Valuation SKY Network Television Limited OTC Markets

Stocks

Market Closed - OTC Markets 23:22:28 09/10/2025 +04			5-day change	1st Jan Change
1.890 ^USD	+11.18%		-.--%	-

09-10	NZX Biggest Losers	MT
09-10	NZX Sector Update: Consumer Durable Stocks Advance, Consumer Services Sector Struggles	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	412.3	351	323.5	411.6	450.2	489.7	-	-
Change	-	-14.86%	-7.82%	27.23%	9.36%	8.79%	-	-
Enterprise Value (EV) ¹	274.4	294.9	285.7	379.2	371.1	417.6	422.7	427.8
Change	-	7.5%	-3.12%	32.72%	-2.16%	12.55%	1.22%	1.2%
P/E	6.63x	7.54x	6.82x	20.4x	7.63x	11.1x	10.5x	11.3x
PBR	0.84x	0.8x	0.75x	0.94x	0.96x	1.05x	1.16x	1.09x
PEG	-	-0.3x	1.07x	-0.4x	0x	-0.4x	1.82x	-1.52x
Capitalization / Revenue	0.56x	0.47x	0.42x	0.55x	0.55x	0.59x	0.58x	0.59x
EV / Revenue	0.37x	0.39x	0.37x	0.51x	0.45x	0.5x	0.5x	0.51x
EV / EBITDA	1.78x	1.89x	1.87x	2.55x	2.36x	2.62x	2.58x	2.85x
EV / EBIT	3.73x	3.58x	4.09x	6.32x	6.18x	6.47x	6.07x	7.22x
EV / FCF	3.66x	6.46x	5.67x	8.93x	4.21x	6.85x	9.61x	11.9x
FCF Yield	27.3%	15.5%	17.6%	11.2%	23.7%	14.6%	10.4%	8.41%
Dividend per Share ²	0.0876	0.15	0.19	0.22	0.32	0.35	0.3575	0.375
Rate of return	3.09%	6.15%	8.09%	7.36%	9.79%	9.86%	10.1%	10.6%
EPS ²	0.4268	0.3237	0.3444	0.1469	0.4284	0.3197	0.3382	0.3131
Distribution rate	20.5%	46.3%	55.2%	150%	74.7%	109%	106%	120%
Net sales ¹	736.1	754.1	766.7	750.7	824.8	834.7	849.3	836.7
EBITDA ¹	154	156.4	153	148.5	157	159.1	164	149.9
EBIT ¹	73.5	82.3	69.8	60	60	64.56	69.64	59.26
Net income ¹	62.2	50.75	48.96	20.23	59.38	43.86	45.76	41.85
Net Debt ¹	-137.9	-56.05	-37.8	-32.41	-79.14	-72.13	-67.03	-61.94
Reference price ²	2.832	2.440	2.350	2.990	3.270	3.550	3.550	3.550
Nbr of stocks (in thousands)	145,574	143,852	137,675	137,675	137,675	137,957	-	-
Announcement Date	24/08/22	23/08/23	20/08/24	21/08/25	27/08/26	-	-	-

¹NZD in Million²NZD

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.($)
WALT DISNEY COMPANY (THE)	18.97x	2.22x	9.9x	1.39%	187B
FOX CORPORATION	10.5x	1.45x	6.22x	0.93%	24.88B
SIRIUS XM HOLDINGS INC.	8.89x	2.14x	6.95x	4.08%	8.94B
TBS HOLDINGS,INC.	18.11x	1.93x	20.6x	1.67%	5.82B
RTL GROUP S.A.	15.42x	0.73x	5.81x	7.73%	4.98B
NEXSTAR MEDIA GROUP, INC.	5.05x	2x	5.59x	4.58%	4.97B
ORIENTAL PEARL GROUP CO.,LTD.	46.11x	-	-	1.94%	4.4B
NIPPON TELEVISION HOLDINGS, INC.	12.37x	1.02x	7.72x	1.59%	4.39B
VERSANT MEDIA GROUP, INC.	7.34x	0.96x	3.06x	3.99%	4.26B
Average	15.86x	1.55x	8.23x	3.1%	27.69B
Weighted average by Cap.	17.56x	2.05x	9.35x	1.7%