Valuation Sun TV Network Limited

Stocks

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%

30/10	Sun TV Network Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
10/09	Sun Tv Network Announces Appointment of Rajiv Rajaram as Head of Content At Sun NXT	CI

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	2,39,426	-	-
Change	-	-15.11%	44.34%	8.28%	-12.77%	7.16%	-	-
Enterprise Value (EV) ¹	1,58,508	1,26,870	1,85,503	1,92,969	1,45,098	1,50,141	1,37,609	1,24,180
Change	-	-19.96%	46.22%	4.02%	-24.81%	3.48%	-8.35%	-9.76%
P/E	11.8x	9.6x	12.3x	15x	15.5x	14.8x	14.3x	13x
PBR	2.37x	1.77x	2.25x	2.2x	1.77x	1.77x	1.66x	1.53x
PEG	-	2.42x	1x	-1.3x	-1x	1.2x	4.02x	1.38x
Capitalization / Revenue	5.38x	4.34x	5.52x	6.38x	5.15x	5.2x	5.13x	4.89x
EV / Revenue	4.42x	3.36x	4.33x	4.81x	3.35x	3.26x	2.95x	2.53x
EV / EBITDA	6.93x	5.3x	7.03x	9.07x	6.55x	6.62x	5.97x	5.12x
EV / EBIT	8x	6.64x	8.81x	12.1x	9.73x	9.12x	8.26x	7.07x
EV / FCF	31.5x	8.32x	11.2x	15.1x	-35.2x	11.9x	9.53x	8.87x
FCF Yield	3.18%	12%	8.95%	6.63%	-2.84%	8.4%	10.5%	11.3%
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%	2.52%	2.77%	3.09%
EPS ²	41.66	43.31	48.86	43.23	36.56	41.17	42.63	46.64
Distribution rate	33%	34.6%	34.3%	34.7%	34.2%	37.2%	39.5%	40.3%
Net sales ¹	35,848	37,720	42,821	40,151	43,348	46,081	46,672	48,999
EBITDA ¹	22,875	23,930	26,381	21,278	22,142	22,680	23,031	24,263
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	16,220	16,720	18,118
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	607.55	607.55	607.55
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN TV NETWORK LIMITED	14.51x	3.29x	6.4x	2.52%	252.16Cr
WALT DISNEY COMPANY (THE)	19.48x	2.27x	10.16x	1.36%	19TCr
FOX CORPORATION	10.6x	1.46x	6.29x	0.92%	2.51TCr
TBS HOLDINGS,INC.	18.61x	1.99x	21.23x	1.63%	601.05Cr
NEXSTAR MEDIA GROUP, INC.	5.36x	2.03x	5.69x	4.32%	528.18Cr
RTL GROUP S.A.	16.28x	0.76x	6.09x	7.32%	523.95Cr
NIPPON TELEVISION HOLDINGS, INC.	13.62x	1.13x	8.62x	1.46%	480.03Cr
VERSANT MEDIA GROUP, INC.	7.54x	0.97x	3.12x	4.06%	437.27Cr
ORIENTAL PEARL GROUP CO.,LTD.	38.05x	-	-	2.35%	365.19Cr
FUJI MEDIA HOLDINGS, INC.	12.02x	1.76x	17.11x	5%	361.55Cr
Average	15.61x	1.74x	9.41x	3.09%	2.52TCr
Weighted average by Cap.	18.01x	2.10x	9.77x	1.63%