|
Market Closed -
NSE India S.E.
05:52:05 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 607.55 INR | -1.99% |
|
+4.97% | +3.40% |
| 10/09 | Sun Tv Network Announces Appointment of Rajiv Rajaram as Head of Content At Sun NXT | CI |
| 13/08 | 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 | 1,93,042 | 1,63,880 | 2,36,549 | 2,56,135 | 2,23,426 | 2,44,293 | - | - |
| Change | - | -15.11% | 44.34% | 8.28% | -12.77% | 9.34% | - | - |
| Enterprise Value (EV) 1 | 1,58,508 | 1,26,870 | 1,85,503 | 1,92,969 | 1,45,098 | 1,55,008 | 1,42,476 | 1,29,047 |
| Change | - | -19.96% | 46.22% | 4.02% | -24.81% | 6.83% | -8.08% | -9.43% |
| P/E | 11.8x | 9.6x | 12.3x | 15x | 15.5x | 14.8x | 14.6x | 13.4x |
| PBR | 2.37x | 1.77x | 2.25x | 2.2x | 1.77x | 1.8x | 1.69x | 1.56x |
| PEG | - | 2.42x | 1x | -1.3x | -1x | 1x | 11.53x | 1.45x |
| Capitalization / Revenue | 5.38x | 4.34x | 5.52x | 6.38x | 5.15x | 5.36x | 5.22x | 4.96x |
| EV / Revenue | 4.42x | 3.36x | 4.33x | 4.81x | 3.35x | 3.4x | 3.04x | 2.62x |
| EV / EBITDA | 6.93x | 5.3x | 7.03x | 9.07x | 6.55x | 6.6x | 5.99x | 5.05x |
| EV / EBIT | 8x | 6.64x | 8.81x | 12.1x | 9.73x | 9.42x | 8.55x | 7.35x |
| EV / FCF | 31.5x | 8.32x | 11.2x | 15.1x | -35.2x | 12.3x | 9.87x | 9.21x |
| FCF Yield | 3.18% | 12% | 8.95% | 6.63% | -2.84% | 8.14% | 10.1% | 10.9% |
| Dividend per Share 2 | 13.75 | 15 | 16.75 | 15 | 12.5 | 15.31 | 16.82 | 18.79 |
| Rate of return | 2.81% | 3.61% | 2.79% | 2.31% | 2.2% | 2.47% | 2.71% | 3.03% |
| 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% | 36.6% | 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 | -1,01,817 | -1,15,246 |
| Reference price 2 | 489.85 | 415.85 | 600.25 | 649.95 | 566.95 | 619.90 | 619.90 | 619.90 |
| Nbr of stocks (in thousands) | 3,94,085 | 3,94,085 | 3,94,085 | 3,94,085 | 3,94,085 | 3,94,085 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.81x | 3.4x | 6.6x | 2.47% | 256.54Cr | |
| 19.48x | 2.27x | 10.16x | 1.36% | 19TCr | |
| 10.81x | 1.49x | 6.41x | 0.9% | 2.56TCr | |
| 18.17x | 1.94x | 20.68x | 1.67% | 585.72Cr | |
| 16.21x | 0.76x | 6.07x | 7.35% | 521.36Cr | |
| 5.32x | 2.03x | 5.68x | 4.35% | 524.05Cr | |
| 13.48x | 1.11x | 8.51x | 1.47% | 474.06Cr | |
| 7.44x | 0.96x | 3.09x | 4.12% | 431.5Cr | |
| 42.26x | - | - | 2.12% | 405.08Cr | |
| 12.01x | 1.76x | 17.1x | 5% | 360.61Cr | |
| Average | 16.00x | 1.75x | 9.37x | 3.08% | 2.53TCr | |
| Weighted average by Cap. | 18.10x | 2.10x | 9.75x | 1.63% |
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
