Company Valuation: TV Vision Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 87.36 136.3 84.51 189.8 168.5 196.4
Change - 56% -37.99% 124.64% -11.22% 16.55%
Enterprise Value (EV) 1 1,186 1,222 1,146 1,311 1,300 1,295
Change - 2.96% -6.16% 14.34% -0.82% -0.39%
P/E -0.16x -0.46x -0.42x -0.8x -0.63x -0.57x
PBR -0.19x -0.19x -0.09x -0.16x -0.12x -0.11x
PEG - 0x 0x -0.1x -0.1x -0x
Capitalization / Revenue 0.13x 0.17x 0.12x 0.33x 0.32x 1.39x
EV / Revenue 1.74x 1.52x 1.61x 2.25x 2.44x 9.15x
EV / EBITDA -4.36x -20.5x -5,878x -22.6x -11.5x -6.67x
EV / EBIT -2.28x -4.14x -6.17x -5.77x -4.98x -3.79x
EV / FCF 7.72x 10.3x 10.6x 24.5x 14.6x 8.51x
FCF Yield 13% 9.72% 9.46% 4.08% 6.84% 11.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -15.16 -8.558 -5.43 -6.13 -6.901 -8.901
Distribution rate - - - - - -
Net sales 1 680.7 803.2 712.7 583.6 532.4 141.5
EBITDA 1 -272.4 -59.61 -0.195 -57.9 -113.1 -194
EBIT 1 -520.4 -295 -185.7 -227.3 -261.2 -341.5
Net income 1 -529.7 -314.5 -199.5 -237.3 -267.4 -344.9
Net Debt 1 1,099 1,085 1,062 1,121 1,131 1,098
Reference price 2 2.500 3.900 2.300 4.900 4.350 5.070
Nbr of stocks (in thousands) 34,945 34,945 36,745 38,745 38,745 38,745
Announcement Date 8/26/21 8/11/22 9/1/23 8/6/24 9/1/25 9/7/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.01M
19.75x2.3x10.28x1.34% 194B
11.16x1.54x6.63x0.87% 26.51B
9.31x2.18x7.09x3.91% 9.31B
18.5x1.97x21.09x1.64% 6B
16.44x0.77x6.14x7.25% 5.31B
5.23x2.02x5.65x4.42% 5.16B
13.66x1.13x8.65x1.46% 4.83B
7.55x0.97x3.12x4.06% 4.37B
43.63x - - 2.05% 4.18B
Average 16.14x 1.61x 8.58x 3% 26B
Weighted average by Cap. 18.18x 2.12x 9.71x 1.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TV Vision Limited

Historical PBR trend

Valuation ratios - PBR - TV Vision Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TV Vision Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TV Vision Limited

  1. Stock Market
  2. Stocks
  3. TVVISION Stock
  4. Valuation TV Vision Limited