First Time Loading...

HT&E Ltd
ASX:HT1

Watchlist Manager
HT&E Ltd Logo
HT&E Ltd
ASX:HT1
Watchlist
Price: 1.035 AUD -1.43% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

HT&E Ltd. is a media and entertainment company. [ Read More ]

The intrinsic value of one HT1 stock under the Base Case scenario is 1.719 AUD. Compared to the current market price of 1.035 AUD, HT&E Ltd is Undervalued by 40%.

Key Points:
HT1 Intrinsic Value
Base Case
1.719 AUD
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
HT&E Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling HT1 stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
HT&E Ltd

Provide an overview of the primary business activities
of HT&E Ltd.

What unique competitive advantages
does HT&E Ltd hold over its rivals?

What risks and challenges
does HT&E Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for HT&E Ltd.

Provide P/S
for HT&E Ltd.

Provide P/E
for HT&E Ltd.

Provide P/OCF
for HT&E Ltd.

Provide P/FCFE
for HT&E Ltd.

Provide P/B
for HT&E Ltd.

Provide EV/S
for HT&E Ltd.

Provide EV/GP
for HT&E Ltd.

Provide EV/EBITDA
for HT&E Ltd.

Provide EV/EBIT
for HT&E Ltd.

Provide EV/OCF
for HT&E Ltd.

Provide EV/FCFF
for HT&E Ltd.

Provide EV/IC
for HT&E Ltd.

Show me price targets
for HT&E Ltd made by professional analysts.

What are the Revenue projections
for HT&E Ltd?

How accurate were the past Revenue estimates
for HT&E Ltd?

What are the Net Income projections
for HT&E Ltd?

How accurate were the past Net Income estimates
for HT&E Ltd?

What are the EPS projections
for HT&E Ltd?

How accurate were the past EPS estimates
for HT&E Ltd?

What are the EBIT projections
for HT&E Ltd?

How accurate were the past EBIT estimates
for HT&E Ltd?

Compare the revenue forecasts
for HT&E Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of HT&E Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of HT&E Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of HT&E Ltd compared to its peers.

Compare the P/E ratios
of HT&E Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing HT&E Ltd with its peers.

Analyze the financial leverage
of HT&E Ltd compared to its main competitors.

Show all profitability ratios
for HT&E Ltd.

Provide ROE
for HT&E Ltd.

Provide ROA
for HT&E Ltd.

Provide ROIC
for HT&E Ltd.

Provide ROCE
for HT&E Ltd.

Provide Gross Margin
for HT&E Ltd.

Provide Operating Margin
for HT&E Ltd.

Provide Net Margin
for HT&E Ltd.

Provide FCF Margin
for HT&E Ltd.

Show all solvency ratios
for HT&E Ltd.

Provide D/E Ratio
for HT&E Ltd.

Provide D/A Ratio
for HT&E Ltd.

Provide Interest Coverage Ratio
for HT&E Ltd.

Provide Altman Z-Score Ratio
for HT&E Ltd.

Provide Quick Ratio
for HT&E Ltd.

Provide Current Ratio
for HT&E Ltd.

Provide Cash Ratio
for HT&E Ltd.

What is the historical Revenue growth
over the last 5 years for HT&E Ltd?

What is the historical Net Income growth
over the last 5 years for HT&E Ltd?

What is the current Free Cash Flow
of HT&E Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for HT&E Ltd.

Financials

Balance Sheet Decomposition
HT&E Ltd

Current Assets 117.4m
Cash & Short-Term Investments 23.9m
Receivables 65.7m
Other Current Assets 27.9m
Non-Current Assets 557.1m
Long-Term Investments 34m
PP&E 84.9m
Intangibles 437.3m
Other Non-Current Assets 851k
Current Liabilities 63.8m
Accounts Payable 31.3m
Other Current Liabilities 32.5m
Non-Current Liabilities 287.1m
Long-Term Debt 113.9m
Other Non-Current Liabilities 173.1m
Efficiency

Earnings Waterfall
HT&E Ltd

Revenue
344.9m AUD
Cost of Revenue
-18.7m AUD
Gross Profit
326.2m AUD
Operating Expenses
-271.2m AUD
Operating Income
55m AUD
Other Expenses
-231.3m AUD
Net Income
-176.3m AUD

Free Cash Flow Analysis
HT&E Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

HT1 Profitability Score
Profitability Due Diligence

HT&E Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Exceptional 1-Year Revenue Growth
Positive Operating Income
45/100
Profitability
Score

HT&E Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

HT1 Solvency Score
Solvency Due Diligence

HT&E Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
33/100
Solvency
Score

HT&E Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HT1 Price Targets Summary
HT&E Ltd

Wall Street analysts forecast HT1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HT1 is 1.45 AUD .

Lowest
Price Target
Not Available
Average
Price Target
1.45 AUD
40% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

HT1 Price
HT&E Ltd

1M 1M
-
6M 6M
-
1Y 1Y
-9%
3Y 3Y
-35%
5Y 5Y
-30%
10Y 10Y
-49%
Annual Price Range
1.035
52w Low
0.95
52w High
1.165
Price Metrics
Average Annual Return 8.5%
Standard Deviation of Annual Returns 8.58%
Max Drawdown -53%
Shares Statistics
Market Capitalization 317m AUD
Shares Outstanding 306 040 149
Percentage of Shares Shorted
N/A

HT1 Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

HT&E Ltd Logo
HT&E Ltd

Country

Australia

Industry

Media

Market Cap

317m AUD

Dividend Yield

10%

Description

HT&E Ltd. is a media and entertainment company. The company is headquartered in Macquarie, New South Wales. The firm operates through three segments, Australian Radio Network, HK Outdoor, and Investments. The Australian Radio Network segment provides metropolitan radio networks, on-demand radio, streaming and podcasting in Australia. The HK Outdoor segment offers billboard, transit, and other outdoor advertising in Hong Kong. The Investments segment includes controlling interests in Emotive Pty Limited (creative agency) and equity accounted investment in Soprano Design Limited (software vendor for secure messaging services). The firm owns the Australian Radio Network (ARN), a broadcaster across Australia. Its brands include the KIIS Network, Pure Gold Network, iHeartRadio, The Edge96.One and Mix106.3 Canberra.

Contact

NEW SOUTH WALES
MACQUARIE
3 Byfield Street
+61288999999.0
http://www.htande.com.au/

IPO

1992-05-07

Employees

-

Officers

CEO, MD & Exec. Director
Mr. Ciaran Davis
Chief Financial Officer
Mr. Andrew Nye C.A.
Company Sec. & Group Taxation Mang.
Mr. Jeremy Child L.L.B., M.Sc.

See Also

Discover More
What is the Intrinsic Value of one HT1 stock?

The intrinsic value of one HT1 stock under the Base Case scenario is 1.719 AUD.

Is HT1 stock undervalued or overvalued?

Compared to the current market price of 1.035 AUD, HT&E Ltd is Undervalued by 40%.