Sun TV Network Ltd

Sun TV Network Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Sun TV Network Ltd

₹ 687 -0.88%
03 Jan - close price
suntv.in BSE: 532733 NSE: SUNTV
About

Sun TV Network was established in 1985 as Sumangali Publications Private Limited and was later renamed as Sun TV Network Limited. Sun TV, the flagship channel of the company, was started in 1993. STNL is primarily involved in television broadcasting. Besides, it produces/distributes movies under the banner Sun Pictures[1]

Key Points

Business[1]
Company is one of the largest Television Broadcasters in India operating Satellite Television Channels across six languages of Tamil, Telugu, Kannada, Malayalam, Marathi and Bangla and presently airing FM radio. The Company produces its own content / acquires the related rights. The Company is the owner of IPL franchise “SunRisers Hyderabad” & SunRisers Eastern Cape Cricket South Africa’s T20 League, and also opened a branch office in South Africa. The Company also operates an OTT platform “SUNNXT“

Website BSE NSE
  • Market Cap ₹ 27,089 Cr.
  • Current Price ₹ 687
  • High / Low ₹ 922 / 568
  • Stock P/E 14.7
  • Book Value ₹ 287
  • Dividend Yield 2.44 %
  • ROCE 26.2 %
  • ROE 19.3 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 34.0%
  • Company's working capital requirements have reduced from 89.9 days to 70.4 days

Cons

  • The company has delivered a poor sales growth of 2.51% over past five years.

* 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.

Peer comparison

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Part of Nifty LargeMidcap 250 BSE 400 MidSmallCap Index Nifty Midcap 150 Nifty Midcap150 Quality 50 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
849 1,060 857 1,219 826 887 840 1,349 1,048 923 961 1,312 935
323 326 293 450 289 303 343 552 321 334 438 594 394
Operating Profit 526 735 564 770 537 584 498 797 728 589 523 719 541
OPM % 62% 69% 66% 63% 65% 66% 59% 59% 69% 64% 54% 55% 58%
69 48 61 104 89 100 91 122 112 140 142 149 172
Interest 25 2 4 2 3 2 2 3 2 2 2 2 4
Depreciation 40 158 70 213 80 114 80 90 219 115 108 113 196
Profit before tax 530 623 550 658 544 569 507 827 619 612 555 753 513
Tax % 25% 24% 25% 25% 25% 25% 25% 28% 25% 26% 25% 26% 20%
396 471 410 494 407 425 380 592 465 454 415 560 409
EPS in Rs 10.03 11.95 10.41 12.53 10.34 10.78 9.65 15.02 11.79 11.52 10.52 14.20 10.38
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
1,923 2,224 2,395 2,474 2,646 2,963 3,783 3,520 3,177 3,585 3,772 4,282 4,131
514 716 718 1,253 874 959 1,176 1,248 1,111 1,306 1,379 1,644 1,759
Operating Profit 1,409 1,508 1,678 1,221 1,772 2,004 2,607 2,272 2,065 2,279 2,393 2,638 2,372
OPM % 73% 68% 70% 49% 67% 68% 69% 65% 65% 64% 63% 62% 57%
72 87 99 677 181 165 242 260 306 256 380 515 604
Interest 5 3 2 2 1 1 2 13 27 33 9 9 10
Depreciation 442 478 615 497 400 450 663 700 404 306 486 532 532
Profit before tax 1,035 1,113 1,159 1,399 1,551 1,718 2,185 1,819 1,941 2,195 2,278 2,613 2,433
Tax % 32% 33% 32% 34% 34% 34% 34% 24% 21% 25% 25% 26%
712 757 796 922 1,031 1,136 1,434 1,385 1,525 1,642 1,707 1,926 1,838
EPS in Rs 18.01 18.98 19.84 23.39 26.14 28.80 36.37 35.15 38.70 41.66 43.30 48.85 46.62
Dividend Payout % 53% 50% 57% 66% 38% 35% 21% 71% 13% 33% 35% 34%
Compounded Sales Growth
10 Years: 7%
5 Years: 3%
3 Years: 10%
TTM: 0%
Compounded Profit Growth
10 Years: 10%
5 Years: 7%
3 Years: 9%
TTM: -1%
Stock Price CAGR
10 Years: 7%
5 Years: 10%
3 Years: 10%
1 Year: -5%
Return on Equity
10 Years: 22%
5 Years: 21%
3 Years: 20%
Last Year: 19%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 197 197 197 197 197 197 197 197 197 197 197 197 197
Reserves 2,588 2,898 3,151 3,277 3,831 4,491 5,329 5,527 6,857 7,958 9,075 10,339 11,110
0 0 0 0 0 0 0 0 80 95 63 38 128
446 468 397 285 350 585 670 782 812 648 814 847 722
Total Liabilities 3,232 3,564 3,745 3,759 4,378 5,273 6,197 6,507 7,946 8,898 10,148 11,421 12,158
1,377 1,373 1,179 845 1,225 1,153 1,112 1,145 946 1,791 1,729 1,707 1,776
CWIP 3 2 2 1 2 49 13 66 146 244 131 145 2
Investments 244 472 506 636 1,148 2,147 2,801 2,692 3,504 3,589 5,512 7,061 8,072
1,609 1,717 2,058 2,278 2,004 1,923 2,271 2,603 3,351 3,274 2,775 2,508 2,309
Total Assets 3,232 3,564 3,745 3,759 4,378 5,273 6,197 6,507 7,946 8,898 10,148 11,421 12,158

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
869 1,195 1,162 1,299 1,296 1,371 1,824 1,656 1,464 1,634 2,096 2,171
-477 -786 -518 -401 -716 -1,294 -1,113 -406 -1,152 -1,026 -1,553 -1,313
-382 -431 -635 -737 -475 -475 -596 -1,222 -249 -603 -631 -697
Net Cash Flow 10 -22 9 160 104 -398 115 27 63 5 -88 161

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 111 103 115 115 107 131 109 142 165 149 143 107
Inventory Days
Days Payable
Cash Conversion Cycle 111 103 115 115 107 131 109 142 165 149 143 107
Working Capital Days 96 84 113 137 89 89 78 102 105 109 90 70
ROCE % 37% 36% 35% 32% 41% 39% 42% 30% 29% 27% 25% 26%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
8.95% 9.21% 9.32% 9.79% 10.44% 10.56% 10.39% 10.57% 9.01% 8.87% 7.89% 7.23%
2.92% 4.18% 4.73% 3.94% 3.79% 3.61% 3.67% 4.47% 6.59% 6.50% 8.23% 10.00%
13.13% 11.61% 10.95% 11.27% 10.77% 10.83% 10.95% 9.96% 9.40% 9.62% 8.89% 7.77%
No. of Shareholders 1,07,4761,13,4781,23,0551,16,2781,16,1431,19,9711,19,04499,89595,3621,00,8031,01,5171,10,021

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings