Sun TV Network Limited

Sun TV Network Limited

600.30
INR
-26.85
(-4.28%)
38.88EPS
13.27P/E
203.17BMarket Cap
Nov 12Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
56.42
60.78
62.77
67.14
75.19
95.98
89.32
80.61
90.97
95.72
108.66
102.01
110
114.38
Basic EPS, GAAP
18.98
19.84
23.39
26.14
28.8
36.37
35.15
38.7
41.66
43.3
48.85
43.19
36.53
38.85
Free Cash Flow per Basic Share
19.37
18.33
23.48
12.74
21.65
32.2
25.26
25.88
12.78
38.71
42.13
32.5
-10.47
- -
Dividend per Share
9.25
13.5
15.5
10
10
12.5
25
5
13.75
15
16.75
15
12.5
- -
Book Value per Share
78.55
83.42
88.15
102.22
118.97
140.24
145.25
178.99
206.94
235.27
267.35
295.66
320.83
- -
Tangible Book Value per Share
63.89
73.58
77.9
91
108.2
129.67
135.29
172.17
189.29
213.25
242.85
269.65
255.63
- -
Basic Weighted Avg Shares
394
394
394
394
394
394
394
394
394
394
394
394
394
394
Sales/Revenue/Turnover
22,236
23,954
24,736
26,457
29,630
37,825
35,199
31,769
35,848
37,721
42,821
40,199
43,348
45,024
Operating Margin (%)
47.68
44.39
50.3
55
52.86
51.64
45.06
53.6
56.22
50.7
49.63
40.97
34.56
35.96
Depreciation Expense
4,758
6,153
4,958
3,995
4,500
6,628
7,002
4,039
3,061
4,860
5,317
5,406
7,226
7,109
Net Income, GAAP
7,480
7,820
9,218
10,303
11,351
14,333
13,852
15,250
16,418
17,064
19,251
17,021
14,396
15,292
Effective Tax Rate (%)
33.07
32.45
34.08
33.54
33.9
34.38
23.85
21.42
25.21
25.07
26.3
23.15
25.71
25.79
Profit Margin (%)
33.64
32.65
37.27
38.94
38.31
37.89
39.35
48
45.8
45.24
44.96
42.34
33.21
33.96
Working Capital
13,816
16,873
20,746
19,822
26,078
34,956
36,634
43,699
46,196
51,273
59,597
71,755
73,707
- -
LT Debt
- -
- -
- -
- -
- -
- -
707
503
636
332
297
1,054
847
- -
Total Equity
32,294
32,902
34,772
40,321
46,924
55,309
57,289
70,587
81,603
92,772
105,423
116,669
126,599
- -
Return on Invested Capital (%)
22.9
22.5
25.11
24.8
23.91
25.27
21.4
20.58
19.68
16.95
15.99
10.96
8.72
- -
Return on Capital (%)
24.13
23.6
27.27
27.45
26.03
28.07
24.56
23.85
21.65
19.47
19.38
15.3
11.8
- -
Return on Common Equity (%)
25.44
24.5
27.27
27.46
26.04
28.06
24.62
23.87
21.59
19.58
19.44
15.34
11.85
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
213
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
847
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
394
394
394
Market Capitalization
231,544
223,426
203,170

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
84,546
- -
Cash, Cash Equivalents & STI
- -
66,300
- -
Accounts Receivable, Net
- -
14,335
- -
Inventories
- -
- -
- -
Total Current Liabilities
- -
10,839
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
213
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
13.91%
12.42%
8.51%
Free Cash Flow
5.98%
1.21%
-132.22%
Net Income, GAAP
5.24%
-0.52%
-15.42%
Sales/Revenue/Turnover
6.32%
6.66%
7.83%
Total Cash Common Dividend
17.82%
33.73%
-16.67%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
13,136
9,357
8,288
9,418
40,199
2026
12,903
12,999
8,622
8,825
43,348
2027
14,579
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
14.2
10.39
9.23
9.42
43.19
2026
13.43
9
8.23
5.9
36.53
2027
15.71
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
15
2026
- -
- -
- -
- -
12.5
2027
- -
- -
- -
- -
- -

Company Description

CEO
Maheshkumar Rajaraman
Full Time Employees
1,010
Sector
Consumer services
Industry
Broadcasting
Address
Murasoli Maran Towers Chennai TN India 600028
IPO Date
Apr 24, 2006
Website
suntv.in
Business
Sun TV Network Limited operates as a leading media and entertainment company primarily engaged in television and radio broadcasting, digital streaming, and sports franchise ownership. The company offers over 33 satellite television channels across various genres including general entertainment, movies, music, and news, with channels in Tamil (Sun TV), Telugu (Gemini TV), Malayalam (Surya TV), Kannada (Udaya TV), Bengali (Sun Bangla), Marathi (Sun Marathi), and Hindi (Sun Neo). It operates 59 FM radio stations under subsidiaries Kal Radio Limited and South Asia FM Limited, supplemented by strategic alliances such as its partnership with Red FM. Sun TV Network also provides digital streaming content via its OTT platform Sun NXT, delivering multilingual regional content including TV shows, movies, live channels, and original web series. The company has expanded into sports entertainment through ownership of multiple cricket franchises, including Sunrisers Hyderabad (IPL), Sunrisers Eastern Cape (SA20), and SunRisers Leeds Limited, a UK-based franchise in The Hundred cricket league. Founded in 1993 and headquartered in Chennai, Tamil Nadu, India, Sun TV Network extends its operations beyond India to global markets including the UK, USA, Canada, Europe, and various Asian and African countries. The broadcasting segment constitutes the core revenue driver with 83% of total turnover, supported by the growing digital and sports segments. In recent developments, Sun TV Network completed a significant acquisition in 2025 by acquiring 100% equity of SunRisers Leeds Limited (formerly Northern Superchargers) in the UK for GBP 100.5 million, marking its strategic entry into the UK cricket market and expanding its international sports footprint. The company also reported strong financial growth with a 29.86% year-over-year revenue increase in Q2 2025, alongside a 41.77% rise in EBITDA, driven by domestic subscription revenue growth and contributions from its sports franchises. Sun TV Network continues to invest in digital expansion, enhancing content offerings on Sun NXT to capture increasing OTT viewership. The company pursues sustainability goals and renewable energy investments as part of its operational strategy while planning new channel launches and increased production capabilities. It is part of the larger Sun Group conglomerate, maintaining a robust market presence with a diversified portfolio targeting regional language audiences, advertisers, and sports fans across India and internationally. These strategic moves position Sun TV Network as a diversified media conglomerate with strong content, digital services, and sports entertainment avenues.