|
End-of-day quote
New Zealand S.E.
2026-10-12
|
5-day change | 1st Jan Change | ||
| 3.630 NZD | +2.25% |
|
+2.25% | +6.76% |
| 09-10 | NZX Biggest Losers | MT |
| 09-09 | NZX Sector Update: Consumer Durable Stocks Advance, Consumer Services Sector Struggles | MT |
Company Valuation: SKY Network Television Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 412.3 | 351 | 323.5 | 411.6 | 450.2 | 500.8 | - | - |
| Change | - | -14.86% | -7.82% | 27.23% | 9.36% | 11.24% | - | - |
| Enterprise Value (EV) 1 | 274.4 | 294.9 | 285.7 | 379.2 | 371.1 | 428.7 | 433.8 | 438.8 |
| Change | - | 7.5% | -3.12% | 32.72% | -2.16% | 15.52% | 1.19% | 1.17% |
| P/E | 6.63x | 7.54x | 6.82x | 20.4x | 7.63x | 11.4x | 10.7x | 11.6x |
| PBR | 0.84x | 0.8x | 0.75x | 0.94x | 0.96x | 1.07x | 1.19x | 1.11x |
| PEG | - | -0.3x | 1.07x | -0.4x | 0x | -0.4x | 1.85x | -1.56x |
| Capitalization / Revenue | 0.56x | 0.47x | 0.42x | 0.55x | 0.55x | 0.6x | 0.59x | 0.6x |
| EV / Revenue | 0.37x | 0.39x | 0.37x | 0.51x | 0.45x | 0.51x | 0.51x | 0.52x |
| EV / EBITDA | 1.78x | 1.89x | 1.87x | 2.55x | 2.36x | 2.69x | 2.65x | 2.93x |
| EV / EBIT | 3.73x | 3.58x | 4.09x | 6.32x | 6.18x | 6.64x | 6.23x | 7.41x |
| EV / FCF | 3.66x | 6.46x | 5.67x | 8.93x | 4.21x | 7.03x | 9.86x | 12.2x |
| FCF Yield | 27.3% | 15.5% | 17.6% | 11.2% | 23.7% | 14.2% | 10.1% | 8.2% |
| Dividend per Share 2 | 0.0876 | 0.15 | 0.19 | 0.22 | 0.32 | 0.35 | 0.3575 | 0.375 |
| Rate of return | 3.09% | 6.15% | 8.09% | 7.36% | 9.79% | 9.64% | 9.85% | 10.3% |
| EPS 2 | 0.4268 | 0.3237 | 0.3444 | 0.1469 | 0.4284 | 0.3197 | 0.3382 | 0.3131 |
| Distribution rate | 20.5% | 46.3% | 55.2% | 150% | 74.7% | 109% | 106% | 120% |
| Net sales 1 | 736.1 | 754.1 | 766.7 | 750.7 | 824.8 | 834.7 | 849.3 | 836.7 |
| EBITDA 1 | 154 | 156.4 | 153 | 148.5 | 157 | 159.1 | 164 | 149.9 |
| EBIT 1 | 73.5 | 82.3 | 69.8 | 60 | 60 | 64.56 | 69.64 | 59.26 |
| Net income 1 | 62.2 | 50.75 | 48.96 | 20.23 | 59.38 | 43.86 | 45.76 | 41.85 |
| Net Debt 1 | -137.9 | -56.05 | -37.8 | -32.41 | -79.14 | -72.13 | -67.03 | -61.94 |
| Reference price 2 | 2.832 | 2.440 | 2.350 | 2.990 | 3.270 | 3.630 | 3.630 | 3.630 |
| Nbr of stocks (in thousands) | 145,574 | 143,852 | 137,675 | 137,675 | 137,675 | 137,957 | - | - |
| Announcement Date | 8/24/22 | 8/23/23 | 8/20/24 | 8/21/25 | 8/27/26 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.1x | 0.5x | 2.62x | 9.86% | 275M | |
| 18.97x | 2.22x | 9.9x | 1.39% | 187B | |
| 10.5x | 1.45x | 6.22x | 0.93% | 24.88B | |
| 8.89x | 2.14x | 6.95x | 4.08% | 8.94B | |
| 18.11x | 1.93x | 20.6x | 1.67% | 5.82B | |
| 15.42x | 0.73x | 5.81x | 7.73% | 4.98B | |
| 5.05x | 2x | 5.59x | 4.58% | 4.97B | |
| 46.11x | - | - | 1.94% | 4.4B | |
| 12.37x | 1.02x | 7.72x | 1.59% | 4.39B | |
| 7.34x | 0.96x | 3.06x | 3.99% | 4.26B | |
| Average | 15.39x | 1.44x | 7.61x | 3.78% | 24.95B | |
| Weighted average by Cap. | 17.55x | 2.05x | 9.34x | 1.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SKT Stock
- Valuation SKY Network Television Limited
Select your edition
All financial news and data tailored to specific country editions
