Value created by our group
ZAR40 208m
subscription revenue
+
ZAR10 552m
other revenue(1)
+
ZAR745m
interest income
=
ZAR51 505m
total value created
ZAR40 208m
subscription revenue
+ ZAR10 552m
other revenue(1)
+ ZAR745m
interest income
= ZAR51 505m
total value created
Value allocated to stakeholders
| Cash flows | FY25 ZAR'm |
FY24 ZAR'm |
|---|---|---|
| Subscription revenue | 40 208 | 45 238 |
| Other revenue(1) | 10 552 | 10 730 |
| Interest income | 745 | 640 |
| Total value created | 51 505 | 56 608 |
| Employee costs | 6 084 | 6 754 |
| Value allocated to employees | 6 084 | 6 754 |
| Content investment | 20 431 | 20 994 |
| Set-top box purchases | 3 916 | 4 205 |
| Transponder costs | 2 196 | 2 448 |
| Other operating expenses | 12 650 | 13 579 |
| Value allocated to suppliers and partners | 39 193 | 41 226 |
| Tax expense(2) | 3 450 | 3 442 |
| Licence fees | 192 | 227 |
| Community social development spend(3) | 251 | 301 |
| Value allocated to governments and societies | 3 893 | 3 971 |
| Dividends paid to non-controlling shareholders | 1 410 | 1 399 |
| Non-controlling interests in net profit retained | 586 | (174) |
| Value allocated to minority partners | 1 996 | 1 225 |
| Dividends paid to group shareholders | – | – |
| Repurchase of treasury shares | – | 482 |
| Interest paid to debt providers | 1 175 | 1 021 |
| Value retained for equity holders | (836) | 1 929 |
| Total value allocated and retained | 51 505 | 56 608 |
|
(1) Other revenue includes Irdeto revenue, advertising revenue, decoder sales, installation fees, licensing and production revenue, DStv Insurance premiums and reconnection fees. |
||
|
(2)Includes current and deferred tax charges. For details of corporate income taxes paid and collected during the year, refer to page 47 of the Integrated Annual report. |
||
|
(3)Includes non-cash advertising contributions of ZAR101m in FY25 (FY24: ZAR61m). |
||