Valuation SITI Networks Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 03:32:23 06/10/2026 pm IST			5-day change	1st Jan Change
0.4900 ^INR	0.00%		0.00%	-

31/07	Siti Networks Limited Discloses Default on Payment of Interest and Repayment of Principal Amount on Loans from Banks Amounting to INR 12,060.3 Million	CI
02/03	SITI Networks Limited Announces Disclosure of Defaults on Payment of Interest/Repayment of Principal Amount on Loans from Banks	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	479.6	741.2	2,485	1,003	479.6	409.9
Change	-	54.55%	235.29%	-59.65%	-52.17%	-14.55%
Enterprise Value (EV) ¹	10,811	10,083	11,362	8,387	5,418	5,213
Change	-	-6.74%	12.69%	-26.18%	-35.4%	-3.79%
P/E	-0.25x	-0.31x	-0.98x	-0.36x	-0.26x	-0.2x
PBR	5.63x	-0.3x	-0.5x	-0.13x	-0.05x	-0.04x
PEG	-	-0x	-0.19x	-0x	0x	-0x
Capitalization / Revenue	0.03x	0.05x	0.17x	0.07x	0.04x	0.03x
EV / Revenue	0.67x	0.66x	0.79x	0.62x	0.42x	0.44x
EV / EBITDA	3.65x	5.13x	7.51x	8.51x	250x	-46.6x
EV / EBIT	-419x	-10.6x	-8.53x	-4.14x	-2.47x	-4.03x
EV / FCF	2.85x	6.15x	9.51x	3.11x	2.01x	5.52x
FCF Yield	35.1%	16.3%	10.5%	32.2%	49.6%	18.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2.17	-2.75	-2.894	-3.211	-2.11	-2.402
Distribution rate	-	-	-	-	-	-
Net sales ¹	16,186	15,369	14,459	13,453	12,911	11,785
EBITDA ¹	2,958	1,965	1,513	985.3	21.68	-111.8
EBIT ¹	-25.79	-954.3	-1,332	-2,026	-2,191	-1,293
Net income ¹	-1,890	-2,396	-2,523	-2,800	-1,840	-2,095
Net Debt ¹	10,332	9,341	8,876	7,384	4,938	4,803
Reference price ²	0.5500	0.8500	2.8500	1.1500	0.5500	0.4700
Nbr of stocks (in thousands)	8,72,054	8,72,054	8,72,054	8,72,054	8,72,054	8,72,054
Announcement Date	07/09/20	04/09/21	21/08/22	07/09/23	03/12/24	25/02/26

¹INR in Million²INR

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.($)
WALT DISNEY COMPANY (THE)	18.17x	2.14x	9.57x	1.45%	18TCr
WARNER BROS. DISCOVERY, INC.	-27.51x	2.89x	12.47x	-.--%	7.77TCr
FOX CORPORATION	10.66x	1.47x	6.32x	0.91%	2.52TCr
FORMULA ONE GROUP	42.86x	6.15x	26.43x	-.--%	2.36TCr
SIRIUS XM HOLDINGS INC.	8.83x	2.13x	6.93x	4.11%	886.82Cr
TBS HOLDINGS,INC.	17.89x	1.9x	20.32x	1.69%	575.91Cr
RTL GROUP S.A.	14.23x	0.71x	5.64x	8.23%	481.18Cr
NEXSTAR MEDIA GROUP, INC.	4.9x	1.98x	5.54x	4.72%	482.64Cr
NIPPON TELEVISION HOLDINGS, INC.	12.38x	1.02x	7.74x	1.59%	440.29Cr
Average	11.38x	2.27x	11.22x	2.52%	3.71TCr
Weighted average by Cap.	8.15x	2.51x	11.17x	1.19%