Switch theme
Sign up to access all valuation multiples
Zinc Media Group PLC is a multimedia producer of TV programming with publishing and communications content. The activities undertaken by the TV segment include the production of television content. The Content Production segment includes brand and corporate film production, radio and podcast production, and publishing. The majority of its revenue is earned from TV production. The Group comprises twelve businesses that operate in two areas: television production (Tern TV, Brook Lapping, Red Sauce, Supercollider, Rex, Bumblebee, and Atomic TV) and content production for brands and businesses (The Edge and the Zinc Communicate businesses in Brand Entertainment, Audio, Corporate Film and Publishing). Geographically, the majority is from the United Kingdom.
1981
283
LTM Revenue $44.7M
LTM EBITDA $2.2M
$18.7M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Zinc Media has a last 12-month revenue of $44.7M and a last 12-month EBITDA of $2.2M.
In the most recent fiscal year, Zinc Media achieved revenue of $51.8M and an EBITDA of $1.0M.
Zinc Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Zinc Media valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $51.8M | $41.2M | XXX | XXX | XXX |
| Gross Profit | $8.7M | $13.1M | XXX | XXX | XXX |
| Gross Margin | 17% | 32% | XXX | XXX | XXX |
| EBITDA | $1.0M | $1.9M | XXX | XXX | XXX |
| EBITDA Margin | 2% | 5% | XXX | XXX | XXX |
| Net Profit | -$3.3M | -$3.0M | XXX | XXX | XXX |
| Net Margin | -6% | -7% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Zinc Media's stock price is GBP 1 (or $1).
Zinc Media has current market cap of GBP 15.0M (or $19.3M), and EV of GBP 14.5M (or $18.7M).
See Zinc Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $18.7M | $19.3M | XXX | XXX | XXX | XXX | $0.02 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Zinc Media has market cap of $19.3M and EV of $18.7M.
Zinc Media's trades at 0.4x LTM EV/Revenue multiple, and 8.7x LTM EBITDA.
Analysts estimate Zinc Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Zinc Media and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $18.7M | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | 9.7x | XXX | XXX | XXX |
| P/E | n/a | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpZinc Media's NTM/LTM revenue growth is 19%
Zinc Media's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Zinc Media's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Zinc Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Zinc Media and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -20% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 5% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 99% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 24% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 9% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 42% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Banijay Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Universal Music | XXX | XXX | XXX | XXX | XXX | XXX |
| Kartoon Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| AI-Media | XXX | XXX | XXX | XXX | XXX | XXX |
| Sports Entertainment Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Zinc Media acquired XXX companies to date.
Last acquisition by Zinc Media was XXXXXXXX, XXXXX XXXXX XXXXXX . Zinc Media acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Zinc Media founded? | Zinc Media was founded in 1981. |
| Where is Zinc Media headquartered? | Zinc Media is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Zinc Media have? | As of today, Zinc Media has 283 employees. |
| Who is the CEO of Zinc Media? | Zinc Media's CEO is Mr. Mark David Browning. |
| Is Zinc Media publicy listed? | Yes, Zinc Media is a public company listed on LON. |
| What is the stock symbol of Zinc Media? | Zinc Media trades under ZIN ticker. |
| When did Zinc Media go public? | Zinc Media went public in 2001. |
| Who are competitors of Zinc Media? | Similar companies to Zinc Media include e.g. Banijay Group, Universal Music, Kartoon Studios, AI-Media. |
| What is the current market cap of Zinc Media? | Zinc Media's current market cap is $19.3M |
| What is the current revenue of Zinc Media? | Zinc Media's last 12-month revenue is $44.7M. |
| What is the current EBITDA of Zinc Media? | Zinc Media's last 12-month EBITDA is $2.2M. |
| What is the current EV/Revenue multiple of Zinc Media? | Current revenue multiple of Zinc Media is 0.4x. |
| What is the current EV/EBITDA multiple of Zinc Media? | Current EBITDA multiple of Zinc Media is 8.7x. |
| What is the current revenue growth of Zinc Media? | Zinc Media revenue growth between 2023 and 2024 was -20%. |
| Is Zinc Media profitable? | Yes, Zinc Media is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
