Valuation SKY Network Television Limited

Stocks

End-of-day quote New Zealand S.E. 23/10/2026			5-day change	1st Jan Change
3.570 ^NZD	-1.38%		-0.56%	+5.00%

15/10	SKY Network Television Extends Tennis Australia Partnership	MT
15/10	Sky New Zealand Extends Australian Open Partnership With Tennis Australia Through To 2032	CI

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	492.5	-	-
Change	-	-14.86%	-7.82%	27.23%	9.36%	9.4%	-	-
Enterprise Value (EV) ¹	274.4	294.9	285.7	379.2	371.1	424.2	440.9	423
Change	-	7.5%	-3.12%	32.72%	-2.16%	14.31%	3.94%	-4.06%
P/E	6.63x	7.54x	6.82x	20.4x	7.63x	11.2x	10.6x	11.4x
PBR	0.84x	0.8x	0.75x	0.94x	0.96x	1.18x	1.21x	1.19x
PEG	-	-0.3x	1.07x	-0.4x	0x	-0.4x	1.83x	-1.54x
Capitalization / Revenue	0.56x	0.47x	0.42x	0.55x	0.55x	0.59x	0.58x	0.58x
EV / Revenue	0.37x	0.39x	0.37x	0.51x	0.45x	0.51x	0.52x	0.5x
EV / EBITDA	1.78x	1.89x	1.87x	2.55x	2.36x	2.67x	2.69x	2.7x
EV / EBIT	3.73x	3.58x	4.09x	6.32x	6.18x	6.5x	6.27x	6.56x
EV / FCF	3.66x	6.46x	5.67x	8.93x	4.21x	6.95x	10x	11.7x
FCF Yield	27.3%	15.5%	17.6%	11.2%	23.7%	14.4%	9.98%	8.51%
Dividend per Share ²	0.0876	0.15	0.19	0.22	0.32	0.35	0.36	0.3783
Rate of return	3.09%	6.15%	8.09%	7.36%	9.79%	9.8%	10.1%	10.6%
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%	121%
Net sales ¹	736.1	754.1	766.7	750.7	824.8	834.7	849.3	849.9
EBITDA ¹	154	156.4	153	148.5	157	159.1	164	156.8
EBIT ¹	73.5	82.3	69.8	60	60	65.28	70.36	64.5
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	-68.35	-51.64	-69.53
Reference price ²	2.832	2.440	2.350	2.990	3.270	3.570	3.570	3.570
Nbr of stocks (in thousands)	1,45,574	1,43,852	1,37,675	1,37,675	1,37,675	1,37,957	-	-
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	11.32x	0.52x	2.71x	9.67%	28Cr
WALT DISNEY COMPANY (THE)	19.86x	2.31x	10.33x	1.33%	20TCr
FOX CORPORATION	11.44x	1.58x	6.78x	0.85%	2.71TCr
SIRIUS XM HOLDINGS INC.	9.28x	2.16x	7.01x	3.92%	908.73Cr
TBS HOLDINGS,INC.	18.15x	1.93x	20.66x	1.67%	587.39Cr
RTL GROUP S.A.	16.42x	0.77x	6.13x	7.26%	529.93Cr
NEXSTAR MEDIA GROUP, INC.	5.28x	2.01x	5.62x	4.39%	507.81Cr
NIPPON TELEVISION HOLDINGS, INC.	13.44x	1.11x	8.47x	1.48%	474.26Cr
VERSANT MEDIA GROUP, INC.	7.75x	0.99x	3.18x	3.95%	449.38Cr
ORIENTAL PEARL GROUP CO.,LTD.	42.53x	-	-	2.1%	406.89Cr
Average	15.55x	1.49x	7.88x	3.66%	2.61TCr
Weighted average by Cap.	18.24x	2.13x	9.73x	1.63%