Nifty
Sensex
:
:
10660.90
35335.11
44.20 (0.42%)
74.57 (0.21%)

TV Broadcasting & Software Production

Rating :
56/99

BSE: 532733 | NSE: SUNTV

599.80
3.20 (0.54%)
16-Nov-2018 | 2:39PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  596.60
  •  606.40
  •  584.00
  •  596.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2105413
  •  12628.27
  •  1097.80
  •  557.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,503.21
  • 17.84
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,130.61
  • 1.68%
  • 4.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.27%
  • 5.91%
  • FII
  • DII
  • Others
  • 0.04%
  • 6.24%
  • 10.54%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.00
  • 6.42
  • 6.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.77
  • 6.04
  • 2.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.60
  • 8.80
  • 7.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.13
  • 21.27
  • 27.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.33
  • 5.39
  • 6.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 11.24
  • 12.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
2,963.02
2,645.72
2,473.64
2,395.38
2,223.62
1,923.00
1,847.17
2,013.46
1,452.84
1,039.36
Net Sales Growth
-
11.99%
6.96%
3.27%
7.72%
15.63%
4.11%
-8.26%
38.59%
39.78%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.46
1.82
3.52
0.00
Gross Profit
-
2,963.02
2,645.72
2,473.64
2,395.38
2,223.62
1,923.00
1,846.71
2,011.64
1,449.32
1,039.36
GP Margin
-
100%
100%
100%
100%
100%
100%
99.98%
99.91%
99.76%
100%
Total Expenditure
-
959.26
925.91
740.90
718.14
715.58
513.86
432.82
435.60
361.98
302.61
Power & Fuel Cost
-
18.90
17.15
18.75
26.60
27.75
24.95
21.52
19.02
14.03
14.08
% Of Sales
-
0.64%
0.65%
0.76%
1.11%
1.25%
1.30%
1.17%
0.94%
0.97%
1.35%
Employee Cost
-
138.24
116.48
106.79
111.08
97.62
85.70
71.90
63.12
59.80
41.35
% Of Sales
-
4.67%
4.40%
4.32%
4.64%
4.39%
4.46%
3.89%
3.13%
4.12%
3.98%
Manufacturing Exp.
-
413.55
345.19
304.83
309.08
319.33
203.42
148.12
149.00
132.81
123.14
% Of Sales
-
13.96%
13.05%
12.32%
12.90%
14.36%
10.58%
8.02%
7.40%
9.14%
11.85%
General & Admin Exp.
-
313.39
309.48
257.47
242.35
223.39
159.32
161.39
170.86
106.65
106.88
% Of Sales
-
10.58%
11.70%
10.41%
10.12%
10.05%
8.28%
8.74%
8.49%
7.34%
10.28%
Selling & Distn. Exp.
-
27.98
33.64
9.85
6.94
12.35
6.07
7.43
5.91
12.49
7.30
% Of Sales
-
0.94%
1.27%
0.40%
0.29%
0.56%
0.32%
0.40%
0.29%
0.86%
0.70%
Miscellaneous Exp.
-
47.20
103.97
43.21
22.09
35.14
34.40
22.00
25.87
32.68
7.30
% Of Sales
-
1.59%
3.93%
1.75%
0.92%
1.58%
1.79%
1.19%
1.28%
2.25%
0.95%
EBITDA
-
2,003.76
1,719.81
1,732.74
1,677.24
1,508.04
1,409.14
1,414.35
1,577.86
1,090.86
736.75
EBITDA Margin
-
67.63%
65.00%
70.05%
70.02%
67.82%
73.28%
76.57%
78.37%
75.08%
70.88%
Other Income
-
142.27
203.84
116.33
98.91
86.61
72.21
79.55
48.70
34.95
66.80
Interest
-
1.08
1.03
2.19
2.29
2.94
4.88
5.82
2.25
4.94
13.79
Depreciation
-
449.99
400.45
496.70
615.31
478.28
441.73
473.58
480.46
320.91
220.45
PBT
-
1,694.96
1,522.17
1,350.18
1,158.55
1,113.43
1,034.74
1,014.50
1,143.85
799.96
569.31
Tax
-
582.30
520.25
476.79
375.96
368.21
330.59
331.67
383.10
299.05
229.27
Tax Rate
-
34.35%
34.18%
34.85%
32.45%
33.07%
31.95%
32.69%
33.49%
37.38%
40.27%
PAT
-
1,112.26
1,001.51
890.88
768.51
736.41
701.69
685.05
766.27
519.07
368.15
PAT before Minority Interest
-
1,112.66
1,001.92
891.36
782.59
745.22
704.15
682.83
760.75
500.91
340.04
Minority Interest
-
-0.40
-0.41
-0.48
-14.08
-8.81
-2.46
2.22
5.52
18.16
28.11
PAT Margin
-
37.54%
37.85%
36.01%
32.08%
33.12%
36.49%
37.09%
38.06%
35.73%
35.42%
PAT Growth
-
11.06%
12.42%
15.92%
4.36%
4.95%
2.43%
-10.60%
47.62%
40.99%
 
Unadjusted EPS
-
28.81
26.15
23.40
19.84
18.98
18.01
17.62
19.53
13.19
9.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
4,688.39
4,028.46
3,474.04
3,441.54
3,188.83
2,785.43
2,511.96
2,253.68
1,885.58
1,701.63
Share Capital
197.04
197.04
197.04
290.44
290.44
197.04
197.04
197.04
197.04
197.04
Total Reserves
4,491.35
3,831.42
3,277.00
3,151.10
2,898.39
2,588.39
2,314.92
2,056.64
1,688.54
1,504.59
Non-Current Liabilities
89.30
65.46
34.83
26.91
30.30
34.53
44.28
53.85
34.06
97.71
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
71.61
Long Term Provisions
0.84
0.41
0.36
0.47
0.78
1.89
1.31
1.31
0.00
0.00
Current Liabilities
493.22
280.63
247.41
221.90
303.86
286.76
227.49
433.58
460.70
218.82
Trade Payables
83.84
72.16
55.67
71.91
57.48
47.71
44.63
57.82
38.38
45.89
Other Current Liabilities
393.52
189.25
177.76
142.63
136.71
145.42
147.81
203.46
145.54
126.11
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.14
0.00
0.00
Short Term Provisions
15.86
19.22
13.98
7.36
109.67
93.63
35.05
172.16
276.78
46.82
Total Liabilities
5,274.92
4,378.16
3,759.48
3,745.02
3,563.58
3,231.90
2,906.45
2,866.05
2,505.20
2,056.64
Net Block
1,141.49
1,211.83
845.14
1,179.21
1,373.30
1,376.88
1,245.82
1,295.94
927.79
837.88
Gross Block
2,419.12
2,059.37
1,565.75
4,443.98
4,053.92
3,600.36
3,159.91
2,746.14
1,918.14
1,514.69
Accumulated Depreciation
1,277.63
847.54
478.58
3,260.37
2,676.22
2,221.58
1,912.19
1,450.20
990.35
676.81
Non Current Assets
2,173.72
2,115.34
1,437.51
1,741.49
1,878.12
1,983.31
1,936.11
1,648.94
1,423.91
1,175.52
Capital Work in Progress
47.36
1.64
0.74
1.83
1.76
2.82
3.53
11.28
314.85
157.20
Non Current Investment
644.20
615.27
391.92
225.60
212.07
200.47
192.60
184.76
181.27
180.44
Long Term Loans & Adv.
325.45
230.15
187.95
306.93
288.55
392.47
489.27
151.72
0.00
0.00
Other Non Current Assets
15.22
56.45
11.76
27.92
2.44
10.67
4.89
5.24
0.00
0.00
Current Assets
3,101.20
2,262.82
2,321.97
2,003.53
1,685.46
1,248.59
970.34
1,217.11
1,081.24
881.05
Current Investments
1,515.22
545.48
243.87
280.16
259.52
43.22
31.81
86.91
46.68
0.08
Inventories
0.25
0.89
1.13
0.48
0.57
0.50
0.51
1.41
2.70
0.13
Sundry Debtors
1,063.94
772.60
776.11
757.49
630.35
583.49
509.03
429.13
329.19
241.17
Cash & Bank
372.60
788.39
904.85
759.29
609.41
415.14
307.51
603.02
436.72
365.40
Other Current Assets
149.19
109.56
366.27
112.16
185.61
206.24
121.48
96.64
265.95
274.27
Short Term Loans & Adv.
25.72
45.90
29.74
93.95
88.30
131.72
49.74
46.49
143.27
152.57
Net Current Assets
2,607.98
1,982.19
2,074.56
1,781.63
1,381.60
961.83
742.85
783.53
620.54
662.23
Total Assets
5,274.92
4,378.16
3,759.48
3,745.02
3,563.58
3,231.90
2,906.45
2,866.05
2,505.20
2,056.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
1,371.24
1,295.53
1,298.98
1,162.27
1,194.70
869.03
876.35
1,147.15
747.12
587.50
PBT
1,694.96
1,522.17
1,368.15
1,158.55
1,113.43
1,034.74
1,014.50
1,143.85
799.96
569.31
Adjustment
340.18
300.79
405.06
539.21
434.01
433.11
431.78
462.23
317.38
178.60
Changes in Working Capital
-110.03
-28.96
-6.11
-151.89
-71.01
-192.61
-176.04
-96.46
-89.16
41.30
Cash after chg. in Working capital
1,925.11
1,794.00
1,767.10
1,545.87
1,476.43
1,275.24
1,270.24
1,509.62
1,028.18
789.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-553.87
-498.47
-468.12
-383.60
-281.73
-406.21
-393.89
-362.47
-281.06
-201.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,277.62
-716.45
-401.33
-518.30
-785.98
-476.79
-346.16
-591.68
-654.45
-371.52
Net Fixed Assets
-400.62
-387.99
2,581.56
-389.41
-451.73
-439.57
-404.74
-523.17
-552.08
-396.66
Net Investments
-957.40
-602.84
-170.26
-16.91
-208.81
9.70
63.63
-34.53
-248.16
0.00
Others
80.40
274.38
-2,812.63
-111.98
-125.44
-46.92
-5.05
-33.98
145.79
25.14
Cash from Financing Activity
-475.40
-475.33
-737.37
-634.83
-430.75
-382.28
-577.82
-501.48
-83.84
-208.80
Net Cash Inflow / Outflow
-381.78
103.75
160.28
9.14
-22.03
9.96
-47.63
53.99
8.83
7.18
Opening Cash & Equivalents
661.83
558.06
397.91
39.54
61.82
51.77
99.09
45.50
36.16
28.84
Closing Cash & Equivalent
280.52
661.83
558.06
48.48
39.54
61.82
51.77
99.09
45.50
36.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
118.97
102.22
88.16
84.96
78.55
70.68
63.74
57.19
47.85
43.18
ROA
23.05%
24.62%
23.76%
21.42%
21.93%
22.94%
23.66%
28.33%
21.96%
17.49%
ROE
25.53%
26.71%
26.13%
24.29%
25.34%
26.58%
28.66%
36.76%
27.93%
21.59%
ROCE
38.91%
40.61%
39.63%
35.02%
37.37%
39.25%
42.82%
55.37%
44.00%
35.43%
Fixed Asset Turnover
1.32
1.46
0.82
0.56
0.58
0.57
0.63
0.86
0.85
0.82
Receivable days
113.12
106.83
113.15
105.74
99.62
103.68
92.69
68.73
71.65
86.81
Inventory Days
0.07
0.14
0.12
0.08
0.09
0.10
0.19
0.37
0.36
0.07
Payable days
23.22
21.78
21.52
19.78
18.15
19.22
22.32
20.71
24.73
29.00
Cash Conversion Cycle
89.97
85.19
91.75
86.04
81.56
84.56
70.56
48.40
47.27
57.88
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
Interest Cover
1570.41
1478.83
625.73
506.92
379.72
213.04
175.31
509.38
162.94
42.28

News Update:


  • Sun TV Network - Quarterly Results
    2nd Nov 2018, 16:38 PM

    Read More
  • Sun TV Network plans to enter new regional markets: Report
    13th Aug 2018, 12:45 PM

    The company has also decided to launch a second Tamil General Entertainment Channel

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.