Company Valuation: Asian Television Network International Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3.05 7.321 6.101 6.101 2.562 1.22
Change - 140% -16.67% 0% -58% -52.38%
Enterprise Value (EV) 1 3.765 10.41 8.968 8.872 3.589 1.901
Change - 176.37% -13.81% -1.07% -59.55% -47.02%
P/E -5.71x -30x -6.13x -4.17x -1.04x -0.71x
PBR 1.17x 2.99x 4.19x 228x -1.05x -0.3x
PEG - 0.6x -0x -0.1x -0x 0x
Capitalization / Revenue 0.3x 0.77x 0.77x 0.84x 0.39x 0.21x
EV / Revenue 0.37x 1.09x 1.13x 1.22x 0.54x 0.33x
EV / EBITDA 8.18x 463x -16x -7.85x -1.65x -1.35x
EV / EBIT 296x -25x -9.99x -6.71x -1.55x -1.23x
EV / FCF 22.5x 43.9x 9.33x -999x 3.35x 1.96x
FCF Yield 4.45% 2.28% 10.7% -0.1% 29.8% 51.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0219 -0.009999 -0.0408 -0.06 -0.1012 -0.07
Distribution rate - - - - - -
Net sales 1 10.08 9.504 7.97 7.271 6.593 5.822
EBITDA 1 0.4603 0.0225 -0.5602 -1.131 -2.174 -1.405
EBIT 1 0.0127 -0.417 -0.8974 -1.322 -2.317 -1.54
Net income 1 -0.5346 -0.1669 -0.9949 -1.429 -2.469 -1.615
Net Debt 1 0.7146 3.085 2.867 2.771 1.027 0.6812
Reference price 2 0.1250 0.3000 0.2500 0.2500 0.1050 0.0500
Nbr of stocks (in thousands) 24,403 24,403 24,403 24,403 24,403 24,403
Announcement Date 27/04/21 27/04/22 01/05/23 01/05/24 01/05/25 30/04/26
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9L
-20.99x2.49x10.76x-.--% 6.68TCr
14.49x1.42x6.33x1.13% 2.14TCr
5.42x2.03x5.76x4.22% 539.44Cr
15.23x0.86x5.69x7.71% 542.2Cr
8.52x1.05x3.43x3.39% 506.7Cr
12.87x0.92x6.33x1.58% 437.84Cr
11.56x2.47x4.77x3.19% 206.12Cr
12.77x0.7x7.48x3.32% 198.77Cr
48.16x1.13x23.38x - 187.77Cr
Average 12.00x 1.45x 8.21x 3.07% 1.14TCr
Weighted average by Cap. -6.47x 2.01x 9.01x 1.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SAT Stock
  4. Valuation Asian Television Network International Limited