Valuation Network18 Media & Investments Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:21:08 2026-07-28 EDT			5-day change	1st Jan Change
28.87 ^INR	+0.10%		-3.48%	-33.57%

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WALT DISNEY COMPANY (THE)	16.53x	2.02x	9.21x	1.56%	168B
FORMULA ONE GROUP	44.36x	6.33x	27.22x	-.--%	24.43B
TBS HOLDINGS,INC.	18.76x	2.05x	20.2x	1.58%	5.94B
ORIENTAL PEARL GROUP CO.,LTD.	40.89x	-	-	2.19%	3.86B
ITV PLC	10.78x	0.9x	5.64x	6.71%	3.71B
FUJI MEDIA HOLDINGS, INC.	14.72x	1.74x	18.84x	4.8%	3.63B
LIBERTY GLOBAL LTD.	-4.87x	2.02x	7.52x	-.--%	3.35B
CANAL+ SA	13.05x	0.56x	4.5x	1.28%	3.02B
MFE-MEDIAFOREUROPE N.V.	7.47x	0.72x	3.24x	6.24%	2.32B
Average	17.97x	2.04x	12.05x	2.71%	24.23B
Weighted average by Cap.	19.54x	2.46x	11.51x	1.56%