|
Market Closed -
NSE India S.E.
15:05:10 12/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 478.20 INR | -1.14% |
|
-3.07% | -18.61% |
| 08-12 | Sun TV Network Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 06-04 | Sun TV: Growth Comes at a Price |  |
Company Valuation: Sun TV Network Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 185,338 | 193,042 | 163,880 | 236,549 | 256,135 | 188,451 | - | - |
| Change | - | 4.16% | -15.11% | 44.34% | 8.28% | -26.43% | - | - |
| Enterprise Value (EV) 1 | 147,977 | 158,508 | 126,870 | 185,503 | 192,969 | 145,098 | 92,887 | 86,447 |
| Change | - | 7.12% | -19.96% | 46.22% | 4.02% | -24.81% | -8.2% | -6.93% |
| P/E | 12.2x | 11.8x | 9.6x | 12.3x | 15x | 15.5x | 11.3x | 10.7x |
| PBR | 2.63x | 2.37x | 1.77x | 2.25x | 2.2x | 1.48x | 1.37x | 1.28x |
| PEG | - | 1.54x | 2.42x | 1x | -1.3x | -1x | -10.29x | 2.03x |
| Capitalization / Revenue | 5.83x | 5.38x | 4.34x | 5.52x | 6.38x | 5.15x | 4.13x | 4.02x |
| EV / Revenue | 4.66x | 4.42x | 3.36x | 4.33x | 4.81x | 3.35x | 2.03x | 1.84x |
| EV / EBITDA | 7.14x | 6.93x | 5.3x | 7.03x | 9.07x | 6.55x | 3.73x | 3.52x |
| EV / EBIT | 8.87x | 8x | 6.64x | 8.81x | 12.1x | 9.73x | 5.34x | 5.14x |
| EV / FCF | 12x | 31.5x | 8.32x | 11.2x | 15.1x | -35.2x | 6.26x | 5.97x |
| FCF Yield | 8.31% | 3.18% | 12% | 8.95% | 6.63% | -2.84% | 16% | 16.8% |
| Dividend per Share 2 | 5 | 13.75 | 15 | 16.75 | 15 | 15.85 | 15 | 16.56 |
| Rate of return | 1.06% | 2.81% | 3.61% | 2.79% | 2.31% | 3.32% | 3.14% | 3.46% |
| EPS 2 | 38.7 | 41.66 | 43.31 | 48.86 | 43.23 | 36.56 | 42.5 | 44.74 |
| Distribution rate | 12.9% | 33% | 34.6% | 34.3% | 34.7% | 36.9% | 35.3% | 37% |
| Net sales 1 | 31,769 | 35,848 | 37,720 | 42,821 | 40,151 | 43,348 | 45,661 | 46,932 |
| EBITDA 1 | 20,714 | 22,875 | 23,930 | 26,381 | 21,278 | 22,142 | 24,915 | 24,557 |
| EBIT 1 | 16,675 | 19,814 | 19,105 | 21,064 | 15,886 | 14,916 | 17,381 | 16,830 |
| Net income 1 | 15,250 | 16,418 | 17,064 | 19,251 | 17,029 | 14,396 | 16,760 | 17,494 |
| Net Debt 1 | -37,361 | -34,534 | -37,010 | -51,046 | -63,167 | -78,328 | -95,564 | -102,005 |
| Reference price 2 | 470.30 | 489.85 | 415.85 | 600.25 | 649.95 | 478.20 | 478.20 | 478.20 |
| Nbr of stocks (in thousands) | 394,085 | 394,085 | 394,085 | 394,085 | 394,085 | 394,085 | - | - |
| Announcement Date | 11/06/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.26x | 2.35x | 4.55x | 3.28% | 2B | |
| -23.49x | 2.62x | 11.33x | -.--% | 67.96B | |
| 10.68x | 1.44x | 6.25x | 0.93% | 24.58B | |
| 5.58x | 2.09x | 5.77x | 4.01% | 5.69B | |
| 15.7x | 0.88x | 5.83x | 7.48% | 5.59B | |
| 9x | 1.1x | 3.5x | 3.41% | 5.12B | |
| 12.73x | 0.9x | 6.23x | 1.6% | 4.44B | |
| 12.24x | 0.65x | 7.34x | 3.52% | 1.93B | |
| 45.06x | 1.04x | 21.4x | - | 1.78B | |
| Average | 10.97x | 1.45x | 8.02x | 3.03% | 13.23B | |
| Weighted average by Cap. | -8.28x | 2.08x | 9.21x | 1.07% |
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
