Loading...
XJSESUI
Market cap576mUSD
Dec 20, Last price  
4,296.00ZAR
1D
-1.20%
1Q
-8.32%
Jan 2017
-40.98%
Name

Sun International Ltd

Chart & Performance

D1W1MN
XJSE:SUI chart
P/E
875.82
P/S
106.75
EPS
4.91
Div Yield, %
0.09%
Shrs. gr., 5y
12.93%
Rev. gr., 5y
-9.65%
Revenues
12.09b
+7.22%
5,139,552,0005,948,982,0006,937,000,0007,618,000,0007,915,000,0007,961,000,0008,651,000,0009,494,000,00010,267,000,00010,825,000,00010,553,000,00012,186,000,00012,538,000,00015,609,000,00016,420,000,00017,232,000,0006,089,000,0007,812,000,00011,274,000,00012,088,000,000
Net income
1.21b
+57.52%
947,747,0001,194,751,0001,022,000,000713,000,000700,000,000665,000,000576,000,000632,000,000707,000,000518,000,000890,000,000-414,000,000210,000,000-243,000,000-7,000,0001,057,000,000-1,223,000,000382,000,000765,000,0001,205,000,000
CFO
3.22b
-0.89%
867,341,0001,434,629,0001,904,000,0002,089,000,0002,002,000,0001,827,000,0002,186,000,0002,203,000,0002,462,000,0002,555,000,0002,296,000,0002,023,000,0001,745,000,0002,992,000,0003,712,000,0003,866,000,000340,000,0001,709,000,0003,247,000,0003,218,000,000
Dividend
Sep 25, 2024161 ZAR/sh
Earnings
Mar 17, 2025

Profile

Sun International Limited owns and operates casino, hotel, and resort properties in South Africa and Nigeria. It operates or has an interest in hotels, resorts, and casinos, as well as provides management services. The company was founded in 1966 and is headquartered in Sandton, South Africa.
URL
https://www.suninternational.com/
IPO date
Jul 01, 1992
Employees
Domiciled in
ZA
Incorporated in
ZA

Valuation

Title
ZAR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122016‑062015‑06
Income
Revenues
12,088,000
7.22%
11,274,000
44.32%
7,812,000
28.30%
Cost of revenue
6,127,000
5,736,000
4,291,000
Unusual Expense (Income)
NOPBT
5,961,000
5,538,000
3,521,000
NOPBT Margin
49.31%
49.12%
45.07%
Operating Taxes
555,000
603,000
192,000
Tax Rate
9.31%
10.89%
5.45%
NOPAT
5,406,000
4,935,000
3,329,000
Net income
1,205,000
57.52%
765,000
100.26%
382,000
-131.23%
Dividends
(985,000)
(225,000)
(158,000)
Dividend yield
Proceeds from repurchase of equity
(77,000)
(94,000)
(33,000)
BB yield
Debt
Debt current
2,336,000
1,538,000
1,242,000
Long-term debt
5,710,000
6,719,000
5,999,000
Deferred revenue
558,000
505,000
457,000
Other long-term liabilities
1,105,000
1,101,000
2,173,000
Net debt
7,293,000
6,980,000
6,639,000
Cash flow
Cash from operating activities
3,218,000
3,247,000
1,709,000
CAPEX
(1,194,000)
(943,000)
(586,000)
Cash from investing activities
(1,199,000)
(1,372,000)
(528,000)
Cash from financing activities
(2,130,000)
(1,701,000)
(1,376,000)
FCF
5,136,000
4,879,000
3,390,000
Balance
Cash
383,000
546,000
374,000
Long term investments
370,000
731,000
228,000
Excess cash
148,600
713,300
211,400
Stockholders' equity
2,511,000
6,689,000
6,451,000
Invested Capital
10,817,400
10,334,700
10,275,600
ROIC
51.12%
47.89%
32.33%
ROCE
52.32%
48.88%
32.22%
EV
Common stock shares outstanding
245,653
250,491
251,067
Price
Market cap
EV
EBITDA
6,761,000
6,366,000
4,384,000
EV/EBITDA
Interest
662,000
518,000
574,000
Interest/NOPBT
11.11%
9.35%
16.30%