Valuation HT Media Limited

Stocks

Market Closed - NSE India S.E. 15:05:08 28/10/2026 +04			5-day change	1st Jan Change
22.55 ^INR	+2.13%		-4.97%	-3.43%

08-23	HT Media Group Announces Appointment of Prashant V Singh as Head of LiveMint and LiveMint Hindi	CI
08-20	HT Media Limited announced that it has received INR 238.249989 million in funding from The Hindustan Times Limited, Tremis Consultancy LLP, Kiran Vyapar Limited, Zapfin Teknologies Private Limited, Peanence Commercial Private Limited and other individual investor.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,841	7,739	3,457	6,117	3,801	4,196
Change	-	59.86%	-55.33%	76.92%	-37.86%	10.41%
Enterprise Value (EV) ¹	7,749	5,058	4,965	4,470	-981.4	-927.2
Change	-	-34.73%	-1.84%	-9.96%	-121.95%	5.53%
P/E	-6.77x	43.8x	-1.52x	-7.59x	205x	-7.78x
PBR	0.23x	0.37x	0.19x	0.36x	0.23x	0.26x
PEG	-	-0x	0x	0.1x	-2x	0x
Capitalization / Revenue	0.43x	0.52x	0.2x	0.36x	0.21x	0.23x
EV / Revenue	0.69x	0.34x	0.29x	0.26x	-0.05x	-0.05x
EV / EBITDA	-5.07x	-37.7x	-3.11x	-4.11x	1.61x	-0.78x
EV / EBIT	-3.25x	-5.01x	-2.01x	-2.37x	0.77x	-1.87x
EV / FCF	3.83x	-7.83x	-23.4x	-2.65x	4.12x	-0.64x
FCF Yield	26.1%	-12.8%	-4.28%	-37.7%	24.3%	-156%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3.072	0.76	-9.83	-3.485	0.08	-2.332
Distribution rate	-	-	-	-	-	-
Net sales ¹	11,173	15,004	17,111	16,947	18,056	18,033
EBITDA ¹	-1,529	-134	-1,596	-1,086	-610.8	1,190
EBIT ¹	-2,383	-1,010	-2,471	-1,889	-1,269	496
Net income ¹	-708.4	177.9	-2,273	-806	19.5	-542.7
Net Debt ¹	2,908	-2,681	1,508	-1,646	-4,782	-5,123
Reference price ²	20.80	33.25	14.95	26.45	16.43	18.14
Nbr of stocks (in thousands)	232,748	232,748	231,250	231,250	231,320	231,320
Announcement Date	06/09/21	30/08/22	04/09/23	03/09/24	02/09/25	31/08/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HT MEDIA LIMITED	-	-	-	-	53.77M
NEWS CORPORATION	23.4x	1.75x	9.17x	0.69%	16.61B
THE NEW YORK TIMES COMPANY	26.95x	3.5x	16.99x	1.29%	11.26B
PEARSON PLC	21.68x	2.43x	10.68x	2%	10.6B
VEND MARKETPLACES ASA	-12.66x	6.74x	17.42x	1.17%	4.63B
SPRINGER NATURE AG & CO. KGAA	14.99x	2.62x	7.01x	4.05%	4.59B
KADOKAWA CORPORATION	88.51x	1.44x	18.2x	0.82%	3.45B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14.43x	-	-	5.38%	3.33B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	12.06x	0.37x	2.52x	5.81%	2.9B
LAGARDÈRE S.A.	9.73x	0.57x	4.58x	3.69%	2.89B
Average	22.12x	2.43x	10.82x	2.77%	6.03B
Weighted average by Cap.	22.37x	2.55x	11.47x	1.98%