Explore 3 Stock Ideas & Industry Insights Download Free Report

800-234-336
Shopping Cart 0
countryflagNZ
Login

Southern Cross Media Group Ltd

Communication Services AU SXL

0.59AUD
-0.01(1.67%)

Last update at 2026-06-04T06:10:00Z

Day Range

0.590.61
LowHigh

52 Week Range

0.500.94
LowHigh

Fundamentals

  • Previous Close 0.60
  • Market Cap289.66M
  • Volume538902
  • P/E Ratio15.13
  • Dividend Yield6.40%
  • EBITDA51.47M
  • Revenue TTM466.92M
  • Revenue Per Share TTM1.92
  • Gross Profit TTM 138.24M
  • Diluted EPS TTM0.04

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Income before tax 10.61M -320.57800M 27.25M -214.06800M 71.28M
Minority interest - - - - -
Net income 9.19M -224.60400M 19.11M -153.72200M 48.10M
Selling general administrative 217.32M 237.87M 224.27M 221.59M 167.74M
Selling and marketing expenses 8.23M 11.00M 14.86M 20.06M 16.37M
Gross profit 334.45M 134.50M 377.82M 392.10M 369.90M
Reconciled depreciation 30.01M 31.09M 29.16M 31.85M 32.77M
Ebit 23.71M -301.73000M 38.60M 47.60M 87.61M
Ebitda 53.72M -270.64300M 67.75M 79.45M 120.38M
Depreciation and amortization 30.01M 31.09M 29.16M 31.85M 32.77M
Non operating income net other - - - - -
Operating income 27.22M 21.25M 42.09M 51.24M 51.49M
Other operating expenses 394.48M 446.78M 248.26M -14.91677M 298.04M
Interest expense 18.86M 19.22M 11.34M 9.95M 16.33M
Tax provision 4.21M -95.97400M 8.14M -60.34600M 23.19M
Interest income 0.59M 0.31M 16.10M 0.14M 1.32M
Net interest income -18.26600M -18.90500M -16.80000M -16.07900M -15.01000M
Extraordinary items 2.79M 6.49M - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 4.21M -95.97400M 8.14M -60.34600M 23.19M
Total revenue 421.70M 499.12M 503.95M 519.40M 528.30M
Total operating expenses 307.23M 108.92M 336.07M 339.43M 278.30M
Cost of revenue 87.25M 364.62M 126.13M 127.30M 158.40M
Total other income expense net -16.60400M -341.83000M 2.30M -250.65700M 1.57M
Discontinued operations - - - - -
Net income from continuing ops 6.41M -224.60400M 19.11M -153.72200M 48.10M
Net income applicable to common shares 9.19M -224.60400M 19.11M -153.72200M 48.10M
Preferred stock and other adjustments - - - - -
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Total assets 686.06M 692.32M 1029.55M 1071.32M 1326.84M
Intangible assets 389.73M - 712.12M 703.80M 937.94M
Earning assets - - - - -
Other current assets - 13.71M 0.00000M 14.38M 9.81M
Total liab 473.80M 489.48M 594.40M 610.92M 684.32M
Total stockholder equity 212.26M 202.84M 435.15M 460.41M 642.52M
Deferred long term liab - - - - -
Other current liab - 46.88M 47.08M 59.61M 69.39M
Common stock - 1516.11M 1516.11M 1537.40M 1542.88M
Capital stock 1516.11M - 1516.11M 1537.40M 1542.88M
Retained earnings -1310.03500M -1319.22700M -1086.94600M -1082.74600M -826.51800M
Other liab - - 277.51M 280.86M 355.39M
Good will - - 0.00000M 0.00000M 9.96M
Other assets - - 11.18M 11.93M 12.97M
Cash 35.45M 10.54M 12.96M 49.46M 75.42M
Cash and equivalents - - - - -
Total current liabilities 77.64M 74.89M 76.71M 82.79M 97.34M
Current deferred revenue - 4.93M 5.53M 6.74M 7.31M
Net debt 67.34M 235.28M 234.32M 204.30M 164.77M
Short term debt - 7.75M 7.11M 6.50M 9.87M
Short long term debt - - - - -
Short long term debt total - 245.82M 247.28M 253.76M 240.19M
Other stockholder equity - - -429.15900M -454.65800M -716.36600M
Property plant equipment - - 186.54M 195.31M 185.89M
Total current assets 131.73M 116.85M 112.91M 153.82M 174.11M
Long term investments 2.74M - 6.33M 6.46M 5.97M
Net tangible assets - - -276.97100M -243.38900M -305.38400M
Short term investments - - - 0.79M -
Net receivables 79.22M 92.61M 85.53M 89.97M 88.87M
Long term debt 102.79M - 117.24M 126.94M 127.22M
Inventory - - - - -
Accounts payable 15.31M 15.33M 16.99M 9.94M 10.78M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 5.96M 5.99M 5.75M -73.84700M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 400.92M -904.98200M -905.57400M -1139.76000M
Deferred long term asset charges - - - - -
Non current assets total 554.34M 575.47M 916.64M 917.51M 1152.73M
Capital lease obligations 124.05M - 130.04M 126.82M 112.97M
Long term debt total - - 240.18M 247.26M 230.33M
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Type yearly yearly yearly yearly yearly
Date 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Investments -3.00800M -8.16300M -20.45800M -0.53300M 0.06M
Change to liabilities - - -12.02300M -84.26300M 12.93M
Total cashflows from investing activities -3.00800M -8.16300M -20.45800M -30.34800M -11.40300M
Net borrowings -15.00000M 0.00000M -16.50100M -7.98700M -281.20400M
Total cash from financing activities -37.47500M -28.73800M -72.87100M -49.82000M -300.76800M
Change to operating activities - - -1.03400M 2.80M 4.07M
Net income 9.19M -224.60400M 19.11M -153.72200M 48.10M
Change in cash 24.91M -2.42300M -36.49900M -25.95800M -196.01100M
Begin period cash flow 10.54M 12.96M 49.46M 75.42M 271.43M
End period cash flow 35.45M 10.54M 12.96M 49.46M 75.42M
Total cash from operating activities 65.39M 34.48M 56.83M 54.21M 116.16M
Issuance of capital stock - - - - -
Depreciation - 31.39M 29.16M 31.85M 32.77M
Other cashflows from investing activities -0.76200M -6.04200M 4.33M -0.45300M 2.54M
Dividends paid 0.00000M -7.67700M -23.30900M -25.10000M 25.10M
Change to inventory - - - - -
Change to account receivables 10.35M -6.57800M 3.83M -1.68700M -14.87600M
Sale purchase of stock - 0.00000M -21.29900M -5.48000M -5.48000M
Other cashflows from financing activities -22.47500M -21.06100M -6.50100M -19.24000M -25.76800M
Change to netincome - - 16.24M 266.74M 21.69M
Capital expenditures 9.91M 2.78M 24.78M 29.89M 13.94M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 9.01M -5.66700M 3.83M -1.68700M -14.87600M
Stock based compensation - 0.14M 0.28M 0.53M 0.23M
Other non cash items 56.38M 233.22M 8.57M 176.08M 35.29M
Free cash flow 55.48M 18.71M 32.05M 24.32M 102.22M

Peer Comparison

Sector: Communication Services Industry: Entertainment

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
SXL
Southern Cross Media Group Ltd		 -0.01 1.67% 0.59 15.13 3.59 0.62 0.78 2.00 15.16
NWS
News Corporation		 -0.17 0.40% 42.22 38.54 29.94 2.63 1.90 1.79 10.32
NWSLV
News Corporation		 - -% 35.00 33.15 26.18 1.67 1.66 1.79 10.32
EVT
EVT Ltd		 -0.11 0.92% 11.84 50.38 26.53 1.55 2.08 2.64 10.86
NEC
Nine Entertainment Co. Holdings Ltd		 - -% 0.93 13.36 7.30 0.56 0.90 0.68 4.94

Reports Covered

Stock Research & News

View All

Profile

Southern Cross Media Group Limited, together with its subsidiaries, creates audio content for distribution on broadcast and digital networks in Australia. It operates in two segments, Broadcast Radio and Digital Audio. The company owns 104 radio stations in FM, AM, and DAB+ radio, as well as 56 regional radio stations; operates LiSTNR, an audio app for sports, podcasts, music, radio, and news; and offers sales representation for open audio platform SoundCloud and Sonos Radio. It also provides radio and digital advertising services. The company was formerly known as Macquarie Media Group. Southern Cross Media Group Limited was incorporated in 2005 and is based in Melbourne, Australia.

Southern Cross Media Group Ltd

101 Moray Street, Melbourne, VIC, Australia, 3205

Key Executives

Name Title Year Born
Mr. Grant Blackley CEO, MD & Exec. Director 1966
Mr. John Kelly BEc, ACA Chief Operating Officer NA
Mr. Stephen Haddad Chief Technology Officer NA
Ms. Nikki Clarkson Chief Marketing & Communication Officer NA
Mr. Brian Gallagher Chief Sales Officer NA
Mr. Dave Cameron Chief Content Officer NA
Mr. Anthony John Hudson Gen. Counsel & Company Sec. NA
Rochelle Burbury Mang. of Corp. Communications NA
Mr. John Kelly ACA, BEc CEO, MD, COO & Director NA
Mr. Tim Young Chief Financial Officer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.