Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Sun TV Network Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹564.69Fairly Valued by 1.96%vs CMP ₹576.00

P/E (14.0) × ROE (15.7%) × BV (₹313.00) × DY (2.60%)

₹476.39Overvalued by 17.29%vs CMP ₹576.00
MoS: -20.9% (Negative)Confidence: 48/100 (Moderate)Models: 1 Under, 3 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹560.2622%Fair (-2.7%)
Graham NumberEarnings₹531.0916%Fair (-7.8%)
Earnings PowerEarnings₹364.6013%Over (-36.7%)
DCFCash Flow₹428.6513%Over (-25.6%)
Net Asset ValueAssets₹313.087%Over (-45.6%)
EV/EBITDAEnterprise₹537.519%Fair (-6.7%)
Earnings YieldEarnings₹400.507%Over (-30.5%)
ROCE CapitalReturns₹732.039%Under (+27.1%)
Revenue MultipleRevenue₹152.715%Over (-73.5%)
Consensus (9 models)₹476.39100%Overvalued
Key Drivers: Wide model spread (₹153–₹732) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -0.8%

*Investments are subject to market risks

Analyst Summary

Sun TV Network Ltd operates in the Entertainment & Media segment, NSE: SUNTV | BSE: 532733, current market price is ₹576.00, market cap is 22,716 Cr.. At a glance, stock P/E is 14.0, ROE is 15.7 %, ROCE is 20.4 %, book value is 313, dividend yield is 2.60 %. The latest intrinsic value estimate is ₹476.39, around 17.3% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹4,015 Cr versus the prior period change of -6.2%, while latest net profit is about ₹1,704 Cr with a prior-period change of -11.5%. The 52-week range shown on this page is 662/480, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisSun 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 L22…

This summary is generated from the stock page data available for Sun TV Network Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

55
Sun TV Network Ltd scores 55/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health83/100 · Strong
ROCE 20.4% ExcellentROE 15.7% GoodD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 75.0% Stable
Earnings Quality40/100 · Moderate
OPM contracting (64% → 58%) Declining
Quarterly Momentum40/100 · Moderate
Revenue (4Q): +9% YoY GrowingProfit (4Q): -10% YoY DecliningOPM: 49.0% (down 5.0% YoY) Margin pressure
Industry Rank50/100 · Moderate
P/E 14.0 vs industry 60.7 Cheaper than peersROCE 20.4% vs industry 31.3% AverageROE 15.7% vs industry 70.7% Below peers3Y sales CAGR: 4% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: May 5, 2026, 1:05 am

Market Cap 22,716 Cr.
Current Price 576
Intrinsic Value₹476.39
High / Low 662/480
Stock P/E14.0
Book Value 313
Dividend Yield2.60 %
ROCE20.4 %
ROE15.7 %
Face Value 5.00
PEG Ratio-17.83

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

View Share Price Target for Sun TV Network Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Sun TV Network Ltd 22,716 Cr. 576 662/48014.0 3132.60 %20.4 %15.7 % 5.00
Affle India Ltd 19,943 Cr. 1,420 2,187/1,25145.5 2310.00 %16.8 %14.0 % 2.00
PVR Inox Ltd 10,413 Cr. 1,059 1,250/900185 7240.00 %2.72 %4.18 % 10.0
Tips Industries Ltd 8,262 Cr. 646 718/48138.1 20.32.01 %122 %92.3 % 1.00
Sri Adhikari Brothers Television Network Ltd 5,008 Cr. 1,986 2,260/435 4.360.00 %39.2 %391 % 10.0
Industry Average8,512.63 Cr701.7260.66174.040.52%31.26%70.68%5.56

All Competitor Stocks of Sun TV Network Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 8878401,3491,0489239611,3149368299421,2901,300862
Expenses 303343552321334438595395384527674546443
Operating Profit 584498797728589523719541445414617754420
OPM % 66%59%59%69%64%54%55%58%54%44%48%58%49%
Other Income 10091122112140142149172146184189140133
Interest 2232222444443
Depreciation 1148090219115108113196113118108404113
Profit before tax 569507827619612555753513474477694486436
Tax % 25%25%28%25%26%25%26%20%23%22%24%27%26%
Net Profit 425380592465454415560409364371529355324
EPS in Rs 10.789.6515.0211.7911.5210.5214.1910.399.229.4113.438.998.22

Last Updated: March 3, 2026, 2:30 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 12:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,2242,3952,4742,6462,9633,7833,5203,1773,5853,7724,2824,0154,394
Expenses 7167181,2538749591,1761,2481,1111,3061,3791,6441,8862,189
Operating Profit 1,5081,6781,2211,7722,0042,6072,2722,0652,2792,3932,6382,1292,205
OPM % 68%70%49%67%68%69%65%65%64%63%62%53%50%
Other Income 8799677181165242260306256380515640646
Interest 322112132733991314
Depreciation 478615497400450663700404306486532539743
Profit before tax 1,1131,1591,3991,5511,7182,1851,8191,9412,1952,2782,6132,2172,094
Tax % 33%32%34%34%34%34%24%21%25%25%26%23%
Net Profit 7577969221,0311,1361,4341,3851,5251,6421,7071,9261,7041,579
EPS in Rs 18.9819.8423.3926.1428.8036.3735.1538.7041.6643.3048.8543.2140.05
Dividend Payout % 50%57%66%38%35%21%71%13%33%35%34%35%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)5.15%15.83%11.82%10.18%26.23%-3.42%10.11%7.67%3.96%12.83%-11.53%
Change in YoY Net Profit Growth (%)0.00%10.68%-4.01%-1.64%16.05%-29.65%13.53%-2.44%-3.71%8.87%-24.36%

Sun TV Network Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:5%
5 Years:3%
3 Years:4%
TTM:-6%
Compounded Profit Growth
10 Years:8%
5 Years:6%
3 Years:4%
TTM:-9%
Stock Price CAGR
10 Years:4%
5 Years:3%
3 Years:3%
1 Year:-30%
Return on Equity
10 Years:21%
5 Years:19%
3 Years:18%
Last Year:16%

Last Updated: September 5, 2025, 1:36 pm

Balance Sheet

Last Updated: December 4, 2025, 2:02 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 197197197197197197197197197197197197197
Reserves 2,8983,1513,2773,8314,4915,3295,5276,8577,9589,07510,33911,45012,150
Borrowings 000000080956338124146
Other Liabilities 468397285350585670782812648814847866920
Total Liabilities 3,5643,7453,7594,3785,2736,1976,5077,9468,89810,14811,42112,63613,413
Fixed Assets 1,3731,1798451,2251,1531,1121,1459461,7911,7291,7071,5723,100
CWIP 221249136614624413114534415
Investments 4725066361,1482,1472,8012,6923,5043,5895,5127,0618,3037,772
Other Assets 1,7172,0582,2782,0041,9232,2712,6033,3513,2742,7752,5082,4182,526
Total Assets 3,5643,7453,7594,3785,2736,1976,5077,9468,89810,14811,42112,63613,413

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1,1951,1621,2991,2961,3711,8241,6561,4641,6342,0962,1711,663
Cash from Investing Activity + -786-518-401-716-1,294-1,113-406-1,152-1,026-1,553-1,313-1,064
Cash from Financing Activity + -431-635-737-475-475-596-1,222-249-603-631-697-618
Net Cash Flow -229160104-39811527635-88161-19
Free Cash Flow 7647231,2597638561,2709961,2355041,7751,6601,280
CFO/OP 98%92%145%101%96%98%92%97%102%112%106%105%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow1.001.001.001.002.002.002.00-78.00-93.00-61.00-36.00-122.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 103115115107131109142165149143107111
Inventory Days
Days Payable
Cash Conversion Cycle 103115115107131109142165149143107111
Working Capital Days 84113137898978102102106877070
ROCE %36%35%32%41%39%42%30%29%27%25%26%20%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
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 10.56%10.39%10.57%9.01%8.87%7.89%7.23%7.11%6.87%6.91%6.71%6.47%
DIIs 3.61%3.67%4.47%6.59%6.50%8.23%10.00%10.17%10.45%10.35%10.19%10.64%
Public 10.83%10.95%9.96%9.40%9.62%8.89%7.77%7.70%7.67%7.74%8.10%7.88%
No. of Shareholders 1,19,9711,19,04499,89595,3621,00,8031,01,5171,10,0211,14,8651,03,9121,01,7931,07,4961,02,067

Shareholding Pattern Chart

No. of Shareholders

Sun TV Network Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Small Cap Fund 14,661,224 3.43 949.5311,446,4462026-01-26 01:42:3328.09%
Kotak Multicap Fund 4,457,123 1.21 288.674,057,1232026-03-23 01:07:549.86%
ICICI Prudential Large & Mid Cap Fund 3,645,861 0.83 236.123,679,1072026-03-22 22:13:58-0.9%
Quant Multi Cap Fund 3,261,000 2.9 211.2N/AN/AN/A
ICICI Prudential Multi Asset Fund 2,996,542 0.23 194.072,995,5922026-03-24 01:56:100.03%
Kotak Large & Midcap Fund 2,400,000 0.51 155.44N/AN/AN/A
Tata Value Fund 1,945,000 1.44 125.97N/AN/AN/A
ICICI Prudential Technology Fund 779,520 0.37 50.49N/AN/AN/A
Mahindra Manulife Small Cap Fund 613,070 0.97 39.71656,8282026-01-26 01:42:33-6.66%
Kotak ELSS Tax Saver Fund 600,000 0.61 38.86800,0002025-12-07 14:01:00-25%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) 43.2348.8643.3141.6638.70
Diluted EPS (Rs.) 43.2348.8643.3141.6638.70
Cash EPS (Rs.) 57.0462.1055.5649.6549.12
Book Value[Excl.RevalReserv]/Share (Rs.) 295.56267.52235.41207.07179.12
Book Value[Incl.RevalReserv]/Share (Rs.) 295.56267.52235.41207.07179.12
Revenue From Operations / Share (Rs.) 101.89108.6695.7290.9780.61
PBDIT / Share (Rs.) 71.8279.7670.2964.5460.35
PBIT / Share (Rs.) 58.1466.2757.9656.7750.10
PBT / Share (Rs.) 56.3866.0557.7255.9349.42
Net Profit / Share (Rs.) 43.3548.6143.2241.8838.87
NP After MI And SOA / Share (Rs.) 43.2148.8543.3041.6638.70
PBDIT Margin (%) 70.4973.4073.4370.9574.86
PBIT Margin (%) 57.0660.9860.5562.4162.14
PBT Margin (%) 55.3360.7860.3061.4861.30
Net Profit Margin (%) 42.5544.7345.1546.0448.21
NP After MI And SOA Margin (%) 42.4144.9545.2345.7948.00
Return on Networth / Equity (%) 14.6218.2718.4020.1321.62
Return on Capital Employeed (%) 19.4624.6724.4927.1727.73
Return On Assets (%) 13.4716.8516.8118.4519.19
Asset Turnover Ratio (%) 0.330.390.380.420.43
Current Ratio (X) 9.348.117.237.946.29
Quick Ratio (X) 9.348.117.237.946.29
Dividend Payout Ratio (NP) (%) 34.7134.2834.6433.0012.92
Dividend Payout Ratio (CP) (%) 26.3626.8626.9627.8110.21
Earning Retention Ratio (%) 65.2965.7265.3667.0087.08
Cash Earning Retention Ratio (%) 73.6473.1473.0472.1989.79
Interest Coverage Ratio (X) 211.06367.19294.0676.4988.54
Interest Coverage Ratio (Post Tax) (X) 132.57224.78181.8350.6458.02
Enterprise Value (Cr.) 25246.4323279.8615784.9718183.3617458.82
EV / Net Operating Revenue (X) 6.295.444.185.075.50
EV / EBITDA (X) 8.927.415.707.157.34
MarketCap / Net Operating Revenue (X) 6.395.534.345.395.83
Retention Ratios (%) 65.2865.7165.3566.9987.07
Price / BV (X) 2.202.251.772.372.63
Price / Net Operating Revenue (X) 6.395.534.345.395.83
EarningsYield 0.060.080.100.080.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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.
INDUSTRYADDRESSCONTACT
Entertainment & MediaMurasoli Maran Towers, Chennai (Madras) Tamil Nadu 600028Contact not found
Management
NamePosition Held
Mr. Kalanithi MaranExecutive Chairman
Mr. R Mahesh KumarManaging Director
Mr. K VijaykumarExecutive Director
Ms. Kaviya Kalanithi MaranExecutive Director
Mrs. Kavery KalanithiExecutive Director
Mrs. Mathipoorana RamakrishnanIndependent Director
Mr. Mandalapu Harinarayanan HarshavardhanIndependent Director
Mr. Sridhar VenkateshIndependent Director
Mr. Desmond Hemanth TheodoreIndependent Director
Mrs. Jagadeesan GayathriIndependent Director
Mr. Ravivenkatesh Pragadish KarthikIndependent Director

FAQ

What is the intrinsic value of Sun TV Network Ltd and is it undervalued?

As of 05 May 2026, Sun TV Network Ltd's intrinsic value is ₹476.39, which is 17.29% lower than the current market price of ₹576.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (15.7 %), book value (₹313), dividend yield (2.60 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Sun TV Network Ltd?

Sun TV Network Ltd is trading at ₹576.00 as of 05 May 2026, with a FY2026-2027 high of ₹662 and low of ₹480. The stock is currently in the middle of its 52-week range. Market cap stands at ₹22,716 Cr..

How does Sun TV Network Ltd's P/E ratio compare to its industry?

Sun TV Network Ltd has a P/E ratio of 14.0, which is below the industry average of 60.66. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Sun TV Network Ltd financially healthy?

Key indicators for Sun TV Network Ltd: ROCE of 20.4 % indicates efficient capital utilization; ROE of 15.7 % shows strong shareholder returns. Dividend yield is 2.60 %.

Is Sun TV Network Ltd profitable and how is the profit trend?

Sun TV Network Ltd reported a net profit of ₹1,704 Cr in Mar 2025 on revenue of ₹4,015 Cr. Compared to ₹1,642 Cr in Mar 2022, the net profit shows an improving trend.

Does Sun TV Network Ltd pay dividends?

Sun TV Network Ltd has a dividend yield of 2.60 % at the current price of ₹576.00. This is a relatively attractive yield for income-seeking investors.

Last Updated: May 5, 2026, 1:05 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532733 | NSE: SUNTV
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
Explore Industry-wise Stock Analysis Reports