|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 499.35 INR | +0.02% |
|
-3.07% | -14.99% |
| 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 |
Company Valuation: Sun TV Network Limited
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 | 196,747 | - | - |
| Change | - | 4.16% | -15.11% | 44.34% | 8.28% | -23.19% | - | - |
| Enterprise Value (EV) 1 | 147,977 | 158,508 | 126,870 | 185,503 | 192,969 | 145,098 | 104,167 | 91,077 |
| Change | - | 7.12% | -19.96% | 46.22% | 4.02% | -24.81% | -4.86% | -12.57% |
| 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 | 4.43x | 3.75x |
| EV / EBIT | 8.87x | 8x | 6.64x | 8.81x | 12.1x | 9.73x | 6.17x | 5.31x |
| EV / FCF | 12x | 31.5x | 8.32x | 11.2x | 15.1x | -35.2x | 6.99x | 5.95x |
| 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 | 45,291 | 46,948 |
| 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 | 16,895 | 17,157 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.62x | 2.49x | 4.82x | 3.18% | 2.06B | |
| -21.65x | 2.52x | 10.91x | -.--% | 66.75B | |
| 14.59x | 1.43x | 6.38x | 1.12% | 21.4B | |
| 5.44x | 2.03x | 5.76x | 4.21% | 5.39B | |
| 15.33x | 0.86x | 5.72x | 7.66% | 5.42B | |
| 8.48x | 1.05x | 3.41x | 3.41% | 5.07B | |
| 12.83x | 0.92x | 6.3x | 1.59% | 4.38B | |
| 12.67x | 0.7x | 7.4x | 3.35% | 1.99B | |
| 47.55x | 1.11x | 22.99x | - | 1.88B | |
| 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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SUNTV Stock
- Valuation Sun TV Network Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
