Valuation SKY Network Television Limited

Stocks

End-of-day quote New Zealand S.E. Other stock markets 2026-07-02			5-day change	1st Jan Change
3.290 ^NZD	0.00%		+1.86%	-3.24%

06-11	NZX Biggest Gainers	MT
05-21	NZX Biggest Gainers	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	453	-	-
Change	-	35.63%	-14.86%	-7.82%	27.23%	10.03%	-	-
Enterprise Value (EV) ¹	271.3	274.4	294.9	285.7	379.2	384.8	380.3	389.1
Change	-	1.13%	7.5%	-3.12%	32.72%	1.47%	-1.18%	2.32%
P/E	6.44x	6.63x	7.54x	6.82x	20.4x	6.46x	9.78x	9.86x
PBR	0.72x	0.84x	0.8x	0.75x	0.94x	1.03x	1.03x	1.03x
PEG	-	0.2x	-0.3x	1.07x	-0.4x	0x	-0.3x	-12.56x
Capitalization / Revenue	0.42x	0.56x	0.47x	0.42x	0.55x	0.55x	0.55x	0.54x
EV / Revenue	0.37x	0.37x	0.39x	0.37x	0.51x	0.47x	0.47x	0.47x
EV / EBITDA	1.46x	1.78x	1.89x	1.87x	2.55x	2.53x	2.4x	2.38x
EV / EBIT	3.48x	3.73x	3.58x	4.09x	6.32x	6.78x	5.82x	5.66x
EV / FCF	4.83x	3.66x	6.46x	5.67x	8.93x	4.65x	7.79x	8.51x
FCF Yield	20.7%	27.3%	15.5%	17.6%	11.2%	21.5%	12.8%	11.7%
Dividend per Share ²	-	0.0876	0.15	0.19	0.22	0.3	0.321	0.337
Rate of return	-	3.09%	6.15%	8.09%	7.36%	9.12%	9.76%	10.2%
EPS ²	0.324	0.4268	0.3237	0.3444	0.1469	0.5091	0.3363	0.3336
Distribution rate	-	20.5%	46.3%	55.2%	150%	58.9%	95.5%	101%
Net sales ¹	724.8	736.1	754.1	766.7	750.7	818.7	817.6	831.2
EBITDA ¹	185.9	154	156.4	153	148.5	152.3	158.6	163.8
EBIT ¹	77.9	73.5	82.3	69.8	60	56.73	65.3	68.75
Net income ¹	47.23	62.2	50.75	48.96	20.23	61.8	46.02	45.08
Net Debt ¹	-32.63	-137.9	-56.05	-37.8	-32.41	-68.13	-72.66	-63.83
Reference price ²	2.088	2.832	2.440	2.350	2.990	3.290	3.290	3.290
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	-	-	-

¹NZD in Million²NZD

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.($)
SKY NETWORK TELEVISION LIMITED	6.46x	0.47x	2.53x	9.12%	257M
LIBERTY BROADBAND CORPORATION	4.14x	-	0.87x	-.--%	4.7B
Average	5.30x	0.47x	1.70x	4.56%	2.48B
Weighted average by Cap.	4.26x	0.47x	0.95x	0.47%