Valuation Nine Entertainment Co. Holdings Limited

Equities

Market Closed - Australian S.E. Other stock markets 05:10:27 11/02/2026 GMT			5-day change	1st Jan Change
1.150 ^AUD	+0.44%		-5.74%	+3.60%

02-04	Nine Entertainment Says State Street Becomes Substantial Holder	MT
01-31	Nine Entertainment Co. Holdings Limited, QMS Media Pty Limited - M&A Call

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	1,821	-	-
Change	-	-37.28%	4.66%	-31.92%	16.1%	-29.23%	-	-
Enterprise Value (EV) ¹	5,210	3,436	3,779	2,857	3,157	2,162	2,074	2,004
Change	-	-34.06%	10%	-24.41%	10.52%	-31.52%	-4.08%	-3.38%
P/E ratio	29.1x	10.7x	17.9x	20x	23.2x	14.1x	10.9x	10.5x
PBR	2.73x	1.66x	1.9x	1.4x	1.64x	1.44x	1.28x	1.23x
PEG	-	0.2x	-0.5x	-0.6x	-	0.8x	0.4x	2.54x
Capitalization / Revenue	2.13x	1.16x	1.21x	0.85x	0.96x	0.8x	0.74x	0.72x
EV / Revenue	2.23x	1.28x	1.4x	1.09x	1.18x	0.95x	0.84x	0.8x
EV / EBITDA	9.23x	4.9x	6.39x	5.52x	6.5x	6.13x	4.59x	4.25x
EV / EBIT	12.5x	6.23x	8.68x	7.91x	9.62x	9.74x	7.16x	6.58x
EV / FCF	17.1x	8.33x	14.9x	18.3x	12.9x	20.8x	12.6x	10.1x
FCF Yield	5.84%	12%	6.72%	5.48%	7.75%	4.81%	7.96%	9.86%
Dividend per Share ²	0.105	0.14	0.11	0.085	0.08	0.0613	0.0759	0.0797
Rate of return	3.61%	7.67%	5.6%	6.07%	4.92%	5.33%	6.6%	6.93%
EPS ²	0.1	0.1708	0.11	0.07	0.07	0.0818	0.1051	0.1094
Distribution rate	105%	82%	100%	121%	114%	75%	72.3%	72.8%
Net sales ¹	2,331	2,689	2,695	2,619	2,676	2,284	2,458	2,517
EBITDA ¹	564.7	700.7	591.2	517.4	486.1	352.8	451.9	471.2
EBIT ¹	415.6	551.6	435.5	361.2	328.1	222.1	289.8	304.4
Net income ¹	169.4	290.3	181.8	110.9	103.9	131.8	166	175
Net Debt ¹	249.9	324.4	523.2	640	583.7	340.8	252.5	182.3
Reference price ²	2.910	1.825	1.965	1.400	1.625	1.150	1.150	1.150
Nbr of stocks (in thousands)	1,704,583	1,704,745	1,657,038	1,583,379	1,583,788	1,583,848	-	-
Announcement Date	24/08/21	24/08/22	23/08/23	27/08/24	26/08/25	-	-	-

¹AUD in Million²AUD

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.($)
NINE ENTERTAINMENT CO. HOLDINGS LIMITED	14x	0.94x	6.11x	5.36%	1.28B
FOX CORPORATION	15.41x	1.75x	8.22x	0.9%	25.63B
NEXSTAR MEDIA GROUP, INC.	19.42x	2.72x	8.72x	3.02%	7.45B
RTL GROUP S.A.	5.16x	0.92x	6.64x	16.63%	6.95B
NIPPON TELEVISION HOLDINGS, INC.	15.1x	1.32x	7.75x	1.12%	5.68B
TEGNA INC.	14.11x	2.06x	9.77x	-	3.36B
MBC GROUP	27.18x	1.94x	23.86x	-	2.83B
SUN TV NETWORK LIMITED	13.92x	3.52x	6.74x	3.21%	2.67B
Average	15.54x	1.90x	9.73x	5.04%	6.98B
Weighted average by Cap.	15.05x	1.83x	8.81x	3.68%