Valuation Network18 Media & Investments Limited

Stocks

Market Closed - NSE India S.E. 07:05:09 2026-10-29 am EDT			5-day change	1st Jan Change
24.13 ^INR	-0.21%		-0.58%	-44.39%

Oct. 28	India will listen to media concerns on disputed privacy law, Modi's minister says	RE
Oct. 01	Network18 Media & Investments Appoints Nimit Tiwari as National Retail Head, Effective September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	37,687	88,161	56,168	89,248	66,938	42,436
Change	-	133.93%	-36.29%	58.89%	-25%	-36.6%
Enterprise Value (EV) ¹	59,411	106,378	113,373	90,251	95,405	73,679
Change	-	79.05%	6.58%	-20.39%	5.71%	-22.77%
P/E	117x	42.5x	-66.7x	-63.9x	-3.94x	27.7x
PBR	6.9x	11.7x	8.32x	0.61x	1.41x	0.86x
PEG	-	0x	0x	-1x	-0x	-0x
Capitalization / Revenue	0.8x	1.5x	0.9x	0.96x	0.97x	2x
EV / Revenue	1.26x	1.81x	1.82x	0.97x	1.39x	3.47x
EV / EBITDA	8.18x	10.4x	161x	-11.9x	-20.8x	-400x
EV / EBIT	9.07x	11.1x	1,476x	-10.4x	-16.9x	-81.4x
EV / FCF	8.02x	-110x	-2.96x	-0.96x	0.92x	-43.5x
FCF Yield	12.5%	-0.91%	-33.8%	-104%	108%	-2.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.3118	2.005	-0.8139	-1.348	-11.02	0.9946
Distribution rate	-	-	-	-	-	-
Net sales ¹	47,051	58,802	62,230	92,974	68,879	21,208
EBITDA ¹	7,266	10,226	706	-7,611	-4,597	-184.1
EBIT ¹	6,548	9,595	76.8	-8,661	-5,636	-905.4
Net income ¹	322.8	2,075	-842.7	-2,063	-16,870	1,522
Net Debt ¹	21,724	18,217	57,205	1,003	28,467	31,243
Reference price ²	36.40	85.15	54.25	86.20	43.41	27.52
Nbr of stocks (in thousands)	1,035,362	1,035,362	1,035,362	1,035,362	1,542,000	1,542,000
Announcement Date	9/5/21	9/7/22	8/19/23	11/27/24	6/11/25	8/21/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETWORK18 MEDIA & INVESTMENTS LIMITED	-	-	-	-	391M
WALT DISNEY COMPANY (THE)	19.15x	2.24x	10.02x	1.38%	188B
FOX CORPORATION	10.63x	1.46x	6.3x	0.91%	25.18B
TBS HOLDINGS,INC.	18.16x	1.94x	20.67x	1.67%	5.84B
RTL GROUP S.A.	16.18x	0.76x	6.06x	7.36%	5.2B
NEXSTAR MEDIA GROUP, INC.	5.14x	2.01x	5.62x	4.5%	5.07B
NIPPON TELEVISION HOLDINGS, INC.	13.39x	1.1x	8.43x	1.48%	4.7B
VERSANT MEDIA GROUP, INC.	7.36x	0.96x	3.07x	4.16%	4.27B
ORIENTAL PEARL GROUP CO.,LTD.	43.21x	-	-	2.07%	4.14B
FUJI MEDIA HOLDINGS, INC.	11.93x	1.75x	17.04x	5.04%	3.57B
Average	16.13x	1.53x	9.65x	3.18%	24.66B
Weighted average by Cap.	17.89x	2.06x	9.66x	1.65%