Sun TV Network Ltd
Sun TV Network is engaged in producing and broadcasting satellite television and radio software programming in the regional languages of South India.
- Market Cap ₹ 25,867 Cr.
- Current Price ₹ 656
- High / Low ₹ 735 / 422
- Stock P/E 13.7
- Book Value ₹ 256
- Dividend Yield 2.55 %
- ROCE 25.5 %
- ROE 19.2 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 26.9%
Cons
- The company has delivered a poor sales growth of 4.95% 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,847 | 1,923 | 2,224 | 2,395 | 2,474 | 2,646 | 2,963 | 3,783 | 3,520 | 3,177 | 3,585 | 3,772 | 4,161 | |
433 | 514 | 716 | 718 | 1,253 | 874 | 959 | 1,176 | 1,248 | 1,111 | 1,306 | 1,379 | 1,549 | |
Operating Profit | 1,414 | 1,409 | 1,508 | 1,678 | 1,221 | 1,772 | 2,004 | 2,607 | 2,272 | 2,065 | 2,279 | 2,393 | 2,612 |
OPM % | 77% | 73% | 68% | 70% | 49% | 67% | 68% | 69% | 65% | 65% | 64% | 63% | 63% |
80 | 72 | 87 | 99 | 677 | 181 | 165 | 242 | 260 | 306 | 256 | 380 | 465 | |
Interest | 6 | 5 | 3 | 2 | 2 | 1 | 1 | 2 | 13 | 27 | 33 | 9 | 9 |
Depreciation | 474 | 442 | 478 | 615 | 497 | 400 | 450 | 663 | 700 | 404 | 306 | 486 | 503 |
Profit before tax | 1,014 | 1,035 | 1,113 | 1,159 | 1,399 | 1,551 | 1,718 | 2,185 | 1,819 | 1,941 | 2,195 | 2,278 | 2,564 |
Tax % | 33% | 32% | 33% | 32% | 34% | 34% | 34% | 34% | 24% | 21% | 25% | 25% | |
691 | 712 | 757 | 796 | 922 | 1,031 | 1,136 | 1,434 | 1,385 | 1,525 | 1,642 | 1,707 | 1,891 | |
EPS in Rs | 17.58 | 18.01 | 18.98 | 19.84 | 23.39 | 26.14 | 28.80 | 36.37 | 35.15 | 38.70 | 41.66 | 43.30 | 47.98 |
Dividend Payout % | 54% | 53% | 50% | 57% | 66% | 38% | 35% | 21% | 71% | 13% | 33% | 35% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 5% |
3 Years: | 2% |
TTM: | 10% |
Compounded Profit Growth | |
---|---|
10 Years: | 9% |
5 Years: | 9% |
3 Years: | 10% |
TTM: | 9% |
Stock Price CAGR | |
---|---|
10 Years: | 6% |
5 Years: | 3% |
3 Years: | 6% |
1 Year: | 52% |
Return on Equity | |
---|---|
10 Years: | 23% |
5 Years: | 22% |
3 Years: | 21% |
Last Year: | 19% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 | 197 |
Reserves | 2,315 | 2,588 | 2,898 | 3,151 | 3,277 | 3,831 | 4,491 | 5,329 | 5,527 | 6,857 | 7,958 | 9,075 | 9,885 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 95 | 63 | 52 | |
394 | 446 | 468 | 397 | 285 | 350 | 585 | 670 | 782 | 812 | 648 | 814 | 718 | |
Total Liabilities | 2,906 | 3,232 | 3,564 | 3,745 | 3,759 | 4,378 | 5,273 | 6,197 | 6,507 | 7,946 | 8,898 | 10,148 | 10,853 |
1,246 | 1,377 | 1,373 | 1,179 | 845 | 1,225 | 1,153 | 1,112 | 1,145 | 946 | 1,791 | 1,729 | 1,810 | |
CWIP | 4 | 3 | 2 | 2 | 1 | 2 | 49 | 13 | 66 | 146 | 244 | 131 | 3 |
Investments | 224 | 244 | 472 | 506 | 636 | 1,148 | 2,147 | 2,801 | 2,692 | 3,504 | 3,589 | 5,512 | 6,473 |
1,433 | 1,609 | 1,717 | 2,058 | 2,278 | 2,004 | 1,923 | 2,271 | 2,603 | 3,351 | 3,274 | 2,775 | 2,567 | |
Total Assets | 2,906 | 3,232 | 3,564 | 3,745 | 3,759 | 4,378 | 5,273 | 6,197 | 6,507 | 7,946 | 8,898 | 10,148 | 10,853 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
876 | 869 | 1,195 | 1,162 | 1,299 | 1,296 | 1,371 | 1,824 | 1,656 | 1,464 | 1,634 | 2,096 | |
-346 | -477 | -786 | -518 | -401 | -716 | -1,294 | -1,113 | -406 | -1,152 | -1,026 | -1,553 | |
-578 | -382 | -431 | -635 | -737 | -475 | -475 | -596 | -1,222 | -249 | -603 | -631 | |
Net Cash Flow | -47 | 10 | -22 | 9 | 160 | 104 | -398 | 115 | 27 | 63 | 5 | -88 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 101 | 111 | 103 | 115 | 115 | 107 | 131 | 109 | 142 | 165 | 149 | 143 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 101 | 111 | 103 | 115 | 115 | 107 | 131 | 109 | 142 | 165 | 149 | 143 |
Working Capital Days | 80 | 96 | 84 | 113 | 137 | 89 | 89 | 78 | 102 | 105 | 109 | 90 |
ROCE % | 41% | 37% | 36% | 35% | 32% | 41% | 39% | 42% | 30% | 29% | 27% | 25% |
Documents
Announcements
- PCS Certificate Under Regulation 40(9) Of SEBI LODR 2015 16 Apr
- Compliance Certificate Under Regulation 7(3) Of SEBI LODR 2015 16 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
12 Apr - Certificate under Reg 74(5) of SEBI (DP) Regulations, 2018 of Sun TV Network Limited for the quarter ended 31st March 2024
-
Intimation Under Regulation 30 Of SEBI (LODR) Regulations 2015
12 Apr - Sun TV Network Limited launches new channel - SUN NEO
-
Re- Appointment Of Directors
28 Mar - Approved Re- appointment of Mr Sridhar Venkatesh, Mr Desmond Hemanth Theodore and Mrs Mathipoorna Ramakrishnan as Independent Directors for further term of 5 years subject …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
This is one of the Asia’s largest TV networks. This was established by Kalanidhi Maran in the year 1993. Its flagship channel is Sun TV, which was the first fully privately owned Tamil channel in India. After which it has grown huge and currently owns and operates 32 TV channels across Indian languages – Tamil, Telugu, Kannada, Malayalam and Bengali.
And it is now expanding its market to North India also, and will be launching 11 new channels including the network's first Marathi language channel. After this, Sun Group will have a total of 43 TV channels.
Sun Pictures gave blockbuster movies as a subsidiary of Sun Network like Sarkar,Beast,Jailer in recent times.[1]