|
Market Closed -
NSE India S.E.
12:53:32 07/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 452.85 INR | -3.83% |
|
-4.56% | -22.93% |
| 08-13 | Indian shares end muted on Mideast uncertainty | RE |
| 08-12 | Sun TV Network Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
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 | 178,461 | - | - |
| Change | - | -15.11% | 44.34% | 8.28% | -12.77% | -20.13% | - | - |
| Enterprise Value (EV) 1 | 158,508 | 126,870 | 185,503 | 192,969 | 145,098 | 89,176 | 76,644 | 63,215 |
| Change | - | -19.96% | 46.22% | 4.02% | -24.81% | -38.54% | -14.05% | -17.52% |
| P/E | 11.8x | 9.6x | 12.3x | 15x | 15.5x | 10.8x | 10.7x | 9.78x |
| PBR | 2.37x | 1.77x | 2.25x | 2.2x | 1.77x | 1.32x | 1.24x | 1.14x |
| PEG | - | 2.42x | 1x | -1.3x | -1x | 0.7x | 8.43x | 1.06x |
| Capitalization / Revenue | 5.38x | 4.34x | 5.52x | 6.38x | 5.15x | 3.91x | 3.81x | 3.62x |
| EV / Revenue | 4.42x | 3.36x | 4.33x | 4.81x | 3.35x | 1.96x | 1.64x | 1.28x |
| EV / EBITDA | 6.93x | 5.3x | 7.03x | 9.07x | 6.55x | 3.8x | 3.22x | 2.47x |
| EV / EBIT | 8x | 6.64x | 8.81x | 12.1x | 9.73x | 5.42x | 4.6x | 3.6x |
| EV / FCF | 31.5x | 8.32x | 11.2x | 15.1x | -35.2x | 7.07x | 5.31x | 4.51x |
| FCF Yield | 3.18% | 12% | 8.95% | 6.63% | -2.84% | 14.1% | 18.8% | 22.2% |
| 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% | 3.19% | 3.72% | 4.15% |
| 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 | 452.85 | 452.85 | 452.85 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.25x | 2.11x | 4.1x | 3.07% | 1.97B | |
| -25.18x | 2.7x | 11.64x | -.--% | 70.93B | |
| 11.06x | 1.51x | 6.51x | 0.88% | 25.96B | |
| 15.78x | 0.78x | 6.01x | 7.44% | 5.71B | |
| 5.55x | 2.06x | 5.78x | 4.19% | 5.45B | |
| 9.15x | 1.13x | 3.59x | 3.25% | 5.37B | |
| 13.43x | 0.96x | 6.94x | 1.51% | 4.77B | |
| 13.24x | 0.68x | 7.82x | 3.18% | 2.01B | |
| 45.31x | 1.04x | 21.56x | - | 1.79B | |
| Average | 11.07x | 1.44x | 8.22x | 2.94% | 13.77B | |
| Weighted average by Cap. | -9.16x | 2.13x | 9.48x | 1.03% |
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
