Company Valuation: T.V. Today Network Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 15,836 22,170 10,800 12,629 9,333 5,910
Change - 40% -51.29% 16.93% -26.09% -36.68%
Enterprise Value (EV) 1 11,288 14,383 6,481 8,379 5,398 3,878
Change - 27.42% -54.94% 29.29% -35.57% -28.16%
P/E 12x 12.2x 12.2x 22.4x 12.5x 41.2x
PBR 1.6x 1.91x 1.3x 1.46x 1.05x 0.66x
PEG - 0.3x -0.2x -0.6x 0.4x -0.5x
Capitalization / Revenue 2.02x 2.38x 1.23x 1.33x 0.94x 0.73x
EV / Revenue 1.44x 1.55x 0.74x 0.88x 0.54x 0.48x
EV / EBITDA 5.78x 5.96x 5.17x 10.6x 5.89x 15.7x
EV / EBIT 6.99x 6.98x 6.95x 17.3x 7.83x 117x
EV / FCF 8.52x 7.58x 110x 644x 6.47x 296x
FCF Yield 11.7% 13.2% 0.91% 0.16% 15.5% 0.34%
Dividend per Share 2 2.5 3 3 8.5 3 -
Rate of return 0.94% 0.81% 1.66% 4.02% 1.92% -
EPS 2 22.04 30.42 14.79 9.449 12.49 2.403
Distribution rate 11.3% 9.86% 20.3% 90% 24% -
Net sales 1 7,830 9,301 8,782 9,521 9,930 8,087
EBITDA 1 1,952 2,413 1,253 794.1 917 246.8
EBIT 1 1,615 2,062 932.7 485.1 689.3 33.1
Net income 1 1,315 1,815 882.4 563.8 745.3 143.5
Net Debt 1 -4,548 -7,786 -4,320 -4,250 -3,935 -2,032
Reference price 2 265.40 371.55 181.00 211.65 156.42 99.05
Nbr of stocks (in thousands) 59,669 59,669 59,669 59,669 59,669 59,669
Announcement Date 8/5/21 8/4/22 8/14/23 8/6/24 8/6/25 8/10/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-25.17x2.7x11.64x-.--% 70.9B
10.98x1.51x6.49x0.89% 25.88B
16x0.78x6.24x7.31% 5.54B
8.61x1.08x3.44x3.45% 5.06B
5.08x2x5.6x4.56% 5B
13.52x1.11x8.21x1.5% 4.79B
13.58x0.79x9.25x3.09% 2.04B
11.19x2.09x4.06x3.08% 1.93B
12.9x1.01x4.87x10.13% 1.67B
Average 7.41x 1.45x 6.64x 3.78% 13.65B
Weighted average by Cap. -9.83x 2.14x 9.34x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. TVTODAY Stock
  4. 532515 Stock
  5. Valuation T.V. Today Network Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!