Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Sun TV Network Ltd

SUNTV
NSE
605.60
3.30%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Sun TV Network Ltd

SUNTV
NSE
605.60
3.30%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
23,866Cr
Close
Close Price
605.60
Industry
Industry
Entertainment & Media
PE
Price To Earnings
15.11
PS
Price To Sales
5.43
Revenue
Revenue
4,394Cr
Rev Gr TTM
Revenue Growth TTM
8.78%
PAT Gr TTM
PAT Growth TTM
-9.63%
Peer Comparison
How does SUNTV stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SUNTV
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8401,3491,0489239611,3149368299421,2901,300862
Growth YoY
Revenue Growth YoY%
-1.910.727.04.114.4-2.6-10.8-10.2-2.0-1.838.94.0
Expenses
ExpensesCr
343552321334438595395384513671515443
Operating Profit
Operating ProfitCr
498797728589523719541445429619784420
OPM
OPM%
59.259.169.463.854.454.757.853.745.548.060.448.7
Other Income
Other IncomeCr
91122112140142149172146170186110133
Interest Expense
Interest ExpenseCr
232222444443
Depreciation
DepreciationCr
8090219115108113196113118108404113
PBT
PBTCr
507827619612555753513474477694486436
Tax
TaxCr
126235154158140193104111106165131112
PAT
PATCr
380592465454415560409364371529355324
Growth YoY
PAT Growth YoY%
-7.319.914.16.89.1-5.5-11.9-19.9-10.6-5.4-13.4-10.8
NPM
NPM%
45.343.944.349.243.242.643.843.939.441.027.337.6
EPS
EPS
9.715.011.811.510.514.210.49.29.413.49.08.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
2,3952,4742,6462,9633,7833,5203,1773,5853,7724,2824,0154,394
Growth
Revenue Growth%
7.73.37.012.027.7-6.9-9.712.85.213.5-6.29.4
Expenses
ExpensesCr
7187418769591,1761,2441,1061,2971,3791,6441,8822,142
Operating Profit
Operating ProfitCr
1,6771,7331,7702,0042,6072,2762,0712,2872,3932,6382,1332,252
OPM
OPM%
70.070.066.967.668.964.765.263.863.461.653.151.3
Other Income
Other IncomeCr
99165183165243256300247381515637599
Interest Expense
Interest ExpenseCr
22112132733991314
Depreciation
DepreciationCr
615497400450663700404306486532539743
PBT
PBTCr
1,1591,3991,5511,7182,1851,8191,9412,1952,2782,6132,2172,094
Tax
TaxCr
376477520582751434416553571687513514
PAT
PATCr
7839221,0311,1361,4341,3851,5251,6421,7071,9261,7041,579
Growth
PAT Growth%
5.017.911.810.226.3-3.410.17.74.012.8-11.5-7.3
NPM
NPM%
32.737.339.038.337.939.448.045.845.345.042.435.9
EPS
EPS
19.823.426.128.836.435.238.741.743.348.943.240.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
197197197197197197197197197197197197
Reserves
ReservesCr
3,1513,2773,8314,4915,3295,5276,8577,9589,07510,33911,45012,150
Current Liabilities
Current LiabilitiesCr
222247281492549611828665824839865941
Non Current Liabilities
Non Current LiabilitiesCr
2736699011816860734740118109
Total Liabilities
Total LiabilitiesCr
3,7453,7614,3825,2746,1986,5087,9468,89810,14811,42112,63613,413
Current Assets
Current AssetsCr
2,0042,3222,2633,1004,0454,2745,1985,2855,9516,7988,0788,000
Non Current Assets
Non Current AssetsCr
1,7411,4392,1192,1742,1532,2332,7493,6134,1974,6234,5595,414
Total Assets
Total AssetsCr
3,7453,7614,3825,2746,1986,5087,9468,89810,14811,42112,63613,413

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1,1621,2991,2961,3711,8241,6561,4641,6342,0962,1711,663
Investing Cash Flow
Investing Cash FlowCr
-518-401-716-1,295-1,113-408-1,151-1,027-1,554-1,313-1,066
Financing Cash Flow
Financing Cash FlowCr
-635-737-475-475-596-1,222-249-603-631-697-618
Net Cash Flow
Net Cash FlowCr
9160104-39811527635-88161-19
Free Cash Flow
Free Cash FlowCr
7231,2591,1681,2381,7981,6261,2355041,7751,6601,280
CFO To PAT
CFO To PAT%
148.5140.8125.7120.8127.2119.596.099.5122.8112.897.6
CFO To EBITDA
CFO To EBITDA%
69.375.073.268.470.072.870.771.487.682.378.0

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
17,36514,82531,50733,36524,71111,25918,52619,31616,37823,67525,663
Price To Earnings
Price To Earnings
24.918.633.229.417.28.112.211.89.612.315.1
Price To Sales
Price To Sales
7.36.011.911.36.53.25.85.44.35.56.4
Price To Book
Price To Book
5.24.37.87.14.52.02.62.41.82.32.2
EV To EBITDA
EV To EBITDA
9.98.017.416.59.34.68.58.06.68.811.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
70.070.066.967.668.964.765.263.863.461.653.1
NPM
NPM%
32.737.339.038.337.939.448.045.845.345.042.4
ROCE
ROCE%
34.740.338.536.739.632.027.627.024.524.818.9
ROE
ROE%
23.426.625.624.225.924.221.620.118.418.314.6
ROA
ROA%
20.924.523.521.523.121.319.218.416.816.913.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Sun TV Network Limited is one of India’s largest and most profitable media conglomerates. Established as a dominant force in South Indian broadcasting, the company has evolved into a multi-platform entertainment giant with a diversified portfolio spanning **Television, Radio, Digital (OTT), Film Production, and International Sports Franchises**. Operating as a single reportable segment—**Media and Entertainment**—the company is characterized by its debt-free balance sheet, high cash generation, and aggressive expansion into global sporting leagues. --- ### **Dominant Broadcasting & Content Ecosystem** Sun TV Network maintains a commanding lead in the Indian broadcasting landscape, particularly within the four southern states, while systematically expanding its footprint into regional markets across the north and east. * **Television Network:** Operates a massive bouquet of **37 satellite television channels** (including HD variants) across **7 languages**: Tamil, Telugu, Kannada, Malayalam, Bangla, Marathi, and Hindi. * **Flagship Leadership:** **Sun TV** (Tamil) consistently remains the most-watched channel in India, providing a high-yield platform for advertisers. * **Content Ownership Strategy:** The company has transitioned from selling telecast slots to **commissioning original programs** and retaining **100% ownership rights**. This allows for total control over multi-platform monetization and long-term library value. * **Intellectual Property Management:** * **Satellite Rights:** Perpetual acquisition of rights for feature films and long-form programming. These are treated as **Intangible Assets** and amortized over **4 years** on a graded basis. * **Original Programming:** Costs for multi-episode serials are amortized based on the number of **telecasted episodes**. * **Global Reach:** The network broadcasts to **18 countries**, including the USA, UK, Singapore, Canada, and South Africa, with exports contributing **7%** of total turnover. --- ### **Strategic Diversification: Sports & Digital Growth** To counter the stagnation of linear television, Sun TV has aggressively pivoted toward high-growth verticals in sports and digital streaming. #### **1. Global Cricket Portfolio** Sports has emerged as a primary growth engine, contributing **Rs. 567.55 crores** in income for the first half of FY26. * **SunRisers Hyderabad (SRH):** A premier franchise in the **Indian Premier League (IPL)**. * **SunRisers Eastern Cape:** Competing in Cricket South Africa’s **SA20 League**. * **SunRisers Leeds Limited:** In July 2025, the company acquired a **100% stake** in this UK-based franchise (The Hundred) for **GBP 10.05 million** (approx. **Rs. 10.05 crore**). For the quarter ended Sept 2025, this entity alone generated a PBT of **Rs. 22.19 crores**. #### **2. Digital & OTT (Sun NXT)** Capitalizing on India’s **80 crore+ internet users**, the **Sun NXT** platform provides video-on-demand content across multiple languages. The strategy focuses on migrating the company’s massive library to digital formats to capture the shift in consumer behavior, where digital media now holds a **32% revenue share** of the total M&E market. #### **3. Radio Network Consolidation** The company operates **62 FM stations** across India, recently undergoing a corporate restructuring to achieve pan-India scale under the **"Red FM"** brand. * **SAFL Scheme:** Amalgamation of **South Asia FM Limited** with its associates to consolidate presence in Tier-1 hubs like Mumbai, Delhi, and Kolkata (Effective **Feb 2025**). * **KRL Scheme:** Amalgamation of **Udaya FM** into **Kal Radio Limited** (Effective **May 2025**) with a share exchange ratio of **41,965 KRL shares** for every **10,000 Udaya FM shares**. --- ### **Financial Strength & Shareholder Returns** Sun TV Network is distinguished by its conservative financial management and robust liquidity position. | Parameter (Consolidated) | FY 2024-25 (Rs. Cr) | FY 2023-24 (Rs. Cr) | FY 2022-23 (Rs. Cr) | | :--- | :---: | :---: | :---: | | **Total Income** | **4,543.96** | **4,630.19** | **4,023.40** | | **Profit After Tax (PAT)** | **1,654.46** | **1,875.15** | **1,674.53** | | **Revenue from Operations** | **3,878.86** | **3,961.47** | **3,661.40** | | **Basic EPS (Rs.)** | **41.98** | **47.58** | **42.49** | **Balance Sheet & Liquidity Highlights:** * **Debt-Free Status:** The company carries **zero debt**; all capital expenditure is funded via **internal accruals**. * **Cash Reserves:** As of March 2025, the company held **Current Investments** of **Rs. 6,017.15 crores** and **Cash/Equivalents** of **Rs. 864.56 crores**. * **Working Capital:** Increased significantly to **Rs. 7,213.13 crores** in FY25. * **Dividend Policy:** A consistent high-payout history. For FY 2025-26, the board has already declared interim dividends totaling **Rs. 11.25 per share (225%)**. --- ### **Operational Efficiency & Sustainability** The company integrates technological advancement with environmental responsibility to ensure long-term viability. * **AI Integration:** Targeting **10% revenue growth** and **15% cost efficiency** through the adoption of **Generative AI** by **2027**. * **Environmental Stewardship:** * **Water Management:** Implemented **Zero Liquid Discharge (ZLD)**; reused **14,291 KL** of water in FY25 through biological treatment and reverse osmosis. * **Waste Management:** Converts food waste into manure via **bio-composting**. * **Governance:** **99.99%** of equity shares are dematerialized. A **Risk Management Committee** evaluates business threats quarterly. --- ### **Risk Factors & Mitigation** Investors should monitor the following regulatory and market challenges: * **Regulatory Environment:** Ongoing challenges regarding licensing, investment limits, and the impact of the **New Labour Codes** (notified Nov 2025), which resulted in an exceptional financial charge in Q3 FY26. * **Exceptional Impairments:** In FY25, the company recorded a **Rs. 73.52 crore** impairment on its investment in **South Asia FM Limited**. * **Contingent Liabilities:** Disputed tax claims (Income Tax, Service Tax, and GST) totaling **Rs. 91.01 crores** are currently under appeal. * **Market Volatility:** Exposure to **Foreign Currency Risk** (USD, GBP, ZAR, SGD) and the continuous threat of **Digital Piracy** which impacts the valuation of original content. * **Credit Risk:** Managed via an **Expected Credit Loss (ECL)** model, with an allowance for doubtful trade receivables of **Rs. 143.15 crores** as of March 2025. ### **Future Outlook** The Indian M&E sector is projected to reach **Rs. 3.08 trillion (US$ 37.2 billion)** by **2026**, growing at a **10% CAGR**. Sun TV is positioned to capture this growth by leveraging its dominant regional linear presence while scaling its international sports portfolio and digital streaming capabilities.