Valuation SKY Network Television Limited

Stocks

End-of-day quote New Zealand S.E. 10/09/2026			5-day change	1st Jan Change
3.510 ^NZD	-6.15%		-3.84%	+3.24%

09-10	NZX Biggest Losers	MT
09-10	NZX Sector Update: Consumer Durable Stocks Advance, Consumer Services Sector Struggles	MT

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	483.2	-	-
Change	-	-14.86%	-7.82%	27.23%	9.36%	7.34%	-	-
Enterprise Value (EV) ¹	274.4	294.9	285.7	379.2	450.2	411.1	416.2	421.3
Change	-	7.5%	-3.12%	32.72%	18.71%	-8.68%	1.24%	1.22%
P/E	6.63x	7.54x	6.82x	20.4x	7.63x	11x	10.4x	11.2x
PBR	0.84x	0.8x	0.75x	0.94x	-	1.03x	1.15x	1.07x
PEG	-	-0.3x	1.07x	-0.4x	0x	-0.4x	1.8x	-1.51x
Capitalization / Revenue	0.56x	0.47x	0.42x	0.55x	0.55x	0.58x	0.57x	0.58x
EV / Revenue	0.37x	0.39x	0.37x	0.51x	0.55x	0.49x	0.49x	0.5x
EV / EBITDA	1.78x	1.89x	1.87x	2.55x	2.87x	2.58x	2.54x	2.81x
EV / EBIT	3.73x	3.58x	4.09x	6.32x	7.5x	6.37x	5.98x	7.11x
EV / FCF	3.66x	6.46x	5.67x	8.93x	-	6.74x	9.46x	11.7x
FCF Yield	27.3%	15.5%	17.6%	11.2%	-	14.8%	10.6%	8.54%
Dividend per Share ²	0.0876	0.15	0.19	0.22	-	0.35	0.3575	0.375
Rate of return	3.09%	6.15%	8.09%	7.36%	-	9.97%	10.2%	10.7%
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%	-	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	-	-72.13	-67.03	-61.94
Reference price ²	2.832	2.440	2.350	2.990	3.270	3.510	3.510	3.510
Nbr of stocks (in thousands)	145,574	143,852	137,675	137,675	137,675	137,675	-	-
Announcement Date	24/08/22	23/08/23	20/08/24	21/08/25	27/08/26	-	-	-

¹NZD in Million²NZD

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.($)
SKY NETWORK TELEVISION LIMITED	11.7x	0.53x	2.78x	9.36%	301M
KT SKYLIFE CO., LTD.	16.69x	0.19x	1.09x	8.63%	143M
Average	14.19x	0.36x	1.94x	8.99%	221.85M
Weighted average by Cap.	13.31x	0.42x	2.24x	9.12%