|
End-of-day quote
New Zealand S.E.
02/10/2026
|
5-day change | 1st Jan Change | ||
| 3.440 NZD | -0.86% |
|
-1.71% | +1.18% |
| 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 | 473.6 | - | - |
| Change | - | -14.86% | -7.82% | 27.23% | 9.36% | 5.2% | - | - |
| Enterprise Value (EV) 1 | 274.4 | 294.9 | 285.7 | 379.2 | 371.1 | 401.5 | 406.6 | 411.7 |
| Change | - | 7.5% | -3.12% | 32.72% | -2.16% | 8.2% | 1.27% | 1.25% |
| P/E | 6.63x | 7.54x | 6.82x | 20.4x | 7.63x | 10.8x | 10.2x | 11x |
| PBR | 0.84x | 0.8x | 0.75x | 0.94x | 0.96x | 1.01x | 1.12x | 1.05x |
| PEG | - | -0.3x | 1.07x | -0.4x | 0x | -0.4x | 1.76x | -1.48x |
| Capitalization / Revenue | 0.56x | 0.47x | 0.42x | 0.55x | 0.55x | 0.57x | 0.56x | 0.57x |
| EV / Revenue | 0.37x | 0.39x | 0.37x | 0.51x | 0.45x | 0.48x | 0.48x | 0.49x |
| EV / EBITDA | 1.78x | 1.89x | 1.87x | 2.55x | 2.36x | 2.52x | 2.48x | 2.75x |
| EV / EBIT | 3.73x | 3.58x | 4.09x | 6.32x | 6.18x | 6.22x | 5.84x | 6.95x |
| EV / FCF | 3.66x | 6.46x | 5.67x | 8.93x | 4.21x | 6.58x | 9.24x | 11.4x |
| FCF Yield | 27.3% | 15.5% | 17.6% | 11.2% | 23.7% | 15.2% | 10.8% | 8.74% |
| 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% | 10.2% | 10.4% | 10.9% |
| 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 | 3.440 | 3.440 | 3.440 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.76x | 0.48x | 2.52x | 10.17% | 266M | |
| 17.9x | 2.12x | 9.46x | 1.47% | 176B | |
| 10.48x | 1.45x | 6.23x | 0.93% | 24.85B | |
| 41.15x | 5.93x | 25.51x | -.--% | 22.65B | |
| 17.57x | 1.87x | 19.93x | 1.72% | 5.67B | |
| 4.87x | 1.97x | 5.52x | 4.76% | 4.79B | |
| 14.28x | 0.71x | 5.66x | 8.2% | 4.85B | |
| 12.33x | 1.01x | 7.64x | 1.59% | 4.4B | |
| 45.74x | - | - | 1.96% | 4.36B | |
| 7.4x | 0.96x | 3.07x | 3.95% | 4.31B | |
| Average | 18.25x | 1.83x | 9.50x | 3.48% | 25.26B | |
| Weighted average by Cap. | 19.13x | 2.32x | 10.54x | 1.55% |
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
