Valuation Sun TV Network Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:03:02 2026-09-11 EDT			5-day change	1st Jan Change
475.45 ^INR	+4.43%		+1.00%	-19.00%

09-09	Sun Tv Network Announces Appointment of Rajiv Rajaram as Head of Content At Sun NXT	CI
08-13	Indian shares end muted on Mideast uncertainty	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	193,042	163,880	236,549	256,135	223,426	187,584	-	-
Change	-	-15.11%	44.34%	8.28%	-12.77%	-16.04%	-	-
Enterprise Value (EV) ¹	158,508	126,870	185,503	192,969	145,098	98,299	85,767	72,338
Change	-	-19.96%	46.22%	4.02%	-24.81%	-32.25%	-12.75%	-15.66%
P/E	11.8x	9.6x	12.3x	15x	15.5x	11.4x	11.2x	10.3x
PBR	2.37x	1.77x	2.25x	2.2x	1.77x	1.38x	1.3x	1.2x
PEG	-	2.42x	1x	-1.3x	-1x	0.8x	8.82x	1.12x
Capitalization / Revenue	5.38x	4.34x	5.52x	6.38x	5.15x	4.11x	4.01x	3.81x
EV / Revenue	4.42x	3.36x	4.33x	4.81x	3.35x	2.16x	1.83x	1.47x
EV / EBITDA	6.93x	5.3x	7.03x	9.07x	6.55x	4.19x	3.61x	2.83x
EV / EBIT	8x	6.64x	8.81x	12.1x	9.73x	5.97x	5.15x	4.12x
EV / FCF	31.5x	8.32x	11.2x	15.1x	-35.2x	7.79x	5.94x	5.17x
FCF Yield	3.18%	12%	8.95%	6.63%	-2.84%	12.8%	16.8%	19.4%
Dividend per Share ²	13.75	15	16.75	15	12.5	14.45	16.82	18.79
Rate of return	2.81%	3.61%	2.79%	2.31%	2.2%	3.04%	3.53%	3.95%
EPS ²	41.66	43.31	48.86	43.23	36.56	41.86	42.39	46.29
Distribution rate	33%	34.6%	34.3%	34.7%	34.2%	34.5%	39.7%	40.6%
Net sales ¹	35,848	37,720	42,821	40,151	43,348	45,604	46,827	49,249
EBITDA ¹	22,875	23,930	26,381	21,278	22,142	23,469	23,787	25,543
EBIT ¹	19,814	19,105	21,064	15,886	14,916	16,456	16,667	17,569
Net income ¹	16,418	17,064	19,251	17,029	14,396	16,382	16,637	18,001
Net Debt ¹	-34,534	-37,010	-51,046	-63,167	-78,328	-89,285	-101,817	-115,246
Reference price ²	489.85	415.85	600.25	649.95	566.95	476.00	476.00	476.00
Nbr of stocks (in thousands)	394,085	394,085	394,085	394,085	394,085	394,085	-	-
Announcement Date	5/27/22	5/19/23	5/24/24	5/30/25	5/21/26	-	-	-

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.($)
WARNER BROS. DISCOVERY, INC.	-25x	2.69x	11.58x	-.--%	70.4B
FOX CORPORATION	11.15x	1.52x	6.54x	0.88%	26.07B
RTL GROUP S.A.	16.18x	0.77x	6.17x	7.27%	5.6B
NEXSTAR MEDIA GROUP, INC.	5.29x	2.03x	5.68x	4.38%	5.21B
VERSANT MEDIA GROUP, INC.	8.81x	1.1x	3.5x	3.37%	5.18B
NIPPON TELEVISION HOLDINGS, INC.	13.01x	0.92x	6.61x	1.56%	4.69B
TV ASAHI HOLDINGS CORPORATION	13.31x	0.69x	7.87x	3.16%	2.05B
SUN TV NETWORK LIMITED	11.37x	2.16x	4.19x	3.04%	1.96B
Average	6.77x	1.48x	6.52x	2.96%	15.15B
Weighted average by Cap.	-9.86x	2.14x	9.27x	1.02%