Company Valuation: Entertainment Network (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 5,718 6,922 9,710 5,568 12,401 5,951
Change - 21.05% 40.29% -42.66% 122.73% -52.02%
Enterprise Value (EV) 1 5,577 6,642 9,778 4,748 10,518 4,659
Change - 19.1% 47.22% -51.45% 121.54% -55.7%
P/E 53.4x -6.26x -26.7x -51.8x 38.2x 51.6x
PBR 0.62x 0.86x 1.28x 0.75x 1.61x 0.77x
PEG - 0x 0.4x 0.7x -0x -0.8x
Capitalization / Revenue 1.06x 2.56x 2.98x 1.2x 2.31x 1.09x
EV / Revenue 1.03x 2.46x 3x 1.03x 1.96x 0.85x
EV / EBITDA 5.86x -55.4x 48.1x 7.13x 12x 8.02x
EV / EBIT 24.4x -8.14x -25.3x 58.1x 34.6x -381x
EV / FCF 5.03x 28.4x 28.3x 4.66x -12.2x 42.3x
FCF Yield 19.9% 3.52% 3.54% 21.5% -8.21% 2.36%
Dividend per Share 2 1 1 1 1 1.5 2
Rate of return 0.83% 0.69% 0.49% 0.86% 0.58% 1.6%
EPS 2 2.247 -23.18 -7.615 -2.256 6.814 2.419
Distribution rate 44.5% -4.31% -13.1% -44.3% 22% 82.7%
Net sales 1 5,390 2,704 3,258 4,622 5,377 5,466
EBITDA 1 951.2 -119.9 203.5 666.1 874.2 581.3
EBIT 1 228.7 -816.2 -386.6 81.65 304.4 -12.22
Net income 1 107.1 -1,105 -363 -107.6 324.8 115.3
Net Debt 1 -141.4 -279.7 67.96 -820.3 -1,884 -1,291
Reference price 2 119.95 145.20 203.70 116.80 260.15 124.83
Nbr of stocks (in thousands) 47,670 47,670 47,670 47,670 47,670 47,670
Announcement Date 8/30/20 9/4/21 9/3/22 8/30/23 9/3/24 8/20/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.98x2.2x7.17x3.9% 9.44B
5.8x0.62x3.79x1.85% 63.65M
-16.58x - - - 54.86M
Average -0.60x 1.41x 5.48x 2.88% 3.18B
Weighted average by Cap. 8.81x 2.18x 7.15x 3.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ENIL Stock
  4. ENIL Stock
  5. Valuation Entertainment Network (India) Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!