1. South Africa Stocks

  2. •

    Consumer services

  3. •

    Hotels/Resorts/Cruise lines
Sun International Limited

Sun International Limited

2.42
EUR
+0.02
(+0.83%)
463.03MMarket Cap
Mar 15Next Earn
Sun International Limited
DUS:RY1B
(Dusseldorf Stock Exchange)

Recent

price

2.42

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
ZAR
70.17
77.14
84.11
92.77
89.4
94.2
103.8
132.33
124.25
93.83
34.6
31.32
45.6
49.01
51.68
53.55
- -
Revenue per Share
5.91
3.86
5.6
6.3
4.64
7.94
-3.53
-2.09
-0.05
5.18
-10.45
1.05
2.24
4.94
7.64
6.67
- -
Basic EPS, GAAP
6.99
17.07
9.24
10.5
4.13
4.81
-4.65
3.36
19.9
21.29
-0.9
4.75
9.32
8.1
8.47
7.64
- -
Free Cash Flow per Basic Share
2.21
3.84
4.48
4.74
4.38
4.53
4.63
2.84
3.12
2.96
0.81
0.63
1.98
4.92
4.49
4.74
- -
Dividend per Share
9.97
13.52
11.42
16.42
12.04
17.83
-18.63
-22.14
16.98
17.89
6.88
8.08
9.59
8.73
11.68
13.37
13.37
Book Value per Share
6.86
9.6
7.24
12.43
6.24
12.17
-46.63
-45.14
-4.49
-0.53
3.4
4.8
6.26
5.38
8.27
10.21
10.21
Tangible Book Value per Share
111
112
113
111
112
112
117
116
134
126
175
249
247
244
243
242
242
Basic Weighted Avg Shares
7,797
8,651
9,494
10,267
9,970
10,553
12,186
15,351
16,614
11,836
6,054
7,812
11,274
11,962
12,569
12,977
- -
Sales/Revenue/Turnover
20.89
18.61
18.01
18.31
16.34
21.57
15.73
14.68
15.1
18.88
-2.53
10.2
21.52
21.23
21.07
19.21
- -
Operating Margin (%)
685
769
818
851
900
1,018
1,137
1,712
1,752
1,688
1,225
863
828
800
796
807
- -
Depreciation Expense
657
433
632
697
518
890
-414
-243
-7
653
-1,829
263
555
1,205
1,858
1,616
- -
Net Income, GAAP
40.54
47.2
33.26
32.33
36.44
30.63
- -
63.95
49.55
29.2
- -
33.45
44.08
29.84
27.32
25.5
- -
Effective Tax Rate (%)
8.43
5.01
6.66
6.79
5.2
8.43
-3.4
-1.58
-0.04
5.52
-30.21
3.37
4.92
10.07
14.78
12.45
- -
Profit Margin (%)
-2,232
-2,955
-2,421
-3,033
-3,917
-3,808
-3,110
-3,399
-3,215
-2,551
-1,797
-1,510
-1,836
-2,919
-2,819
-1,458
-1,458
Working Capital
3,940
2,936
1,571
1,510
2,666
4,150
9,980
10,696
9,780
10,034
7,047
5,130
5,914
4,957
3,521
4,873
4,873
LT Debt
2,495
2,817
2,485
3,665
1,988
2,746
1,254
306
4,286
4,235
1,462
1,716
2,032
2,010
3,256
3,666
3,666
Total Equity
11.38
9.61
14.8
16.94
11.89
15.22
- -
5.2
7.01
8.38
- -
9.42
15.34
18.86
20.89
20.02
- -
Return on Invested Capital (%)
13.55
6.3
7.79
8.1
6.26
11.6
- -
-0.75
1.39
5
- -
5.88
7.22
15.82
22.21
19.88
- -
Return on Capital (%)
77.94
32.88
44.73
41.71
29.35
46.57
- -
- -
- -
25.61
-84.36
14.13
25.44
53.6
74.77
53.42
- -
Return on Common Equity (%)

Capital Structure

ZAR

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
ST Debt
2,424
2,423
790
LT Borrowings
2,884
- -
4,297
LT Finance Leases
637
- -
576
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
242
242
241
Market Capitalization
10,134
10,229
9,008

Working Capital

ZAR

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
Total Current Assets
1,707
1,557
1,677
Cash, Cash Equivalents & STI
364
298
336
Accounts Receivable, Net
441
1,011
399
Inventories
110
96
125
Total Current Liabilities
4,526
4,511
3,135
Payables & Accruals
- -
- -
- -
ST Debt
2,424
2,423
790
Deferred Revenue
- -
- -
- -

Growth Rates

ZAR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
121.33%
21.86%
12.59%
Free Cash Flow
-67.02%
-154.97%
-10.05%
Net Income, GAAP
-993.87%
30.99%
-13.02%
Sales/Revenue/Turnover
5.98%
17.56%
3.25%
Total Cash Common Dividend
28.48%
72.66%
5.22%

Semi-annual Revenue

ZAR

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
11,962
2024
- -
- -
12,569
2025
- -
- -
12,977

Semi-annual Earnings Per Share

ZAR

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
4.94
2024
- -
- -
7.64
2025
- -
- -
6.67

Semi-annual Dividends Per Share

ZAR

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
4.92
2024
- -
- -
4.49
2025
- -
- -
4.74
Similar Companies
Airbnb, Inc. (NASDAQ:ABNB)
Carnival Corporation Ltd. (NYSE:CCL)
Indian Hotels Co. Ltd. (NSE:INDHOTEL)
Royal Caribbean Cruises Ltd. (NYSE:RCL)
Norwegian Cruise Line Holdings Ltd. (NYSE:NCLH)
Marriott International (NASDAQ:MAR)
Business
Sun International Limited (JSE: SUI) owns and operates casinos, hotels, resorts and entertainment properties primarily in South Africa; it provides management services in the hotel, resort, casino and gambling sectors; and engages in gaming route operations via Sun Slots Limited Payout Machines, online sports betting and gaming through Sunbet, as well as letting of retail and entertainment facilities. The company operates urban casinos including GrandWest, Sun Time Square, Sibaya Casino, Carnival City, Boardwalk, Meropa, Windmill, Flamingo and Golden Valley; resorts and hotels such as Sun City Resort, Wild Coast Sun, The Table Bay Hotel and The Maslow Sandton; and maintains the Sun MVG loyalty programme alongside championship golf courses hosting events like the Nedbank Golf Challenge. Sun International focuses on South African markets with a South Africa-centric strategy, supplemented by limited operations in Africa including new Sunbet licences in Mpumalanga, North West and Botswana; it was founded in 1966 and is headquartered at 6 Sandown Valley Crescent, Sandton, South Africa. Recent developments include the disposal of its equity interest and loan account in Tourist Company of Nigeria PLC to RFC Limited for US$14.55 million in 2024, yielding a net accounting gain and applied proceeds reducing group debt; receipt of first contingent consideration of R206 million from Dreams S.A. in Chile in June 2024 with second instalments scheduled through 2027 totalling approximately R602 million gross; termination of the proposed R7.3 billion acquisition of Peermont Holdings in July 2025 due to regulatory delays, now pending Competition Tribunal hearing from May 2025; appointment of Ulrik Bengtsson as CEO in July 2025 succeeding Anthony Leeming, with strategy emphasising online gaming growth via Sunbet which reported 60.6% income rise to R1.2 billion in 2024; and rollout of solar energy projects including 1.5MW at Sun City, 4.1MW at Carnival City and 3.3MW at Sibaya, alongside The Table Bay Hotel transitioning to InterContinental management under IHG partnership from Q4 2025.