Valuation Sun TV Network Limited

Stocks

Market Closed - NSE India S.E. 14:05:09 24/09/2026 +03			5-day change	1st Jan Change
512.70 ^INR	+4.59%		+10.87%	-12.74%

09-09	Sun Tv Network Announces Appointment of Rajiv Rajaram as Head of Content At Sun NXT	CI
08-13	Indian shares end muted on Mideast uncertainty	RE

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	202,047	-	-
Change	-	-15.11%	44.34%	8.28%	-12.77%	-9.57%	-	-
Enterprise Value (EV) ¹	158,508	126,870	185,503	192,969	145,098	112,762	100,230	86,801
Change	-	-19.96%	46.22%	4.02%	-24.81%	-22.29%	-11.11%	-13.4%
P/E	11.8x	9.6x	12.3x	15x	15.5x	12.2x	12.1x	11.1x
PBR	2.37x	1.77x	2.25x	2.2x	1.77x	1.49x	1.4x	1.29x
PEG	-	2.42x	1x	-1.3x	-1x	0.8x	9.53x	1.2x
Capitalization / Revenue	5.38x	4.34x	5.52x	6.38x	5.15x	4.43x	4.31x	4.1x
EV / Revenue	4.42x	3.36x	4.33x	4.81x	3.35x	2.47x	2.14x	1.76x
EV / EBITDA	6.93x	5.3x	7.03x	9.07x	6.55x	4.8x	4.21x	3.4x
EV / EBIT	8x	6.64x	8.81x	12.1x	9.73x	6.85x	6.01x	4.94x
EV / FCF	31.5x	8.32x	11.2x	15.1x	-35.2x	8.94x	6.94x	6.2x
FCF Yield	3.18%	12%	8.95%	6.63%	-2.84%	11.2%	14.4%	16.1%
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%	2.82%	3.28%	3.66%
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	512.70	512.70	512.70
Nbr of stocks (in thousands)	394,085	394,085	394,085	394,085	394,085	394,085	-	-
Announcement Date	5/27/22 A	5/19/23 A	5/24/24 A	5/30/25 A	5/21/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUN TV NETWORK LIMITED	11.71x	2.28x	4.43x	2.95%	2.02B
WARNER BROS. DISCOVERY, INC.	-27.34x	2.88x	12.41x	-.--%	77.23B
FOX CORPORATION	10.77x	1.48x	6.37x	0.9%	25.43B
RTL GROUP S.A.	15.48x	0.76x	6.07x	7.56%	5.32B
NEXSTAR MEDIA GROUP, INC.	5.18x	2.01x	5.64x	4.47%	5.1B
NIPPON TELEVISION HOLDINGS, INC.	13.31x	1.09x	8.05x	1.52%	4.64B
VERSANT MEDIA GROUP, INC.	7.91x	1.01x	3.2x	3.79%	4.6B
TV ASAHI HOLDINGS CORPORATION	13.46x	0.69x	8.03x	3.12%	1.99B
MBC GROUP	-68.6x	1.24x	21.11x	-	1.65B
M6 MÉTROPOLE TÉLÉVISION	12.49x	0.98x	4.7x	10.45%	1.6B
Average	-0.56x	1.44x	8.00x	3.86%	12.96B
Weighted average by Cap.	-12.92x	2.26x	10.04x	1.09%