TV Broadcasting & Software Production · Founded 1985 · www.suntv.in · BSE 532733 · NSE SUN TVNET · ISIN INE424H01027
No Notes Added Yet
Business
Sun TV Network Ltd. is one of India's largest media and entertainment companies, primarily engaged in satellite television broadcasting and the production of television content. It operates a bouquet of satellite television channels across various South Indian languages (Tamil, Telugu, Kannada, Malayalam) and also has a presence in radio broadcasting through its "Suryan FM" stations. The company also produces movies through its "Sun Pictures" division and operates an Over-The-Top (OTT) platform called "Sun NXT." Its core business model revolves around creating, acquiring, and distributing entertainment content. The company generates revenue primarily through advertising sales on its TV channels and radio stations, as well as subscription fees from cable operators and DTH platforms for its pay channels. Additionally, revenue is generated from content syndication and its OTT platform.
Revenue Mix
The company's primary revenue streams are broadly categorized as:
Advertisement Revenue: This forms the largest portion of the company's income, derived from commercials aired across its bouquet of TV channels and radio stations.
Subscription Revenue: This comes from distribution fees collected from cable operators and direct-to-home (DTH) service providers for carrying its pay channels.
Other Income: Includes revenue from movie production and distribution (Sun Pictures), content syndication, and its digital platform Sun NXT.
While specific percentages fluctuate, advertising revenue historically accounts for a significant majority, followed by subscription revenue.
Industry
The Indian media and entertainment industry is dynamic, characterized by high competition, regulatory oversight, and a transition towards digital platforms. The TV broadcasting sector, in particular, is fragmented with numerous players, yet the top few players hold significant market share. Sun TV Network holds a dominant position in the South Indian language television broadcasting market. It is a market leader in Tamil Nadu and has strong viewership across other Southern states, leveraging its deep understanding of regional cultures and preferences. Its extensive library of content and established distribution network give it a formidable presence against both national and regional competitors.
MOAT
Sun TV Network possesses several competitive advantages:
Strong Brand Equity & Regional Dominance: It has established powerful brands for its channels in the South Indian markets, leading to high viewer loyalty and recall.
Extensive Content Library: The company owns a vast and valuable library of movies, serials, and music rights, which can be re-monetized across various platforms.
Scale & Distribution Reach: A wide network of channels and extensive reach through cable and DTH platforms ensures high penetration in its target markets.
Localised Content Expertise: Deep understanding and consistent delivery of content tailored to regional tastes and cultural nuances, which is difficult for national or foreign players to replicate effectively.
First-mover Advantage: Having been an early entrant in the South Indian satellite TV space.
Growth Drivers
Increased Regional Ad Spend: Growing economic prosperity and targeted advertising strategies are expected to drive higher advertising expenditure in regional markets.
Subscription Growth & Monetization: Continued growth in DTH penetration and better monetization of subscriber base through tariff regime changes could boost subscription revenue.
Digital Expansion (Sun NXT): Growth in the subscriber base and content consumption on its OTT platform, Sun NXT, providing a new avenue for revenue and reaching younger demographics.
Content Syndication & Movie Production: Monetization of its extensive content library through syndication and continued success of its movie production arm.
Recovery in Advertising Market: A general upturn in the advertising market post-economic slowdowns.
Risks
Intensifying Competition: Fierce competition from other regional broadcasters, national players, and global/local Over-The-Top (OTT) platforms for both viewers and advertising revenue.
Regulatory & Policy Changes: The broadcasting industry is highly regulated. Adverse changes in TRAI (Telecom Regulatory Authority of India) tariffs, advertising regulations, or content guidelines could impact profitability.
Technological Disruption: The shift from linear television to digital streaming services poses a long-term risk if the company cannot effectively transition and monetize its digital offerings.
Advertising Market Volatility: Economic downturns, industry-specific issues, or a shift in advertising budgets towards digital platforms can impact ad revenue.
Rising Content Costs: Increasing competition for quality content and talent could lead to higher programming costs.
Promoter Concentration: A high concentration of ownership and management by the promoter family could lead to governance concerns or decisions that may not always align with minority shareholder interests.
Management & Ownership
Sun TV Network Ltd. is promoted and controlled by Kalanithi Maran and his family. Kalanithi Maran serves as the Chairman and Managing Director. The promoter group holds a substantial majority stake in the company, indicating strong control over its operations and strategic direction. The management team has significant experience within the media and entertainment sector, particularly in the South Indian market.
Outlook
Sun TV Network benefits from its established leadership and deep entrenchment in the South Indian television market, supported by a strong brand, extensive content library, and wide distribution. The company is well-positioned to capitalize on regional advertising growth and the expanding media consumption in Southern India. However, it faces significant challenges from the rapidly evolving media landscape, particularly the rise of digital content consumption and intense competition from various OTT players. Its ability to successfully scale and monetize its digital platform, Sun NXT, while maintaining its dominance in traditional linear TV, will be crucial for sustained long-term growth. Regulatory risks and the inherent cyclicality of advertising revenues also remain factors to monitor.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 923 | 961 | 1314 | 936 | 829 | 942 | 1290 | 1300 | 862 | 883 |
| Other Income | 136 | 137 | 147 | 172 | 140 | 240 | 189 | 140 | 137 | 100 |
| Total Income | 1059 | 1099 | 1460 | 1107 | 969 | 1182 | 1479 | 1440 | 999 | 982 |
| Total Expenditure | 334 | 438 | 595 | 395 | 384 | 513 | 671 | 515 | 443 | 492 |
| Operating Profit | 725 | 660 | 866 | 713 | 585 | 669 | 808 | 924 | 557 | 490 |
| Interest | 2 | 2 | 2 | 4 | 4 | 4 | 4 | 4 | 3 | 3 |
| Depreciation | 115 | 108 | 113 | 196 | 113 | 118 | 108 | 404 | 113 | 98 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -56 | 0 | 0 | -5 | -68 |
| Profit Before Tax | 608 | 550 | 750 | 513 | 468 | 491 | 697 | 516 | 436 | 321 |
| Provision for Tax | 158 | 140 | 193 | 104 | 111 | 106 | 165 | 131 | 112 | 90 |
| Profit After Tax | 450 | 410 | 557 | 409 | 357 | 385 | 532 | 385 | 324 | 231 |
| Adjustments | 4 | 5 | 2 | 1 | 6 | -15 | -3 | -31 | 0 | 1 |
| Profit After Adjustments | 454 | 415 | 559 | 409 | 363 | 371 | 529 | 354 | 324 | 232 |
| Adjusted Earnings Per Share | 11.5 | 10.5 | 14.2 | 10.4 | 9.2 | 9.4 | 13.4 | 9 | 8.2 | 5.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2395 | 2474 | 2646 | 2963 | 3783 | 3520 | 3177 | 3585 | 3772 | 4282 | 4015 | 4335 |
| Other Income | 99 | 116 | 204 | 142 | 241 | 261 | 308 | 256 | 377 | 505 | 698 | 566 |
| Total Income | 2494 | 2590 | 2850 | 3105 | 4024 | 3781 | 3484 | 3841 | 4149 | 4787 | 4713 | 4900 |
| Total Expenditure | 718 | 741 | 926 | 959 | 1190 | 1244 | 1106 | 1297 | 1379 | 1644 | 1882 | 2121 |
| Operating Profit | 1776 | 1849 | 1924 | 2146 | 2834 | 2537 | 2378 | 2543 | 2770 | 3143 | 2830 | 2779 |
| Interest | 2 | 2 | 1 | 1 | 2 | 13 | 27 | 33 | 9 | 9 | 13 | 14 |
| Depreciation | 615 | 497 | 400 | 450 | 663 | 700 | 404 | 306 | 486 | 532 | 539 | 723 |
| Exceptional Income / Expenses | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56 | -73 |
| Profit Before Tax | 1159 | 1399 | 1551 | 1718 | 2185 | 1819 | 1941 | 2195 | 2278 | 2613 | 2217 | 1970 |
| Provision for Tax | 376 | 477 | 520 | 582 | 751 | 434 | 416 | 553 | 571 | 687 | 513 | 498 |
| Profit After Tax | 783 | 922 | 1031 | 1136 | 1434 | 1385 | 1525 | 1642 | 1707 | 1926 | 1704 | 1472 |
| Adjustments | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -1 | -1 | -33 |
| Profit After Adjustments | 782 | 922 | 1030 | 1135 | 1433 | 1385 | 1525 | 1642 | 1708 | 1925 | 1702 | 1439 |
| Adjusted Earnings Per Share | 19.8 | 23.4 | 26.1 | 28.8 | 36.4 | 35.1 | 38.7 | 41.7 | 43.3 | 48.8 | 43.2 | 36.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | 4% | 3% | 5% |
| Operating Profit CAGR | -10% | 4% | 2% | 5% |
| PAT CAGR | -12% | 1% | 4% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | 4% | -0% | 4% |
| ROE Average | 15% | 18% | 20% | 23% |
| ROCE Average | 20% | 24% | 27% | 33% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3442 | 3474 | 4028 | 4688 | 5526 | 5724 | 7054 | 8155 | 9272 | 10536 | 11647 |
| Minority's Interest | 55 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 7 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 27 | 35 | 65 | 89 | 117 | 167 | -279 | -202 | -178 | -124 | -81 |
| Total Current Liabilities | 222 | 247 | 281 | 492 | 549 | 611 | 828 | 665 | 824 | 839 | 865 |
| Total Liabilities | 3745 | 3759 | 4378 | 5273 | 6197 | 6507 | 7608 | 8624 | 9923 | 11257 | 12438 |
| Fixed Assets | 1179 | 845 | 1212 | 1141 | 1101 | 1137 | 938 | 1758 | 1699 | 1679 | 1546 |
| Other Non-Current Assets | 562 | 592 | 904 | 1032 | 1051 | 1095 | 1472 | 1581 | 2273 | 2780 | 2814 |
| Total Current Assets | 2004 | 2322 | 2263 | 3100 | 4045 | 4274 | 5198 | 5285 | 5951 | 6798 | 8078 |
| Total Assets | 3745 | 3759 | 4378 | 5273 | 6197 | 6507 | 7608 | 8624 | 9923 | 11257 | 12438 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 40 | 398 | 558 | 662 | 264 | 379 | 406 | 214 | 219 | 131 | 292 |
| Cash Flow from Operating Activities | 1162 | 1299 | 1296 | 1371 | 1824 | 1656 | 1464 | 1634 | 2096 | 2171 | 1663 |
| Cash Flow from Investing Activities | -518 | -401 | -716 | -1295 | -1113 | -408 | -1151 | -1027 | -1554 | -1313 | -1066 |
| Cash Flow from Financing Activities | -635 | -737 | -475 | -475 | -596 | -1222 | -249 | -603 | -631 | -697 | -618 |
| Net Cash Inflow / Outflow | 9 | 160 | 104 | -399 | 115 | 25 | 63 | 4 | -89 | 161 | -21 |
| Closing Cash & Cash Equivalent | 48 | 558 | 662 | 264 | 379 | 406 | 469 | 219 | 131 | 292 | 273 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 19.84 | 23.39 | 26.14 | 28.8 | 36.37 | 35.15 | 38.7 | 41.66 | 43.33 | 48.84 | 43.2 |
| CEPS(Rs) | 35.47 | 36.01 | 36.32 | 40.23 | 53.2 | 52.93 | 48.95 | 49.43 | 55.65 | 62.36 | 56.91 |
| DPS(Rs) | 11.25 | 15.5 | 10 | 10 | 12.5 | 25 | 5 | 13.75 | 15 | 16.75 | 15 |
| Book NAV/Share(Rs) | 84.96 | 88.16 | 102.22 | 118.97 | 140.24 | 145.25 | 178.99 | 206.94 | 235.27 | 267.36 | 295.56 |
| Core EBITDA Margin(%) | 70.02 | 70.05 | 65 | 67.63 | 68.54 | 64.66 | 65.18 | 63.81 | 63.44 | 61.61 | 53.12 |
| EBIT Margin(%) | 48.46 | 56.65 | 58.66 | 58.02 | 57.8 | 52.05 | 61.94 | 62.17 | 60.65 | 61.22 | 55.55 |
| Pre Tax Margin(%) | 48.37 | 56.56 | 58.62 | 57.98 | 57.76 | 51.69 | 61.1 | 61.24 | 60.4 | 61.02 | 55.21 |
| PAT Margin (%) | 32.67 | 37.29 | 38.96 | 38.32 | 37.9 | 39.36 | 48.01 | 45.8 | 45.25 | 44.97 | 42.43 |
| Cash Profit Margin (%) | 58.36 | 57.37 | 54.09 | 53.51 | 55.43 | 59.26 | 60.72 | 54.34 | 58.14 | 57.39 | 55.86 |
| ROA(%) | 21.42 | 24.58 | 25.33 | 23.53 | 25 | 21.81 | 21.61 | 20.23 | 18.41 | 18.18 | 14.38 |
| ROE(%) | 24.29 | 27.04 | 27.48 | 26.05 | 28.07 | 24.63 | 23.87 | 21.59 | 19.59 | 19.45 | 15.36 |
| ROCE(%) | 35.02 | 40.53 | 41.37 | 39.44 | 42.81 | 32.57 | 30.8 | 29.31 | 26.25 | 26.47 | 20.11 |
| Receivable days | 105.74 | 113.15 | 106.83 | 113.02 | 105.97 | 129.68 | 160.92 | 147.63 | 142.26 | 116.29 | 112.58 |
| Inventory Days | 0.08 | 0.12 | 0.14 | 0.07 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 22.2 | 16.08 | 30.58 | 29.39 | 17.24 | 8.13 | 12.15 | 11.77 | 9.59 | 12.3 | 15.07 |
| Price/Book(x) | 5.19 | 4.27 | 7.82 | 7.12 | 4.47 | 1.97 | 2.63 | 2.37 | 1.77 | 2.25 | 2.2 |
| Dividend Yield(%) | 2.55 | 4.12 | 1.25 | 1.18 | 1.99 | 8.75 | 1.06 | 2.81 | 3.61 | 2.79 | 2.3 |
| EV/Net Sales(x) | 6.97 | 5.63 | 11.61 | 11.13 | 6.38 | 3 | 5.49 | 5.07 | 4.18 | 5.44 | 6.29 |
| EV/Core EBITDA(x) | 9.4 | 7.53 | 15.97 | 15.37 | 8.51 | 4.16 | 7.34 | 7.15 | 5.7 | 7.4 | 8.92 |
| Net Sales Growth(%) | 7.72 | 3.27 | 6.96 | 11.99 | 27.66 | -6.94 | -9.74 | 12.84 | 5.22 | 13.52 | -6.24 |
| EBIT Growth(%) | 3.98 | 20.71 | 10.75 | 10.77 | 27.19 | -16.2 | 7.41 | 13.25 | 2.65 | 14.6 | -14.93 |
| PAT Growth(%) | 5.01 | 17.85 | 11.75 | 10.17 | 26.26 | -3.36 | 10.09 | 7.65 | 3.96 | 12.82 | -11.54 |
| EPS Growth(%) | 4.55 | 17.88 | 11.76 | 10.18 | 26.27 | -3.36 | 10.1 | 7.66 | 4 | 12.71 | -11.54 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 9.03 | 9.39 | 8.06 | 6.3 | 7.37 | 7 | 6.28 | 7.94 | 7.23 | 8.11 | 9.34 |
| Quick Ratio(x) | 9.03 | 9.38 | 8.06 | 6.3 | 7.37 | 7 | 6.28 | 7.94 | 7.23 | 8.11 | 9.34 |
| Interest Cover(x) | 506.92 | 639.86 | 1506.75 | 1591.69 | 1325.08 | 143.7 | 73.26 | 67.03 | 242.84 | 306.27 | 166.32 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 9.01 | 8.87 | 7.89 | 7.22 | 7.12 | 6.87 | 6.91 | 6.71 | 6.47 | 6.64 |
| DII | 6.58 | 6.5 | 8.23 | 10 | 10.17 | 10.46 | 10.35 | 10.19 | 10.64 | 10.91 |
| Public | 9.41 | 9.62 | 8.88 | 7.78 | 7.71 | 7.67 | 7.74 | 8.1 | 7.89 | 7.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 |
| FII | 3.55 | 3.5 | 3.11 | 2.85 | 2.8 | 2.71 | 2.72 | 2.64 | 2.55 | 2.62 |
| DII | 2.59 | 2.56 | 3.24 | 3.94 | 4.01 | 4.12 | 4.08 | 4.02 | 4.19 | 4.3 |
| Public | 3.71 | 3.79 | 3.5 | 3.07 | 3.04 | 3.02 | 3.05 | 3.19 | 3.11 | 2.94 |
| 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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | +4% | +3% | +5% |
| Operating Profit CAGR | -10% | +4% | +2% | +5% |
| PAT CAGR | -12% | +1% | +4% | +8% |
| Share Price CAGR | -17% | +4% | 0% | +4% |
| ROE Average | +15% | +18% | +20% | +23% |
| ROCE Average | +20% | +24% | +27% | +33% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 9.01 | 8.87 | 7.89 | 7.22 | 7.12 | 6.87 | 6.91 | 6.71 | 6.47 | 6.64 |
| DII | 6.58 | 6.5 | 8.23 | 10 | 10.17 | 10.46 | 10.35 | 10.19 | 10.64 | 10.91 |
| Public | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 | 29.56 |
| FII | 3.55 | 3.5 | 3.11 | 2.85 | 2.8 | 2.71 | 2.72 | 2.64 | 2.55 | 2.62 |
| DII | 2.59 | 2.56 | 3.24 | 3.94 | 4.01 | 4.12 | 4.08 | 4.02 | 4.19 | 4.3 |
| Public | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 |
| 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 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.