Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹26Cr
Entertainment - Electronic Media
Rev Gr TTM
Revenue Growth TTM
-6.97%
| Quarter | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -5.8 | -8.2 | -6.1 | -2.6 | -8.7 | -3.8 | -16.1 | -4.3 | -3.1 | -13.5 | 1.9 | -12.2 |
| 310 | 310 | 304 | 321 | 306 | 310 | 340 | 301 | 303 | 293 | 297 | 272 |
Operating Profit Operating ProfitCr |
| 9.3 | 7.6 | 9.9 | 0.2 | 2.0 | 3.9 | -19.9 | 2.2 | -0.3 | -5.0 | -2.9 | -0.6 |
Other Income Other IncomeCr | 9 | 10 | 5 | 2 | 3 | 4 | 76 | 4 | 6 | 5 | 18 | 7 |
Interest Expense Interest ExpenseCr | 29 | 28 | 28 | 27 | 25 | 24 | -6 | 24 | 24 | 24 | 24 | 24 |
Depreciation DepreciationCr | 78 | 75 | 112 | 74 | 70 | 63 | 26 | 34 | 33 | 31 | 27 | 24 |
| -66 | -68 | -102 | -99 | -85 | -71 | 0 | -47 | -52 | -64 | -42 | -43 |
| 2 | 1 | -1 | -1 | -1 | 2 | -9 | 0 | 2 | 3 | 3 | 1 |
|
Growth YoY PAT Growth YoY% | -7.4 | -12.1 | -27.6 | -25.6 | -23.2 | -5.7 | 109.3 | 50.8 | 35.5 | 8.3 | -573.5 | 7.6 |
| -19.9 | -20.6 | -29.9 | -30.2 | -26.9 | -22.6 | 3.3 | -15.5 | -17.9 | -23.9 | -15.4 | -16.3 |
| -0.8 | -0.8 | -1.2 | -1.1 | -1.0 | -0.8 | 0.1 | -0.6 | -0.6 | -0.8 | -0.5 | -0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 29.9 | 26.5 | 4.3 | 18.0 | 2.3 | 11.5 | -4.4 | -5.9 | -7.0 | -4.0 | -8.7 | -3.2 |
| 769 | 900 | 992 | 1,102 | 1,119 | 1,296 | 1,295 | 1,260 | 1,226 | 1,262 | 1,195 | 1,166 |
Operating Profit Operating ProfitCr |
| 15.2 | 21.5 | 17.0 | 21.9 | 22.4 | 19.4 | 15.8 | 12.9 | 8.9 | 2.3 | -1.4 | -2.2 |
Other Income Other IncomeCr | 31 | 23 | 6 | -1 | -42 | -32 | -10 | 6 | 26 | 98 | 33 | 36 |
Interest Expense Interest ExpenseCr | 121 | 140 | 127 | 140 | 171 | 158 | 126 | 120 | 115 | 82 | 96 | 97 |
Depreciation DepreciationCr | 133 | 165 | 241 | 326 | 365 | 346 | 349 | 331 | 344 | 258 | 125 | 115 |
| -85 | -36 | -160 | -158 | -254 | -224 | -243 | -259 | -314 | -212 | -205 | -201 |
| 17 | 5 | 19 | 12 | 10 | -10 | -2 | 2 | 1 | -7 | 8 | 9 |
|
| -22.3 | 59.5 | -334.1 | 5.2 | -55.5 | 19.0 | -12.8 | -8.1 | -20.9 | 35.0 | -4.0 | 1.7 |
| -11.3 | -3.6 | -15.0 | -12.1 | -18.3 | -13.3 | -15.7 | -18.1 | -23.4 | -15.9 | -18.1 | -18.4 |
| -1.8 | 0.0 | -2.2 | -1.9 | -3.0 | -2.5 | -2.8 | -3.0 | -3.6 | -2.4 | -2.5 | -2.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 68 | 79 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 |
| 115 | 370 | 450 | 256 | 111 | -92 | -332 | -584 | -863 | -1,047 | -1,256 |
Current Liabilities Current LiabilitiesCr | 954 | 1,188 | 1,133 | 1,696 | 1,622 | 1,750 | 1,729 | 1,904 | 2,047 | 2,164 | 2,367 |
Non Current Liabilities Non Current LiabilitiesCr | 1,031 | 1,095 | 1,378 | 935 | 877 | 543 | 284 | 165 | 92 | 95 | 94 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,038 | 918 | 855 | 807 | 865 | 740 | 501 | 498 | 548 | 664 | 719 |
Non Current Assets Non Current AssetsCr | 1,199 | 2,015 | 2,285 | 2,284 | 1,937 | 1,641 | 1,358 | 1,158 | 863 | 662 | 596 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 122 | 390 | 137 | 341 | 437 | 504 | 299 | 184 | 181 | 281 | 83 |
Investing Cash Flow Investing Cash FlowCr | -293 | -636 | -624 | -387 | -185 | -42 | -139 | -182 | -64 | -163 | -72 |
Financing Cash Flow Financing Cash FlowCr | 249 | 184 | 290 | -32 | -274 | -358 | -225 | -51 | -76 | -149 | -3 |
|
Free Cash Flow Free Cash FlowCr | -173 | -239 | -482 | -45 | 198 | 452 | 150 | 28 | 140 | 235 | |
| -119.4 | -945.2 | -76.4 | -200.9 | -165.4 | -235.5 | -124.0 | -70.3 | -57.4 | -136.9 | -38.7 |
CFO To EBITDA CFO To EBITDA% | 88.6 | 158.7 | 67.5 | 110.7 | 135.1 | 161.6 | 123.5 | 98.6 | 151.8 | 949.6 | -502.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 2,521 | 2,795 | 3,314 | 1,308 | 437 | 48 | 76 | 249 | 101 | 57 | 44 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.2 |
Price To Sales Price To Sales | 2.8 | 2.4 | 2.8 | 0.9 | 0.3 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 |
Price To Book Price To Book | 13.8 | 6.2 | 6.2 | 3.8 | 2.2 | -11.0 | -0.3 | -0.5 | -0.1 | -0.1 | 0.0 |
| 22.4 | 13.1 | 20.7 | 6.3 | 3.9 | 1.4 | 4.0 | 6.1 | 7.0 | 21.2 | -36.4 |
Profitability Ratios Profitability Ratios |
| 99.8 | 96.7 | 98.6 | 99.8 | 99.7 | 99.9 | 99.8 | 100.0 | 100.0 | 100.0 | 35.7 |
| 15.2 | 21.5 | 17.0 | 21.9 | 22.4 | 19.4 | 15.8 | 12.9 | 8.9 | 2.3 | -1.4 |
| -11.3 | -3.6 | -15.0 | -12.1 | -18.3 | -13.3 | -15.7 | -18.1 | -23.4 | -15.9 | -18.1 |
| 3.1 | 8.3 | -2.0 | -1.7 | -7.6 | -12.1 | -15.1 | -28.5 | -138.8 | 70.0 | 27.3 |
| -55.7 | -9.2 | -33.4 | -49.5 | -133.6 | 4,464.5 | 98.7 | 52.6 | 40.7 | 21.4 | 18.3 |
| -4.6 | -1.4 | -5.7 | -5.5 | -9.4 | -9.0 | -13.0 | -15.8 | -22.4 | -15.5 | -16.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
#### **Overview**
SITI Networks Limited is one of India’s largest **Multi System Operators (MSOs)** and a leading digital TV and broadband network provider. Established in 1994 as the first MSO in India, SITI Networks operates under the **Essel Group**, a major Indian conglomerate with deep vertical integration in media, entertainment, packaging, infrastructure, and technology. The company delivers integrated services across **digital television, broadband, OTT, IoT, and business solutions** through a single-wire, future-ready infrastructure.
SITI Networks has a dominant presence in **East India, Andhra Pradesh, Telangana, and Haryana**, and operates in **over 16 states and union territories**, serving customers in approximately **800 locations across 245+ districts**.
---
#### **Network & Infrastructure**
- **Headends**: Operates **6 digital headends** (as of Dec 2024), down from earlier reports indicating 10–15, suggesting potential consolidation or optimization.
- **Fiber Network**: Maintains a robust network of **over 33,000 km** of optical fiber and coaxial cable across urban and semi-urban centers.
- **Signal Transmission**: Utilizes **1.5 Gbps pan-India digital links** (upgraded from 1.2 Gbps) to transmit high-quality digital TV signals.
- **Technology Platform**: Employs a **DOCSIS+GPON hybrid** and **FTTx-based converged network**, enabling delivery of **cable TV, broadband, OTT, gaming, and IoT services** over a single wire.
- **Metro Ethernet**: Built a **ring-configured dark fiber metro Ethernet network in Delhi** to ensure high-speed, uninterrupted broadband.
---
#### **Customer Base & Operations**
- **Active Customers**: Serves **over 4.5 million active customers**, down from past references of “over 45 million” – this appears to be a data discrepancy or reclassification over time. More recent and consistent figures (as of FY2023) point to **~5 million digital TV subscribers** and **285,000 active broadband customers**.
- **Broadband Growth**:
- Achieved **20% year-on-year growth** in FY2023, with **80% growth from FY2020 to FY2023**.
- Reached **2.85 lakh (285,000)** active broadband subscribers as of March 31, 2023, across **73 cities and towns**.
- Key focus markets: **Delhi (>50,000 customers)**, **Maharashtra** (>10,000), with expansion into **Rajasthan, Uttar Pradesh, and Haryana**.
- **Digital Penetration**:
- **99% of transactions are digital**, with a 100% prepaid model.
- **86% of customers** use **DPO (Direct Pay Option)** packs, indicating strong digital adoption.
---
#### **Product & Service Portfolio**
1. **Core Services**:
- Digital & Analog Cable TV
- High-Speed Broadband (up to 100 Mbps; 300–500 Mbps in select areas)
- Local & Regional TV Channels
2. **Advanced Features**:
- Video on Demand (VOD)
- Pay-per-View
- Electronic Programming Guide (EPG)
- Gaming-ready connections
3. **Smart & Integrated Offerings**:
- **OTT Services**: Launched **WATCHO**, its own OTT aggregation platform, bundled with broadband and cable plans.
- Offers integrated access to **11 major OTT platforms** including Disney+ Hotstar, Zee5, and SonyLIV.
- Sold **22,000 subscriptions** as of Sep 2023, generating ₹4 million in revenue.
- **SITI PlayTop Magic**: Android TV-certified **4K HDR Set-Top Box** with Google Assistant, Chromecast, Google Play Store, DVR, and Google Duo support.
- **IoT & Surveillance**: IoT-ready networks with **home security and surveillance solutions**.
- **Business Solutions**: Provides **ILP (Internet Leased Line)** and **ILL (International Long Distance)** services.
4. **Bundled Plans**: Offers **triple-play packages** (Cable + Broadband + OTT) to enhance customer retention and ARPU.
---
#### **Strategic Initiatives & Growth Drivers**
1. **Transition to Integrated Service Provider**:
- Developing **Future Ready Network Architecture** to deliver smart home and digital lifestyle services.
- Phasing out legacy DOCSIS systems in favor of **fiber-based FTTH infrastructure** to improve bandwidth, reduce churn, and boost EBITDA.
2. **LCO Partnership Ecosystem**:
- Collaborates with **24,904 Local Cable Operators (LCOs)** – one of India’s largest distribution networks.
- Empowers LCOs via:
- **SITI Mitra** (OYC – Own Your Customer) mobile app for business management.
- Virtual control over customer activations, recharges, and reporting.
- Training, branding support, and revenue-sharing (carriage fees).
3. **Infrastructure Sharing Agreement (HITS)**:
- Pioneer of India’s first **Headend in the Sky (HITS)** agreement with **Hinduja Group’s NXTDigital**.
- Enables **satellite-based signal delivery** to LCOs, extending reach to **semi-urban and rural areas**, reducing last-mile costs, and supporting **Digital India** goals.
4. **Expansion Through Acquisitions & Rollouts**:
- Acquired cable assets in **Delhi, Rishikesh, Narwana (Haryana), and Bellary (Karnataka)**.
- Launched broadband in **44 new towns** in FY2023.
- Expanded to **73 cities and towns** across India.
5. **Digital & Sales Innovation**:
- **BOE (Built, Operate, Earn) Franchise Model**: Engages city partners with a ₹5 lakh deposit and performance-linked commissions.
- **Variable Sales Force**: Includes **Line Men (LM)** and **Free Lancers (FL)** to accelerate low-cost market penetration.
- **Mission 10K Lead**: Digital campaign generating **8,938 leads**, **23% increase in web traffic**, and a **2.17% CTR** at ₹45.96 cost per lead.
- **Employee Referral Program** to boost broadband sales.
6. **Customer & Partner Engagement**:
- **SITI Mobile App & Website**: Enables self-service, flexible plan selection, and service management.
- **24/7 Cloud-Based Call Center**: Ensured uninterrupted support during the pandemic.
- **Verified WhatsApp Channel**: For real-time customer and partner communication.
- **Ubiattendance App**: GPS-based tracking of sales team field visits and productivity.
---
#### **Operations & Business Segments**
- **Single Segment Focus**: Operates exclusively in the **cable and broadband distribution segment** across India.
- **Subsidiaries & JVs**:
- **Siti Vision Digital Media Pvt Ltd**
- **Variety Entertainment Pvt Ltd**
- **Master Channel Community Network Pvt Ltd**
- JVs: **Paramount Digital Media Services**, **Wire and Wireless Tisai Satellite**
- Step subsidiaries: Extend reach in last-mile broadband and cable distribution.
---
#### **Financial Highlights (FY2022–23)**
- **Standalone Revenue**: ₹ **531.15 crores**
- **Broadband ARPU**: Steady growth due to bundling and premium content.
- **Subscriber Base**:
- **2 million active digital subscribers** (as per insolvency records).
- **~5 million digital TV customers** (brand-wide).
- **EBITDA Growth**: Improved margins post infrastructure upgrades and prepaid transition.
---
#### **Challenges & Risk Mitigation**
| **Risk** | **Mitigation Strategy** |
|--------|------------------------|
| **Declining Cable Demand** | Strategic shift toward **broadband and OTT**; bundled offerings to retain customers. |
| **Talent & Tech Risk** | Hires experienced professionals from consumer-facing industries; fosters **performance-driven culture**. |
| **High Churn in Broadband** | **Locked ONUs (Optical Network Units)** ensure customer stickiness and optimal hardware use. |
| **Content Competition (OTT, Smart TVs)** | Leverages **Essel Group’s 250,000+ hours of content** and partnerships with all major broadcasters. |
---
#### **Parent Company & Strategic Synergies**
- **Essel Group Advantages**:
- Owns **75 TV channels**.
- Reaches **1.3 billion viewers** across **171 countries**.
- Provides **exclusive content access**, reducing dependency on external aggregators and strengthening programming differentiation.