | 0.99x | 1.70x | $101.97 Million |
| 2006 | 19.42% | 11.49% | 1.08x | 1.56x | $116.72 Million |
| 2007 | 4.14% | 1.61% | 0.45x | 5.70x | $-61.62 Million |
| 2008 | -14.32% | -2.16% | 0.52x | 12.88x | $-111.96 Million |
| 2009 | 24.46% | 5.31% | 0.45x | 10.30x | $86.67 Million |
| 2010 | 30.74% | 12.02% | 0.41x | 6.21x | $210.97 Million |
| 2011 | 44.54% | 28.99% | 0.44x | 3.52x | $494.36 Million |
| 2012 | 19.72% | 12.52% | 0.44x | 3.62x | $145.42 Million |
| 2013 | 54.38% | 11.98% | 0.73x | 6.20x | $254.71 Million |
| 2014 | 46.90% | 12.04% | 0.74x | 5.28x | $272.46 Million |
| 2015 | 42.41% | 11.99% | 0.60x | 5.87x | $298.80 Million |
| 2016 | 28.55% | 10.58% | 0.57x | 4.76x | $261.20 Million |
| 2017 | 38.45% | 11.55% | 0.61x | 5.45x | $348.50 Million |
| 2018 | 31.72% | 6.06% | 0.60x | 8.65x | $166.40 Million |
| 2019 | 38.90% | 9.96% | 0.62x | 6.25x | $306.10 Million |
| 2020 | 21.72% | 6.60% | 0.57x | 5.76x | $144.10 Million |
| 2021 | 27.52% | 10.15% | 0.68x | 3.98x | $290.30 Million |
| 2022 | 0.33% | 0.12% | 0.69x | 3.98x | $-145.80 Million |
| 2023 | -9.84% | -3.22% | 0.65x | 4.69x | $-250.00 Million |
| 2024 | 3.87% | 1.30% | 0.70x | 4.25x | $-80.80 Million |
Industry Comparison
This section compares ProSiebenSat.1 Media SE's net assets metrics with peer companies in the Broadcasting industry.
Industry Context
- Industry: Broadcasting
- Average net assets among peers: $461,004,694
- Average return on equity (ROE) among peers: -112.51%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| ProSiebenSat.1 Media SE (PBSFF) | $1.31 Billion | 13.33% | 3.06x | $333.44 Million |
| Aferian Plc (AOECF) | $78.88 Million | -22.09% | 0.59x | $3.61 Million |
| TV Azteca S.A.B. de C.V (AZTEF) | $3.48 Billion | -18.61% | 7.05x | $89.58K |
| Beasley Broadcast Group Inc (BBGI) | $47.53 Million | -64.28% | 4.57x | $2.28 Million |
| Cumulus Media Inc Class A (CMLS) | $512.74 Million | 38.24% | 6.55x | $1.82 Million |
| Curiositystream Inc. (CURI) | $72.65 Million | -67.31% | 0.39x | $138.54 Million |
| Emmis Communications Corp (EMMS) | $-6.51 Million | 0.00% | 0.00x | $26.80 Million |
| Freedom Holdings Inc (FHLD) | $268.93K | -415.05% | 9.21x | $894.13K |
| Fubotv Inc (FUBO) | $283.82 Million | -101.28% | 3.34x | $409.09 Million |
| Granite Broadcasting Corporation (GRRP) | $26.99 Million | -302.20% | 16.49x | $1.99K |
| Gray Television Inc (GTN-A) | $117.11 Million | -172.51% | 9.92x | $894.19 Million |