|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.9200 AUD | -0.54% |
|
-3.66% | -17.12% |
| Jun. 02 | Australian Shares Flat; SRG Global Discloses AU$1.85 Billion of Contracts, Upgrades Fiscal 2026 EBITDA Outlook | MT |
| Jun. 01 | Advertising Spending in Australia Falls in April, Jefferies Says | MT |
Company Valuation: Nine Entertainment Co. Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,960 | 3,111 | 3,256 | 2,217 | 2,574 | 1,457 | - | - |
| Change | - | -37.28% | 4.66% | -31.92% | 16.1% | -43.37% | - | - |
| Enterprise Value (EV) 1 | 5,210 | 3,436 | 3,779 | 2,857 | 3,157 | 2,253 | 2,137 | 2,072 |
| Change | - | -34.06% | 10% | -24.41% | 10.52% | -28.64% | -5.17% | -3.04% |
| P/E ratio | 29.1x | 10.7x | 17.9x | 20x | 23.2x | 11.6x | 8.66x | 8.07x |
| PBR | 2.73x | 1.66x | 1.9x | 1.4x | 1.64x | 1.37x | 1.11x | 1.04x |
| PEG | - | 0.2x | -0.5x | -0.6x | - | 0.9x | 0.3x | 1.11x |
| Capitalization / Revenue | 2.13x | 1.16x | 1.21x | 0.85x | 0.96x | 0.67x | 0.57x | 0.56x |
| EV / Revenue | 2.23x | 1.28x | 1.4x | 1.09x | 1.18x | 1.03x | 0.84x | 0.79x |
| EV / EBITDA | 9.23x | 4.9x | 6.39x | 5.52x | 6.5x | 6.41x | 3.95x | 3.64x |
| EV / EBIT | 12.5x | 6.23x | 8.68x | 7.91x | 9.62x | 10.5x | 6.88x | 6.31x |
| EV / FCF | 17.1x | 8.33x | 14.9x | 18.3x | 12.9x | 12.9x | 9.06x | 8.76x |
| FCF Yield | 5.84% | 12% | 6.72% | 5.48% | 7.75% | 7.76% | 11% | 11.4% |
| Dividend per Share 2 | 0.105 | 0.14 | 0.11 | 0.085 | 0.08 | 0.0635 | 0.0729 | 0.0786 |
| Rate of return | 3.61% | 7.67% | 5.6% | 6.07% | 4.92% | 6.9% | 7.93% | 8.54% |
| EPS 2 | 0.1 | 0.1708 | 0.11 | 0.07 | 0.07 | 0.079 | 0.1063 | 0.114 |
| Distribution rate | 105% | 82% | 100% | 121% | 114% | 80.4% | 68.6% | 68.9% |
| Net sales 1 | 2,331 | 2,689 | 2,695 | 2,619 | 2,676 | 2,177 | 2,551 | 2,619 |
| EBITDA 1 | 564.7 | 700.7 | 591.2 | 517.4 | 486.1 | 351.5 | 540.3 | 568.9 |
| EBIT 1 | 415.6 | 551.6 | 435.5 | 361.2 | 328.1 | 215.3 | 310.6 | 328.5 |
| Net income 1 | 169.4 | 290.3 | 181.8 | 110.9 | 103.9 | 330 | 167.5 | 181.4 |
| Net Debt 1 | 249.9 | 324.4 | 523.2 | 640 | 583.7 | 795.6 | 679.2 | 614.2 |
| Reference price 2 | 2.9100 | 1.8250 | 1.9650 | 1.4000 | 1.6250 | 0.9200 | 0.9200 | 0.9200 |
| Nbr of stocks (in thousands) | 1,704,583 | 1,704,745 | 1,657,038 | 1,583,379 | 1,583,788 | 1,584,229 | - | - |
| Announcement Date | 8/24/21 | 8/24/22 | 8/23/23 | 8/27/24 | 8/26/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.71x | 1.04x | 6.43x | 6.86% | 1.05B | |
| -21.54x | 2.56x | 11.05x | -.--% | 67.68B | |
| 18.5x | 1.73x | 7.77x | 0.93% | 26.04B | |
| 9.78x | 1.16x | 3.71x | 3.03% | 5.69B | |
| 15.51x | 0.87x | 5.78x | 7.22% | 5.58B | |
| 5.57x | 2.05x | 5.81x | 4.11% | 5.53B | |
| 12.11x | 0.95x | 5.46x | 1.43% | 4.32B | |
| 14.58x | 1.28x | 9.48x | - | 2.15B | |
| 11.91x | 2.6x | 5.04x | 3.1% | 2.11B | |
| 11.86x | 0.77x | 7.49x | 2.13% | 2.06B | |
| Average | 9.00x | 1.50x | 6.80x | 3.2% | 12.22B | |
| Weighted average by Cap. | -5.39x | 2.10x | 9.10x | 1.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NEC Stock
- Valuation Nine Entertainment Co. Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
