Saturday 17 October 2026
Export VSNT’s income statement to Excel — free account
Versant Media Group, Inc.
VSNT Communication Services Entertainment
Versant Media Group, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $6.7 billion, down 5.30% from fiscal 2024. Insiders bought in the last twelve months.
31.77
0.53
+1.70%
Follow VSNT
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | — | — | — | — | 42.30 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | — | — | — | — | 59.00 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 4,032 | 4,400 | ||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 1.75 | 1.52 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 7,445 | 7,062 | 6,688 | ||||
| Gross margin, % | — | — | — | — | — | — | — | 57.64 | 56.61 | 56.09 | |||||
| EBT | — | — | — | — | — | — | — | 2,069 | 1,843 | 1,228 | |||||
| EBT margin, % | — | — | — | — | — | — | — | 27.79 | 26.10 | 18.36 | |||||
| Net income | — | — | — | — | — | — | — | 1,540 | 1,365 | 931 | |||||
| Depreciation | — | — | — | — | — | — | — | 991 | 989 | 1,010 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | ||||
| Earnings | — | — | — | — | — | — | — | — | — | 6.45 | |||||
| Cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| Capex | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| Book value | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| Shares, m | — | — | — | — | — | — | — | — | — | — | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 4.43 | 4.43 | 4.43 | ||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| P/B | — | — | — | — | — | — | — | 0.60 | 0.60 | 0.62 | |||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| EV/FCF | — | — | — | — | — | — | — | 1.18 | 1.18 | 1.26 | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 2,428 | 2,211 | 2,022 | ||||
| Capex | — | — | — | — | — | — | — | (56) | (54) | (167) | |||||
| Free cash flow | — | — | — | — | — | — | — | 2,372 | 2,157 | 1,855 | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 728 | 1,880 | ||||
| Total debt | — | — | — | — | — | — | — | — | — | 983 | |||||
| Net debt | — | — | — | — | — | — | — | — | (8) | (106) | |||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 10,915 | 10,402 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 22.62 | 7.63 | ||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 10.56 | 7.72 | |||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | 8.73 | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2026
Charts ten years each
Versant Media Group, Inc. vs peers in Entertainment (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CNK Cinemark Holdings Inc | $4.5B | 20.7× | 14.7× | +15.51% (above 0%: growing) | +46.34% (above 0%: growing) | +21.34% (above 0%: growing) | 42.97% | 21.45% | Compare |
| VSNT Versant Media Group, Inc. | $4.3B | 3.9× | 9.8× | — | — | −23.41% (below 0%: shrinking) | 60.46% | 22.32% | |
| SPHR Sphere Entertainment Co. | $3.9B | — (loss-making) | — (loss-making) | +10.95% (above 0%: growing) | n/m | −92.89% (below 0%: shrinking) | 51.84% | (19.53%) | Compare |
| MSGE Madison Square Garden Entertainment Corp. | $3.8B | 55.5× | 31.2× | +27.37% (above 0%: growing) | n/m | +33.34% (above 0%: growing) | 38.63% | (4.40%) | Compare |
| MANU Manchester United Ltd. | $3.6B | — (loss-making) | 75.1× | −3.71% (below 0%: shrinking) | n/m | +47.29% (above 0%: growing) | 100.00% | (9.47%) | Compare |
| BATRK Atlanta Braves Holdings, Inc. | $3.2B | — (loss-making) | — (loss-making) | +8.59% (above 0%: growing) | n/m | −417.66% (below 0%: shrinking) | 18.43% | 0.00% | Compare |
| BATRA Atlanta Braves Holdings, Inc. | $3.2B | — (loss-making) | — | −2.34% (below 0%: shrinking) | n/m | −185.33% (below 0%: shrinking) | 15.90% | (6.08%) | Compare |
| IMAX IMAX Corporation | $2.8B | 67.8× | 30.7× | +12.17% (above 0%: growing) | +33.33% (above 0%: growing) | +63.43% (above 0%: growing) | 61.16% | 20.20% | Compare |
| AMC AMC Entertainment Holdings, Inc. | $2.7B | — (loss-making) | — (loss-making) | +14.22% (above 0%: growing) | n/m | +113.27% (above 0%: growing) | 65.68% | 14.91% | Compare |
| Median of peers | $3.4B | 55.5× | 31.0× | +11.56% | — | +27.34% | 47.40% | (2.20%) |
Versant Media Group, Inc. (VSNT) key facts
- Concern: Versant Media Group, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $6.7 billion, down 5.30% from fiscal 2024.
- Concern: Net income was $931.0 million, or $6.45 per share (basic), a net margin of 13.9%.
- Versant Media Group, Inc. (VSNT) is an Entertainment company in the Communication Services sector, listed on Nasdaq.
- As of October 16, 2026, VSNT traded at $31.77, a market capitalization of $4.3 billion.
- At that price the stock trades at 3.9× trailing-twelve-month earnings and 0.7× sales.
- Versant Media Group, Inc. pays an annual dividend of $1.13 per share, a yield of 3.54%, with a payout ratio of 13.8%.
- Return on equity was 8.73% and debt-to-equity 0.36.