Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹31 Cr.
Stock P/E
-0.2
P/B
-0
Current Price
₹0.4
Book Value
₹ -13.9
Face Value
1
52W High
₹0.6
52W Low
₹ 0.4
Dividend Yield
0%

Siti Networks Overview

Business

Siti Networks Ltd. is one of India's largest Multi-System Operators (MSOs). Its core business involves the distribution of television channels through cable networks to subscribers across various states in India. The company digitizes and transmits a wide array of satellite channels, including pay channels and free-to-air channels. Its primary revenue streams are derived from subscription fees paid by its cable TV customers and carriage fees from broadcasters. Additionally, Siti Networks also provides high-speed broadband internet services under the "Siti Broadband" brand, leveraging its extensive last-mile fiber optic network.

Revenue Mix

The company's primary business segment is Cable Television Distribution. This segment accounts for the vast majority of its revenue, generated through monthly subscription fees from its cable TV subscriber base. The secondary, but growing, segment is Broadband Internet Services, which contributes to revenue through internet subscription plans. Specific percentage breakdowns for revenue contribution are not typically disclosed in a granular manner by the company publicly but cable TV remains the dominant contributor.

Industry

Siti Networks operates in the highly competitive Indian TV broadcasting and internet services industry. The cable TV segment is characterized by intense competition from Direct-to-Home (DTH) operators (e.g., Tata Play, Airtel Digital TV, Dish TV) and increasingly from Over-the-Top (OTT) streaming platforms (e.g., Netflix, Amazon Prime Video, Disney+ Hotstar). The industry has undergone significant transformation due to digitization mandates and regulatory changes like the New Tariff Order (NTO) by TRAI, which redefined pricing and channel packaging. Siti Networks is one of the larger, established MSOs in India, alongside players like Hathway Cable & Datacom, Den Networks, and GTPL Hathway, often competing for similar subscriber bases in urban and semi-urban areas. Its association with the Essel Group (Zee Entertainment) provides some strategic advantages in content negotiation.

MOAT

Siti Networks generally operates with a weak to eroding competitive moat.

Scale: As one of the larger MSOs, it benefits from some scale in content procurement and infrastructure deployment, though this advantage is diminishing with industry consolidation and regulatory shifts.

Network: It possesses an established last-mile network in its operational areas, which can be leveraged for both cable TV and broadband services. However, this is not unique, and competitors have similar or more advanced infrastructure.

Switching Costs: Switching costs for consumers are relatively low, as subscribers can easily shift between cable providers, DTH operators, or increasingly to OTT platforms, depending on pricing, channel availability, and service quality.

Brand: The brand itself does not command a premium in the largely commoditized MSO market.

Growth Drivers

Broadband Penetration: Growing demand for high-speed internet in India presents an opportunity for Siti Broadband to expand its subscriber base and increase ARPU by bundling services.

ARPU Improvement: Effective implementation of the New Tariff Order (NTO) and offering attractive curated packs could potentially lead to an increase in Average Revenue Per User (ARPU) from cable TV subscribers.

Regional Expansion & Consolidation: Opportunities exist for growth through expansion into new geographies or potential inorganic growth through consolidation in a fragmented market.

Value-added Services: Introduction of value-added services or advanced digital offerings beyond basic cable TV.

Risks

Regulatory Changes: Frequent and impactful regulatory interventions by TRAI, particularly concerning channel pricing and packaging (NTO), can significantly impact revenue, profitability, and business models.

Intense Competition: Fierce competition from DTH operators, other MSOs, and the rapid growth of OTT streaming platforms poses a significant threat to subscriber retention and acquisition.

Cord-Cutting: The global trend of consumers shifting away from traditional linear TV to on-demand digital content (cord-cutting) could lead to declining subscriber numbers for cable TV.

Technological Obsolescence & Capital Expenditure: The need for continuous investment in upgrading digital infrastructure (e.g., fiberization, set-top boxes) to remain competitive requires substantial capital expenditure.

Financial Health: The company has faced financial challenges, including high debt levels and negative cash flows, which impact its ability to invest and grow.

Promoter Group Issues: Financial stress and governance concerns related to the broader Essel Group can cast a shadow over Siti Networks.

Management & Ownership

Siti Networks Ltd. is promoted by the Essel Group, with the family of Mr. Subhash Chandra being the primary promoters. The ownership structure typically includes a significant promoter holding alongside institutional and public shareholders. The company's management has navigated a complex and evolving regulatory landscape and intense competition. However, the larger Essel Group has faced financial challenges and restructuring, which have indirectly influenced associated entities, including Siti Networks. The management quality is assessed in the context of balancing operational demands with financial constraints and group-level strategic directives.

Outlook

Siti Networks operates in a highly dynamic and challenging sector. The bull case rests on its ability to effectively leverage its existing network for broadband growth, successfully adapt to and potentially benefit from regulatory shifts (like ARPU increases post-NTO stabilization), and execute on subscriber retention strategies in its core cable TV business. Opportunities may also arise from industry consolidation. The bear case highlights significant risks, including sustained subscriber attrition due to intense competition from DTH and OTT, continued regulatory uncertainty impacting revenue and profitability, the burden of high debt, and the capital-intensive nature of infrastructure upgrades. The company's future hinges on its capacity for efficient operations, strategic technological adoption, effective financial management, and successful adaptation to the evolving consumption patterns in the Indian media landscape.

Siti Networks Share Price

Live · BSE / NSE · Inception: 2006
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Siti Networks Quarterly Results

#(Fig in Cr.) Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Sep 2025
Net Sales 338 322 312 323 283 308 303 279 289 296
Other Income 13 2 3 4 7 4 6 5 18 6
Total Income 350 324 316 326 290 313 308 285 307 302
Total Expenditure 304 321 306 310 340 301 303 293 297 299
Operating Profit 46 3 10 16 -50 11 5 -8 10 3
Interest 28 27 25 24 -6 24 24 24 24 25
Depreciation 112 74 70 63 26 34 33 31 27 21
Exceptional Income / Expenses -8 0 0 0 70 0 0 0 0 0
Profit Before Tax -102 -98 -85 -71 0 -47 -52 -64 -42 -43
Provision for Tax -1 -1 -1 2 -9 0 2 3 3 0
Profit After Tax -101 -97 -84 -73 10 -48 -54 -67 -45 -43
Adjustments 24 9 5 18 10 1 4 5 -6 4
Profit After Adjustments -77 -88 -79 -55 20 -47 -51 -62 -51 -39
Adjusted Earnings Per Share -0.9 -1 -0.9 -0.6 0.2 -0.5 -0.6 -0.7 -0.6 -0.5

Siti Networks Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 697 906 1146 1195 1410 1442 1608 1537 1446 1345 1291 1167
Other Income 17 31 23 26 16 32 17 17 15 35 29 35
Total Income 714 937 1169 1221 1426 1474 1625 1554 1461 1380 1320 1202
Total Expenditure 589 769 900 992 1102 1119 1296 1295 1260 1226 1262 1192
Operating Profit 126 168 269 229 325 356 329 260 201 154 58 10
Interest 119 121 140 127 140 171 158 126 120 115 82 97
Depreciation 84 133 165 241 326 365 346 349 331 344 258 112
Exceptional Income / Expenses 0 0 0 -20 -16 -74 -50 -30 -9 -8 70 0
Profit Before Tax -77 -85 -36 -160 -158 -254 -225 -245 -259 -314 -212 -201
Provision for Tax 6 17 5 19 12 10 -10 -2 2 1 -7 8
Profit After Tax -83 -102 -41 -179 -169 -264 -215 -244 -261 -315 -205 -209
Adjustments -11 -7 -6 -9 -25 -2 13 4 9 35 21 7
Profit After Adjustments -94 -109 -47 -189 -194 -266 -202 -240 -252 -280 -184 -203
Adjusted Earnings Per Share -1.8 -1.6 -0.6 -2.2 -2.2 -3.1 -2.3 -2.7 -2.9 -3.2 -2.1 -2.4

Siti Networks Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 113 183 571 537 343 198 -5 -245 -497 -776 -959
Minority's Interest 26 68 78 92 116 105 93 91 82 47 26
Borrowings 1048 938 798 1038 597 742 423 214 90 13 13
Other Non-Current Liabilities 43 94 295 339 337 134 114 57 56 47 35
Total Current Liabilities 592 954 1188 1133 1696 1634 1750 1729 1904 2047 2164
Total Liabilities 1823 2236 2931 3139 3089 2813 2374 1847 1636 1379 1279
Fixed Assets 768 895 1389 1711 1964 1696 1442 1171 937 663 446
Other Non-Current Assets 277 298 624 573 319 239 193 175 201 168 170
Total Current Assets 773 1038 918 855 807 878 740 501 498 548 664
Total Assets 1823 2236 2931 3139 3089 2813 2374 1847 1636 1379 1279

Siti Networks Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 126 352 430 368 171 94 72 176 111 62 103
Cash Flow from Operating Activities 164 122 390 137 341 437 504 299 184 181 281
Cash Flow from Investing Activities -461 -293 -636 -624 -387 -185 -42 -139 -182 -64 -163
Cash Flow from Financing Activities 523 249 184 290 -32 -274 -358 -225 -51 -76 -149
Net Cash Inflow / Outflow 225 78 -62 -197 -77 -22 104 -64 -50 41 -31
Closing Cash & Cash Equivalent 352 430 368 171 94 72 176 111 62 103 72

Siti Networks Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) -1.81 -1.61 -0.6 -2.16 -2.22 -3.05 -2.32 -2.75 -2.89 -3.21 -2.11
CEPS(Rs) 0.01 0.46 1.57 0.71 1.8 1.16 1.5 1.21 0.8 0.33 0.6
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -2.15 2.62 6.52 6.09 3.88 2.22 -0.1 -2.85 -5.74 -8.9 -11
Core EBITDA Margin(%) 15.59 15.16 21.46 16.97 21.88 22.44 19.39 15.76 12.87 8.87 2.29
EBIT Margin(%) 6.05 3.94 9.05 -2.74 -1.28 -5.78 -4.18 -7.75 -9.59 -14.78 -10.09
Pre Tax Margin(%) -11.03 -9.41 -3.16 -13.4 -11.17 -17.62 -13.98 -15.97 -17.91 -23.36 -16.41
PAT Margin (%) -11.95 -11.25 -3.59 -15.02 -12 -18.32 -13.38 -15.85 -18.05 -23.45 -15.88
Cash Profit Margin (%) 0.06 3.41 10.85 5.17 11.12 6.99 8.12 6.86 4.82 2.15 4.07
ROA(%) -5.52 -5.02 -1.59 -5.91 -5.44 -8.95 -8.29 -11.54 -14.99 -20.93 -15.43
ROE(%) 0 -313.04 -11.82 -34.19 -38.92 -99.21 -232.98 0 0 0 0
ROCE(%) 3.82 2.42 6.33 -1.81 -0.97 -4.84 -4.76 -12.25 -22.06 -63.6 0
Receivable days 76.47 105.5 93.59 95.07 94.71 96.77 78.99 63.3 61.63 68.77 73.07
Inventory Days 4.61 4.77 4.11 3.22 3.08 2.07 0.36 0.41 0.54 0.56 0.54
Payable days 0 0 2824.8 8306.5 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) -9.61 14.22 5.39 6.24 3.86 2.25 -5.29 -0.3 -0.5 -0.13 -0.06
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.85 3.84 3.1 3.78 1.86 1.26 0.65 0.64 0.79 0.62 0.48
EV/Core EBITDA(x) 15.78 20.67 13.21 19.74 8.1 5.09 3.19 3.76 5.66 5.42 10.76
Net Sales Growth(%) 48.46 29.93 26.5 4.26 18.03 2.25 11.53 -4.44 -5.93 -6.95 -4.03
EBIT Growth(%) 40.04 -15.44 190.94 -131.54 45.02 -363.48 19.37 -77.22 -16.32 -43.48 34.51
PAT Growth(%) -36.91 -22.25 59.68 -336.74 5.64 -56 18.55 -13.21 -7.15 -20.87 34.99
EPS Growth(%) -27.49 10.87 62.94 -262.31 -2.83 -37.31 24.01 -18.46 -5.31 -10.95 34.3
Debt/Equity(x) -11.26 7.86 2.19 2.58 4.27 7.5 -131.03 -4.08 -1.96 -1.18 -0.8
Current Ratio(x) 1.3 1.09 0.77 0.75 0.48 0.54 0.42 0.29 0.26 0.27 0.31
Quick Ratio(x) 1.31 1.11 0.85 0.79 0.47 0.54 0.43 0.29 0.26 0.27 0.31
Interest Cover(x) 0.35 0.3 0.74 -0.26 -0.13 -0.49 -0.43 -0.94 -1.15 -1.72 -1.6
Total Debt/Mcap(x) 1.17 0.55 0.41 0.41 1.11 3.33 24.58 13.39 3.95 9.06 13.61

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -4% -6% -2% +6%
Operating Profit CAGR -62% -39% -30% -7%
PAT CAGR
Share Price CAGR -31% -23% -27% -37%
ROE Average 0% 0% -47% -66%
ROCE Average 0% -29% -21% -9%

Siti Networks Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 6.1 %
FII 2.05 %
DII (MF + Insurance) 2.43 %
Public (retail) 93.9 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 6.16.16.16.16.16.16.16.16.16.1
FII 2.052.052.052.052.052.052.052.052.052.05
DII 2.432.432.432.432.432.432.432.432.432.43
Public 93.993.993.993.993.993.993.993.993.993.9
Others 0000000000
Total 100100100100100100100100100100

Siti Networks Peer Comparison

TV Broadcasting & Software Production Edit Columns

Siti Networks Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Siti Networks Pros & Cons

Pros

  • Stock is trading at -0 times its book value
  • Company is almost debt free.

Cons

  • Promoter holding is low: 6.1%.
  • Company has a low return on equity of 0% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp