Valuation Sun TV Network Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-07-17 EDT			5-day change	1st Jan Change
498.80 ^INR	-0.36%		-0.18%	-15.11%

06-04	Sun TV: Growth Comes at a Price
05-22	Kotak Securities Upgrades Sun TV Network to Buy from Add; Price Target is INR740	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	185,338	193,042	163,880	236,549	256,135	196,569	-	-
Change	-	4.16%	-15.11%	44.34%	8.28%	-23.26%	-	-
Enterprise Value (EV) ¹	147,977	158,508	126,870	185,503	192,969	145,098	107,056	94,564
Change	-	7.12%	-19.96%	46.22%	4.02%	-24.81%	-2.06%	-11.67%
P/E	12.2x	11.8x	9.6x	12.3x	15x	15.5x	11.8x	11.3x
PBR	2.63x	2.37x	1.77x	2.25x	2.2x	1.54x	1.44x	1.35x
PEG	-	1.54x	2.42x	1x	-1.3x	-1x	-6.55x	2.51x
Capitalization / Revenue	5.83x	5.38x	4.34x	5.52x	6.38x	5.15x	4.34x	4.19x
EV / Revenue	4.66x	4.42x	3.36x	4.33x	4.81x	3.35x	2.36x	2.01x
EV / EBITDA	7.14x	6.93x	5.3x	7.03x	9.07x	6.55x	4.57x	3.91x
EV / EBIT	8.87x	8x	6.64x	8.81x	12.1x	9.73x	6.47x	5.62x
EV / FCF	12x	31.5x	8.32x	11.2x	15.1x	-35.2x	7.18x	6.18x
FCF Yield	8.31%	3.18%	12%	8.95%	6.63%	-2.84%	13.9%	16.2%
Dividend per Share ²	5	13.75	15	16.75	15	15.85	15.34	18.04
Rate of return	1.06%	2.81%	3.61%	2.79%	2.31%	3.18%	3.08%	3.62%
EPS ²	38.7	41.66	43.31	48.86	43.23	36.56	42.2	44.1
Distribution rate	12.9%	33%	34.6%	34.3%	34.7%	36.9%	36.4%	40.9%
Net sales ¹	31,769	35,848	37,720	42,821	40,151	43,348	45,285	46,932
EBITDA ¹	20,714	22,875	23,930	26,381	21,278	22,142	23,439	24,209
EBIT ¹	16,675	19,814	19,105	21,064	15,886	14,916	16,539	16,830
Net income ¹	15,250	16,418	17,064	19,251	17,029	14,396	16,546	17,300
Net Debt ¹	-37,361	-34,534	-37,010	-51,046	-63,167	-78,328	-89,513	-102,005
Reference price ²	470.30	489.85	415.85	600.25	649.95	498.80	498.80	498.80
Nbr of stocks (in thousands)	394,085	394,085	394,085	394,085	394,085	394,085	-	-
Announcement Date	6/11/21	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.($)
SUN TV NETWORK LIMITED	11.61x	2.49x	4.81x	3.18%	2.04B
WARNER BROS. DISCOVERY, INC.	-21.54x	2.53x	10.98x	-.--%	67.35B
FOX CORPORATION	15.63x	1.51x	6.76x	1.04%	22.87B
NEXSTAR MEDIA GROUP, INC.	5.66x	2.06x	5.84x	4.05%	5.61B
RTL GROUP S.A.	15.48x	0.87x	5.77x	7.58%	5.48B
VERSANT MEDIA GROUP, INC.	8.49x	1.05x	3.41x	3.4%	5.08B
NIPPON TELEVISION HOLDINGS, INC.	12.93x	0.93x	6.37x	1.57%	4.41B
TV ASAHI HOLDINGS CORPORATION	12.41x	0.68x	7.2x	3.42%	1.95B
MBC GROUP	48.74x	1.15x	23.76x	-	1.92B
Average	12.16x	1.47x	8.32x	3.03%	12.97B
Weighted average by Cap.	-6.30x	2.05x	9.20x	1.09%