Subscribe

Southern Cross Media Group Limited (SXL.AX)

AUD0.54 +0.02 (+2.88%)
AU ASX Communication Services Entertainment
Address 101 Moray Street 3205
Melbourne, VIC, AU
CEO John Kelly
IPO 2005-11-15
ISIN AU000000SXL4

Explore sections of this company profile

Description

Southern Cross Media Group Limited (SXL.AX) is an Australian media entity specializing in the production of audio content for both traditional broadcast and digital distribution channels. Its operations are divided into two primary areas: Audio and Television. The company's extensive audio portfolio includes ownership of 99 radio stations spanning FM, AM, and DAB+ frequencies, supplemented by 34 regional radio stations. It also manages LiSTNR, a comprehensive digital audio platform providing access to radio, podcasts, music, and news. Additionally, Southern Cross Media Group handles sales representation for leading audio services such as SoundCloud and Sonos Radio. Within its television division, it transmits 93 free-to-air TV signals across regional Australia. The company further extends its reach by delivering national and local entertainment and news content via social media, live events, and its digital platforms. Incorporated in 2005 and previously known as Macquarie Media Group, the firm is based in South Melbourne, Australia.

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
AUD0.54 +0.02 (+2.88%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
1.00
Float Shares
133.04M
Free Float %
55.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.65% +8.85% +7.89% +0.82% -25.00% -22.15% -8.89% -15.75% -66.58% -93.07% -96.93%
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
0.54
DCF (Levered) 0.81 +50.8%

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) 25% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 2 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-0.24
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
4 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    -15.5% Q4'25: +1.4% (vs Q4'23)
  • EPS growth Entertainment: +31.6%
    +104.0% Q4'25: -341.7% (vs Q4'23)
  • FCF margin FCF growth · Entertainment: +61.7%
    +7.1% Q4'25: +8.8% (vs Q4'23)
  • EBIT margin Entertainment: +7.7%
    +5.6% Q4'25: +5.3% (vs Q4'23)
  • ROIC Entertainment: +5.2%
    +3.6% Q4'25: +2.5% (vs Q4'23)
  • Share dilution Entertainment: +0.0%
    +1.6% Q4'25: +0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    4.22× Q4'25: 9.10× (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 (0.98) × ERP
WACC = 40% × Ke + 60% × Kd (8.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.54
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 Jun 2006
actual
Jun 2007
actual
Jun 2008
actual
Jun 2009
actual
Jun 2010
actual
Jun 2011
actual
Jun 2012
actual
Jun 2013
actual
Jun 2014
actual
Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
3 Rev. Ana.
3 EPS Ana.
Jun 2027
3 Rev. Ana.
3 EPS Ana.
Jun 2028
3 Rev. Ana.
3 EPS Ana.
Jun 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
175.52M
est: 160.35M (+9.5%)
400.21M
est: 378.29M (+5.8%)
427.30M
est: 635.41M (-32.8%)
524.31M
est: 537.73M (-2.5%)
404.67M
est: 500.67M (-19.2%)
485.50M
est: 525.06M (-7.5%)
681.72M
est: 709.92M (-4.0%)
642.63M
est: 652.44M (-1.5%)
640.83M
est: 649.89M (-1.4%)
611.12M
est: 611.12M (+0.0%)
639.56M
est: 618.67M (+3.4%)
687.24M
est: 693.65M (-0.9%)
656.78M
est: 653.52M (+0.5%)
660.09M
est: 651.56M (+1.3%)
539.17M
est: 544.65M (-1.0%)
528.30M
est: 547.51M (-3.5%)
524.55M
est: 522.86M (+0.3%)
503.95M
est: 515.00M (-2.1%)
499.12M
est: 495.69M (+0.7%)
421.70M
est: 424.95M (-0.8%)
1.89B
1.33B – 2.20B
+345.6% YoY
1.89B
1.85B – 1.92B
+0.0% YoY
1.92B
1.90B – 1.94B
+1.3% YoY
1.95B
1.65B – 2.11B
+1.7% YoY
EBITDA
78.43M
est: -11.51M (+781.6%)
151.63M
est: -71.93M (+310.8%)
125.86M
est: -3.19M (+4,043.6%)
9.78M
est: 4.23M (+131.1%)
106.25M
est: -242.36M (+143.8%)
151.21M
est: -161.90M (+193.4%)
229.17M
est: 34.21M (+569.9%)
215.39M
est: 49.54M (+334.8%)
179.72M
est: 87.76M (+104.8%)
163.08M
est: -304.73M (+153.5%)
164.70M
est: -313.81M (+152.5%)
173.32M
est: 99.66M (+73.9%)
156.22M
est: 102.65M (+52.2%)
154.84M
est: -16.97M (+1,012.2%)
95.82M
est: -123.11M (+177.8%)
126.55M
est: 10.82M (+1,069.6%)
-166.76M
est: 11.69M (-1,527.1%)
67.75M
est: 12.24M (+453.5%)
-270.64M
est: 12.56M (-2,254.0%)
53.72M
est: -30.75M (+274.7%)
-135.88M
-158.04M – -95.43M
-341.9% YoY
-135.95M
-137.67M – -132.57M
0.0% YoY
-137.67M
-138.87M – -136.48M
-1.3% YoY
-140.02M
-151.66M – -118.65M
-1.7% YoY
EBIT
66.97M
est: -21.58M (+410.3%)
112.94M
est: 155.90M (-27.6%)
106.45M
est: 187.28M (-43.2%)
-21.69M
est: 88.52M (-124.5%)
-16.53M
est: -20.20M (+18.2%)
129.07M
est: 98.63M (+30.9%)
197.92M
est: 172.80M (+14.5%)
188.22M
est: 182.52M (+3.1%)
-237.94M
est: 177.70M (-233.9%)
-225.00M
est: -225.53M (+0.2%)
140.21M
est: -234.52M (+159.8%)
147.25M
est: 153.86M (-4.3%)
20.04M
est: 136.92M (-85.4%)
-109.30M
est: 22.06M (-595.5%)
59.23M
est: -92.17M (+164.3%)
87.61M
est: 59.90M (+46.2%)
-198.61M
est: 64.70M (-407.0%)
38.60M
est: 67.77M (-43.0%)
-301.73M
est: 69.57M (-533.7%)
23.71M
est: -57.66M (+141.1%)
-254.82M
-296.38M – -178.96M
-341.9% YoY
-254.95M
-258.18M – -248.61M
0.0% YoY
-258.18M
-260.42M – -255.94M
-1.3% YoY
-262.59M
-284.42M – -222.51M
-1.7% YoY
Net Income
4.37M
est: 19.35M (-77.4%)
37.76M
est: 10.59M (+256.7%)
273.80M
est: 120.77M (+126.7%)
-84.57M
est: 70.07M (-220.7%)
-82.68M
est: -114.71M (+27.9%)
53.30M
est: -96.53M (+155.2%)
95.02M
est: 72.07M (+31.9%)
96.11M
est: 87.31M (+10.1%)
-296.01M
est: 95.72M (-409.2%)
-284.95M
est: -280.73M (-1.5%)
77.24M
est: -294.57M (+126.2%)
108.56M
est: 85.75M (+26.6%)
82.0K
est: 101.80M (-99.9%)
-91.40M
est: 82.7K (-110,563.1%)
25.10M
est: -75.98M (+133.0%)
48.10M
est: 23.18M (+107.5%)
-153.72M
est: 25.03M (-714.1%)
19.11M
est: 19.11M (+0.0%)
-224.60M
est: -224.60M (+0.0%)
9.19M
est: 6.41M (+43.5%)
62.65M
35.83M – 84.48M
+877.9% YoY
64.03M
19.63M – 74.20M
+2.2% YoY
62.91M
8.66M – 70.96M
-1.8% YoY
77.53M
62.14M – 85.90M
+23.2% YoY
SGA
61.54M
est: 64.87M (-5.1%)
123.72M
est: 262.71M (-52.9%)
198.52M
est: 238.51M (-16.8%)
247.50M
est: 177.63M (+39.3%)
152.81M
est: 231.65M (-34.0%)
188.54M
est: 211.63M (-10.9%)
345.51M
est: 297.59M (+16.1%)
337.14M
est: 317.52M (+6.2%)
340.68M
est: 335.78M (+1.5%)
340.28M
est: 323.12M (+5.3%)
363.23M
est: 351.76M (+3.3%)
382.53M
est: 403.25M (-5.1%)
374.17M
est: 358.71M (+4.3%)
381.65M
est: 377.54M (+1.1%)
138.52M
est: 317.29M (-56.3%)
184.11M
est: 290.82M (-36.7%)
87.26M
est: 314.07M (-72.2%)
239.13M
est: 328.99M (-27.3%)
248.87M
est: 337.72M (-26.3%)
225.55M
est: 173.36M (+30.1%)
766.10M
538.02M – 891.04M
+341.9% YoY
766.47M
747.41M – 776.20M
+0.0% YoY
776.19M
769.45M – 782.93M
+1.3% YoY
789.46M
668.95M – 855.09M
+1.7% YoY
EPS
0.14
est: 0.08 (+76.4%)
1.21
est: 0.15 (+682.3%)
8.53
est: 0.21 (+4,024.6%)
-2.65
est: 0.08 (-3,372.7%)
-1.69
est: 0.09 (-2,069.9%)
0.82
est: 0.10 (+703.8%)
0.96
est: 0.10 (+823.0%)
1.36
est: 0.09 (+1,362.5%)
-4.20
est: 0.08 (-5,274.1%)
-3.93
est: 0.63 (-719.2%)
1.01
est: 0.74 (+37.0%)
1.41
est: 0.83 (+70.5%)
0.00
est: 0.71 (-99.8%)
-0.57
est: 0.71 (-180.6%)
0.18
est: 0.20 (-8.6%)
0.18
est: 0.18 (+0.7%)
-0.58
est: 0.11 (-636.9%)
0.08
est: 0.09 (-16.8%)
-0.94
est: 0.05 (-2,030.4%)
0.04
est: 0.06 (-34.1%)
0.25
0.15 – 0.35
+326.0% YoY
0.19
0.08 – 0.30
-24.4% YoY
0.17
0.04 – 0.29
-7.9% YoY
0.32
0.25 – 0.35
+84.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-28 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-27 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-26 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-25 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-22 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-21 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-20 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-19 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-18 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-15 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-14 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-13 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-12 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-11 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-08 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-07 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-06 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-05 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-04 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-05-01 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-04-30 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C+ 2/5 4/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
62.64M
OE per share TTM
0.24
Owner's Yield
42.46%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
32.9%

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 9 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.03% 185.6K 0.24%
2 Dimensional - International Small Cap ETF DFIS 0.00% 193.5K 0.39%
3 Avantis Responsible International Equity ETF AVSD 0.00% 6.1K 0.23%
4 Dimensional - International Core Equity 2 ETF DFIC 0.00% 176.0K 0.22%
5 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 11.1K 0.24%
6 Dimensional - International Vector Equity ETF DXIV 0.00% 1.4K 0.53%
7 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 73.6K 0.28%
8 Avantis International Small Cap Value ETF AVDV 0.00% 87.3K 0.36%
9 Avantis International Equity ETF AVDE 0.00% 44.9K 0.23%

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
9.5K
Shares Outstanding
240.14M

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
John Kelly Interim Chief Executive Officer of TV & Audio 1M male
Stephen Haddad Chief Operating Officer 736.9K male
Seb Rennie Chief Commercial Officer 699.4K male
Heith Wray MacKay-Cruise Non-Executive Chairman 270.0K male
Scott Butterworth Chief Financial Officer 249.0K male
Toby Potter Chief Transformation Officer of TV & Audio 249.0K male
Rebecca Ackland Chief People & Culture Officer female
Warren Walter Coatsworth Company Secretary male
Rohan Thomas Lund MD, CEO & Director male
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