First Time Loading...
S

Sun International Ltd
JSE:SUI

Watchlist Manager
Sun International Ltd
JSE:SUI
Watchlist
Price: 3 521 Zac -1.4% Market Closed
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

13.6B
+4%
Assets
Growth Rates:
1 Year
+0%
3 Years
+2%
5 Years
-44%
7 Years
-44%
10 Years
-2%
11.4B
+1%
Liabilities
Growth Rates:
1 Year
+2%
3 Years
-2%
5 Years
-48%
7 Years
-57%
10 Years
-2%
2.1B
+25%
Equity
Growth Rates:
1 Year
-9%
3 Years
+25%
5 Years
-14%
7 Years
-
10 Years
+1%

Balance Sheet Decomposition
Sun International Ltd

13.6B
Assets
11.4B
Liabilities
13.6B
Assets
11.4B
Liabilities
Current Assets 1.5B
Cash & Short-Term Investments 383m
Receivables 970m
Other Current Assets 135m
Non-Current Assets 12.1B
Long-Term Investments 521m
PP&E 9.3B
Intangibles 820m
Other Non-Current Assets 1.4B
Current Liabilities 4.5B
Accounts Payable 2B
Other Current Liabilities 2.5B
Non-Current Liabilities 6.9B
Long-Term Debt 5B
Other Non-Current Liabilities 2B

Balance Sheet
Sun International Ltd

Rotate your device to view
Balance Sheet
Currency: ZAR
Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022
Assets
Cash & Cash Equivalents
1 123
696
952
775
1 076
374
546
Cash
1 123
696
952
775
538
0
0
Cash Equivalents
0
0
0
0
538
374
546
Total Receivables
1 009
1 032
859
803
1 129
520
632
Accounts Receivables
316
408
453
446
1 035
315
356
Other Receivables
693
624
406
357
94
205
276
Inventory
160
170
171
166
100
88
118
Other Current Assets
303
301
579
310
692
723
526
Total Current Assets
2 595
2 199
2 561
2 054
1 767
1 705
1 822
PP&E Net
17 329
18 196
17 155
16 884
9 333
9 030
9 054
PP&E Gross
17 329
18 196
17 155
16 884
9 333
9 030
9 054
Accumulated Depreciation
10 140
10 913
12 507
12 228
8 038
8 243
8 241
Intangible Assets
1 928
1 639
1 990
1 664
866
350
300
Goodwill
1 059
1 056
1 143
1 034
464
464
518
Note Receivable
24
214
278
289
129
136
183
Long-Term Investments
64
18
27
51
31
92
548
Other Long-Term Assets
1 066
1 114
1 142
1 648
1 116
1 176
1 121
Other Assets
1 059
1 056
1 143
1 034
464
464
518
Total Assets
24 065
N/A
24 436
+2%
24 296
-1%
23 624
-3%
13 242
-44%
12 953
-2%
13 546
+5%
Liabilities
Accounts Payable
803
535
777
722
2 158
541
687
Accrued Liabilities
1 143
1 317
1 461
1 355
1 162
933
1 101
Short-Term Debt
2 160
1 863
1 684
1 121
0
104
273
Current Portion of Long-Term Debt
1 626
1 396
2 448
1 665
1 377
1 138
1 811
Other Current Liabilities
505
354
224
532
397
525
386
Total Current Liabilities
6 237
5 465
6 594
5 395
3 590
3 241
3 712
Long-Term Debt
10 731
11 737
10 551
11 620
7 047
6 716
5 914
Deferred Income Tax
820
950
445
367
203
236
282
Minority Interest
2 936
2 899
1 808
1 614
253
291
325
Other Liabilities
5 613
5 978
2 420
2 007
940
1 044
1 606
Total Liabilities
26 337
N/A
27 029
+3%
21 818
-19%
21 003
-4%
11 527
-45%
10 946
-5%
11 189
+2%
Equity
Common Stock
8
8
1 893
1 893
3 100
3 100
3 042
Retained Earnings
2 573
2 056
2 137
2 261
89
335
737
Additional Paid In Capital
287
287
0
0
0
0
0
Unrealized Security Profit/Loss
4
0
0
0
0
0
0
Treasury Stock
604
424
394
352
400
419
442
Other Equity
4 540
4 520
1 158
1 181
1 074
1 009
980
Total Equity
2 272
N/A
2 593
-14%
2 478
N/A
2 621
+6%
1 715
-35%
2 007
+17%
2 357
+17%
Total Liabilities & Equity
24 065
N/A
24 436
+2%
24 296
-1%
23 624
-3%
13 242
-44%
12 953
-2%
13 546
+5%
Shares Outstanding
Common Shares Outstanding
142
142
146
147
249
248
246

See Also

Summary
SUI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SUI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SUI stock valuation using valuation multiples.
Wall Street Estimates
SUI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SUI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.