Sun International Limited (JSE:SUI)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 4,500.00
+29.00 (0.65%)
Sep 29, 2026, 1:41 PM SAST
Sun International Financials Overview
Financials in millions ZAR. Fiscal year is January - December.
Millions ZAR. Fiscal year is Jan - Dec.
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 13,373 | 12,977 | 12,569 | 11,962 | 11,274 | 7,812 |
Revenue Growth | 3.05% | 3.25% | 5.07% | 6.10% | 44.32% | 29.04% |
Gross Profit Gross Profit Growth | 7,536 | 7,340 | 7,320 | 6,970 | 6,660 | 4,299 |
Operating Income Operating Income Growth | 2,535 | 2,526 | 2,651 | 2,564 | 2,443 | 850 |
Net Income Net Income Growth | 1,590 | 1,616 | 1,858 | 1,205 | 555 | 263 |
Earnings Per Share EPS Growth | 6.59 | 6.66 | 7.57 | 4.72 | 2.22 | 1.05 |
EPS Growth | -0.98% | -12.04% | 60.44% | 112.52% | 111.43% | - |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
GrandWest GrandWest Growth | 1,850 | 1,848 | 1,958 | 1,884 | 1,830 | 1,335 |
Sun Time Square Sun Time Square Growth | 1,503 | 1,458 | 1,440 | 1,506 | 1,453 | 1,027 |
Sibaya Sibaya Growth | 1,333 | 1,332 | 1,345 | 1,287 | 1,355 | 954 |
Carnival City Carnival City Growth | 764 | 781 | 816 | 845 | 901 | 693 |
Boardwalk Boardwalk Growth | 516 | 520 | 547 | 529 | 482 | 398 |
Meropa Meropa Growth | 238 | 231 | 224 | 236 | 237 | 231 |
Windmill Windmill Growth | 146 | 153 | 163 | 204 | 204 | 185 |
Flamingo Flamingo Growth | 81 | 91 | 104 | 116 | 124 | 113 |
Golden Valley Golden Valley Growth | 116 | 118 | 118 | 124 | 133 | 134 |
Sun City Sun City Growth | 2,250 | 2,154 | 1,997 | 1,878 | 1,636 | 1,074 |
Wild Coast Sun Wild Coast Sun Growth | 570 | 546 | 582 | 517 | 508 | 426 |
The Maslow Sandton The Maslow Sandton Growth | 182 | 173 | 166 | 149 | 120 | 53 |
Sun Slots Sun Slots Growth | 1,445 | 1,448 | 1,419 | 1,465 | 1,506 | 1,292 |
Sunbet Sunbet Growth | 2,362 | 2,052 | 1,177 | 733 | 339 | 182 |
Management and Corporate Office Management and Corporate Office Growth | - | 577 | 559 | 517 | 399 | 283 |
The Table Bay Hotel The Table Bay Hotel Growth | - | 57 | 506 | 476 | 308 | 126 |
Carousel and Sun Carousel Carousel and Sun Carousel Growth | - | 1 | - | 2 | 1 | 11 |
Other Other Growth | - | 14 | 13 | 17 | 9 | 3 |
Sun Chile Group, Sun Slots Botswana and Sunbet Africa Sun Chile Group, Sun Slots Botswana and Sunbet Africa Growth | - | 17 | - | - | - | - |
Inter-Company Management Fees Inter-Company Management Fees Growth | - | -592 | -559 | -515 | -390 | -296 |
Total Total Growth | 13,374 | 12,979 | 12,575 | 11,970 | 11,302 | 8,334 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 227 | 336 | 364 | 383 | 546 | 374 |
Total Debt Total Debt Growth | 5,974 | 5,663 | 5,945 | 7,293 | 7,452 | 8,014 |
Net Cash (Debt) Net Cash Growth | -5,747 | -5,327 | -5,581 | -6,910 | -6,906 | -7,640 |
Net Cash Growth | - | - | - | - | - | - |
Net Cash Per Share Net Cash Per Share Growth | -23.83 | -21.94 | -22.79 | -28.13 | -27.57 | -30.43 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | 3,037 | 3,119 | 3,118 | 3,218 | 3,247 | 1,694 |
Capital Expenditures CapEx Growth | -1,466 | -1,238 | -1,016 | -1,194 | -922 | -489 |
Free Cash Flow Free Cash Flow Growth | 1,571 | 1,881 | 2,102 | 2,024 | 2,325 | 1,205 |
Free Cash Flow Growth | -16.48% | -10.51% | 3.85% | -12.95% | 92.95% | - |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 56.35% | 56.56% | 58.24% | 58.27% | 59.07% | 55.03% |
Operating Margin | 18.96% | 19.46% | 21.09% | 21.44% | 21.67% | 10.88% |
Pretax Margin | 17.24% | 18.22% | 16.02% | 15.55% | 12.13% | 7.35% |
Profit Margin | 11.89% | 12.45% | 14.78% | 10.07% | 4.92% | 3.37% |
FCF Margin | 11.75% | 14.49% | 16.72% | 16.92% | 20.62% | 15.43% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 29, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
Dividend Per Share Dividend Per Share Growth | 4.240 | 4.240 | 3.980 | 3.510 | 3.290 |
Dividend Per Share Growth | 31.30% | 6.53% | 13.39% | 6.69% | - |
Dividend Yield | 9.42% | 12.32% | 11.37% | 11.63% | 14.22% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 29, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 7.02 | 5.80 | 5.74 | 8.36 | 15.37 | 26.98 |
Forward PE | 7.48 | 6.62 | 7.75 | 10.61 | 10.61 | 10.61 |
P/FCF Ratio | 6.85 | 4.98 | 5.07 | 4.98 | 3.67 | 5.89 |
PS Ratio | 0.81 | 0.72 | 0.85 | 0.84 | 0.76 | 0.91 |