Valuation Sun TV Network Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:10 2026-07-10 EDT			5-day change	1st Jan Change
499.70 ^INR	+0.09%		-3.03%	-14.95%

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	196,924	-	-
Change	-	4.16%	-15.11%	44.34%	8.28%	-23.12%	-	-
Enterprise Value (EV) ¹	147,977	158,508	126,870	185,503	192,969	145,098	104,345	91,254
Change	-	7.12%	-19.96%	46.22%	4.02%	-24.81%	-4.85%	-12.55%
P/E	12.2x	11.8x	9.6x	12.3x	15x	15.5x	11.6x	11.1x
PBR	2.63x	2.37x	1.77x	2.25x	2.2x	1.55x	1.44x	1.35x
PEG	-	1.54x	2.42x	1x	-1.3x	-1x	-127.81x	2.42x
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	2.3x	1.94x
EV / EBITDA	7.14x	6.93x	5.3x	7.03x	9.07x	6.55x	4.44x	3.76x
EV / EBIT	8.87x	8x	6.64x	8.81x	12.1x	9.73x	6.24x	5.36x
EV / FCF	12x	31.5x	8.32x	11.2x	15.1x	-35.2x	7x	5.97x
FCF Yield	8.31%	3.18%	12%	8.95%	6.63%	-2.84%	14.3%	16.8%
Dividend per Share ²	5	13.75	15	16.75	15	15.85	15.84	18.52
Rate of return	1.06%	2.81%	3.61%	2.79%	2.31%	3.18%	3.17%	3.71%
EPS ²	38.7	41.66	43.31	48.86	43.23	36.56	42.93	44.9
Distribution rate	12.9%	33%	34.6%	34.3%	34.7%	36.9%	36.9%	41.2%
Net sales ¹	31,769	35,848	37,720	42,821	40,151	43,348	45,390	47,042
EBITDA ¹	20,714	22,875	23,930	26,381	21,278	22,142	23,499	24,272
EBIT ¹	16,675	19,814	19,105	21,064	15,886	14,916	16,730	17,024
Net income ¹	15,250	16,418	17,064	19,251	17,029	14,396	16,795	17,569
Net Debt ¹	-37,361	-34,534	-37,010	-51,046	-63,167	-78,328	-92,579	-105,670
Reference price ²	470.30	489.85	415.85	600.25	649.95	499.25	499.25	499.25
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	11.62x	2.49x	4.82x	3.18%	2.06B
WARNER BROS. DISCOVERY, INC.	-21.65x	2.52x	10.91x	-.--%	66.75B
FOX CORPORATION	14.59x	1.43x	6.38x	1.12%	21.4B
NEXSTAR MEDIA GROUP, INC.	5.44x	2.03x	5.76x	4.21%	5.39B
RTL GROUP S.A.	15.33x	0.86x	5.72x	7.66%	5.42B
VERSANT MEDIA GROUP, INC.	8.48x	1.05x	3.41x	3.41%	5.07B
NIPPON TELEVISION HOLDINGS, INC.	12.83x	0.92x	6.3x	1.59%	4.38B
TV ASAHI HOLDINGS CORPORATION	12.67x	0.7x	7.4x	3.35%	1.99B
MBC GROUP	47.55x	1.11x	22.99x	-	1.88B
M6 MÉTROPOLE TÉLÉVISION	13.78x	1.08x	6.07x	9.55%	1.76B
Average	12.06x	1.42x	7.98x	3.78%	11.61B
Weighted average by Cap.	-6.53x	2.02x	9.05x	1.25%