Subscribe

Sun International Limited (SUI.JO)

ZAc5,006.00 -94.00 (-1.84%)
ZA JNB Consumer Cyclical Gambling, Resorts & Casinos
Address 6 Sandown Valley Crescent 2196
Sandton, ZA
CEO R Ulrik Bengtsson
IPO 2005-09-16
ISIN ZAE000097580

Explore sections of this company profile

Description

Sun International Limited is a hospitality and gaming enterprise that owns, operates, and holds interests in an array of casino, hotel, and resort properties. Primarily focused on the markets of South Africa and Nigeria, the company also extends management services to these types of establishments. Established in 1966, its corporate headquarters are located in Sandton, South Africa.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
ZAc5,006.00 -94.00 (-1.84%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
560.7K
Beta
0.29
Float Shares
210.82M
Free Float %
88.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.29% +0.56% +3.37% +10.21% +24.70% +26.18% +18.29% +31.17% +161.22% -19.65% +119.98%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5,006.00
DCF (Unlevered) 9,098.55 +81.8%
DCF (Levered) 14,001.11 +179.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.59
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Gambling, Resorts & Casinos: +5.3%
    +3.3% Q4'25: +8.6% (vs Q4'23)
  • EPS growth Gambling, Resorts & Casinos: +9.4%
    +34.8% Q4'25: +44.6% (vs Q4'23)
  • FCF margin FCF growth · Gambling, Resorts & Casinos: +17.3%
    +8.7% Q4'25: +15.7% (vs Q4'23)
  • EBIT margin Gambling, Resorts & Casinos: +17.5%
    +16.6% Q4'25: +15.3% (vs Q4'23)
  • ROIC Gambling, Resorts & Casinos: +8.0%
    +17.8% Q4'25: +33.7% (vs Q4'23)
  • Share dilution Gambling, Resorts & Casinos: +0.3%
    -0.9% Q4'25: -1.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Gambling, Resorts & Casinos: 0.94×
    1.91× Q4'25: 1.00× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.32) × ERP
WACC = 68% × Ke + 32% × Kd (9.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9,098.55 Current price: 5,006.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Revenue
10.55B
est: 10.77B (-2.1%)
12.19B
est: 12.45B (-2.1%)
15.40B
est: 12.45B (+23.7%)
15.35B
est: 15.61B (-1.7%)
16.61B
est: 16.67B (-0.3%)
11.84B
est: 17.22B (-31.3%)
6.05B
est: 18.21B (-66.7%)
11.96B
est: 12.24B (-2.3%)
12.57B
est: 12.73B (-1.2%)
12.98B
est: 12.81B (+1.3%)
13.96B
13.78B – 14.15B
+9.0% YoY
14.91B
14.65B – 15.17B
+6.8% YoY
15.92B
15.60B – 16.23B
+6.7% YoY
EBITDA
2.75B
est: 2.33B (+18.1%)
1.77B
est: 2.69B (-34.2%)
3.87B
est: 2.69B (+43.7%)
3.82B
est: 3.38B (+13.2%)
4.13B
est: 3.61B (+14.5%)
3.28B
est: 3.72B (-11.9%)
681.00M
est: 3.94B (-82.7%)
3.24B
est: 2.65B (+22.2%)
3.35B
est: 3.17B (+5.8%)
2.96B
est: 3.19B (-7.2%)
3.47B
3.43B – 3.52B
+9.0% YoY
3.71B
3.65B – 3.77B
+6.8% YoY
3.96B
3.88B – 4.04B
+6.7% YoY
EBIT
1.86B
est: 1.33B (+39.8%)
635.00M
est: 1.53B (-58.6%)
2.29B
est: 1.53B (+49.6%)
2.25B
est: 1.92B (+17.1%)
2.51B
est: 2.05B (+22.2%)
2.24B
est: 2.12B (+5.3%)
-114.00M
est: 2.24B (-105.1%)
2.56B
est: 1.51B (+70.0%)
2.67B
est: 2.76B (-3.3%)
2.15B
est: 2.78B (-22.5%)
3.03B
2.99B – 3.07B
+9.0% YoY
3.23B
3.18B – 3.29B
+6.8% YoY
3.45B
3.38B – 3.52B
+6.7% YoY
Net Income
890.00M
est: 1.57B (-43.3%)
-414.00M
est: 1.29B (-132.2%)
210.00M
est: 1.29B (-83.7%)
-243.00M
est: 629.31M (-138.6%)
-5.00M
est: 918.79M (-100.5%)
653.00M
est: 1.25B (-47.6%)
-1.83B
est: -558.28M (-227.6%)
1.21B
est: 1.18B (+2.5%)
1.86B
est: 1.27B (+46.7%)
1.78B
est: 1.37B (+29.5%)
1.46B
1.44B – 1.49B
+6.7% YoY
1.61B
1.59B – 1.62B
+9.8% YoY
1.77B
1.74B – 1.81B
+10.3% YoY
SGA
849.00M
est: 473.14M (+79.4%)
723.00M
est: 546.59M (+32.3%)
1.20B
est: 546.59M (+120.3%)
1.19B
est: 685.44M (+72.9%)
1.24B
est: 731.90M (+69.7%)
621.00M
est: 756.07M (-17.9%)
284.00M
est: 799.52M (-64.5%)
635.00M
est: 537.54M (+18.1%)
777.00M
est: 858.70M (-9.5%)
1.64B
est: 864.41M (+90.1%)
942.28M
929.58M – 954.98M
+9.0% YoY
1.01B
988.85M – 1.02B
+6.8% YoY
1.07B
1.05B – 1.10B
+6.7% YoY
EPS
7.95
est: 6.41 (+24.0%)
-3.53
est: 5.25 (-167.2%)
1.79
est: 5.25 (-65.9%)
-2.44
est: 2.57 (-195.0%)
-0.05
est: 3.75 (-101.4%)
7.23
est: 5.09 (+42.0%)
-10.60
est: -2.28 (-365.0%)
4.60
est: 4.80 (-4.2%)
4.99
est: 5.22 (-4.4%)
6.67
est: 5.65 (+18.1%)
6.03
5.93 – 6.13
+6.7% YoY
6.62
6.55 – 6.69
+9.8% YoY
7.30
7.15 – 7.45
+10.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-28 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-27 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-26 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-25 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-22 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-21 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-20 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-19 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-18 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-15 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-14 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-13 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-12 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-11 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-08 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-07 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-06 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-05 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-05-04 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-29 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
6.24B
OE per share TTM
25.58
Owner's Yield
52.78%
Maintenance CapEx ratio
40.55%
Maint CapEx / Avg PPE
97.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 26 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
305.1K
Shares Outstanding
239.68M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ulrik Bengtsson Chief Executive Officer & Executive Director 16M male
Norman Basthdaw Chief Financial Officer & Executive Director 7M male
Ditsheoana Modise Chief People & Business Enablement Officer 5M
Andrew G. Johnston Director of Legal, Compliance & Corporate Service and Group Company Secretary 5M male
Leslie Peters Chief Technology & Product Officer male
Mark Sergeant Chief Operating Officer for Gaming male
Nomzamo Radebe Chief Operating Officer for Hospitality & Sales
Helen Stewart Chief Marketing Officer female
Nwabisa Titus Director of Investor Relations female
Raveshni Naidoo Chief of Staff
Felix Mthembu Chief Executive Officer - Sun Slots male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits