Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹23,866Cr
Rev Gr TTM
Revenue Growth TTM
8.78%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SUNTV
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -1.9 | 10.7 | 27.0 | 4.1 | 14.4 | -2.6 | -10.8 | -10.2 | -2.0 | -1.8 | 38.9 | 4.0 |
| 343 | 552 | 321 | 334 | 438 | 595 | 395 | 384 | 513 | 671 | 515 | 443 |
Operating Profit Operating ProfitCr |
| 59.2 | 59.1 | 69.4 | 63.8 | 54.4 | 54.7 | 57.8 | 53.7 | 45.5 | 48.0 | 60.4 | 48.7 |
Other Income Other IncomeCr | 91 | 122 | 112 | 140 | 142 | 149 | 172 | 146 | 170 | 186 | 110 | 133 |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 4 | 3 |
Depreciation DepreciationCr | 80 | 90 | 219 | 115 | 108 | 113 | 196 | 113 | 118 | 108 | 404 | 113 |
| 507 | 827 | 619 | 612 | 555 | 753 | 513 | 474 | 477 | 694 | 486 | 436 |
| 126 | 235 | 154 | 158 | 140 | 193 | 104 | 111 | 106 | 165 | 131 | 112 |
|
Growth YoY PAT Growth YoY% | -7.3 | 19.9 | 14.1 | 6.8 | 9.1 | -5.5 | -11.9 | -19.9 | -10.6 | -5.4 | -13.4 | -10.8 |
| 45.3 | 43.9 | 44.3 | 49.2 | 43.2 | 42.6 | 43.8 | 43.9 | 39.4 | 41.0 | 27.3 | 37.6 |
| 9.7 | 15.0 | 11.8 | 11.5 | 10.5 | 14.2 | 10.4 | 9.2 | 9.4 | 13.4 | 9.0 | 8.2 |
| 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 |
|---|
|
| 7.7 | 3.3 | 7.0 | 12.0 | 27.7 | -6.9 | -9.7 | 12.8 | 5.2 | 13.5 | -6.2 | 9.4 |
| 718 | 741 | 876 | 959 | 1,176 | 1,244 | 1,106 | 1,297 | 1,379 | 1,644 | 1,882 | 2,142 |
Operating Profit Operating ProfitCr |
| 70.0 | 70.0 | 66.9 | 67.6 | 68.9 | 64.7 | 65.2 | 63.8 | 63.4 | 61.6 | 53.1 | 51.3 |
Other Income Other IncomeCr | 99 | 165 | 183 | 165 | 243 | 256 | 300 | 247 | 381 | 515 | 637 | 599 |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 1 | 2 | 13 | 27 | 33 | 9 | 9 | 13 | 14 |
Depreciation DepreciationCr | 615 | 497 | 400 | 450 | 663 | 700 | 404 | 306 | 486 | 532 | 539 | 743 |
| 1,159 | 1,399 | 1,551 | 1,718 | 2,185 | 1,819 | 1,941 | 2,195 | 2,278 | 2,613 | 2,217 | 2,094 |
| 376 | 477 | 520 | 582 | 751 | 434 | 416 | 553 | 571 | 687 | 513 | 514 |
|
| 5.0 | 17.9 | 11.8 | 10.2 | 26.3 | -3.4 | 10.1 | 7.7 | 4.0 | 12.8 | -11.5 | -7.3 |
| 32.7 | 37.3 | 39.0 | 38.3 | 37.9 | 39.4 | 48.0 | 45.8 | 45.3 | 45.0 | 42.4 | 35.9 |
| 19.8 | 23.4 | 26.1 | 28.8 | 36.4 | 35.2 | 38.7 | 41.7 | 43.3 | 48.9 | 43.2 | 40.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 |
| 3,151 | 3,277 | 3,831 | 4,491 | 5,329 | 5,527 | 6,857 | 7,958 | 9,075 | 10,339 | 11,450 | 12,150 |
Current Liabilities Current LiabilitiesCr | 222 | 247 | 281 | 492 | 549 | 611 | 828 | 665 | 824 | 839 | 865 | 941 |
Non Current Liabilities Non Current LiabilitiesCr | 27 | 36 | 69 | 90 | 118 | 168 | 60 | 73 | 47 | 40 | 118 | 109 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2,004 | 2,322 | 2,263 | 3,100 | 4,045 | 4,274 | 5,198 | 5,285 | 5,951 | 6,798 | 8,078 | 8,000 |
Non Current Assets Non Current AssetsCr | 1,741 | 1,439 | 2,119 | 2,174 | 2,153 | 2,233 | 2,749 | 3,613 | 4,197 | 4,623 | 4,559 | 5,414 |
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 | 1,162 | 1,299 | 1,296 | 1,371 | 1,824 | 1,656 | 1,464 | 1,634 | 2,096 | 2,171 | 1,663 |
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 |
|
Free Cash Flow Free Cash FlowCr | 723 | 1,259 | 1,168 | 1,238 | 1,798 | 1,626 | 1,235 | 504 | 1,775 | 1,660 | 1,280 |
| 148.5 | 140.8 | 125.7 | 120.8 | 127.2 | 119.5 | 96.0 | 99.5 | 122.8 | 112.8 | 97.6 |
CFO To EBITDA CFO To EBITDA% | 69.3 | 75.0 | 73.2 | 68.4 | 70.0 | 72.8 | 70.7 | 71.4 | 87.6 | 82.3 | 78.0 |
| 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 | 17,365 | 14,825 | 31,507 | 33,365 | 24,711 | 11,259 | 18,526 | 19,316 | 16,378 | 23,675 | 25,663 |
Price To Earnings Price To Earnings | 24.9 | 18.6 | 33.2 | 29.4 | 17.2 | 8.1 | 12.2 | 11.8 | 9.6 | 12.3 | 15.1 |
Price To Sales Price To Sales | 7.3 | 6.0 | 11.9 | 11.3 | 6.5 | 3.2 | 5.8 | 5.4 | 4.3 | 5.5 | 6.4 |
Price To Book Price To Book | 5.2 | 4.3 | 7.8 | 7.1 | 4.5 | 2.0 | 2.6 | 2.4 | 1.8 | 2.3 | 2.2 |
| 9.9 | 8.0 | 17.4 | 16.5 | 9.3 | 4.6 | 8.5 | 8.0 | 6.6 | 8.8 | 11.9 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 70.0 | 70.0 | 66.9 | 67.6 | 68.9 | 64.7 | 65.2 | 63.8 | 63.4 | 61.6 | 53.1 |
| 32.7 | 37.3 | 39.0 | 38.3 | 37.9 | 39.4 | 48.0 | 45.8 | 45.3 | 45.0 | 42.4 |
| 34.7 | 40.3 | 38.5 | 36.7 | 39.6 | 32.0 | 27.6 | 27.0 | 24.5 | 24.8 | 18.9 |
| 23.4 | 26.6 | 25.6 | 24.2 | 25.9 | 24.2 | 21.6 | 20.1 | 18.4 | 18.3 | 14.6 |
| 20.9 | 24.5 | 23.5 | 21.5 | 23.1 | 21.3 | 19.2 | 18.4 | 16.8 | 16.9 | 13.5 |
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.