YOLFTbeta
Sun International Ltd

Sun International Ltd

SUI · JSE · Consumer Cyclical / Resorts & Casinos

4,682.53ZAC-26.47 (-0.56%)

Price History

Full chart

Market Stats

Previous Close4,709.00
Open4,820.00
Day Range4,658.00 – 4,820.00
52-Week Range3,222.61 – 5,440.34
Volume86.96K
Market Cap10.47B
P/E (TTM)6.87
Forward P/E8.88
EPS6.36
Dividend Yield9.84%
Beta0.30
50-Day Avg4,883.00
200-Day Avg4,636.10

About

Sun International Limited owns and operates casino, hotel, and resort properties in South Africa. It offers management services for businesses in the hotel, resort, casino, and gambling industry. The company is also involved in the gaming route operation and related activities; and online sports betting and gaming business. Sun International Limited was founded in 1966 and is headquartered in Sandton, South Africa.

Company Details

  • SectorConsumer Cyclical
  • IndustryResorts & Casinos
  • CEOMr. R Ulrik Bengtsson
  • Employees0
  • Headquarters6 Sandown Valley Crescent, Sandton, South Africa, 2196, South Africa
  • Websitehttps://www.suninternational.com

Leadership

  • Mr. R Ulrik BengtssonCEO & Executive Director · b. 1972
  • Mr. Norman BasthdawCFO, Finance Director & Executive Director · b. 1968
  • Ditsheoana Julia ModiseChief People & Business Enablement Officer · b. 1979
  • Mr. Leslie PetersChief Technology & Product Officer · b. 1980
  • Ms. Nwabisa TitusDirector of Investor Relations · b. 1974
  • Nthabi MotsoenengChief Marketing Officer
  • Raveshni NaidooChief of Staff
  • Mr. Mark SergeantChief Operating Officer of land-based casinos · b. 1976
  • Nomzamo RadebeChief Operating Officer for Hospitality & Sales · b. 1977
  • Mr. Felix MthembuChief Executive Officer - Sun Slots · b. 1973

Financials

Income Statement

Currency: ZAR2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue596.56M599.33M594.23M5.14B5.95B6.94B7.62B7.92B7.96B8.65B9.49B10.27B9.97B10.55B12.19B15.40B15.35B16.61B11.84B6.05B7.81B11.27B11.96B12.57B12.98B
Growth (%)-+0.47%-0.85%+764.91%+15.75%+16.61%+9.82%+3.90%+0.58%+8.67%+9.74%+8.14%-2.89%+5.85%+15.47%+26.37%-0.32%+8.23%-28.76%-48.85%+29.04%+44.32%+6.10%+5.07%+3.26%
Cost of Revenue408.61M388.00M383.80M2.16B-683.00M777.00M819.00M164.00M956.00M3.66B3.94B3.83B3.88B6.33B5.84B5.59B6.10B5.09B3.14B3.51B4.61B4.99B5.24B6.17B
Gross Profit187.95M211.33M210.43M2.98B5.95B6.25B6.84B7.10B7.80B7.70B5.83B6.32B6.13B6.67B5.86B9.56B9.76B10.51B6.75B2.91B4.30B6.66B6.97B7.33B6.80B
Gross Margin31.51%35.26%35.41%57.94%100.00%90.15%89.80%89.65%97.94%88.95%61.41%61.60%61.53%63.25%48.10%62.08%63.57%63.27%57.02%48.13%55.03%59.07%58.27%58.35%52.42%
Operating Expense82.53M-556.57M-1.22B1.56B4.50B4.32B4.89B5.20B6.16B6.08B4.12B4.44B4.54B4.60B4.93B7.80B7.60B8.25B4.66B4.29B2.99B4.22B4.45B4.68B4.31B
Operating Income105.42M767.90M1.43B1.42B1.45B1.94B1.95B1.90B1.64B1.61B1.71B1.88B1.59B2.08B926.00M1.76B2.16B2.26B2.09B-1.38B1.31B2.44B2.52B2.65B2.50B
Operating Margin17.67%128.13%240.57%27.55%24.36%27.92%25.60%23.94%20.61%18.61%18.01%18.31%15.95%19.68%7.60%11.40%14.07%13.61%17.67%-22.76%16.76%21.67%21.09%21.12%19.25%
EBITDA482.29M1.14B1.88B2.13B1.92B2.46B2.67B2.39B2.10B2.33B2.47B2.67B2.62B2.75B1.77B3.87B3.82B4.13B3.28B681.00M1.57B2.62B3.24B3.35B2.96B
EBITDA Margin80.84%189.46%316.76%41.40%32.31%35.42%35.00%30.20%26.43%26.97%26.02%26.05%26.32%26.10%14.54%25.13%24.90%24.84%27.71%11.25%20.06%23.25%27.06%26.65%22.79%
Net Income-407.01M199.83M929.20M947.75M1.19B1.02B713.00M700.00M665.00M576.00M632.00M697.00M518.00M890.00M-414.00M210.00M-243.00M-5.00M653.00M-1.83B263.00M555.00M1.21B1.86B1.78B
Net Income Margin-68.23%33.34%156.37%18.44%20.08%14.73%9.36%8.84%8.35%6.66%6.66%6.79%5.20%8.43%-3.40%1.36%-1.58%-0.03%5.52%-30.21%3.37%4.92%10.07%14.78%13.68%
Interest Expense332.96M369.39M277.14M231.81M235.00M248.00M601.00M421.00M299.00M473.00M510.00M498.00M541.00M624.00M641.00M1.08B1.09B1.25B975.00M806.00M668.00M571.00M662.00M613.00M518.00M
Interest Expense % of Total Revenue55.81%61.63%46.64%4.51%3.95%3.58%7.89%5.32%3.76%5.47%5.37%4.85%5.43%5.91%5.26%7.04%7.08%7.54%8.24%13.31%8.55%5.06%5.53%4.88%3.99%

Balance Sheet

Currency: ZAR2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets8.49B7.29B7.46B7.71B7.51B8.13B8.63B9.99B10.80B10.85B11.72B13.06B14.07B14.38B24.10B24.07B24.44B24.30B23.62B13.37B13.16B13.55B13.57B13.51B13.64B
Total Liabilities3.94B3.22B3.34B3.70B3.69B5.14B7.97B8.40B8.20B8.03B9.00B9.15B12.08B11.63B23.12B23.40B24.13B20.01B19.39B11.91B11.44B11.51B11.56B10.25B9.98B
Total Equity2.89B2.47B2.67B3.26B2.34B1.71B-427.00M569.00M1.21B1.52B1.50B2.22B1.50B2.33B-1.36B-2.27B-2.59B2.48B2.62B1.72B2.01B2.36B2.14B2.83B3.22B
Cash286.40M349.36M477.08M589.22M756.06M1.09B850.00M794.00M721.00M738.00M752.00M1.02B958.00M507.00M1.30B1.12B696.00M938.00M775.00M538.00M374.00M546.00M383.00M364.00M336.00M
Total Debt2.44B1.70B1.76B1.58B2.33B2.27B3.82B6.51B6.29B5.91B-4.67B6.48B7.52B12.72B14.52B13.96B13.89B12.82B6.84B7.96B7.45B7.29B5.95B5.66B
Net Debt2.15B1.35B1.28B994.50M1.57B1.18B2.97B5.71B5.57B5.17B-752.00M3.65B5.52B7.01B11.41B13.39B13.26B12.96B12.04B6.30B7.58B6.91B6.91B5.58B5.33B

Cash Flow

Currency: ZAR2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow473.72M753.28M736.21M867.34M1.43B1.90B2.09B2.00B1.83B2.19B2.20B2.46B2.56B2.30B2.02B1.75B2.99B3.71B3.87B340.00M1.71B3.25B3.22B3.12B3.12B
Investing Cash Flow-603.82M40.52M-439.47M-1.15B-335.73M-1.52B-1.06B-1.33B-1.07B-872.00M-1.12B-1.23B-2.02B-1.55B-2.84B-2.20B-2.41B-1.44B-1.14B1.77B-528.00M-1.37B-1.20B-617.00M-991.00M
Financing Cash Flow167.14M-686.95M-142.87M387.73M-951.95M-48.00M-1.30B-728.00M-819.00M-1.27B-1.13B-1.03B-610.00M-1.20B1.62B375.00M-969.00M-1.99B-2.91B-2.37B-1.38B-1.70B-2.13B-2.46B-2.18B
Capital Expenditure559.05M351.98M489.07M982.55M568.80M974.00M867.00M1.49B1.05B0646.00M1.30B2.09B1.76B2.57B2.24B2.60B1.05B1.18B498.00M586.00M943.00M1.24B1.06B1.25B
Free Cash Flow-85.32M401.30M247.14M-115.21M865.83M930.00M1.22B517.00M777.00M2.19B1.56B1.16B461.00M539.00M-546.00M-492.00M391.00M2.66B2.69B-158.00M1.12B2.30B1.98B2.06B1.87B
Dividends Paid----497.79M581.00M679.00M559.00M246.00M-506.00M534.00M489.00M507.00M543.00M135.00M330.00M417.00M373.00M141.00M158.00M490.00M985.00M1.09B1.15B
FCF to OCF-18.01%53.27%33.57%-13.28%60.35%48.84%58.50%25.82%42.53%100.00%70.68%47.20%18.04%23.48%-26.99%-28.19%13.07%71.69%69.48%-46.47%65.71%70.96%61.44%66.04%60.05%
Dividend Paid to FCF----57.49%62.47%55.56%108.12%31.66%-32.50%45.96%106.07%94.06%-99.45%-27.44%84.40%15.67%13.89%-89.24%14.07%21.27%49.82%53.04%61.35%

Key Statistics & Ratios

Market Cap10.47B
Enterprise Value16.59B
Trailing P/E6.87
Forward P/E8.88
PEG Ratio46.69
Price / Sales0.78
Price / Book3.71
EPS6.36
Book Value12.21
Revenue (TTM)13.37B
Gross Profit (TTM)7.54B
EBITDA3.24B
Profit Margin11.89%
Operating Margin17.07%
Return on Equity49.80%
Return on Assets11.86%
Shares Outstanding239.68M
Shares Float153.68M
Beta0.30
Dividend Yield9.84%
Dividend Rate4.37
Payout Ratio66.67%

Dividends

20262×
185.00Sep 22, 2026352.00Apr 8, 2026
20252×
172.00Sep 23, 2025237.00Apr 9, 2025
20242×
161.00Sep 25, 2024203.00Apr 10, 2024
20232×
148.00Sep 27, 2023241.00Mar 29, 2023
20221×
88.00Sep 14, 2022
20162×
112.94Sep 14, 201675.30Mar 14, 2016
20152×
146.41Sep 14, 201592.03Mar 23, 2015
20142×
129.68Sep 15, 201475.30Mar 14, 2014
20132×
129.68Sep 16, 201381.24Mar 15, 2013
20122×
125.49Sep 17, 201275.30Mar 16, 2012
20112×
100.39Sep 19, 201166.93Mar 18, 2011
20101×
83.66Sep 13, 2010
20082×
215.85Sep 19, 2008185.73Mar 31, 2008

Stock Splits

  • Jul 22, 20201712:1477
  • May 16, 2018826:801
  • Jul 23, 200721:25
  • Sep 19, 20052648:2859