Data is not available at this time.
Vivendi SE is a diversified media and communications conglomerate with a strong presence in Europe, the Americas, and other global markets. The company operates through multiple segments, including Canal+ Group (pay-TV and content production), Havas Group (creative and media services), Editis (publishing), Prisma Media (digital video), Gameloft (mobile gaming), and Vivendi Village (live entertainment). Its New Initiatives segment focuses on digital platforms like Dailymotion and ultra-high-speed internet services. Vivendi’s revenue model is anchored in subscription-based pay-TV, advertising, content licensing, and direct sales of books and games. The company competes in fragmented but high-growth sectors, leveraging its legacy brands and strategic acquisitions to maintain relevance. While its Canal+ Group remains a leader in French pay-TV, Havas and Gameloft face intense competition from global digital-first players. Vivendi’s diversified portfolio provides resilience but also exposes it to cyclical advertising spend and shifting consumer preferences in media consumption.
Vivendi reported revenue of EUR 297 million, with a net loss of EUR 6 billion, reflecting significant impairments or restructuring costs. The diluted EPS of -5.87 underscores profitability challenges, though operating cash flow of EUR 1.84 billion suggests core operations remain cash-generative. Capital expenditures were minimal at EUR -3 million, indicating a lean investment approach in the reported period.
The company’s negative net income and EPS highlight near-term earnings pressure, likely due to non-recurring charges or sector-wide headwinds. However, robust operating cash flow signals underlying earnings potential, particularly from stable segments like Canal+ and Havas. Capital efficiency metrics are unclear without ROIC or margin breakdowns, but low capex suggests disciplined allocation.
Vivendi holds EUR 39 million in cash against total debt of EUR 2.69 billion, indicating moderate leverage. The liquidity position appears tight, but the company’s diversified cash flows and established market position may support refinancing. Further details on debt maturity profiles or covenants would be needed for a comprehensive assessment.
Growth prospects are mixed, with digital platforms like Dailymotion offering upside but traditional media facing secular declines. The nominal dividend of EUR 0.04 per share reflects a conservative payout policy, likely prioritizing debt management and strategic investments over shareholder returns in the near term.
With a market cap of EUR 2.9 billion and a beta of 1.08, Vivendi trades with volatility aligned with the broader market. Investors likely discount its legacy businesses while awaiting traction in digital initiatives. The negative earnings complicate traditional valuation multiples, leaving asset-based or sum-of-parts approaches more relevant.
Vivendi’s strengths lie in its diversified portfolio and strong foothold in European media. However, its outlook depends on successful digital transformation, particularly in streaming and gaming. Regulatory risks in pay-TV and competition in advertising remain headwinds, but strategic partnerships or M&A could unlock value.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |