SKY NETWORK TELEVISION LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.83 NZD | -0.70% |
|
-0.35% | +2.54% |
| Apr. 23 | New Zealand Shares Fall on US Rate Cut Jitters; AoFrio Surges 15% on Strong Q1 Revenue | MT |
| Apr. 23 | BBC Studios Expands Sky Network Television New Zealand Access | MT |
Valuation
| Fiscal Period: Giugno | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 459.2 | 261.9 | 304 | 412.3 | 351 | 394.5 | - | - |
| Enterprise Value (EV) 1 | 648.6 | 363.8 | 271.3 | 274.4 | 294.9 | 338.1 | 330.8 | 312.6 |
| P/E ratio | -0.76 x | -0.63 x | 6.44 x | 6.63 x | 7.54 x | 7.79 x | 7.48 x | 6.98 x |
| Yield | 6.36% | - | - | 3.09% | 6.15% | 6.27% | 7.01% | 8.95% |
| Capitalization / Revenue | 0.58 x | 0.35 x | 0.42 x | 0.56 x | 0.47 x | 0.51 x | 0.5 x | 0.49 x |
| EV / Revenue | 0.82 x | 0.49 x | 0.37 x | 0.37 x | 0.39 x | 0.44 x | 0.42 x | 0.39 x |
| EV / EBITDA | 2.69 x | 1.89 x | 1.46 x | 1.78 x | 1.89 x | 2.13 x | 1.97 x | 1.8 x |
| EV / FCF | 6.38 x | 4.31 x | 4.83 x | 3.66 x | 6.46 x | 3.68 x | 6.36 x | 4.81 x |
| FCF Yield | 15.7% | 23.2% | 20.7% | 27.3% | 15.5% | 27.2% | 15.7% | 20.8% |
| Price to Book | 1.31 x | 0.26 x | 0.72 x | 0.84 x | 0.8 x | 0.88 x | 0.84 x | 0.81 x |
| Nbr of stocks (in thousands) | 38,914 | 174,628 | 174,688 | 174,688 | 143,852 | 139,397 | - | - |
| Reference price 2 | 11.80 | 1.500 | 1.740 | 2.360 | 2.440 | 2.830 | 2.830 | 2.830 |
| Announcement Date | 8/21/19 | 9/9/20 | 8/24/21 | 8/24/22 | 8/23/23 | - | - | - |
1NZD in Million2NZD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Giugno | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 795.1 | 747.6 | 724.8 | 736.1 | 754.1 | 775.8 | 795.6 | 811.4 |
| EBITDA 1 | 241 | 192.4 | 185.9 | 154 | 156.4 | 159 | 167.9 | 173.2 |
| EBIT 1 | 148 | 73.1 | 77.9 | 73.5 | 82.3 | 73.75 | 79.24 | 83.63 |
| Operating Margin | 18.61% | 9.78% | 10.75% | 9.98% | 10.91% | 9.51% | 9.96% | 10.31% |
| Earnings before Tax (EBT) 1 | -583.4 | -146.3 | 67.89 | 80.75 | 70.9 | 70.95 | 73.42 | 78.43 |
| Net income 1 | -608.2 | -157 | 47.23 | 62.2 | 50.75 | 51.23 | 52.8 | 56.31 |
| Net margin | -76.49% | -21% | 6.52% | 8.45% | 6.73% | 6.6% | 6.64% | 6.94% |
| EPS 2 | -15.63 | -2.391 | 0.2700 | 0.3557 | 0.3237 | 0.3631 | 0.3783 | 0.4056 |
| Free Cash Flow 1 | 101.7 | 84.49 | 56.14 | 74.96 | 45.64 | 92 | 52 | 65 |
| FCF margin | 12.79% | 11.3% | 7.75% | 10.18% | 6.05% | 11.86% | 6.54% | 8.01% |
| FCF Conversion (EBITDA) | 42.19% | 43.91% | 30.2% | 48.67% | 29.18% | 57.85% | 30.97% | 37.52% |
| FCF Conversion (Net income) | - | - | 118.86% | 120.51% | 89.93% | 179.57% | 98.48% | 115.44% |
| Dividend per Share 2 | 0.7500 | - | - | 0.0730 | 0.1500 | 0.1775 | 0.1985 | 0.2533 |
| Announcement Date | 8/21/19 | 9/9/20 | 8/24/21 | 8/24/22 | 8/23/23 | - | - | - |
1NZD in Million2NZD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2023 S1 |
|---|---|
| Net sales 1 | 378.6 |
| EBITDA 1 | 73.7 |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income | - |
| Net margin | - |
| EPS | - |
| Dividend per Share 2 | 0.0600 |
| Announcement Date | 2/23/23 |
1NZD in Million2NZD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 189 | 102 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 32.6 | 138 | 56.1 | 56.4 | 63.7 | 81.9 |
| Leverage (Debt/EBITDA) | 0.7858 x | 0.5293 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 102 | 84.5 | 56.1 | 75 | 45.6 | 92 | 52 | 65 |
| ROE (net income / shareholders' equity) | 14.2% | 11.3% | 11.9% | 13.6% | 10.9% | 11.5% | 11.7% | 12% |
| ROA (Net income/ Total Assets) | 8.57% | 5.1% | 6.13% | 8.43% | 6.92% | 9.3% | 9.19% | 9.24% |
| Assets 1 | -7,100 | -3,081 | 770.7 | 737.6 | 733.5 | 550.7 | 574.7 | 609.7 |
| Book Value Per Share 2 | 9.000 | 5.700 | 2.420 | 2.820 | 3.050 | 3.210 | 3.370 | 3.510 |
| Cash Flow per Share 2 | 4.580 | 2.400 | 0.6100 | 0.6900 | 0.7500 | 1.080 | 1.030 | 1.080 |
| Capex 1 | 76.3 | 72.8 | 51.1 | 44.7 | 71.4 | 91.9 | 79.4 | 71.3 |
| Capex / Sales | 9.6% | 9.74% | 7.05% | 6.07% | 9.47% | 11.84% | 9.97% | 8.78% |
| Announcement Date | 8/21/19 | 9/9/20 | 8/24/21 | 8/24/22 | 8/23/23 | - | - | - |
1NZD in Million2NZD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
2.83
NZD
Average target price
3.097
NZD
Spread / Average Target
+9.42%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +2.54% | 234M | |
| -38.89% | 7.04B | |
| -34.90% | 1.12B | |
| -26.92% | 641M | |
| -30.25% | 590M | |
| +4.72% | 471M | |
| -27.48% | 373M | |
| -0.47% | 335M | |
| -7.01% | 304M | |
| -14.32% | 289M |
- Stock Market
- Equities
- SKT Stock
- Financials SKY Network Television Limited
