Company Valuation: Net Pix Shorts Digital Media Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 96.16 100.8 118.4 100.8 105.6 102.4
Change - 4.83% 17.46% -14.86% 4.76% -3.03%
Enterprise Value (EV) 1 90.91 105.3 122.6 120.6 184.7 96.68
Change - 15.87% 16.43% -1.66% 53.13% -47.65%
P/E -33.6x -42x -335x 263x -275x 2,626x
PBR 1.57x 1.71x 2.02x 1.71x 1.8x 1.75x
PEG - 2.6x 3.9x -1x 1x -24x
Capitalization / Revenue 36.3x 22.4x 20.6x 19.2x 22.3x 18x
EV / Revenue 34.3x 23.4x 21.3x 23x 39.1x 17x
EV / EBITDA -25.7x -37.1x -211x 168x -332x 188x
EV / EBIT -21.8x -33.5x -169x 236x -258x 239x
EV / FCF -6x -10.2x -48.8x -8.17x -19.3x 3.43x
FCF Yield -16.7% -9.84% -2.05% -12.2% -5.17% 29.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.8951 -0.75 -0.1103 0.12 -0.12 0.0122
Distribution rate - - - - - -
Net sales 1 2.647 4.51 5.759 5.239 4.725 5.675
EBITDA 1 -3.544 -2.839 -0.581 0.718 -0.556 0.515
EBIT 1 -4.171 -3.14 -0.727 0.51 -0.716 0.404
Net income 1 -2.864 -2.4 -0.353 0.391 -0.377 0.039
Net Debt 1 -5.248 4.536 4.243 19.8 79.08 -5.72
Reference price 2 30.05 31.50 37.00 31.50 33.00 32.00
Nbr of stocks (in thousands) 3,200 3,200 3,200 3,200 3,200 3,200
Announcement Date 9/6/21 9/2/22 9/5/23 9/4/24 9/8/25 9/7/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.12M
-334.44x1.46x15.35x-.--% 39.44B
20.31x2.19x10.52x3.82% 29.34B
51.89x3.58x26.4x-.--% 22.6B
19.31x2.5x10.46x2.8% 14.44B
38.62x2.96x7.5x1.74% 13.14B
36.43x2.2x18.48x2.38% 11.72B
62.84x0.88x6.89x1.94% 11.59B
-356.4x9.09x-950.21x-.--% 9.76B
26.33x3.14x13.57x1.4% 8.23B
Average -48.35x 3.11x -93.45x 1.56% 16.03B
Weighted average by Cap. -79.49x 2.67x -44.32x 1.48%

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. NETPIX Stock
  4. Valuation Net Pix Shorts Digital Media Limited