Valuation Sun TV Network Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:40:31 09/09/2024 BST			5-day change	1st Jan Change
810.80 ^INR	+1.26%		+0.04%	+13.84%

08-27	Sun TV Network Limited Receives Order from Office of the Deputy Commissioner of State Tax, ST-IV, Large Taxpayers Unit, Tamil Nadu	CI
08-26	Sun TTV v Network Limited Receives Order from Office of the Superintendent of Central Tax, Panjagutta CST Range, Ameerpet CST Division, Hyderabad, Telangana	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	112,688	185,338	193,042	163,880	236,549	315,563	-	-
Change	-	64.47%	4.16%	-15.11%	44.34%	33.4%	-	-
Enterprise Value (EV) ¹	84,056	147,977	158,508	126,870	185,503	240,630	229,639	212,402
Change	-	76.05%	7.12%	-19.96%	46.22%	29.72%	-4.57%	-7.51%
P/E ratio	8.13x	12.2x	11.8x	9.6x	12.3x	15.9x	14.6x	13.8x
PBR	1.97x	2.63x	2.37x	1.77x	2.25x	2.66x	2.39x	2.17x
PEG	-	1.2x	1.54x	2.42x	1x	5.16x	1.71x	2.15x
Capitalization / Revenue	3.2x	5.83x	5.38x	4.34x	5.52x	7.19x	6.67x	6.29x
EV / Revenue	2.39x	4.66x	4.42x	3.36x	4.33x	5.48x	4.86x	4.24x
EV / EBITDA	3.69x	7.14x	6.93x	5.3x	7.03x	9.34x	8.22x	7.18x
EV / EBIT	5.33x	8.87x	8x	6.64x	8.81x	11.4x	10.1x	8.76x
EV / FCF	8.44x	12x	31.5x	8.32x	11.2x	17.1x	14.1x	11.6x
FCF Yield	11.9%	8.31%	3.18%	12%	8.95%	5.85%	7.11%	8.6%
Dividend per Share ²	25	5	13.75	15	16.75	19.54	22.58	23.21
Rate of return	8.74%	1.06%	2.81%	3.61%	2.79%	2.44%	2.82%	2.9%
EPS ²	35.16	38.7	41.66	43.31	48.86	50.37	54.67	58.18
Distribution rate	71.1%	12.9%	33%	34.6%	34.3%	38.8%	41.3%	39.9%
Net sales ¹	35,198	31,769	35,848	37,720	42,821	43,907	47,279	50,150
EBITDA ¹	22,759	20,714	22,875	23,930	26,381	25,760	27,935	29,578
EBIT ¹	15,757	16,675	19,814	19,105	21,064	21,116	22,833	24,250
Net income ¹	13,852	15,250	16,418	17,064	19,251	19,857	21,554	22,936
Net Debt ¹	-28,632	-37,361	-34,534	-37,010	-51,046	-74,934	-85,924	-103,161
Reference price ²	285.95	470.30	489.85	415.85	600.25	800.75	800.75	800.75
Nbr of stocks (in thousands)	394,085	394,085	394,085	394,085	394,085	394,085	-	-
Announcement Date	26/06/20	11/06/21	27/05/22	19/05/23	24/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SUN TV NETWORK LIMITED	15.9x	5.48x	9.34x	+2.44%	3.76B
FOX CORPORATION	11.3x	1.32x	6.47x	+1.36%	17.86B
WARNER BROS. DISCOVERY, INC.	-1.63x	1.31x	5.73x	-.--%	17.7B
NEXSTAR MEDIA GROUP, INC.	6.49x	2.07x	5.37x	+4.17%	5.21B
RTL GROUP S.A.	5.81x	0.62x	4.25x	+17.00%	4.93B
NIPPON TELEVISION HOLDINGS, INC.	14.94x	0.9x	6.64x	+1.81%	4.11B
TEGNA INC.	3.98x	1.47x	4.78x	-	2.23B
M6 MÉTROPOLE TÉLÉVISION	7.58x	0.88x	3.14x	+10.55%	1.7B
PT ELANG MAHKOTA TEKNOLOGI TBK	72.51x	1.65x	26.8x	-	1.6B
ZEE ENTERTAINMENT ENTERPRISES LIMITED	33.97x	1.44x	13.4x	+2.22%	1.54B
Average	17.09x	1.71x	8.59x	+4.94%	6.06B
Weighted average by Cap.	9.01x	1.56x	6.72x	+2.95%