Valuation Network18 Media & Investments Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:28:28 2026-08-18 EDT			5-day change	1st Jan Change
28.50 ^INR	-2.40%		-2.93%	-34.42%

07-22	Creator18 Announces Appointment of Mohit Khanduri to Head of Operations - Influencer Marketing, Effective July 22, 2026	CI
07-15	Network18 Media & Investments Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	19,212	37,687	88,161	56,168	89,248	66,938
Change	-	96.17%	133.93%	-36.29%	58.89%	-25%
Enterprise Value (EV) ¹	51,497	59,411	106,378	113,373	90,251	95,405
Change	-	15.37%	79.05%	6.58%	-20.39%	5.71%
P/E	-8.03x	117x	42.5x	-66.7x	-63.9x	-3.94x
PBR	3.68x	6.9x	11.7x	8.32x	0.61x	1.41x
PEG	-	-1x	0x	0x	-1x	-0x
Capitalization / Revenue	0.36x	0.8x	1.5x	0.9x	0.96x	0.97x
EV / Revenue	0.96x	1.26x	1.81x	1.82x	0.97x	1.39x
EV / EBITDA	10x	8.18x	10.4x	161x	-11.9x	-20.8x
EV / EBIT	11.9x	9.07x	11.1x	1,476x	-10.4x	-16.9x
EV / FCF	-12.9x	8.02x	-110x	-2.96x	-0.96x	0.92x
FCF Yield	-7.76%	12.5%	-0.91%	-33.8%	-104%	108%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.285	0.3118	2.005	-0.8139	-1.348	-11.02
Distribution rate	-	-	-	-	-	-
Net sales ¹	53,572	47,051	58,802	62,230	92,974	68,879
EBITDA ¹	5,136	7,266	10,226	706	-7,611	-4,597
EBIT ¹	4,341	6,548	9,595	76.8	-8,661	-5,636
Net income ¹	-2,366	322.8	2,075	-842.7	-2,063	-16,870
Net Debt ¹	32,285	21,724	18,217	57,205	1,003	28,467
Reference price ²	18.35	36.40	85.15	54.25	86.20	43.41
Nbr of stocks (in thousands)	1,046,949	1,035,362	1,035,362	1,035,362	1,035,362	1,542,000
Announcement Date	8/28/20	9/5/21	9/7/22	8/19/23	11/27/24	6/11/25

¹INR in Million²INR

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)	18.43x	2.14x	9.63x	1.45%	179B
FORMULA ONE GROUP	46.01x	6.54x	28.09x	-.--%	25.32B
TBS HOLDINGS,INC.	19.07x	1.89x	18.69x	1.69%	5.72B
ORIENTAL PEARL GROUP CO.,LTD.	43.05x	-	-	2.08%	4.08B
FUJI MEDIA HOLDINGS, INC.	13.98x	1.71x	17.06x	4.87%	3.67B
ITV PLC	12.47x	0.89x	5.81x	6.97%	3.6B
CANAL+ SA	16.37x	0.62x	4.89x	1.12%	3.56B
LIBERTY GLOBAL LTD.	-6.37x	2.04x	7.79x	-.--%	3.53B
MFE-MEDIAFOREUROPE N.V.	7.81x	0.73x	3.27x	5.97%	2.4B
Average	18.98x	2.07x	11.90x	2.68%	25.62B
Weighted average by Cap.	21.23x	2.56x	11.81x	1.47%