Prosiebensat 1 Media AG (PSM) - Net Assets
Based on the latest financial reports, Prosiebensat 1 Media AG (PSM) has net assets worth €1.30 Billion EUR (≈ $1.52 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 (€5.29 Billion ≈ $6.19 Billion USD) and total liabilities (€3.99 Billion ≈ $4.66 Billion 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 PSM tangible net worth ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €1.30 Billion |
| % of Total Assets | 24.63% |
| Annual Growth Rate | 1.92% |
| 5-Year Change | -12.92% |
| 10-Year Change | 55.76% |
| Growth Volatility | 32.39 |
Prosiebensat 1 Media AG - Net Assets Trend (2004–2024)
This chart illustrates how Prosiebensat 1 Media AG's net assets have evolved over time, based on quarterly financial data. See Prosiebensat 1 Media AG liquidity coverage in days to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Prosiebensat 1 Media AG (2004–2024)
The table below shows the annual net assets of Prosiebensat 1 Media AG from 2004 to 2024. For live valuation and market cap data, see PSM company net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €1.47 Billion ≈ $1.72 Billion |
-7.03% |
| 2023-12-31 | €1.58 Billion ≈ $1.85 Billion |
-10.94% |
| 2022-12-31 | €1.77 Billion ≈ $2.07 Billion |
-15.44% |
| 2021-12-31 | €2.10 Billion ≈ $2.45 Billion |
+24.36% |
| 2020-12-31 | €1.69 Billion ≈ $1.97 Billion |
+30.98% |
| 2019-12-31 | €1.29 Billion ≈ $1.51 Billion |
+20.49% |
| 2018-12-31 | €1.07 Billion ≈ $1.25 Billion |
-14.55% |
| 2017-12-31 | €1.25 Billion ≈ $1.46 Billion |
-12.64% |
| 2016-12-31 | €1.43 Billion ≈ $1.67 Billion |
+51.84% |
| 2015-12-31 | €943.10 Million ≈ $1.10 Billion |
+25.10% |
| 2014-12-31 | €753.90 Million ≈ $881.39 Million |
+29.07% |
| 2013-12-31 | €584.10 Million ≈ $682.87 Million |
-61.08% |
| 2012-12-31 | €1.50 Billion ≈ $1.75 Billion |
+4.13% |
| 2011-12-31 | €1.44 Billion ≈ $1.69 Billion |
+40.50% |
| 2010-12-31 | €1.03 Billion ≈ $1.20 Billion |
+76.63% |
| 2009-12-31 | €580.83 Million ≈ $679.05 Million |
+21.28% |
| 2008-12-31 | €478.92 Million ≈ $559.91 Million |
-54.92% |
| 2007-12-31 | €1.06 Billion ≈ $1.24 Billion |
-14.36% |
| 2006-12-31 | €1.24 Billion ≈ $1.45 Billion |
+4.44% |
| 2005-12-31 | €1.19 Billion ≈ $1.39 Billion |
+18.29% |
| 2004-12-31 | €1.00 Billion ≈ $1.17 Billion |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Prosiebensat 1 Media AG'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 26200000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €262.00 Million | 19.88% |
| Common Stock | €233.00 Million | 17.68% |
| Other Comprehensive Income | €-166.00 Million | -12.59% |
| Other Components | €989.00 Million | 75.04% |
| Total Equity | €1.32 Billion | 100.00% |
Prosiebensat 1 Media AG Competitors by Market Cap
The table below lists competitors of Prosiebensat 1 Media AG ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Zhejiang Zhengguang Industrial Co. Ltd.
SHE:301092
|
$996.54 Million |
|
Priortech
TA:PRTC
|
$996.95 Million |
|
Aegean Airlines S.A.
AT:AEGN
|
$996.97 Million |
|
Jiuzhitang Co Ltd
SHE:000989
|
$997.00 Million |
|
Axis Real Estate Investment Trust
KLSE:5106
|
$996.43 Million |
|
Monex S.A.B. de C.V
MX:MONEXB
|
$996.11 Million |
|
Wereldhave NV
AS:WHA
|
$996.10 Million |
|
ZJMI Environmental Energy Co. Ltd.
SHG:603071
|
$996.08 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Prosiebensat 1 Media AG'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 16,000,000.
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 | €16.00 Million | +1.21% |
| Other Changes | €2.00 Million | +0.15% |
| Total Change | €- | 4.60% |
Book Value vs Market Value Analysis
This analysis compares Prosiebensat 1 Media AG'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: 0.65x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has increased from 0.51x to 0.65x 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 | €3.76 | x |
| 2005-12-31 | €8.50 | €3.76 | x |
| 2006-12-31 | €8.85 | €3.76 | x |
| 2007-12-31 | €4.81 | €3.76 | x |
| 2008-12-31 | €2.11 | €3.76 | x |
| 2009-12-31 | €2.67 | €3.76 | x |
| 2010-12-31 | €4.73 | €3.76 | x |
| 2011-12-31 | €6.66 | €3.76 | x |
| 2012-12-31 | €7.01 | €3.76 | x |
| 2013-12-31 | €2.67 | €3.76 | x |
| 2014-12-31 | €3.43 | €3.76 | x |
| 2015-12-31 | €4.28 | €3.76 | x |
| 2016-12-31 | €6.47 | €3.76 | x |
| 2017-12-31 | €5.34 | €3.76 | x |
| 2018-12-31 | €3.34 | €3.76 | x |
| 2019-12-31 | €4.67 | €3.76 | x |
| 2020-12-31 | €5.87 | €3.76 | x |
| 2021-12-31 | €7.72 | €3.76 | x |
| 2022-12-31 | €6.64 | €3.76 | x |
| 2023-12-31 | €5.56 | €3.76 | x |
| 2024-12-31 | €5.79 | €3.76 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Prosiebensat 1 Media AG 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 (22.73%), 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 | 8.50% | 3.31% | 0.45x | 5.70x | €-15.74 Million |
| 2008 | -27.26% | -4.11% | 0.52x | 12.88x | €-171.52 Million |
| 2009 | 26.21% | 5.44% | 0.45x | 10.77x | €92.90 Million |
| 2010 | 31.29% | 10.61% | 0.47x | 6.21x | €216.57 Million |
| 2011 | 45.02% | 23.38% | 0.55x | 3.52x | €501.26 Million |
| 2012 | 19.72% | 12.52% | 0.44x | 3.62x | €145.41 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 | 42.42% | 11.99% | 0.61x | 5.77x | €298.74 Million |
| 2016 | 28.55% | 10.58% | 0.58x | 4.69x | €261.20 Million |
| 2017 | 38.45% | 11.55% | 0.62x | 5.36x | €348.50 Million |
| 2018 | 32.38% | 6.19% | 0.62x | 8.44x | €171.40 Million |
| 2019 | 39.00% | 9.99% | 0.62x | 6.25x | €307.10 Million |
| 2020 | 20.03% | 6.60% | 0.57x | 5.31x | €133.70 Million |
| 2021 | 25.98% | 10.15% | 0.68x | 3.75x | €280.50 Million |
| 2022 | 0.33% | 0.12% | 0.69x | 3.98x | €-145.80 Million |
| 2023 | -9.84% | -3.22% | 0.63x | 4.82x | €-250.00 Million |
| 2024 | 3.87% | 1.30% | 0.70x | 4.25x | €-80.80 Million |
Industry Comparison
This section compares Prosiebensat 1 Media AG's net assets metrics with peer companies in the Broadcasting industry.
Industry Context
- Industry: Broadcasting
- Average net assets among peers: $3,977,210,469
- Average return on equity (ROE) among peers: 6.77%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Prosiebensat 1 Media AG (PSM) | €1.30 Billion | 13.33% | 3.06x | $996.54 Million |
| ITV PLC UNSP.ADR/10LS-10 (IJ70) | $1.83 Billion | 22.27% | 1.28x | $3.40 Billion |
| Klassik Radio AG (KA8) | $5.63 Million | 8.07% | 0.58x | $14.57 Million |
| MCOT Public Company Limited (OLU) | $7.36 Billion | 5.61% | 0.73x | $1.67K |
| MCOT Public Company Limited (OLU1) | $3.20 Billion | -14.32% | 0.47x | $93.79 Million |
| RTL Group SA (RRTL) | $3.55 Billion | 20.27% | 1.34x | $5.06 Billion |
| RTL Group SA (RRTL) | $4.42 Billion | -1.27% | 0.78x | $5.78 Billion |
| RTL GROUP UNSP.ADR 10 (RRTU) | $5.19 Billion | 8.86% | 0.97x | $4.67 Billion |
| SES S.A (SES) | $6.25 Billion | 4.68% | 1.06x | $2.97 Billion |
About Prosiebensat 1 Media AG
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