Valuation SKY Network Television Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:22:28 2025-10-09 EDT			5-day change	1st Jan Change
1.890 ^USD	+11.18%		-.--%	-

07-09	SKY Network Television Says FirstCape Group Becomes Substantial Holder	MT
07-07	New Zealand Shares Flat; Bremworth's Floorscape Scheme to Lapse After 38% Shareholder Opposition	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	304	412.3	351	323.5	411.6	450.2	-	-
Change	-	35.63%	-14.86%	-7.82%	27.23%	9.36%	-	-
Enterprise Value (EV) ¹	271.3	274.4	294.9	285.7	379.2	386.1	380.7	391.6
Change	-	1.13%	7.5%	-3.12%	32.72%	1.81%	-1.4%	2.87%
P/E	6.44x	6.63x	7.54x	6.82x	20.4x	6.42x	9.3x	9.11x
PBR	0.72x	0.84x	0.8x	0.75x	0.94x	1.01x	1x	1x
PEG	-	0.2x	-0.3x	1.07x	-0.4x	0x	-0.3x	4.41x
Capitalization / Revenue	0.42x	0.56x	0.47x	0.42x	0.55x	0.54x	0.54x	0.53x
EV / Revenue	0.37x	0.37x	0.39x	0.37x	0.51x	0.46x	0.46x	0.46x
EV / EBITDA	1.46x	1.78x	1.89x	1.87x	2.55x	2.48x	2.36x	2.36x
EV / EBIT	3.48x	3.73x	3.58x	4.09x	6.32x	6.41x	5.61x	5.53x
EV / FCF	4.83x	3.66x	6.46x	5.67x	8.93x	4.78x	7.05x	6.91x
FCF Yield	20.7%	27.3%	15.5%	17.6%	11.2%	20.9%	14.2%	14.5%
Dividend per Share ²	-	0.0876	0.15	0.19	0.22	0.305	0.326	0.343
Rate of return	-	3.09%	6.15%	8.09%	7.36%	9.33%	9.97%	10.5%
EPS ²	0.324	0.4268	0.3237	0.3444	0.1469	0.5091	0.3517	0.359
Distribution rate	-	20.5%	46.3%	55.2%	150%	59.9%	92.7%	95.5%
Net sales ¹	724.8	736.1	754.1	766.7	750.7	835.8	835.9	849.1
EBITDA ¹	185.9	154	156.4	153	148.5	155.9	161.6	165.9
EBIT ¹	77.9	73.5	82.3	69.8	60	60.27	67.81	70.82
Net income ¹	47.23	62.2	50.75	48.96	20.23	70.07	48.14	48.57
Net Debt ¹	-32.63	-137.9	-56.05	-37.8	-32.41	-64.1	-69.5	-58.57
Reference price ²	2.088	2.832	2.440	2.350	2.990	3.270	3.270	3.270
Nbr of stocks (in thousands)	145,573	145,574	143,852	137,675	137,675	137,675	-	-
Announcement Date	8/24/21	8/24/22	8/23/23	8/20/24	8/21/25	-	-	-