Company Valuation: HT Media Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 2,327 4,841 7,739 3,457 6,117 3,801
Change - 108% 59.86% -55.33% 76.92% -37.86%
Enterprise Value (EV) 1 4,878 7,749 5,058 4,965 4,470 -981.4
Change - 58.86% -34.73% -1.84% -9.96% -121.95%
P/E -1.06x -6.77x 43.8x -1.52x -7.59x 205x
PBR 0.1x 0.23x 0.37x 0.19x 0.36x 0.23x
PEG - 0.1x -0x 0x 0.1x -2x
Capitalization / Revenue 0.11x 0.43x 0.52x 0.2x 0.36x 0.21x
EV / Revenue 0.23x 0.69x 0.34x 0.29x 0.26x -0.05x
EV / EBITDA 2.61x -5.07x -37.7x -3.11x -4.11x 1.56x
EV / EBIT 8.01x -3.25x -5.01x -2.01x -2.37x 0.76x
EV / FCF 17.8x 3.83x -7.83x -23.4x -2.65x 3.95x
FCF Yield 5.63% 26.1% -12.8% -4.28% -37.7% 25.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -9.44 -3.072 0.76 -9.83 -3.485 0.08
Distribution rate - - - - - -
Net sales 1 21,047 11,173 15,004 17,111 16,947 18,056
EBITDA 1 1,866 -1,529 -134 -1,596 -1,086 -627.4
EBIT 1 608.8 -2,383 -1,010 -2,471 -1,889 -1,285
Net income 1 -2,176 -708.4 177.9 -2,273 -806 19.5
Net Debt 1 2,550 2,908 -2,681 1,508 -1,646 -4,782
Reference price 2 10.00 20.80 33.25 14.95 26.45 16.43
Nbr of stocks (in thousands) 232,748 232,748 232,748 231,250 231,250 231,320
Announcement Date 8/30/20 9/6/21 8/30/22 9/4/23 9/3/24 9/2/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 66.33M
22.67x1.72x9.02x0.73% 16.2B
24.91x3.23x15.82x1.39% 10.28B
10.72x1.55x7.4x4.73% 396M
1.84x0.46x1.92x8.69% 182M
6.71x0.18x1.08x9.51% 145M
Average 13.37x 1.43x 7.05x 5.01% 4.55B
Weighted average by Cap. 23.12x 2.27x 11.48x 1.14%

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. HTMEDIA Stock
  4. Valuation HT Media Limited