Company Valuation: Entertainment Network (India) Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 6,922 9,710 5,568 12,401 5,951 4,745
Change - 40.29% -42.66% 122.73% -52.02% -20.26%
Enterprise Value (EV) 1 6,642 9,778 4,748 10,518 4,659 3,682
Change - 47.22% -51.45% 121.54% -55.7% -20.97%
P/E -6.26x -26.7x -51.8x 38.2x 51.6x -61.9x
PBR 0.86x 1.28x 0.75x 1.61x 0.77x 0.63x
PEG - 0.4x 0.7x -0x -0.8x 0x
Capitalization / Revenue 2.56x 2.98x 1.2x 2.31x 1.09x 0.84x
EV / Revenue 2.46x 3x 1.03x 1.96x 0.85x 0.65x
EV / EBITDA -55.4x 48.1x 7.13x 12x 8.02x 18.2x
EV / EBIT -8.14x -25.3x 58.1x 34.6x -366x -9.6x
EV / FCF 28.4x 28.3x 4.66x -12.2x 42.4x 15.3x
FCF Yield 3.52% 3.54% 21.5% -8.21% 2.36% 6.55%
Dividend per Share 2 1 1 1 1.5 2 2
Rate of return 0.69% 0.49% 0.86% 0.58% 1.6% 2.01%
EPS 2 -23.18 -7.615 -2.256 6.814 2.419 -1.607
Distribution rate -4.31% -13.1% -44.3% 22% 82.7% -124%
Net sales 1 2,704 3,258 4,622 5,377 5,466 5,652
EBITDA 1 -119.9 203.5 666.1 874.2 580.8 202.7
EBIT 1 -816.2 -386.6 81.65 304.4 -12.72 -383.7
Net income 1 -1,105 -363 -107.6 324.8 115.3 -76.62
Net Debt 1 -279.7 67.96 -820.3 -1,884 -1,291 -1,063
Reference price 2 145.20 203.70 116.80 260.15 124.83 99.54
Nbr of stocks (in thousands) 47,670 47,670 47,670 47,670 47,670 47,670
Announcement Date 9/4/21 9/3/22 8/30/23 9/3/24 8/20/25 9/2/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 49.27M
8.68x2.12x6.87x4.18% 8.71B
9.17x0.57x3.7x1.95% 60.46M
-16.54x - - - 54.68M
Average 0.44x 1.34x 5.29x 3.06% 2.22B
Weighted average by Cap. 8.53x 2.10x 6.85x 4.16%

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. Valuation Entertainment Network (India) Limited