Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

NRJ Group

BATS-CHIXE:NRGP
Snowflake Description

Flawless balance sheet with questionable track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NRGP
BATS-CHIXE
€374M
Market Cap
  1. Home
  2. GB
  3. Media
Company description

NRJ Group SA, a private media company, operates as a publisher, producer, and broadcaster. The last earnings update was 253 days ago. More info.


Add to Portfolio Compare Print
  • NRJ Group has significant price volatility in the past 3 months.
NRGP Share Price and Events
7 Day Returns
-5%
BATS-CHIXE:NRGP
-11.2%
GB Media
-2.2%
GB Market
1 Year Returns
-35.2%
BATS-CHIXE:NRGP
-43.3%
GB Media
-25.9%
GB Market
NRGP Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
NRJ Group (NRGP) -5% -11.7% - -35.2% -54.8% -37.2%
GB Media -11.2% -36% -49% -43.3% -55.2% -61%
GB Market -2.2% -21.7% -29.6% -25.9% -26.6% -26.2%
1 Year Return vs Industry and Market
  • NRGP outperformed the Media industry which returned -43.3% over the past year.
  • NRGP underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned -25.9% over the past year.
Price Volatility
NRGP
Industry
5yr Volatility vs Market
Related Companies

Value

 Is NRJ Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of NRJ Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for NRJ Group.

BATS-CHIXE:NRGP Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5.4%
Perpetual Growth Rate 10-Year GB Government Bond Rate 0.5%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BATS-CHIXE:NRGP
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 0.5%
Equity Risk Premium S&P Global 6.1%
Media Unlevered Beta Simply Wall St/ S&P Global 0.64
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.637 (1 + (1- 33%) (13.71%))
0.796
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.53% + (0.8 * 6.07%)
5.39%

Discounted Cash Flow Calculation for BATS-CHIXE:NRGP using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for NRJ Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BATS-CHIXE:NRGP DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 5.39%)
2020 22.80 Analyst x1 21.63
2021 25.00 Analyst x1 22.51
2022 22.39 Est @ -10.44% 19.13
2023 20.79 Est @ -7.15% 16.86
2024 19.78 Est @ -4.84% 15.22
2025 19.14 Est @ -3.23% 13.97
2026 18.74 Est @ -2.1% 12.98
2027 18.50 Est @ -1.31% 12.16
2028 18.35 Est @ -0.76% 11.45
2029 18.29 Est @ -0.37% 10.82
Present value of next 10 years cash flows €156.00
BATS-CHIXE:NRGP DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= €18.29 × (1 + 0.53%) ÷ (5.39% – 0.53%)
€378.56
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €378.56 ÷ (1 + 5.39%)10
€224.03
BATS-CHIXE:NRGP Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €156.00 + €224.03
€380.03
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €380.03 / 77.43
€4.91
BATS-CHIXE:NRGP Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BATS-CHIXE:NRGP represents 0.98758x of ENXTPA:NRG
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.98758x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (EUR) x Listing Adjustment Factor
= € 4.91 x 0.98758
€4.85
Value per share (EUR) From above. €4.85
Current discount Discount to share price of €4.77
= -1 x (€4.77 - €4.85) / €4.85
1.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price NRJ Group is available for.
Intrinsic value
2%
Share price is €4.77 vs Future cash flow value of €4.85
Current Discount Checks
For NRJ Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • NRJ Group's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • NRJ Group's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for NRJ Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are NRJ Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BATS-CHIXE:NRGP PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in EUR €0.19
ENXTPA:NRG Share Price ** ENXTPA (2020-04-03) in EUR €4.83
United Kingdom of Great Britain and Northern Ireland Media Industry PE Ratio Median Figure of 24 Publicly-Listed Media Companies 16.71x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 748 Publicly-Listed Companies 12.32x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of NRJ Group.

BATS-CHIXE:NRGP PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= ENXTPA:NRG Share Price ÷ EPS (both in EUR)

= 4.83 ÷ 0.19

25.57x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NRJ Group is overvalued based on earnings compared to the GB Media industry average.
  • NRJ Group is overvalued based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does NRJ Group's expected growth come at a high price?
Raw Data
BATS-CHIXE:NRGP PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 25.57x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
2.3%per year
United Kingdom of Great Britain and Northern Ireland Media Industry PEG Ratio Median Figure of 17 Publicly-Listed Media Companies 0.86x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 518 Publicly-Listed Companies 0.97x

*Line of best fit is calculated by linear regression .

BATS-CHIXE:NRGP PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 25.57x ÷ 2.3%

11.36x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NRJ Group is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on NRJ Group's assets?
Raw Data
BATS-CHIXE:NRGP PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in EUR €7.58
ENXTPA:NRG Share Price * ENXTPA (2020-04-03) in EUR €4.83
United Kingdom of Great Britain and Northern Ireland Media Industry PB Ratio Median Figure of 42 Publicly-Listed Media Companies 0.77x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,323 Publicly-Listed Companies 1.06x
BATS-CHIXE:NRGP PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= ENXTPA:NRG Share Price ÷ Book Value per Share (both in EUR)

= 4.83 ÷ 7.58

0.64x

* Primary Listing of NRJ Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NRJ Group is good value based on assets compared to the GB Media industry average.
X
Value checks
We assess NRJ Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. NRJ Group has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is NRJ Group expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
2.3%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is NRJ Group expected to grow at an attractive rate?
  • NRJ Group's earnings growth is expected to exceed the low risk savings rate of 0.5%.
Growth vs Market Checks
  • NRJ Group's earnings growth is positive but not above the United Kingdom of Great Britain and Northern Ireland market average.
  • NRJ Group's revenues are expected to decrease over the next 1-3 years, this is below the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
BATS-CHIXE:NRGP Future Growth Rates Data Sources
Data Point Source Value (per year)
BATS-CHIXE:NRGP Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 2.3%
BATS-CHIXE:NRGP Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts -4.9%
United Kingdom of Great Britain and Northern Ireland Media Industry Earnings Growth Rate Market Cap Weighted Average 11.9%
United Kingdom of Great Britain and Northern Ireland Media Industry Revenue Growth Rate Market Cap Weighted Average 1.6%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 15.4%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 2.6%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BATS-CHIXE:NRGP Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (9 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BATS-CHIXE:NRGP Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 367 45 18 1
2020-12-31 363 43 16 2
2020-04-04
2019-12-31 391 41 21 2
BATS-CHIXE:NRGP Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-06-30 411 62 15
2019-03-31 411 66 18
2018-12-31 411 71 22
2018-09-30 410 66 23
2018-06-30 408 61 25
2018-03-31 405 55 22
2017-12-31 402 49 20
2017-09-30 394 45 22
2017-06-30 385 42 24
2017-03-31 380 30 29
2016-12-31 374 18 34
2016-09-30 377 17 31

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • NRJ Group's earnings are expected to grow by 2.3% yearly, however this is not considered high growth (20% yearly).
  • NRJ Group's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BATS-CHIXE:NRGP Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (9 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from NRJ Group Company Filings, last reported 9 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:NRGP Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 0.24 0.24 0.24 1.00
2020-12-31 0.21 0.21 0.21 2.00
2020-04-04
2019-12-31 0.27 0.27 0.27 2.00
BATS-CHIXE:NRGP Past Financials Data
Date (Data in EUR Millions) EPS *
2019-06-30 0.19
2019-03-31 0.24
2018-12-31 0.28
2018-09-30 0.30
2018-06-30 0.32
2018-03-31 0.29
2017-12-31 0.26
2017-09-30 0.28
2017-06-30 0.30
2017-03-31 0.37
2016-12-31 0.43
2016-09-30 0.39

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • NRJ Group is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess NRJ Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
NRJ Group has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has NRJ Group performed over the past 5 years?

  • NRJ Group's last earnings update was 253 days ago.
The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare NRJ Group's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • NRJ Group's year on year earnings growth rate has been positive over the past 5 years, however the most recent earnings are below average.
  • NRJ Group's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • NRJ Group's 1-year earnings growth is negative, it can't be compared to the GB Media industry average.
Earnings and Revenue History
NRJ Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from NRJ Group Company Filings, last reported 9 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:NRGP Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 411.27 14.63 118.64
2019-03-31 411.15 18.31 118.68
2018-12-31 411.04 22.00 118.72
2018-09-30 409.60 23.47 117.56
2018-06-30 408.16 24.94 116.36
2018-03-31 405.29 22.36 114.79
2017-12-31 402.42 19.79 113.21
2017-09-30 393.86 21.69 112.30
2017-06-30 385.30 23.58 111.38
2017-03-31 379.60 28.64 112.94
2016-12-31 373.89 33.69 114.50
2016-09-30 376.88 30.81 115.74
2016-06-30 379.86 27.93 116.98
2016-03-31 380.96 25.29 116.04
2015-12-31 382.05 22.65 115.10
2015-09-30 381.13 17.12 114.96
2015-06-30 380.21 11.58 114.83
2015-03-31 378.53 10.47 115.15
2014-12-31 376.85 9.36 115.47
2014-09-30 379.20 13.76 98.50
2014-06-30 381.55 18.17 81.53
2014-03-31 395.50 18.96 100.63
2013-12-31 409.45 19.75 119.74
2013-09-30 415.41 25.19 174.52
2013-06-30 419.01 30.62 175.20

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • NRJ Group has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • NRJ Group used its assets less efficiently than the GB Media industry average last year based on Return on Assets.
  • NRJ Group has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess NRJ Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
NRJ Group has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is NRJ Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up NRJ Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • NRJ Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • NRJ Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of NRJ Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 22.4x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from NRJ Group Company Filings, last reported 9 months ago.

BATS-CHIXE:NRGP Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 587.63 18.12 211.94
2019-03-31 587.63 18.12 211.94
2018-12-31 598.57 22.86 221.51
2018-09-30 598.57 22.86 221.51
2018-06-30 586.84 5.60 207.08
2018-03-31 586.84 5.60 207.08
2017-12-31 587.65 7.64 199.67
2017-09-30 587.65 7.64 199.67
2017-06-30 567.95 10.28 181.51
2017-03-31 567.95 10.28 181.51
2016-12-31 561.83 12.76 172.40
2016-09-30 561.83 12.76 172.40
2016-06-30 546.53 15.69 163.71
2016-03-31 546.53 15.69 163.71
2015-12-31 536.03 17.69 186.21
2015-09-30 536.03 17.69 186.21
2015-06-30 525.02 20.22 177.21
2015-03-31 525.02 20.22 177.21
2014-12-31 510.95 22.49 141.53
2014-09-30 510.95 22.49 141.53
2014-06-30 510.68 25.25 126.93
2014-03-31 510.68 25.25 126.93
2013-12-31 514.16 0.07 104.79
2013-09-30 514.16 0.19 105.28
2013-06-30 507.92 3.90 83.29
  • NRJ Group's level of debt (3.1%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (4.1% vs 3.1% today).
  • Debt is well covered by operating cash flow (343.7%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 68.2x coverage).
X
Financial health checks
We assess NRJ Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. NRJ Group has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is NRJ Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
3.52%
Current annual income from NRJ Group dividends. Estimated to be 3.73% next year.
If you bought €2,000 of NRJ Group shares you are expected to receive €70 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • NRJ Group's pays a higher dividend yield than the bottom 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (2.66%).
  • NRJ Group's dividend is below the markets top 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (7.42%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BATS-CHIXE:NRGP Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
United Kingdom of Great Britain and Northern Ireland Media Industry Average Dividend Yield Market Cap Weighted Average of 21 Stocks 4.5%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 595 Stocks 5.7%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1.3%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2.7%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 7.4%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BATS-CHIXE:NRGP Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 0.17 1.00
2020-12-31 0.19 2.00
2020-04-04
2019-12-31 0.18 2.00
BATS-CHIXE:NRGP Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2019-03-29 0.170 2.670
2019-03-14 0.170 2.299
2018-04-03 0.150 1.864
2013-08-30 0.000 0.000
2013-08-29 0.000 0.000
2013-03-28 0.000 0.000
2013-03-19 0.000 0.000
2012-03-30 0.300 5.378
2012-03-15 0.300 4.498
2011-03-17 0.300 4.106
2010-04-16 0.200 2.794
2010-03-25 0.200 2.869
2009-08-28 0.000 0.000
2009-04-29 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have fallen over the past 10 years.
Current Payout to shareholders
What portion of NRJ Group's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (1.1x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be covered by earnings (1.3x coverage).
X
Income/ dividend checks
We assess NRJ Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can NRJ Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. NRJ Group has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of NRJ Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Jean-Paul Baudecroux
COMPENSATION €598,351
AGE 73
TENURE AS CEO 11.9 years
CEO Bio

Mr. Jean-Paul Baudecroux Founded NRJ and has been its Chief Executive Officer since May 2008. Mr. Baudecroux has been the Chairman of the Board of NRJ since June 27, 2008 and has been its Director since January 31, 1985. He served as the Chairman of the Supervisory Board at NRJ from March 27, 2007 to June 27, 2008. Mr. Baudecroux served as the Chairman of the Supervisory Board at NRJ SA since March 27, 1997. He served as a Member of Supervisory Board at NRJ.

CEO Compensation
  • Jean-Paul's compensation has increased by more than 20% whilst company earnings have fallen more than 20% in the past year.
  • Jean-Paul's remuneration is lower than average for companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

Average tenure and age of the NRJ Group management team in years:

1.5
Average Tenure
55
Average Age
  • The average tenure for the NRJ Group management team is less than 2 years, this suggests a new team.
Management Team

Jean-Paul Baudecroux

TITLE
Founder
COMPENSATION
€598K
AGE
73
TENURE
11.9 yrs

Maryam Bremond

TITLE
Vice Chairman of the Board & MD of General Management
COMPENSATION
€403K
AGE
55

Philippe Boindrieux

TITLE
Deputy Managing Director of Finance
COMPENSATION
€393K
TENURE
1.5 yrs

Hervé Pavard

TITLE
Managing Director of the Technical Division
AGE
52
TENURE
0.8 yrs

Morgan Serrano

TITLE
Managing Director of The Group NRJ Music Media & Related Websites
Board of Directors Tenure

Average tenure and age of the NRJ Group board of directors in years:

9.9
Average Tenure
55.5
Average Age
  • The tenure for the NRJ Group board of directors is about average.
Board of Directors

Maryam Bremond

TITLE
Vice Chairman of the Board & MD of General Management
COMPENSATION
€403K
AGE
55

Jérôme Gallot

TITLE
Independent Director
COMPENSATION
€26K
AGE
59
TENURE
3.9 yrs

Jean-Paul Baudecroux

TITLE
Founder
COMPENSATION
€598K
AGE
73
TENURE
11.8 yrs

Antoine Giscard d'Estaing

TITLE
Independent Director
COMPENSATION
€20K
AGE
58
TENURE
16.1 yrs

Vibeke Rostorp

TITLE
Director
COMPENSATION
€6K
AGE
47
TENURE
11.8 yrs

Muriel Sztajman

TITLE
Director
AGE
56
TENURE
9.9 yrs

Paul Baudecroux Rostorp

TITLE
Director
AGE
23
TENURE
1.9 yrs

Mélanie Doire D'Auzac

TITLE
Representative Director
AGE
43
TENURE
1.5 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess NRJ Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. NRJ Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

NRJ Group SA, a private media company, operates as a publisher, producer, and broadcaster. It operates 4 radio stations under the NRJ, CHERIE, NOSTALGIE, and RIRE & CHANSONS brands; 8 Websites; 240 digital radios; and 9 mobile and voice applications, as well as a replay TV. The company also operates two national channels, which include NRJ 12 and CHERIE 25; and NRJ Hits, a music channel for cable satellite. In addition, it engages in advertising activities; marketing activities; operates musical shows under the NRJ Music label; and computer, audio and audio visual, trademark licensing, and real estate activities. It has operations in France, Germany, Austria, Belgium, Switzerland, Sweden, Norway, Finland, and internationally. NRJ Group SA was founded in 1981 and is headquartered in Paris, France.

Details
Name: NRJ Group SA
NRGP
Exchange: BATS-CHIXE
Founded: 1981
€374,000,114
77,432,736
Website: http://www.nrjgroup.fr
Address: NRJ Group SA
22 Rue Boileau,
Cedex 16,
Paris,
Ile-de-France, 75203,
France
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
ENXTPA NRG Ordinary Shares Euronext Paris FR EUR 16. Jun 2000
LSE 0IXL Ordinary Shares London Stock Exchange GB EUR 16. Jun 2000
BATS-CHIXE NRGP Ordinary Shares BATS 'Chi-X Europe' GB EUR 16. Jun 2000
Number of employees
Current staff
Staff numbers
1,550
NRJ Group employees.
Industry
Broadcasting
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/04 22:21
End of day share price update: 2020/04/03 00:00
Last estimates confirmation: 2020/03/20
Last earnings filing: 2019/07/26
Last earnings reported: 2019/06/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.