Everyman Media (EMAN) AI Stock Analysis

• Market Cap: £33.28M
• Dividend Yield: N/A
• Average Volume (3M): 16.03K
• Price to Earnings (P/E): ―
• Beta (1Y): 0.10
• Revenue Growth: 17.43%
• EPS Growth: -244.31%
• Country: UK
• Employees: 1,989
• Sector: Communication Services
• Sector Strength: 97
• Industry: Entertainment
• EPS (TTM): -0.03
• Shares Outstanding: 91,180,760
• 10 Day Avg. Volume: 17,782
• 30 Day Avg. Volume: 16,029
• PEG Ratio: -0.03
• Price to Book (P/B): 1.31
• Price to Sales (P/S): 0.45
• P/FCF Ratio: 12.30
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): -1.21
• Revenue Forecast (FY): £9.29B

• Rating: 50 Neutral
• Price Target: 37.00p ▼(-6.33% Downside)

Everyman Media's overall stock score is primarily impacted by its financial performance and technical analysis. While there is potential for recovery due to revenue growth and cash flow improvements, significant challenges remain with profitability and high leverage. The bearish technical indicators and negative valuation metrics further weigh down the score.

Everyman Media Business Overview & Revenue Model

Company Description

Everyman Media (EMAN) is a UK-based cinema chain that specializes in providing a unique film experience through its focus on comfort, quality, and customer service. The company operates a growing number of boutique cinemas across the country, featuring plush seating, a carefully curated selection of films, and an in-house dining and bar service. Everyman aims to create a social and relaxed atmosphere, appealing to a diverse audience looking for an alternative to traditional multiplex cinemas.

How the Company Makes Money

Everyman Media generates revenue primarily through ticket sales from its cinema screenings. Additionally, the company's in-house dining and bar service contributes significantly to its earnings, as patrons often purchase food and beverages while enjoying films. Membership programs and loyalty schemes also play a role in driving repeat business and enhancing customer retention. Furthermore, Everyman may engage in partnerships with film distributors and sponsors, which can provide additional revenue streams through promotions and special events. The combination of these sources allows the company to maintain its boutique cinema model while expanding its market presence.

Everyman Media Financial Statement Overview

Summary

Everyman Media shows promising revenue growth and improving cash flow generation, which are positive indicators of potential recovery. However, the company faces significant challenges with profitability and high leverage, which could impact financial stability. Continued focus on improving margins and reducing debt will be crucial for sustained performance in the entertainment industry.

Income Statement

The income statement shows a positive revenue growth rate of 17.92% from 2023 to 2024, indicating a strong recovery trend. Gross profit margin remains relatively high, but the company has not achieved profitability with a negative net income. The EBIT margin is improving, but still low at 0.19%, suggesting operational challenges. Overall, the company demonstrates growth potential, but profitability remains a key concern.

Balance Sheet

The balance sheet reveals a high debt-to-equity ratio of 3.68 in 2024, indicating significant leverage which might pose financial risk. Stockholders' equity has decreased, and the equity ratio stands at a modest 18.19%. Return on equity is negative due to net losses, which reflects poorly on shareholder returns. Overall, while asset growth is noted, high leverage and negative returns are concerning.

Cash Flow

The cash flow statement indicates positive operating cash flow and a significant improvement in free cash flow from -700,000 in 2023 to 3,891,000 in 2024. The operating cash flow to net income ratio is strong at -2.26, suggesting efficient cash generation despite net losses. However, free cash flow growth is volatile, indicating potential risks in sustaining cash reserves. The company's ability to generate cash flow is a positive sign amidst profitability challenges.

Breakdown	TTM	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Income Statement
Total Revenue	116.80M	107.17M	90.86M	78.82M	49.03M	24.22M
Gross Profit	59.87M	54.20M	58.13M	38.75M	19.17M	4.56M
EBITDA	13.65M	11.49M	13.14M	11.97M	9.57M	-8.32M
Net Income	-7.72M	-8.54M	-2.70M	-3.50M	-5.43M	-20.12M
Balance Sheet
Total Assets	196.47M	200.40M	194.72M	171.92M	160.12M	151.25M
Cash, Cash Equivalents and Short-Term Investments	4.84M	9.88M	6.64M	3.70M	4.24M	328.00K
Total Debt	136.48M	134.23M	129.24M	108.72M	94.40M	88.11M
Total Liabilities	162.73M	163.95M	150.32M	125.65M	111.90M	98.82M
Stockholders Equity	33.74M	36.45M	44.39M	46.27M	48.22M	52.42M
Cash Flow
Free Cash Flow	1.67M	3.89M	-700.00K	-9.00M	3.87M	-14.32M
Operating Cash Flow	20.63M	19.32M	17.89M	10.94M	11.68M	-5.77M
Investing Cash Flow	-19.75M	-16.07M	-14.18M	-19.94M	-7.81M	-8.54M
Financing Cash Flow	1.77M	-2.26M	-767.00K	8.46M	-27.00K	10.42M

Everyman Media Technical Analysis

• Technical Analysis Sentiment: Negative
• Last Price: 39.50
• 50DMA: Negative
• 100DMA: Negative
• 200DMA: Negative
• MACD: Positive
• RSI: Positive
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For GB:EMAN, the sentiment is Negative. The current price of 39.5 is above the 20-day moving average (MA) of 37.60, above the 50-day MA of 39.47, and below the 200-day MA of 40.00, indicating a bearish trend. The MACD of -0.86 indicates Positive momentum. The RSI at 16.86 is Positive, neither overbought nor oversold. The STOCH value of 28.49 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for GB:EMAN.

Everyman Media Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
AEO	65 Neutral	£6.16M	25.71	8.62%	4.58%	0.58%	-21.54%
Sector *	60 Neutral	$48.67B	4.58	-11.27%	4.14%	2.83%	-41.78%
EMAN	50 Neutral	£33.28M	―	-20.63%	―	17.43%	-244.31%
TMO	50 Neutral	£44.68M	-7.10	―	―	-1.82%	67.47%
ZIN	43 Neutral	£12.12M	―	―	―	-19.68%	-72.15%

Everyman Media Corporate Events

Everyman Media Group Appoints Farah Golant as Non-Executive Director

Everyman Media Group PLC has appointed Farah Golant, CBE, as a Non-Executive Director, effective from 24 September 2025. Golant brings over 30 years of experience in the global creative, entertainment, and media industries, having held significant roles such as President of Kyu Group and CEO of the Nike Foundation’s Girl Effect. Her extensive background and proven track record in driving growth and long-term value in brand-led, consumer-focused businesses are expected to contribute to Everyman’s innovation and growth agenda, enhancing its position in the rapidly changing marketplace.

The most recent analyst rating on (GB:EMAN) stock is a Hold with a £42.00 price target. To see the full list of analyst forecasts on Everyman Media stock, see the GB:EMAN Stock Forecast page.

Everyman Media Adjusts Option Terms Amid Market Conditions

Everyman Media Group PLC has announced a change in the terms of options held by its Finance Director, Will Worsdell. Due to current equity market conditions and to incentivize Mr. Worsdell, the exercise price of his options has been revised to 41.0p, aligning with the company’s closing share price on 23 September 2025. The vesting timeline for these options has also been extended to post 5 May 2027. This move reflects Everyman’s strategic response to market conditions and aims to align management incentives with shareholder interests.

The most recent analyst rating on (GB:EMAN) stock is a Hold with a £42.00 price target. To see the full list of analyst forecasts on Everyman Media stock, see the GB:EMAN Stock Forecast page.

Everyman Media Group Reports Strong Interim Results with Strategic Growth

Everyman Media Group PLC reported strong interim results for the first half of 2025, with significant increases across all financial metrics. Admissions rose by 15%, revenue increased by 21%, and EBITDA grew by 33% compared to the same period in 2024. The company also expanded its market share to 5.8% and saw a 46% increase in membership. Strategic initiatives included opening new venues, enhancing customer service through a new in-house Guest Services Centre, and strengthening the senior leadership team. Despite economic challenges and a record hot summer, Everyman remains confident in meeting full-year market expectations, supported by a strong film slate for the second half of the year.

The most recent analyst rating on (GB:EMAN) stock is a Hold with a £42.00 price target. To see the full list of analyst forecasts on Everyman Media stock, see the GB:EMAN Stock Forecast page.