Sun International Limited (JSE:SUI)
South Africa · Delayed Price · Currency is ZAR · Price in ZAc 4,652.00
-70.00 (-1.48%)
Nov 6, 2026, 5:00 PM SAST
Sun International Ratios and Metrics
Market cap in millions ZAR. Fiscal year is January - December.
Millions ZAR. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '26 Nov 6, 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 |
| 11,204 | 9,368 | 10,656 | 10,072 | 8,529 | 7,096 | |
Market Cap Growth | 20.07% | -12.09% | 5.80% | 18.10% | 20.19% | 126.03% |
Enterprise Value | 17,419 | 15,217 | 16,241 | 17,075 | 15,290 | 15,079 |
Last Close Price | 46.52 | 34.42 | 35.01 | 30.19 | 23.13 | 18.49 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '26 Nov 6, 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 | 7.06 | 5.80 | 5.74 | 8.36 | 15.37 | 26.98 |
Forward PE | 7.79 | 6.62 | 7.75 | 10.61 | 10.61 | 10.61 |
PS Ratio | 0.84 | 0.72 | 0.85 | 0.84 | 0.76 | 0.91 |
PB Ratio | 3.30 | 2.56 | 3.27 | 5.01 | 4.20 | 4.14 |
P/TBV Ratio | 5.13 | 3.80 | 5.29 | 7.57 | 5.49 | 5.86 |
P/FCF Ratio | 7.13 | 4.98 | 5.07 | 4.98 | 3.67 | 5.89 |
P/OCF Ratio | 3.69 | 3.00 | 3.42 | 3.13 | 2.63 | 4.19 |
PEG Ratio | 0.87 | 1.44 | 0.78 | - | - | - |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '26 Nov 6, 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 |
EV/Sales Ratio | 1.30 | 1.17 | 1.29 | 1.43 | 1.36 | 1.93 |
EV/EBITDA Ratio | 5.29 | 4.72 | 4.87 | 5.28 | 4.89 | 9.62 |
EV/EBIT Ratio | 6.87 | 6.02 | 6.13 | 6.66 | 6.26 | 17.74 |
EV/FCF Ratio | 11.09 | 8.09 | 7.73 | 8.44 | 6.58 | 12.51 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '26 Nov 6, 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 |
Debt / Equity Ratio | 1.76 | 1.55 | 1.83 | 3.63 | 3.67 | 4.67 |
Debt / EBITDA Ratio | 1.82 | 1.73 | 1.76 | 2.22 | 2.34 | 4.94 |
Debt / FCF Ratio | 3.80 | 3.01 | 2.83 | 3.60 | 3.21 | 6.65 |
Net Debt / Equity Ratio | 1.69 | 1.45 | 1.71 | 3.44 | 3.40 | 4.45 |
Net Debt / EBITDA Ratio | 1.77 | 1.65 | 1.67 | 2.13 | 2.21 | 4.88 |
Net Debt / FCF Ratio | 3.66 | 2.83 | 2.66 | 3.41 | 2.97 | 6.34 |
Asset Turnover | 1.00 | 0.96 | 0.93 | 0.88 | 0.85 | 0.59 |
Inventory Turnover | 54.55 | 47.97 | 42.85 | 39.46 | 44.80 | 37.37 |
Quick Ratio | 0.35 | 0.36 | 0.30 | 0.27 | 0.32 | 0.28 |
Current Ratio | 0.38 | 0.54 | 0.38 | 0.35 | 0.51 | 0.53 |
Return on Equity (ROE) | 49.80% | 50.91% | 55.56% | 64.57% | 40.82% | 24.04% |
Return on Assets (ROA) | 11.86% | 11.63% | 12.24% | 11.82% | 11.52% | 4.04% |
Return on Invested Capital (ROIC) | 20.23% | 21.11% | 21.70% | 20.15% | 14.94% | 5.99% |
Return on Capital Employed (ROCE) | 25.50% | 24.00% | 29.50% | 28.30% | 24.80% | 8.80% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '26 Nov 6, 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 |
Earnings Yield | 14.17% | 17.25% | 17.44% | 11.96% | 6.51% | 3.71% |
FCF Yield | 14.02% | 20.08% | 19.73% | 20.09% | 27.26% | 16.98% |
Dividend Yield | 9.11% | 10.90% | 9.05% | 8.54% | 9.48% | - |
Payout Ratio | 76.92% | 62.93% | 49.09% | 81.74% | 40.54% | - |
Buyback Yield / Dilution | 1.07% | 0.88% | 0.30% | 1.93% | 0.23% | -43.49% |
Total Shareholder Return | 10.18% | 11.78% | 9.35% | 10.47% | 9.71% | -43.49% |