Market Cap ₹26551 Cr.
Stock P/E 14.3
P/B 2.6
Current Price ₹673.8
Book Value ₹ 255.8
Face Value 5
52W High ₹688
Dividend Yield 2.23%
52W Low ₹ 393.8
Sun TV Network Ltd is an India-based tv broadcaster. The Company operates via Media and Entertainment section. It operates its satellite television (TV) channels throughout five languages. The Company operates television channels in four South Indian languages and additionally in Bangla to viewers in India, and additionally to visitors in Sri Lanka, Singapore, Malaysia, United Kingdom, Europe, Middle East, United States, Australia, South Africa and Canada. The Company's channel is Sun TV. Its other satellite channels are Udaya TV, Sun Bangla, Surya TV, and Gemini TV. The Company is likewise into the commercial enterprise of frequency modulation (FM) radio broadcasting at Chennai, Coimbatore and Tirunelveli. It produces its personal content/acquires the related rights. It additionally has the license to operate an Indian Premier League franchise Sun Risers Hyderabad. The Company has license to function over 24 Frequency Modulation (FM) stations in South India. It also operates an OTT platform, by the name SUNNXT.
Price goes above X
Price falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 819 | 849 | 1060 | 857 | 1219 | 826 | 887 | 840 | 1349 | 1048 |
Other Income | 59 | 69 | 45 | 56 | 104 | 89 | 98 | 86 | 121 | 112 |
Total Income | 878 | 918 | 1106 | 913 | 1323 | 915 | 985 | 926 | 1470 | 1160 |
Total Expenditure | 332 | 320 | 326 | 293 | 446 | 288 | 303 | 343 | 552 | 321 |
Operating Profit | 546 | 597 | 780 | 620 | 877 | 627 | 682 | 584 | 918 | 840 |
Interest | 2 | 25 | 2 | 5 | 2 | 3 | 2 | 2 | 3 | 2 |
Depreciation | 38 | 40 | 158 | 70 | 213 | 80 | 114 | 80 | 90 | 219 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 506 | 532 | 620 | 546 | 662 | 544 | 567 | 501 | 826 | 619 |
Provision for Tax | 127 | 134 | 152 | 140 | 164 | 136 | 144 | 126 | 235 | 154 |
Profit After Tax | 379 | 398 | 468 | 406 | 498 | 408 | 423 | 375 | 591 | 465 |
Adjustments | -13 | -3 | 3 | 5 | -4 | -1 | 2 | 5 | 1 | -0 |
Profit After Adjustments | 365 | 395 | 471 | 410 | 494 | 407 | 425 | 380 | 592 | 465 |
Adjusted Earnings Per Share | 9.3 | 10 | 12 | 10.4 | 12.5 | 10.3 | 10.8 | 9.6 | 15 | 11.8 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1923 | 2224 | 2395 | 2474 | 2646 | 2963 | 3783 | 3520 | 3177 | 3585 | 3772 | 4124 |
Other Income | 72 | 87 | 99 | 116 | 204 | 142 | 241 | 261 | 308 | 256 | 377 | 417 |
Total Income | 1995 | 2310 | 2494 | 2590 | 2850 | 3105 | 4024 | 3781 | 3484 | 3841 | 4149 | 4541 |
Total Expenditure | 514 | 716 | 718 | 741 | 926 | 959 | 1190 | 1244 | 1106 | 1297 | 1379 | 1519 |
Operating Profit | 1481 | 1595 | 1776 | 1849 | 1924 | 2146 | 2834 | 2537 | 2378 | 2543 | 2770 | 3024 |
Interest | 5 | 3 | 2 | 2 | 1 | 1 | 2 | 13 | 27 | 33 | 9 | 9 |
Depreciation | 442 | 478 | 615 | 497 | 400 | 450 | 663 | 700 | 404 | 306 | 486 | 503 |
Exceptional Income / Expenses | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1035 | 1113 | 1159 | 1399 | 1551 | 1718 | 2185 | 1819 | 1941 | 2195 | 2278 | 2513 |
Provision for Tax | 331 | 368 | 376 | 477 | 520 | 582 | 751 | 434 | 416 | 553 | 571 | 659 |
Profit After Tax | 704 | 745 | 783 | 922 | 1031 | 1136 | 1434 | 1385 | 1525 | 1642 | 1707 | 1854 |
Adjustments | 5 | 3 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 8 |
Profit After Adjustments | 710 | 748 | 782 | 922 | 1030 | 1135 | 1433 | 1385 | 1525 | 1642 | 1706 | 1862 |
Adjusted Earnings Per Share | 18 | 19 | 19.8 | 23.4 | 26.1 | 28.8 | 36.4 | 35.1 | 38.7 | 41.7 | 43.3 | 47.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 5% | 2% | 5% | 7% |
Operating Profit CAGR | 9% | 3% | 5% | 6% |
PAT CAGR | 4% | 7% | 8% | 9% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 36% | 15% | 3% | 6% |
ROE Average | 20% | 22% | 24% | 25% |
ROCE Average | 26% | 29% | 32% | 36% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 2785 | 3189 | 3442 | 3474 | 4028 | 4688 | 5526 | 5724 | 7054 | 8155 | 9272 |
Minority's Interest | 125 | 41 | 55 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 6 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 35 | 30 | 27 | 35 | 65 | 89 | 117 | 167 | -279 | -202 | -178 |
Total Current Liabilities | 287 | 304 | 222 | 247 | 281 | 492 | 549 | 611 | 828 | 665 | 824 |
Total Liabilities | 3232 | 3564 | 3745 | 3759 | 4378 | 5273 | 6197 | 6507 | 7608 | 8624 | 9923 |
Fixed Assets | 1377 | 1373 | 1179 | 845 | 1212 | 1141 | 1101 | 1137 | 938 | 1758 | 1699 |
Other Non-Current Assets | 606 | 505 | 562 | 592 | 904 | 1032 | 1051 | 1095 | 1472 | 1581 | 2273 |
Total Current Assets | 1249 | 1685 | 2004 | 2322 | 2263 | 3100 | 4045 | 4274 | 5198 | 5285 | 5951 |
Total Assets | 3232 | 3564 | 3745 | 3759 | 4378 | 5273 | 6197 | 6507 | 7608 | 8624 | 9923 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 52 | 62 | 40 | 398 | 558 | 662 | 264 | 379 | 406 | 214 | 219 |
Cash Flow from Operating Activities | 869 | 1195 | 1162 | 1299 | 1296 | 1371 | 1824 | 1656 | 1464 | 1634 | 2096 |
Cash Flow from Investing Activities | -477 | -786 | -518 | -401 | -716 | -1295 | -1113 | -408 | -1151 | -1027 | -1554 |
Cash Flow from Financing Activities | -382 | -431 | -635 | -737 | -475 | -475 | -596 | -1222 | -249 | -603 | -631 |
Net Cash Inflow / Outflow | 10 | -22 | 9 | 160 | 104 | -399 | 115 | 25 | 63 | 4 | -89 |
Closing Cash & Cash Equivalent | 62 | 40 | 48 | 558 | 662 | 264 | 379 | 406 | 469 | 219 | 131 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 18.01 | 18.98 | 19.84 | 23.39 | 26.14 | 28.8 | 36.37 | 35.15 | 38.7 | 41.66 | 43.3 |
CEPS(Rs) | 29.08 | 31.05 | 35.47 | 36.01 | 36.32 | 40.23 | 53.2 | 52.93 | 48.95 | 49.43 | 55.65 |
DPS(Rs) | 9.5 | 9.5 | 11.25 | 15.5 | 10 | 10 | 12.5 | 25 | 5 | 13.75 | 15 |
Book NAV/Share(Rs) | 70.68 | 78.55 | 84.96 | 88.16 | 102.22 | 118.97 | 140.24 | 145.25 | 178.99 | 206.94 | 235.27 |
Core EBITDA Margin(%) | 73.28 | 67.82 | 70.02 | 70.05 | 65 | 67.63 | 68.54 | 64.66 | 65.18 | 63.81 | 63.44 |
EBIT Margin(%) | 54.06 | 50.21 | 48.46 | 56.65 | 58.66 | 58.02 | 57.8 | 52.05 | 61.94 | 62.17 | 60.65 |
Pre Tax Margin(%) | 53.81 | 50.07 | 48.37 | 56.56 | 58.62 | 57.98 | 57.76 | 51.69 | 61.1 | 61.24 | 60.4 |
PAT Margin (%) | 36.62 | 33.51 | 32.67 | 37.29 | 38.96 | 38.32 | 37.9 | 39.36 | 48.01 | 45.8 | 45.25 |
Cash Profit Margin (%) | 59.59 | 55.02 | 58.36 | 57.37 | 54.09 | 53.51 | 55.43 | 59.26 | 60.72 | 54.34 | 58.14 |
ROA(%) | 22.94 | 21.93 | 21.42 | 24.58 | 25.33 | 23.53 | 25 | 21.81 | 21.61 | 20.23 | 18.41 |
ROE(%) | 26.58 | 25.34 | 24.29 | 27.04 | 27.48 | 26.05 | 28.07 | 24.63 | 23.87 | 21.59 | 19.59 |
ROCE(%) | 39.25 | 37.37 | 35.02 | 40.53 | 41.37 | 39.44 | 42.81 | 32.57 | 30.8 | 29.31 | 26.25 |
Receivable days | 103.68 | 99.62 | 105.74 | 113.15 | 106.83 | 113.02 | 105.97 | 129.68 | 160.92 | 147.63 | 142.26 |
Inventory Days | 0.1 | 0.09 | 0.08 | 0.12 | 0.14 | 0.07 | 0.02 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 21.74 | 21.19 | 22.2 | 16.08 | 30.58 | 29.39 | 17.24 | 8.13 | 12.15 | 11.77 | 9.6 |
Price/Book(x) | 5.54 | 5.12 | 5.19 | 4.27 | 7.82 | 7.12 | 4.47 | 1.97 | 2.63 | 2.37 | 1.77 |
Dividend Yield(%) | 2.43 | 2.36 | 2.55 | 4.12 | 1.25 | 1.18 | 1.99 | 8.75 | 1.06 | 2.81 | 3.61 |
EV/Net Sales(x) | 7.81 | 6.9 | 6.97 | 5.63 | 11.61 | 11.13 | 6.38 | 3 | 5.49 | 5.07 | 4.18 |
EV/Core EBITDA(x) | 10.13 | 9.62 | 9.4 | 7.53 | 15.97 | 15.37 | 8.51 | 4.16 | 7.34 | 7.15 | 5.7 |
Net Sales Growth(%) | 4.11 | 15.63 | 7.72 | 3.27 | 6.96 | 11.99 | 27.66 | -6.94 | -9.74 | 12.84 | 5.22 |
EBIT Growth(%) | 1.89 | 7.38 | 3.98 | 20.71 | 10.75 | 10.77 | 27.19 | -16.2 | 7.41 | 13.25 | 2.65 |
PAT Growth(%) | 3.12 | 5.83 | 5.01 | 17.85 | 11.75 | 10.17 | 26.26 | -3.36 | 10.09 | 7.65 | 3.96 |
EPS Growth(%) | 2.4 | 5.42 | 4.55 | 17.88 | 11.76 | 10.18 | 26.27 | -3.36 | 10.1 | 7.66 | 3.94 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 4.35 | 5.55 | 9.03 | 9.39 | 8.06 | 6.3 | 7.37 | 7 | 6.28 | 7.94 | 7.23 |
Quick Ratio(x) | 4.35 | 5.54 | 9.03 | 9.38 | 8.06 | 6.3 | 7.37 | 7 | 6.28 | 7.94 | 7.23 |
Interest Cover(x) | 213.04 | 379.72 | 506.92 | 639.86 | 1506.75 | 1591.69 | 1325.08 | 143.7 | 73.26 | 67.03 | 242.84 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
FII | 7.73 | 8.09 | 8.95 | 9.21 | 9.32 | 9.79 | 10.44 | 10.56 | 10.39 | 10.58 |
DII | 3.62 | 3.32 | 2.92 | 4.18 | 4.72 | 3.93 | 3.79 | 3.6 | 3.67 | 4.47 |
Public | 13.64 | 13.59 | 13.13 | 11.61 | 10.95 | 11.28 | 10.77 | 10.83 | 10.95 | 9.96 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 |
FII | 3.05 | 3.19 | 3.53 | 3.63 | 3.67 | 3.86 | 4.11 | 4.16 | 4.09 | 4.17 |
DII | 1.43 | 1.31 | 1.15 | 1.65 | 1.86 | 1.55 | 1.49 | 1.42 | 1.44 | 1.76 |
Public | 5.38 | 5.35 | 5.18 | 4.58 | 4.32 | 4.44 | 4.24 | 4.27 | 4.31 | 3.92 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 | 39.41 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
See More Unlisted Share Articles
You May Also Know About