Valuation Network18 Media & Investments Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:49 2026-06-15 EDT			5-day change	1st Jan Change
32.53 ^INR	+3.17%		-2.90%	-25.15%

05-06	Network18 Announces the Appointment of Anurag Iyer as CEO of Creator18	CI
04-27	Firstpost and Creator18 Announces Resignation of Angad Bhatia as CEO	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 Ratio	-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)	17.05x	2.08x	9.46x	1.5%	174B
FORMULA ONE GROUP	66.38x	6.19x	27.92x	-.--%	22.1B
TBS HOLDINGS,INC.	18.15x	1.91x	18.86x	1.26%	5.66B
ORIENTAL PEARL GROUP CO.,LTD.	45.26x	-	-	1.98%	4.27B
LIBERTY GLOBAL LTD.	-6.42x	2.19x	8.12x	-.--%	4.16B
ITV PLC	11.84x	0.98x	6.14x	6.05%	4.15B
FUJI MEDIA HOLDINGS, INC.	31.95x	1.72x	62.61x	3.09%	3.6B
CANAL+ SA	13.66x	0.61x	4.9x	1.1%	3.46B
MFE-MEDIAFOREUROPE N.V.	7.49x	0.75x	3.35x	5.99%	2.63B
Average	22.82x	2.06x	17.67x	2.33%	24.86B
Weighted average by Cap.	22.03x	2.43x	12.20x	1.49%