Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 26 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of Sun TV Network Ltd

Basic Stock Data

Last Updated: July 26, 2024, 10:04 pm

Market Cap 32,751 Cr.
Current Price 830
High / Low833/518
Stock P/E17.0
Book Value 267
Dividend Yield2.02 %
ROCE26.3 %
ROE19.4 %
Face Value 5.00
PEG Ratio2.50

Data Source: screener.in

Competitors of Sun TV Network Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Encash Entertainment Ltd 11.3 Cr. 29.032.0/29.0 21.80.00 %3.74 %3.85 % 10.0
Diksat Transworld Ltd 237 Cr. 135165/120226 14.40.00 %3.33 %4.35 % 10.0
Cyber Media (India) Ltd 47.8 Cr. 30.644.0/15.011.0 2.920.00 %55.8 %% 10.0
Colorchips New Media Ltd 31.8 Cr. 18.742.2/15.4 17.40.00 %2.77 %2.60 % 10.0
City Pulse Multiplex Ltd 116 Cr. 351352/67.3776 2710.00 %2.12 %3.25 % 10.0
Industry Average3,218.96 Cr130.85256.4460.280.14%11.13%12.06%6.10

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales8038198491,0608571,2198268878401,3491,048923961
Expenses252372323326293450289303343552321334438
Operating Profit551447526735564770537584498797728589523
OPM %69%55%62%69%66%63%65%66%59%59%69%64%54%
Other Income93866948611048910091122112140142
Interest182252423223222
Depreciation82384015870213801148090219115108
Profit before tax543492530623550658544569507827619612555
Tax %10%26%25%24%25%25%25%25%25%28%25%26%25%
Net Profit488365396471410494407425380592465454415
EPS in Rs12.379.2710.0311.9510.4112.5310.3410.789.6515.0211.7911.5210.52

Last Updated: July 11, 2024, 8:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 25, 2024, 10:51 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales1,9232,2242,3952,4742,6462,9633,7833,5203,1773,5853,7724,282
Expenses5147167181,2538749591,1761,2481,1111,3061,3791,644
Operating Profit1,4091,5081,6781,2211,7722,0042,6072,2722,0652,2792,3932,638
OPM %73%68%70%49%67%68%69%65%65%64%63%62%
Other Income728799677181165242260306256380515
Interest532211213273399
Depreciation442478615497400450663700404306486532
Profit before tax1,0351,1131,1591,3991,5511,7182,1851,8191,9412,1952,2782,613
Tax %32%33%32%34%34%34%34%24%21%25%25%26%
Net Profit7127577969221,0311,1361,4341,3851,5251,6421,7071,926
EPS in Rs18.0118.9819.8423.3926.1428.8036.3735.1538.7041.6643.3048.85
Dividend Payout %53%50%57%66%38%35%21%71%13%33%35%35%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
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%

Growth

Compounded Sales Growth
10 Years:7%
5 Years:3%
3 Years:10%
TTM:14%
Compounded Profit Growth
10 Years:10%
5 Years:7%
3 Years:10%
TTM:15%
Stock Price CAGR
10 Years:7%
5 Years:11%
3 Years:14%
1 Year:51%
Return on Equity
10 Years:22%
5 Years:21%
3 Years:20%
Last Year:19%

Last Updated: July 25, 2024, 1:34 am

Balance Sheet

Last Updated: July 10, 2024, 10:13 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital197197197197197197197197197197197197
Reserves2,5882,8983,1513,2773,8314,4915,3295,5276,8577,9589,07510,339
Borrowings0000000080956338
Other Liabilities446468397285350585670782812648814847
Total Liabilities3,2323,5643,7453,7594,3785,2736,1976,5077,9468,89810,14811,421
Fixed Assets1,3771,3731,1798451,2251,1531,1121,1459461,7911,7291,844
CWIP322124913661462441317
Investments2444725066361,1482,1472,8012,6923,5043,5895,5127,061
Other Assets1,6091,7172,0582,2782,0041,9232,2712,6033,3513,2742,7752,508
Total Assets3,2323,5643,7453,7594,3785,2736,1976,5077,9468,89810,14811,421

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 8691,1951,1621,2991,2961,3711,8241,6561,4641,6342,0962,171
Cash from Investing Activity -477-786-518-401-716-1,294-1,113-406-1,152-1,026-1,553-1,313
Cash from Financing Activity -382-431-635-737-475-475-596-1,222-249-603-631-697
Net Cash Flow10-229160104-39811527635-88161

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow1.001.001.001.001.002.002.002.00-78.00-93.00-61.00-36.00

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days111103115115107131109142165149143107
Inventory Days
Days Payable
Cash Conversion Cycle111103115115107131109142165149143107
Working Capital Days968411313789897810210510990475
ROCE %37%36%35%32%41%39%42%30%29%27%25%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%
FIIs8.09%8.95%9.21%9.32%9.79%10.44%10.56%10.39%10.57%9.01%8.87%7.89%
DIIs3.32%2.92%4.18%4.73%3.94%3.79%3.61%3.67%4.47%6.59%6.50%8.23%
Public13.59%13.13%11.61%10.95%11.27%10.77%10.83%10.95%9.96%9.40%9.62%8.89%
No. of Shareholders1,22,0581,07,4761,13,4781,23,0551,16,2781,16,1431,19,9711,19,04499,89595,3621,00,8031,01,517

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Multicap Fund3,256,6541.92213.441,619,6072024-07-25101.08%
Kotak Equity Opportunities Fund - Regular Plan2,400,0000.73157.31,619,6072024-07-2548.18%
Quant ELSS Tax Saver Fund2,154,5441.51141.211,619,6072024-07-2533.03%
Tata Equity P/E Fund - Regular Plan1,945,0001.64127.481,619,6072024-07-2520.09%
Tata Equity P/E Fund - Regular Plan - Trigger Option A 5%1,945,0001.64127.481,619,6072024-07-2520.09%
Kotak Emerging Equity Fund - Regular Plan1,619,6070.25106.151,619,6072024-07-250%
Quant Mid Cap Fund1,609,5531.52105.491,619,6072024-07-25-0.62%
Aditya Birla Sun Life Midcap Fund800,0000.9952.431,619,6072024-07-25-50.61%
Kotak Equity Arbitrage Fund - Regular Plan768,0000.1250.331,619,6072024-07-25-52.58%
SBI Arbitrage Opportunities Fund759,0000.1749.741,619,6072024-07-25-53.14%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)48.8643.3141.6638.7035.16
Diluted EPS (Rs.)48.8643.3141.6638.7035.16
Cash EPS (Rs.)48.8255.5649.6549.1253.03
Book Value[Excl.RevalReserv]/Share (Rs.)267.52235.41207.07179.12145.37
Book Value[Incl.RevalReserv]/Share (Rs.)267.52235.41207.07179.12145.37
Revenue From Operations / Share (Rs.)108.6695.7290.9780.6189.32
PBDIT / Share (Rs.)79.7670.2964.5460.3564.37
PBIT / Share (Rs.)79.5457.9656.7750.1046.60
PBT / Share (Rs.)66.0557.7255.9349.4246.27
Net Profit / Share (Rs.)48.6143.2241.8838.8735.26
NP After MI And SOA / Share (Rs.)48.8743.3041.6638.7035.15
PBDIT Margin (%)73.4073.4370.9574.8672.06
PBIT Margin (%)73.2060.5562.4162.1452.17
PBT Margin (%)60.7860.3061.4861.3051.80
Net Profit Margin (%)44.7345.1546.0448.2139.48
NP After MI And SOA Margin (%)44.9745.2345.7948.0039.35
Return on Networth / Equity (%)18.2718.4020.1321.6224.19
Return on Capital Employeed (%)29.6224.4927.1727.7331.14
Return On Assets (%)16.8616.8118.4519.1921.28
Asset Turnover Ratio (%)0.390.380.420.430.54
Current Ratio (X)8.157.237.946.297.00
Quick Ratio (X)8.157.237.946.297.00
Dividend Payout Ratio (NP) (%)0.0034.6433.0012.9271.12
Dividend Payout Ratio (CP) (%)0.0026.9627.8110.2147.24
Earning Retention Ratio (%)0.0065.3667.0087.0828.88
Cash Earning Retention Ratio (%)0.0073.0472.1989.7952.76
Interest Coverage Ratio (X)5.91294.0676.4988.54198.95
Interest Coverage Ratio (Post Tax) (X)4.60181.8350.6458.02109.99
Enterprise Value (Cr.)23279.8715784.9718183.3617458.8210560.45
EV / Net Operating Revenue (X)5.444.185.075.503.00
EV / EBITDA (X)7.415.707.157.344.16
MarketCap / Net Operating Revenue (X)5.534.345.395.833.20
Retention Ratios (%)0.0065.3566.9987.0728.87
Price / BV (X)2.251.772.372.631.97
Price / Net Operating Revenue (X)5.534.345.395.833.20
EarningsYield0.080.100.080.080.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 898.35

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.

Undervalued: 8.24% compared to the current price 830

Intrinsic Value: 959.48

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 15.60% compared to the current price 830

Last 5 Year EPS CAGR: 6.80%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 31.08%, which is a positive sign.
  2. The company has higher reserves (5,443.42 cr) compared to borrowings (23.00 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (2.50 cr) and profit (1.33 cr) over the years.
  1. The stock has a high average Working Capital Days of 130.58, which may not be favorable.
  2. 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: 29.62% (Industry Average ROCE: 11.13%)
      • 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: 12.06%)
      • 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): 4.60
      • 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: 8.15
      • 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: 17.0 (Industry average Stock P/E: 256.44)
      • 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: N/A
      • 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

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. 3504.88 Cr. and Equity Capital is Rs. 197.04 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Entertainment & MediaMurasoli Maran Towers, 73, MRC Nagar Main Road, Chennai (Madras) Tamil Nadu 600028tvinfo@sunnetwork.in
http://www.suntv.in
Management
NamePosition Held
Mr. Kalanithi MaranExecutive Chairman
Mr. R Mahesh KumarManaging Director
Ms. Kaviya Kalanithi MaranExecutive Director
Mr. K VijaykumarExecutive Director
Mrs. Kavery KalanithiExecutive Director
Mr. S SelvamNon Executive Director
Mr. R RavivenkateshIndependent Director
Mr. M K HarinarayananIndependent Director
Mrs. Mathipoorana RamakrishnanIndependent Director
Mr. Nicholas Martin PaulIndependent Director
Mr. Sridhar VenkateshIndependent Director
Mr. Desmond Hemanth TheodoreIndependent Director

FAQ

What is the latest fair value of Sun TV Network Ltd?

The latest fair value of Sun TV Network Ltd is ₹898.35.

What is the Market Cap of Sun TV Network Ltd?

The Market Cap of Sun TV Network Ltd is 32,751 Cr..

What is the current Stock Price of Sun TV Network Ltd as on 26 July 2024?

The current stock price of Sun TV Network Ltd as on 26 July 2024 is 830.

What is the High / Low of Sun TV Network Ltd stocks in FY 2024?

In FY 2024, the High / Low of Sun TV Network Ltd stocks is 833/518.

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

The Stock P/E of Sun TV Network Ltd is 17.0.

What is the Book Value of Sun TV Network Ltd?

The Book Value of Sun TV Network Ltd is 267.

What is the Dividend Yield of Sun TV Network Ltd?

The Dividend Yield of Sun TV Network Ltd is 2.02 %.

What is the ROCE of Sun TV Network Ltd?

The ROCE of Sun TV Network Ltd is 26.3 %.

What is the ROE of Sun TV Network Ltd?

The ROE of Sun TV Network Ltd is 19.4 %.

What is the Face Value of Sun TV Network Ltd?

The Face Value of Sun TV Network Ltd is 5.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Sun TV Network Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE