Sun TV Network Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 13, 2025, 8:25 pm

Market Cap	24,410 Cr.
Current Price	619
High / Low	922/506
Stock P/E	14.0
Book Value	296
Dividend Yield	2.70 %
ROCE	20.4 %
ROE	15.7 %
Face Value	5.00
PEG Ratio	5.10

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Sun TV Network Ltd

Competitors of Sun TV Network Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Sun TV Network Ltd	24,410 Cr.	619	922/506	14.0	296	2.70 %	20.4 %	15.7 %	5.00
Sri Adhikari Brothers Television Network Ltd	13.1 Cr.	3.75	3.92/1.25		31.6	0.00 %	%	%	10.0
Shemaroo Entertainment Ltd	302 Cr.	110	215/88.4		173	0.00 %	9.32 %	16.5 %	10.0
PVR Inox Ltd	9,657 Cr.	983	1,748/826		718	0.00 %	2.86 %	3.89 %	10.0
Dish TV India Ltd	918 Cr.	5.08	16.8/4.70		17.6	0.00 %	%	%	1.00
Industry Average	12,479.00 Cr	607.81		42.50	241.03	0.45%	12.35%	12.52%	6.33

All Competitor Stocks of Sun TV Network Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	857	1,219	826	887	840	1,349	1,048	923	961	1,312	935	828	941
Expenses	293	450	289	303	343	552	321	334	438	594	394	383	526
Operating Profit	564	770	537	584	498	797	728	589	523	719	541	444	415
OPM %	66%	63%	65%	66%	59%	59%	69%	64%	54%	55%	58%	54%	44%
Other Income	61	104	89	100	91	122	112	140	142	149	172	146	183
Interest	4	2	3	2	2	3	2	2	2	2	4	4	3
Depreciation	70	213	80	114	80	90	219	115	108	113	196	113	117
Profit before tax	550	658	544	569	507	827	619	612	555	753	513	474	478
Tax %	25%	25%	25%	25%	25%	28%	25%	26%	25%	26%	20%	23%	22%
Net Profit	410	494	407	425	380	592	465	454	415	560	409	363	372
EPS in Rs	10.41	12.53	10.34	10.78	9.65	15.02	11.79	11.52	10.52	14.20	10.38	9.21	9.43

Last Updated: May 31, 2025, 7:39 am

Below is a detailed analysis of the quarterly data for Sun TV Network Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 941.00 Cr.. The value appears strong and on an upward trend. It has increased from 828.00 Cr. (Dec 2024) to 941.00 Cr., marking an increase of 113.00 Cr..
For Expenses, as of Mar 2025, the value is 526.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 383.00 Cr. (Dec 2024) to 526.00 Cr., marking an increase of 143.00 Cr..
For Operating Profit, as of Mar 2025, the value is 415.00 Cr.. The value appears to be declining and may need further review. It has decreased from 444.00 Cr. (Dec 2024) to 415.00 Cr., marking a decrease of 29.00 Cr..
For OPM %, as of Mar 2025, the value is 44.00%. The value appears to be declining and may need further review. It has decreased from 54.00% (Dec 2024) to 44.00%, marking a decrease of 10.00%.
For Other Income, as of Mar 2025, the value is 183.00 Cr.. The value appears strong and on an upward trend. It has increased from 146.00 Cr. (Dec 2024) to 183.00 Cr., marking an increase of 37.00 Cr..
For Interest, as of Mar 2025, the value is 3.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 4.00 Cr. (Dec 2024) to 3.00 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 117.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 113.00 Cr. (Dec 2024) to 117.00 Cr., marking an increase of 4.00 Cr..
For Profit before tax, as of Mar 2025, the value is 478.00 Cr.. The value appears strong and on an upward trend. It has increased from 474.00 Cr. (Dec 2024) to 478.00 Cr., marking an increase of 4.00 Cr..
For Tax %, as of Mar 2025, the value is 22.00%. The value appears to be improving (decreasing) as expected. It has decreased from 23.00% (Dec 2024) to 22.00%, marking a decrease of 1.00%.
For Net Profit, as of Mar 2025, the value is 372.00 Cr.. The value appears strong and on an upward trend. It has increased from 363.00 Cr. (Dec 2024) to 372.00 Cr., marking an increase of 9.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 9.43. The value appears strong and on an upward trend. It has increased from 9.21 (Dec 2024) to 9.43, marking an increase of 0.22.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 2:44 pm

Metric	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
Sales	1,923	2,224	2,395	2,474	2,646	2,963	3,783	3,520	3,177	3,585	3,772	4,282	4,036
Expenses	514	716	718	1,253	874	959	1,176	1,248	1,111	1,306	1,379	1,644	1,809
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	2,227
OPM %	73%	68%	70%	49%	67%	68%	69%	65%	65%	64%	63%	62%	55%
Other Income	72	87	99	677	181	165	242	260	306	256	380	515	610
Interest	5	3	2	2	1	1	2	13	27	33	9	9	12
Depreciation	442	478	615	497	400	450	663	700	404	306	486	532	530
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	2,295
Tax %	32%	33%	32%	34%	34%	34%	34%	24%	21%	25%	25%	26%
Net Profit	712	757	796	922	1,031	1,136	1,434	1,385	1,525	1,642	1,707	1,926	1,747
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	44.31
Dividend Payout %	53%	50%	57%	66%	38%	35%	21%	71%	13%	33%	35%	34%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	6.32%	5.15%	15.83%	11.82%	10.18%	26.23%	-3.42%	10.11%	7.67%	3.96%	12.83%
Change in YoY Net Profit Growth (%)	0.00%	-1.17%	10.68%	-4.01%	-1.64%	16.05%	-29.65%	13.53%	-2.44%	-3.71%	8.87%

Sun TV Network Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	5%
5 Years:	3%
3 Years:	4%
TTM:	-6%

Compounded Profit Growth
10 Years:	8%
5 Years:	7%
3 Years:	4%
TTM:	-9%

Stock Price CAGR
10 Years:	7%
5 Years:	10%
3 Years:	14%
1 Year:	-18%

Return on Equity
10 Years:	21%
5 Years:	19%
3 Years:	18%
Last Year:	16%

Last Updated: Unknown

Balance Sheet

Last Updated: June 12, 2025, 2:38 pm

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	197	197	197	197	197	197	197	197	197	197	197	197
Reserves	2,898	3,151	3,277	3,831	4,491	5,329	5,527	6,857	7,958	9,075	10,339	11,450
Borrowings	0	0	0	0	0	0	0	80	95	63	38	124
Other Liabilities	468	397	285	350	585	670	782	812	648	814	847	866
Total Liabilities	3,564	3,745	3,759	4,378	5,273	6,197	6,507	7,946	8,898	10,148	11,421	12,636
Fixed Assets	1,373	1,179	845	1,225	1,153	1,112	1,145	946	1,791	1,729	1,707	1,899
CWIP	2	2	1	2	49	13	66	146	244	131	145	17
Investments	472	506	636	1,148	2,147	2,801	2,692	3,504	3,589	5,512	7,061	8,303
Other Assets	1,717	2,058	2,278	2,004	1,923	2,271	2,603	3,351	3,274	2,775	2,508	2,418
Total Assets	3,564	3,745	3,759	4,378	5,273	6,197	6,507	7,946	8,898	10,148	11,421	12,636

Below is a detailed analysis of the balance sheet data for Sun TV Network Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 197.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 197.00 Cr..
For Reserves, as of Mar 2025, the value is 11,450.00 Cr.. The value appears strong and on an upward trend. It has increased from 10,339.00 Cr. (Mar 2024) to 11,450.00 Cr., marking an increase of 1,111.00 Cr..
For Borrowings, as of Mar 2025, the value is 124.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 38.00 Cr. (Mar 2024) to 124.00 Cr., marking an increase of 86.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 866.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 847.00 Cr. (Mar 2024) to 866.00 Cr., marking an increase of 19.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 12,636.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 11,421.00 Cr. (Mar 2024) to 12,636.00 Cr., marking an increase of 1,215.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 1,899.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,707.00 Cr. (Mar 2024) to 1,899.00 Cr., marking an increase of 192.00 Cr..
For CWIP, as of Mar 2025, the value is 17.00 Cr.. The value appears to be declining and may need further review. It has decreased from 145.00 Cr. (Mar 2024) to 17.00 Cr., marking a decrease of 128.00 Cr..
For Investments, as of Mar 2025, the value is 8,303.00 Cr.. The value appears strong and on an upward trend. It has increased from 7,061.00 Cr. (Mar 2024) to 8,303.00 Cr., marking an increase of 1,242.00 Cr..
For Other Assets, as of Mar 2025, the value is 2,418.00 Cr.. The value appears to be declining and may need further review. It has decreased from 2,508.00 Cr. (Mar 2024) to 2,418.00 Cr., marking a decrease of 90.00 Cr..
For Total Assets, as of Mar 2025, the value is 12,636.00 Cr.. The value appears strong and on an upward trend. It has increased from 11,421.00 Cr. (Mar 2024) to 12,636.00 Cr., marking an increase of 1,215.00 Cr..

Notably, the Reserves (11,450.00 Cr.) exceed the Borrowings (124.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

No data available for this post.

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	1.00	1.00	1.00	1.00	1.00	2.00	2.00	2.00	-78.00	-93.00	-61.00	-36.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	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%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%
FIIs	8.95%	9.21%	9.32%	9.79%	10.44%	10.56%	10.39%	10.57%	9.01%	8.87%	7.89%	7.23%
DIIs	2.92%	4.18%	4.73%	3.94%	3.79%	3.61%	3.67%	4.47%	6.59%	6.50%	8.23%	10.00%
Public	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	1,07,476	1,13,478	1,23,055	1,16,278	1,16,143	1,19,971	1,19,044	99,895	95,362	1,00,803	1,01,517	1,10,021

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Quant Small Cap Fund	10,312,446	3.32	847.58	10,312,446	2025-04-22 17:25:19	0%
Quant Active Fund	3,261,000	2.38	268.02	3,261,000	2025-04-22 09:01:28	0%
Kotak Equity Opportunities Fund - Regular Plan	2,400,000	0.78	197.26	2,400,000	2025-04-22 17:25:19	0%
Tata Equity P/E Fund - Regular Plan	1,945,000	1.77	159.86	1,945,000	2025-04-22 17:25:19	0%
Tata Equity P/E Fund - Regular Plan - Trigger Option A 5%	1,945,000	1.77	159.86	1,945,000	2025-04-22 11:25:17	0%
Quant Flexi Cap Fund	1,901,025	2.03	156.25	1,901,025	2025-04-22 09:01:28	0%
Kotak Emerging Equity Fund - Regular Plan	1,619,607	0.26	133.12	1,619,607	2025-04-22 17:25:19	0%
Kotak ELSS Tax Saver Fund	800,000	1.04	65.75	800,000	2025-04-22 09:01:28	0%
ICICI Prudential Multicap Fund	673,898	0.39	55.39	673,898	2025-04-22 17:25:19	0%
ICICI Prudential Large & Mid Cap Fund	660,423	0.33	54.28	660,423	2025-04-22 17:25:19	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	5.00	5.00	5.00	5.00	5.00
Basic EPS (Rs.)	48.86	43.31	41.66	38.70	35.16
Diluted EPS (Rs.)	48.86	43.31	41.66	38.70	35.16
Cash EPS (Rs.)	62.10	55.56	49.65	49.12	53.03
Book Value[Excl.RevalReserv]/Share (Rs.)	267.52	235.41	207.07	179.12	145.37
Book Value[Incl.RevalReserv]/Share (Rs.)	267.52	235.41	207.07	179.12	145.37
Revenue From Operations / Share (Rs.)	108.66	95.72	90.97	80.61	89.32
PBDIT / Share (Rs.)	79.76	70.29	64.54	60.35	64.37
PBIT / Share (Rs.)	66.27	57.96	56.77	50.10	46.60
PBT / Share (Rs.)	66.05	57.72	55.93	49.42	46.27
Net Profit / Share (Rs.)	48.61	43.22	41.88	38.87	35.26
NP After MI And SOA / Share (Rs.)	48.85	43.30	41.66	38.70	35.15
PBDIT Margin (%)	73.40	73.43	70.95	74.86	72.06
PBIT Margin (%)	60.98	60.55	62.41	62.14	52.17
PBT Margin (%)	60.78	60.30	61.48	61.30	51.80
Net Profit Margin (%)	44.73	45.15	46.04	48.21	39.48
NP After MI And SOA Margin (%)	44.95	45.23	45.79	48.00	39.35
Return on Networth / Equity (%)	18.27	18.40	20.13	21.62	24.19
Return on Capital Employeed (%)	24.67	24.49	27.17	27.73	31.14
Return On Assets (%)	16.85	16.81	18.45	19.19	21.28
Asset Turnover Ratio (%)	0.39	0.38	0.42	0.43	0.54
Current Ratio (X)	8.11	7.23	7.94	6.29	7.00
Quick Ratio (X)	8.11	7.23	7.94	6.29	7.00
Dividend Payout Ratio (NP) (%)	34.28	34.64	33.00	12.92	71.12
Dividend Payout Ratio (CP) (%)	26.86	26.96	27.81	10.21	47.24
Earning Retention Ratio (%)	65.72	65.36	67.00	87.08	28.88
Cash Earning Retention Ratio (%)	73.14	73.04	72.19	89.79	52.76
Interest Coverage Ratio (X)	367.19	294.06	76.49	88.54	198.95
Interest Coverage Ratio (Post Tax) (X)	224.78	181.83	50.64	58.02	109.99
Enterprise Value (Cr.)	23279.86	15784.97	18183.36	17458.82	10560.45
EV / Net Operating Revenue (X)	5.44	4.18	5.07	5.50	3.00
EV / EBITDA (X)	7.41	5.70	7.15	7.34	4.16
MarketCap / Net Operating Revenue (X)	5.53	4.34	5.39	5.83	3.20
Retention Ratios (%)	65.71	65.35	66.99	87.07	28.87
Price / BV (X)	2.25	1.77	2.37	2.63	1.97
Price / Net Operating Revenue (X)	5.53	4.34	5.39	5.83	3.20
EarningsYield	0.08	0.10	0.08	0.08	0.12

After reviewing the key financial ratios for Sun TV Network Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 5.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 5.00.
For Basic EPS (Rs.), as of Mar 24, the value is 48.86. This value is within the healthy range. It has increased from 43.31 (Mar 23) to 48.86, marking an increase of 5.55.
For Diluted EPS (Rs.), as of Mar 24, the value is 48.86. This value is within the healthy range. It has increased from 43.31 (Mar 23) to 48.86, marking an increase of 5.55.
For Cash EPS (Rs.), as of Mar 24, the value is 62.10. This value is within the healthy range. It has increased from 55.56 (Mar 23) to 62.10, marking an increase of 6.54.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 267.52. It has increased from 235.41 (Mar 23) to 267.52, marking an increase of 32.11.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 267.52. It has increased from 235.41 (Mar 23) to 267.52, marking an increase of 32.11.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 108.66. It has increased from 95.72 (Mar 23) to 108.66, marking an increase of 12.94.
For PBDIT / Share (Rs.), as of Mar 24, the value is 79.76. This value is within the healthy range. It has increased from 70.29 (Mar 23) to 79.76, marking an increase of 9.47.
For PBIT / Share (Rs.), as of Mar 24, the value is 66.27. This value is within the healthy range. It has increased from 57.96 (Mar 23) to 66.27, marking an increase of 8.31.
For PBT / Share (Rs.), as of Mar 24, the value is 66.05. This value is within the healthy range. It has increased from 57.72 (Mar 23) to 66.05, marking an increase of 8.33.
For Net Profit / Share (Rs.), as of Mar 24, the value is 48.61. This value is within the healthy range. It has increased from 43.22 (Mar 23) to 48.61, marking an increase of 5.39.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 48.85. This value is within the healthy range. It has increased from 43.30 (Mar 23) to 48.85, marking an increase of 5.55.
For PBDIT Margin (%), as of Mar 24, the value is 73.40. This value is within the healthy range. It has decreased from 73.43 (Mar 23) to 73.40, marking a decrease of 0.03.
For PBIT Margin (%), as of Mar 24, the value is 60.98. This value exceeds the healthy maximum of 20. It has increased from 60.55 (Mar 23) to 60.98, marking an increase of 0.43.
For PBT Margin (%), as of Mar 24, the value is 60.78. This value is within the healthy range. It has increased from 60.30 (Mar 23) to 60.78, marking an increase of 0.48.
For Net Profit Margin (%), as of Mar 24, the value is 44.73. This value exceeds the healthy maximum of 10. It has decreased from 45.15 (Mar 23) to 44.73, marking a decrease of 0.42.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 44.95. This value exceeds the healthy maximum of 20. It has decreased from 45.23 (Mar 23) to 44.95, marking a decrease of 0.28.
For Return on Networth / Equity (%), as of Mar 24, the value is 18.27. This value is within the healthy range. It has decreased from 18.40 (Mar 23) to 18.27, marking a decrease of 0.13.
For Return on Capital Employeed (%), as of Mar 24, the value is 24.67. This value is within the healthy range. It has increased from 24.49 (Mar 23) to 24.67, marking an increase of 0.18.
For Return On Assets (%), as of Mar 24, the value is 16.85. This value is within the healthy range. It has increased from 16.81 (Mar 23) to 16.85, marking an increase of 0.04.
For Asset Turnover Ratio (%), as of Mar 24, the value is 0.39. It has increased from 0.38 (Mar 23) to 0.39, marking an increase of 0.01.
For Current Ratio (X), as of Mar 24, the value is 8.11. This value exceeds the healthy maximum of 3. It has increased from 7.23 (Mar 23) to 8.11, marking an increase of 0.88.
For Quick Ratio (X), as of Mar 24, the value is 8.11. This value exceeds the healthy maximum of 2. It has increased from 7.23 (Mar 23) to 8.11, marking an increase of 0.88.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 34.28. This value is within the healthy range. It has decreased from 34.64 (Mar 23) to 34.28, marking a decrease of 0.36.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 26.86. This value is within the healthy range. It has decreased from 26.96 (Mar 23) to 26.86, marking a decrease of 0.10.
For Earning Retention Ratio (%), as of Mar 24, the value is 65.72. This value is within the healthy range. It has increased from 65.36 (Mar 23) to 65.72, marking an increase of 0.36.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 73.14. This value exceeds the healthy maximum of 70. It has increased from 73.04 (Mar 23) to 73.14, marking an increase of 0.10.
For Interest Coverage Ratio (X), as of Mar 24, the value is 367.19. This value is within the healthy range. It has increased from 294.06 (Mar 23) to 367.19, marking an increase of 73.13.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 224.78. This value is within the healthy range. It has increased from 181.83 (Mar 23) to 224.78, marking an increase of 42.95.
For Enterprise Value (Cr.), as of Mar 24, the value is 23,279.86. It has increased from 15,784.97 (Mar 23) to 23,279.86, marking an increase of 7,494.89.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 5.44. This value exceeds the healthy maximum of 3. It has increased from 4.18 (Mar 23) to 5.44, marking an increase of 1.26.
For EV / EBITDA (X), as of Mar 24, the value is 7.41. This value is within the healthy range. It has increased from 5.70 (Mar 23) to 7.41, marking an increase of 1.71.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 5.53. This value exceeds the healthy maximum of 3. It has increased from 4.34 (Mar 23) to 5.53, marking an increase of 1.19.
For Retention Ratios (%), as of Mar 24, the value is 65.71. This value is within the healthy range. It has increased from 65.35 (Mar 23) to 65.71, marking an increase of 0.36.
For Price / BV (X), as of Mar 24, the value is 2.25. This value is within the healthy range. It has increased from 1.77 (Mar 23) to 2.25, marking an increase of 0.48.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 5.53. This value exceeds the healthy maximum of 3. It has increased from 4.34 (Mar 23) to 5.53, marking an increase of 1.19.
For EarningsYield, as of Mar 24, the value is 0.08. This value is below the healthy minimum of 5. It has decreased from 0.10 (Mar 23) to 0.08, marking a decrease of 0.02.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Sun TV Network Ltd as of June 13, 2025 is: 534.54

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 13, 2025, Sun TV Network Ltd is Overvalued by 13.64% compared to the current share price 619.00

Intrinsic Value of Sun TV Network Ltd as of June 13, 2025 is: 549.21

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 13, 2025, Sun TV Network Ltd is Overvalued by 11.27% compared to the current share price 619.00

Last 5 Year EPS CAGR: 2.74%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 33.25%, which is a positive sign. The company has higher reserves (6,181.92 cr) compared to borrowings (33.33 cr), indicating strong financial stability. The company has shown consistent growth in sales (2.62 cr) and profit (1.38 cr) over the years.	The stock has a high average Working Capital Days of 96.83, which may not be favorable. The stock has a high average Cash Conversion Cycle of 124.75, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Sun TV Network Ltd:
1. Net Profit Margin: 44.73%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 24.67% (Industry Average ROCE: 12.35%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 18.27% (Industry Average ROE: 12.52%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 224.78
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 8.11
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 14 (Industry average Stock P/E: 42.5)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Sun TV Network Ltd. is a Public Limited Listed company incorporated on 18/12/1985 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L22110TN1985PLC012491 and registration number is 012491. Currently Company is involved in the business activities of Radio broadcasting. Company's Total Operating Revenue is Rs. 3878.86 Cr. and Equity Capital is Rs. 197.04 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Entertainment & Media	Murasoli Maran Towers, Chennai (Madras) Tamil Nadu 600028	tvinfo@sunnetwork.in http://www.suntv.in

Management
Name	Position Held
Mr. Kalanithi Maran	Executive Chairman
Mr. R Mahesh Kumar	Managing Director
Mr. K Vijaykumar	Executive Director
Ms. Kaviya Kalanithi Maran	Executive Director
Mrs. Kavery Kalanithi	Executive Director
Mr. S Selvam	Non Executive Director
Mr. R Ravivenkatesh	Independent Director
Mr. M K Harinarayanan	Independent Director
Mrs. Mathipoorana Ramakrishnan	Independent Director
Mr. Nicholas Martin Paul	Independent Director
Mr. Sridhar Venkatesh	Independent Director
Mr. Desmond Hemanth Theodore	Independent Director

FAQ

What is the intrinsic value of Sun TV Network Ltd?

Sun TV Network Ltd's intrinsic value (as of 13 June 2025) is ₹534.54 — 13.64% lower the current market price of 619.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 24,410 Cr. market cap, FY2025-2026 high/low of ₹922/506, reserves of 11,450 Cr, and liabilities of 12,636 Cr.

What is the Market Cap of Sun TV Network Ltd?

The Market Cap of Sun TV Network Ltd is 24,410 Cr..

What is the current Stock Price of Sun TV Network Ltd as on 13 June 2025?

The current stock price of Sun TV Network Ltd as on 13 June 2025 is 619.

What is the High / Low of Sun TV Network Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Sun TV Network Ltd stocks is ₹922/506.

What is the Stock P/E of Sun TV Network Ltd?

The Stock P/E of Sun TV Network Ltd is 14.0.

What is the Book Value of Sun TV Network Ltd?

The Book Value of Sun TV Network Ltd is 296.

What is the Dividend Yield of Sun TV Network Ltd?

The Dividend Yield of Sun TV Network Ltd is 2.70 %.

What is the ROCE of Sun TV Network Ltd?

The ROCE of Sun TV Network Ltd is 20.4 %.

What is the ROE of Sun TV Network Ltd?

The ROE of Sun TV Network Ltd is 15.7 %.

What is the Face Value of Sun TV Network Ltd?

The Face Value of Sun TV Network Ltd is 5.00.