Subscribe

NZME Limited (NZM.NZ)

NZD1.08 +0.01 (+0.94%)
NZ NZE Communication Services Entertainment
Address 2 Graham Street 1010
Auckland, NZ
CEO Michael Raymond Boggs
Website nzme.co.nz
IPO 2016-06-23
ISIN NZNZME0001S0

Explore sections of this company profile

Also trades on Australian Securities Exchange · NZM.AX (AUD) New Zealand Exchange · NZM.NZ (NZD)
Description

NZME Limited, an Auckland, New Zealand-based company established in 2001, operates an extensive integrated media and entertainment business across the nation through its various subsidiaries. The enterprise, formerly known as Wilson & Horton Limited, is structured into three primary operational divisions: Audio, Publishing, and OneRoof. Its Audio segment encompasses the management of terrestrial radio stations, the digital iHeartRadio platform, a diverse podcast offering, and dedicated radio brand websites. The Publishing division features leading digital news platforms like nzherald.co.nz and BusinessDesk, alongside a range of print publications. Meanwhile, the OneRoof segment is dedicated to property services, notably through its oneroof.co.nz website and specialized real estate publications.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NZD1.08 +0.01 (+0.94%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
188.2K
Beta
0.37
Float Shares
128.04M
Free Float %
68.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.37% -1.77% +0.00% -8.26% -6.72% -4.31% -7.50% +18.09% +46.05% +30.59% +30.59%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.08
DCF (Unlevered) 5.06 +370.7%
DCF (Levered) 4.28 +298.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.56
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    -1.3% Q4'25: +0.2% (vs Q4'23)
  • EPS growth Entertainment: +31.6%
    +180.3% Q4'25: +31.4% (vs Q4'23)
  • FCF margin FCF growth · Entertainment: +61.7%
    +14.1% Q4'25: +19.1% (vs Q4'23)
  • EBIT margin Entertainment: +7.7%
    +8.0% Q4'25: +11.9% (vs Q4'23)
  • ROIC Entertainment: +5.2%
    +8.0% Q4'25: +24.8% (vs Q4'23)
  • Share dilution Entertainment: +0.0%
    +1.6% Q4'25: -0.8% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    2.62× Q4'25: 1.05× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.36) × ERP
WACC = 58% × Ke + 42% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5.06 Current price: 1.08
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
1 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
394.13M
est: 419.80M (-6.1%)
374.90M
est: 396.03M (-5.3%)
374.42M
est: 377.22M (-0.7%)
361.07M
est: 376.36M (-4.1%)
314.53M
est: 334.13M (-5.9%)
348.56M
est: 346.20M (+0.7%)
355.43M
est: 358.90M (-1.0%)
340.75M
est: 345.75M (-1.4%)
345.92M
est: 352.30M (-1.8%)
341.28M
est: 347.40M (-1.8%)
347.20M
345.11M – 349.29M
-0.1% YoY
347.70M
344.55M – 350.85M
+0.1% YoY
351.60M
350.66M – 352.54M
+1.1% YoY
351.50M
348.85M – 354.15M
0.0% YoY
350.40M
347.76M – 353.04M
-0.3% YoY
EBITDA
46.64M
est: 67.50M (-30.9%)
58.78M
est: 63.68M (-7.7%)
45.58M
est: 60.65M (-24.9%)
-118.41M
est: 60.51M (-295.7%)
57.69M
est: 53.72M (+7.4%)
76.13M
est: 55.66M (+36.8%)
65.29M
est: 57.71M (+13.1%)
49.55M
est: 54.74M (-9.5%)
25.25M
est: 55.77M (-54.7%)
58.38M
est: 55.00M (+6.2%)
54.97M
54.64M – 55.30M
-0.1% YoY
55.05M
54.55M – 55.54M
+0.1% YoY
55.66M
55.51M – 55.81M
+1.1% YoY
55.65M
55.23M – 56.07M
0.0% YoY
55.47M
55.06M – 55.89M
-0.3% YoY
EBIT
22.80M
est: 32.31M (-29.4%)
33.83M
est: 30.48M (+11.0%)
21.02M
est: 29.04M (-27.6%)
-150.09M
est: 28.97M (-618.1%)
27.47M
est: 25.72M (+6.8%)
49.81M
est: 26.65M (+86.9%)
37.90M
est: 27.63M (+37.2%)
20.93M
est: 26.13M (-19.9%)
-4.63M
est: 26.63M (-117.4%)
27.42M
est: 26.26M (+4.4%)
26.24M
26.08M – 26.40M
-0.1% YoY
26.28M
26.04M – 26.52M
+0.1% YoY
26.57M
26.50M – 26.64M
+1.1% YoY
26.57M
26.37M – 26.77M
0.0% YoY
26.48M
26.28M – 26.68M
-0.3% YoY
Net Income
60.62M
est: 28.75M (+110.9%)
20.89M
est: 24.14M (-13.5%)
11.74M
est: 14.87M (-21.1%)
-164.67M
est: 16.43M (-1,102.4%)
14.55M
est: 17.58M (-17.3%)
34.65M
est: 20.91M (+65.7%)
23.38M
est: 26.88M (-13.0%)
12.79M
est: 12.51M (+2.2%)
-16.04M
est: 15.17M (-205.7%)
13.09M
est: 13.09M (+0.0%)
20.10M
18.36M – 21.84M
+53.6% YoY
18.96M
16.62M – 21.31M
-5.7% YoY
19.91M
19.72M – 20.11M
+5.0% YoY
21.81M
21.59M – 22.02M
+9.5% YoY
20.29M
20.09M – 20.49M
-7.0% YoY
SGA
313.46M
est: 304.42M (+3.0%)
301.95M
est: 287.18M (+5.1%)
302.26M
est: 273.54M (+10.5%)
275.07M
est: 272.92M (+0.8%)
235.22M
est: 242.29M (-2.9%)
256.53M
est: 251.05M (+2.2%)
270.24M
est: 260.26M (+3.8%)
233.46M
est: 214.25M (+9.0%)
240.93M
est: 218.31M (+10.4%)
75.23M
est: 215.27M (-65.1%)
215.15M
213.85M – 216.44M
-0.1% YoY
215.46M
213.51M – 217.41M
+0.1% YoY
217.87M
217.29M – 218.46M
+1.1% YoY
217.81M
216.17M – 219.45M
0.0% YoY
217.13M
215.49M – 218.77M
-0.3% YoY
EPS
0.31
est: 0.15 (+101.3%)
0.11
est: 0.13 (-14.9%)
0.06
est: 0.08 (-24.8%)
-0.84
est: 0.09 (-1,054.5%)
0.07
est: 0.09 (-21.9%)
0.18
est: 0.11 (+60.7%)
0.12
est: 0.14 (-16.7%)
0.07
est: 0.07 (+5.3%)
-0.09
est: 0.08 (-207.4%)
0.07
est: 0.06 (+8.7%)
0.11
0.10 – 0.12
+65.6% YoY
0.10
0.09 – 0.11
-5.7% YoY
0.11
0.10 – 0.11
+5.0% YoY
0.12
0.11 – 0.12
+9.5% YoY
0.11
0.11 – 0.11
-7.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-28 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-27 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-26 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-25 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-22 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-21 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-20 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-19 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-18 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-15 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-14 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-13 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-12 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-11 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-05-08 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-07 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-06 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-05 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-04 B+ 3/5 5/5 4/5 4/5 1/5 2/5 3/5
2026-05-01 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-04-30 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-04-29 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-04-28 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-04-24 B+ 3/5 5/5 4/5 4/5 1/5 2/5 2/5
2026-04-23 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
78.46M
OE per share TTM
0.41
Owner's Yield
37.62%
Maintenance CapEx ratio
11.77%
Maint CapEx / Avg PPE
27.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - International Vector Equity ETF DXIV 0.00% 215.78 0.53%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 11.2K 0.28%
3 Dimensional - International Small Cap ETF DFIS 0.00% 2.2K 0.39%
4 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%
5 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 0.24%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
48.5K
Shares Outstanding
188.18M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Michael Raymond Boggs Chief Executive Officer 1M male
Greg McCrea Chief Commercial Officer - Agency
Jason Winstanley Chief Audio Officer male
Jo Hempstead Chief Financial Officer female
Katie Macdiarmid Chief Information Officer female
Kelly Gunn General Manager of Communications female
Matthew Wilson Chief Publishing Officer male
Murray Kirkness Chief Content Officer - Publishing male
Chris Wallace Chief People Officer male
Renata Hayward Chief Commercial Officer - Direct female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits