Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹20356 Cr.
Stock P/E
11.9
P/B
1.6
Current Price
₹516.6
Book Value
₹ 320.8
Face Value
5
52W High
₹662
52W Low
₹ 481
Dividend Yield
2.42%

Sun TV Network Overview

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.

Sun TV Network Share Price

Live · BSE / NSE · Inception: 1985
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Sun TV Network Quarterly Results

#(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

Sun TV Network Profit & Loss

#(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

Sun TV Network Balance Sheet

#(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

Sun TV Network Cash Flow

#(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

Sun TV Network Ratios

# 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

Growth Rates

Compounded annual
# 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%

Sun TV Network Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 75 %
FII 6.64 %
DII (MF + Insurance) 10.91 %
Public (retail) 25 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 75757575757575757575
FII 9.018.877.897.227.126.876.916.716.476.64
DII 6.586.58.231010.1710.4610.3510.1910.6410.91
Public 25252525252525252525
Others 0000000000
Total 100100100100100100100100100100

Sun TV Network Peer Comparison

TV Broadcasting & Software Production Edit Columns

Sun TV Network Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Sun TV Network Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • The company has delivered a poor profit growth of 4% over past five 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