|
Delayed
NSE India S.E.
06:37:27 19/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 642.35 INR | +0.68% |
|
+2.35% | +9.54% |
| 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 |
Company Valuation: Sun TV Network Limited
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 | 251,426 | - | - |
| Change | - | -15.11% | 44.34% | 8.28% | -12.77% | 12.53% | - | - |
| Enterprise Value (EV) 1 | 158,508 | 126,870 | 185,503 | 192,969 | 145,098 | 162,141 | 149,609 | 136,180 |
| Change | - | -19.96% | 46.22% | 4.02% | -24.81% | 11.75% | -7.73% | -8.98% |
| P/E | 11.8x | 9.6x | 12.3x | 15x | 15.5x | 15.2x | 15.1x | 13.8x |
| PBR | 2.37x | 1.77x | 2.25x | 2.2x | 1.77x | 1.85x | 1.74x | 1.61x |
| PEG | - | 2.42x | 1x | -1.3x | -1x | 1x | 11.92x | 1.5x |
| Capitalization / Revenue | 5.38x | 4.34x | 5.52x | 6.38x | 5.15x | 5.51x | 5.37x | 5.11x |
| EV / Revenue | 4.42x | 3.36x | 4.33x | 4.81x | 3.35x | 3.56x | 3.19x | 2.77x |
| EV / EBITDA | 6.93x | 5.3x | 7.03x | 9.07x | 6.55x | 6.91x | 6.29x | 5.33x |
| EV / EBIT | 8x | 6.64x | 8.81x | 12.1x | 9.73x | 9.85x | 8.98x | 7.75x |
| EV / FCF | 31.5x | 8.32x | 11.2x | 15.1x | -35.2x | 12.9x | 10.4x | 9.72x |
| FCF Yield | 3.18% | 12% | 8.95% | 6.63% | -2.84% | 7.78% | 9.65% | 10.3% |
| 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% | 2.26% | 2.64% | 2.94% |
| EPS 2 | 41.66 | 43.31 | 48.86 | 43.23 | 36.56 | 41.86 | 42.39 | 46.3 |
| 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 | 16,636 | 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 | 638.00 | 638.00 | 638.00 |
| Nbr of stocks (in thousands) | 394,085 | 394,085 | 394,085 | 394,085 | 394,085 | 394,085 | - | - |
| Announcement Date | 27/05/22 | 19/05/23 | 24/05/24 | 30/05/25 | 21/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.24x | 3.56x | 6.91x | 2.26% | 2.65B | |
| 19.41x | 2.26x | 10.1x | 1.36% | 191B | |
| 10.88x | 1.48x | 6.38x | 0.9% | 25.52B | |
| 9.08x | 2.16x | 7.01x | 4.01% | 9.09B | |
| 18.03x | 1.92x | 20.5x | 1.68% | 5.81B | |
| 16.07x | 0.76x | 6.02x | 7.41% | 5.21B | |
| 5.15x | 2.01x | 5.62x | 4.5% | 5.07B | |
| 12.7x | 1.06x | 8x | 1.55% | 4.52B | |
| 7.63x | 0.98x | 3.14x | 3.84% | 4.42B | |
| 43.95x | - | - | 2.04% | 4.2B | |
| Average | 15.81x | 1.80x | 8.19x | 2.95% | 25.74B | |
| Weighted average by Cap. | 17.86x | 2.10x | 9.49x | 1.67% |
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
Select your edition
All financial news and data tailored to specific country editions
