Valuation Network18 Media & Investments Limited

Stocks

Delayed NSE India S.E. 13:29:42 01/09/2026 +04			5-day change	1st Jan Change
28.12 ^INR	+3.27%		-7.35%	-35.22%

08-13	News18 Announces Appointment of Sreeja Das as National Sales Head	CI
07-22	Creator18 Announces Appointment of Mohit Khanduri to Head of Operations - Influencer Marketing, Effective July 22, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	37,687	88,161	56,168	89,248	66,938	42,436
Change	-	133.93%	-36.29%	58.89%	-25%	-36.6%
Enterprise Value (EV) ¹	59,411	106,378	113,373	90,251	95,405	73,679
Change	-	79.05%	6.58%	-20.39%	5.71%	-22.77%
P/E	117x	42.5x	-66.7x	-63.9x	-3.94x	27.7x
PBR	6.9x	11.7x	8.32x	0.61x	1.41x	0.86x
PEG	-	0x	0x	-1x	-0x	-0x
Capitalization / Revenue	0.8x	1.5x	0.9x	0.96x	0.97x	2x
EV / Revenue	1.26x	1.81x	1.82x	0.97x	1.39x	3.47x
EV / EBITDA	8.18x	10.4x	161x	-11.9x	-20.8x	-400x
EV / EBIT	9.07x	11.1x	1,476x	-10.4x	-16.9x	-81.4x
EV / FCF	8.02x	-110x	-2.96x	-0.96x	0.92x	-43.5x
FCF Yield	12.5%	-0.91%	-33.8%	-104%	108%	-2.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3118	2.005	-0.8139	-1.348	-11.02	0.9946
Distribution rate	-	-	-	-	-	-
Net sales ¹	47,051	58,802	62,230	92,974	68,879	21,208
EBITDA ¹	7,266	10,226	706	-7,611	-4,597	-184.1
EBIT ¹	6,548	9,595	76.8	-8,661	-5,636	-905.4
Net income ¹	322.8	2,075	-842.7	-2,063	-16,870	1,522
Net Debt ¹	21,724	18,217	57,205	1,003	28,467	31,243
Reference price ²	36.40	85.15	54.25	86.20	43.41	27.52
Nbr of stocks (in thousands)	1,035,362	1,035,362	1,035,362	1,035,362	1,542,000	1,542,000
Announcement Date	05/09/21	07/09/22	19/08/23	27/11/24	11/06/25	21/08/26

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.($)
NETWORK18 MEDIA & INVESTMENTS LIMITED	-	-	-	-	441M
WALT DISNEY COMPANY (THE)	18.93x	2.21x	9.92x	1.4%	186B
FORMULA ONE GROUP	45.09x	6.43x	27.62x	-.--%	24.84B
TBS HOLDINGS,INC.	18.57x	1.93x	19.77x	1.66%	5.81B
ORIENTAL PEARL GROUP CO.,LTD.	44.84x	-	-	2%	4.26B
FUJI MEDIA HOLDINGS, INC.	13.48x	1.73x	17.01x	4.76%	3.74B
LIBERTY GLOBAL LTD.	-6.6x	2.17x	7.88x	-.--%	3.65B
ITV PLC	12.46x	0.89x	5.81x	6.97%	3.6B
CANAL+ SA	16.03x	0.61x	4.84x	1.14%	3.5B
MFE-MEDIAFOREUROPE N.V.	7.9x	0.72x	3.25x	5.9%	2.38B
Average	18.97x	2.09x	12.01x	2.65%	23.79B
Weighted average by Cap.	21.39x	2.58x	11.92x	1.43%