JSE:SUI - Analysts future estimates and past financials data (ZAR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2028	15,569	N/A	1,720	3,447	3
12/31/2027	14,629	N/A	1,544	3,209	3
12/31/2026	13,796	N/A	1,431	3,120	3
6/30/2026	13,373	1,535	1,553	3,037	N/A
3/31/2026	13,175	1,569	1,703	3,078	N/A
12/31/2025	12,977	1,602	1,852	3,119	N/A
9/30/2025	12,868	1,537	1,831	2,933	N/A
6/30/2025	12,759	1,472	1,810	2,747	N/A
3/31/2025	12,664	1,343	1,935	2,933	N/A
12/31/2024	12,569	1,214	2,059	3,118	N/A
9/30/2024	12,409	1,154	2,121	3,298	N/A
6/30/2024	12,249	1,094	2,182	3,477	N/A
3/31/2024	12,106	1,108	2,080	3,348	N/A
12/31/2023	11,962	1,122	1,977	3,218	N/A
9/30/2023	11,890	976	2,160	3,306	N/A
6/30/2023	11,817	830	2,343	3,393	N/A
3/31/2023	11,546	693	2,324	3,320	N/A
12/31/2022	11,274	555	2,304	3,247	N/A
6/30/2022	9,220	566	2,140	2,726	N/A
3/31/2022	8,516	416	1,662	2,210	N/A
12/31/2021	7,812	265	1,184	1,694	N/A
6/30/2021	7,332	177	669	1,106	N/A
3/31/2021	6,693	-208	256	723	N/A
12/31/2020	6,054	-594	-158	340	N/A
6/30/2020	8,722	-492	128	1,051	N/A
3/31/2020	10,279	-44	N/A	2,452	N/A
12/31/2019	11,836	404	N/A	3,852	N/A
9/30/2019	18,275	599	N/A	4,105	N/A
6/30/2019	16,741	327	N/A	4,374	N/A
3/31/2019	16,678	263	N/A	4,028	N/A
12/31/2018	16,614	198	N/A	3,682	N/A
9/30/2018	13,520	130	N/A	3,409	N/A
6/30/2018	13,260	34	N/A	3,141	N/A
3/31/2018	14,306	41	N/A	3,046	N/A
12/31/2017	15,351	48	N/A	2,951	N/A
12/31/2016	15,400	312	N/A	4,444	N/A
6/30/2016	12,186	-450	N/A	2,023	N/A
3/31/2016	11,643	-399	N/A	1,854	N/A
12/31/2015	11,100	-348	N/A	1,878	N/A
9/30/2015	10,827	248	N/A	2,087	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: Insufficient data to determine if SUI's forecast earnings growth is above the savings rate (9.7%).

Earnings vs Market: Insufficient data to determine if SUI's earnings are forecast to grow faster than the ZA market

High Growth Earnings: Insufficient data to determine if SUI's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: SUI's revenue (5.4% per year) is forecast to grow faster than the ZA market (3.6% per year).

High Growth Revenue: SUI's revenue (5.4% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: SUI's Return on Equity is forecast to be high in 3 years time (32.5%)

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2026/09/17 05:59
End of Day Share Price	2026/09/16 00:00
Earnings	2026/06/30
Annual Earnings	2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Sun International Limited is covered by 7 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Frederik Conradie de Beer	Avior Capital Markets
Brian Pyle	Avior Capital Markets
Warren Goldblum	Deutsche Bank

Sun International Future Growth

Future criteria checks 2/6

Key information

Recent future growth updates

Sun International Limited Provides Earnings Guidance for the Six-Month Period Ended 30 June 2025

Recent updates

First half dividend of R1.85 announced

First half 2026 earnings released: EPS: R2.80 (vs R3.04 in 1H 2025)

Sun International Limited Declares Interim Gross Cash Dividend for the Six-Month Period Ended 30 June 2026, Payable on 28 September 2026

Now 22% undervalued

We Ran A Stock Scan For Earnings Growth And Sun International (JSE:SUI) Passed With Ease

Now 20% undervalued

Sun International Limited, Annual General Meeting, Jun 03, 2026

CFO & Executive Director recently sold R2.1m worth of stock

Upcoming dividend of R3.52 per share

Final dividend increased to R3.52

Full year 2025 earnings released: EPS: R6.61 (vs R4.99 in FY 2024)

Sun International Limited Proposes Final Cash Dividend for the Period Ended December 31, 2025, Payable on April 13, 2026

Sun International Limited to Report Fiscal Year 2025 Final Results on Mar 16, 2026

CFO & Executive Director recently sold R145k worth of stock

First half 2025 earnings released: EPS: R3.04 (vs R1.96 in 1H 2024)

Sun International (JSE:SUI) Will Pay A Dividend Of ZAR1.72

First half dividend increased to R1.72

Now 20% undervalued

Sun International Limited Provides Earnings Guidance for the Six-Month Period Ended 30 June 2025

Now 20% undervalued

Sun International Limited Announces Board and Committee Changes, Effective July 1, 2025

Sun International Limited Appoints Ulrik Bengtsson as an Executive Director, Effective 1 July 2025

CEO & Executive Director recently sold R6.5m worth of stock

Non-Executive Chairman recently bought R874k worth of stock

Sun International's (JSE:SUI) Upcoming Dividend Will Be Larger Than Last Year's

Upcoming dividend of R2.37 per share

CFO & Executive Director recently bought R990k worth of stock

Sun International Limited, Annual General Meeting, May 07, 2025

Sun International Limited Announces Chief Executive Changes

Why Sun International's (JSE:SUI) Earnings Are Better Than They Seem

Sun International (JSE:SUI) Has Announced That It Will Be Increasing Its Dividend To ZAR2.37

Final dividend of R2.37 announced

Full year 2024 earnings released: EPS: R499 (vs R4.23 in FY 2023)

Sun International Limited to Report First Half, 2025 Results on Sep 08, 2025

Sun International Limited to Report Fiscal Year 2024 Results on Mar 17, 2025

CEO & Executive Director recently sold R11m worth of stock

Sun International's (JSE:SUI) Strong Earnings Are Of Good Quality

First half 2024 earnings released: EPS: R1.96 (vs R1.71 in 1H 2023)

Sun International (JSE:SUI) Is Very Good At Capital Allocation

Insufficient new directors

Increases to Sun International Limited's (JSE:SUI) CEO Compensation Might Cool off for now

Rutam Finance Company Limited concluded a sale and purchase of shares agreement to acquire a 43.3% stake in The Tourist Company of Nigeria Plc (NGSE:TOURIST) from Sun International Limited (JSE:SUI) for $1.875 million.

Upcoming dividend of R2.03 per share

CEO & Executive Director recently bought R2.3m worth of stock

Sun International's (JSE:SUI) Dividend Will Be ZAR2.03

Sun International Limited, Annual General Meeting, May 08, 2024

Sun International Limited, Annual General Meeting, Mar 04, 2024

Upcoming dividend of R1.48 per share at 9.3% yield

Sun International Limited Declares Gross Interim Cash Dividend for the Six-Month Period Ended 30 June 2023, Payable on 2 October 2023

First half 2023 earnings released: EPS: R1.71 (vs R0.94 in 1H 2022)

Sun International Limited to Report Q2, 2023 Results on Sep 11, 2023

Does Sun International (JSE:SUI) Have A Healthy Balance Sheet?

Shareholders Would Enjoy A Repeat Of Sun International's (JSE:SUI) Recent Growth In Returns

CEO & Executive Director recently bought R2.2m worth of stock

Upcoming dividend of R2.41 per share at 8.5% yield

The Strong Earnings Posted By Sun International (JSE:SUI) Are A Good Indication Of The Strength Of The Business

Full year 2022 earnings released: EPS: R2.24 (vs R1.06 in FY 2021)

Sun International Limited to Report Fiscal Year 2022 Results on Mar 13, 2023

Upcoming dividend of R0.88 per share

First half 2022 earnings released: EPS: R0.94 (vs R0.28 loss in 1H 2021)

Investor sentiment improved over the past week

Investor sentiment improved over the past week

Full year 2021 earnings: Revenues and EPS in line with analyst expectations

Investor sentiment improved over the past week

Investor sentiment deteriorated over the past week

Investor sentiment improved over the past week

Independent Non-Executive Chairman Jabulane Mabuza has left the company

Sun International Limited to Report Fiscal Year 2020 Results on Mar 15, 2021

An unknown buyer acquired an unknown stake in Sun International Limited (JSE:SUI) from clients of Allan Gray.

New 90-day high: R15.33

New 90-day low: R12.60

Sun International Limited Announces Appointment of Tapiwa Ngara as a Full Director

An unknown buyer acquired an unknown stake in Sun International Limited (JSE:SUI) from clients of Steyn Capital Management (Pty) Ltd.

New 90-day high: R15.30