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.($)
- - - - 61.38M
19.48x2.27x10.16x1.36% 192B
10.6x1.46x6.29x0.92% 25.12B
18.61x1.99x21.23x1.63% 6.01B
5.36x2.03x5.69x4.32% 5.28B
16.28x0.76x6.09x7.32% 5.24B
13.62x1.13x8.62x1.46% 4.8B
7.54x0.97x3.12x4.06% 4.37B
38.05x - - 2.35% 3.65B
12.02x1.76x17.11x5% 3.62B
Average 15.73x 1.55x 9.79x 3.16% 24.97B
Weighted average by Cap. 18.04x 2.09x 9.80x 1.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - T.V. Today Network Limited

Historical PBR trend

Valuation ratios - PBR - T.V. Today Network Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - T.V. Today Network Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - T.V. Today Network Limited

  1. Stock Market
  2. Stocks
  3. TVTODAY Stock
  4. Valuation T.V. Today Network Limited