|
End-of-day quote
New Zealand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 3.590 NZD | -1.10% |
|
-0.83% | +5.59% |
| 09-10 | NZX Biggest Losers | MT |
| 09-10 | NZX Sector Update: Consumer Durable Stocks Advance, Consumer Services Sector Struggles | MT |
Company Valuation: SKY Network Television Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 412.3 | 351 | 323.5 | 411.6 | 450.2 | 493.9 | - | - |
| Change | - | -14.86% | -7.82% | 27.23% | 9.36% | 9.7% | - | - |
| Enterprise Value (EV) 1 | 274.4 | 294.9 | 285.7 | 379.2 | 371.1 | 421.8 | 426.9 | 432 |
| Change | - | 7.5% | -3.12% | 32.72% | -2.16% | 13.66% | 1.21% | 1.19% |
| P/E | 6.63x | 7.54x | 6.82x | 20.4x | 7.63x | 11.2x | 10.6x | 11.5x |
| PBR | 0.84x | 0.8x | 0.75x | 0.94x | 0.96x | 1.06x | 1.17x | 1.1x |
| PEG | - | -0.3x | 1.07x | -0.4x | 0x | -0.4x | 1.83x | -1.55x |
| Capitalization / Revenue | 0.56x | 0.47x | 0.42x | 0.55x | 0.55x | 0.59x | 0.58x | 0.59x |
| EV / Revenue | 0.37x | 0.39x | 0.37x | 0.51x | 0.45x | 0.51x | 0.5x | 0.52x |
| EV / EBITDA | 1.78x | 1.89x | 1.87x | 2.55x | 2.36x | 2.65x | 2.6x | 2.88x |
| EV / EBIT | 3.73x | 3.58x | 4.09x | 6.32x | 6.18x | 6.53x | 6.13x | 7.29x |
| EV / FCF | 3.66x | 6.46x | 5.67x | 8.93x | 4.21x | 6.91x | 9.7x | 12x |
| FCF Yield | 27.3% | 15.5% | 17.6% | 11.2% | 23.7% | 14.5% | 10.3% | 8.33% |
| Dividend per Share 2 | 0.0876 | 0.15 | 0.19 | 0.22 | 0.32 | 0.35 | 0.3575 | 0.375 |
| Rate of return | 3.09% | 6.15% | 8.09% | 7.36% | 9.79% | 9.75% | 9.96% | 10.4% |
| EPS 2 | 0.4268 | 0.3237 | 0.3444 | 0.1469 | 0.4284 | 0.3197 | 0.3382 | 0.3131 |
| Distribution rate | 20.5% | 46.3% | 55.2% | 150% | 74.7% | 109% | 106% | 120% |
| Net sales 1 | 736.1 | 754.1 | 766.7 | 750.7 | 824.8 | 834.7 | 849.3 | 836.7 |
| EBITDA 1 | 154 | 156.4 | 153 | 148.5 | 157 | 159.1 | 164 | 149.9 |
| EBIT 1 | 73.5 | 82.3 | 69.8 | 60 | 60 | 64.56 | 69.64 | 59.26 |
| Net income 1 | 62.2 | 50.75 | 48.96 | 20.23 | 59.38 | 43.86 | 45.76 | 41.85 |
| Net Debt 1 | -137.9 | -56.05 | -37.8 | -32.41 | -79.14 | -72.13 | -67.03 | -61.94 |
| Reference price 2 | 2.832 | 2.440 | 2.350 | 2.990 | 3.270 | 3.590 | 3.590 | 3.590 |
| Nbr of stocks (in thousands) | 145,574 | 143,852 | 137,675 | 137,675 | 137,675 | 137,957 | - | - |
| Announcement Date | 24/08/22 | 23/08/23 | 20/08/24 | 21/08/25 | 27/08/26 | - | - | - |
1NZD in Million2NZD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.23x | 0.51x | 2.66x | 9.75% | 278M | |
| 19.43x | 2.26x | 10.11x | 1.36% | 191B | |
| 10.77x | 1.48x | 6.37x | 0.9% | 25.47B | |
| 9.14x | 2.16x | 7.03x | 3.98% | 9.15B | |
| 17.72x | 1.88x | 20.11x | 1.71% | 5.7B | |
| 15.87x | 0.75x | 5.96x | 7.51% | 5.12B | |
| 5.15x | 2.01x | 5.62x | 4.49% | 5.07B | |
| 45.21x | - | - | 1.98% | 4.31B | |
| 7.49x | 0.97x | 3.1x | 4.4% | 4.35B | |
| 12.51x | 1.04x | 7.84x | 1.57% | 4.44B | |
| Average | 15.45x | 1.45x | 7.64x | 3.77% | 25.5B | |
| Weighted average by Cap. | 17.90x | 2.09x | 9.50x | 1.68% |
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
- Stocks
- SKT Stock
- Valuation SKY Network Television Limited
Select your edition
All financial news and data tailored to specific country editions
