Sun TV Network Ltd. Annual Results: Standalone & Consolidated Reports

Annual Results

Results Snapshot

Figures in Cr

Consolidate Annual Results

Mar'25

Mar'24

Mar'23

Mar'22

Mar'21

Mar'20

Mar'19

Net Sales

4,019.87

4,282.10

3,772.05

3,584.82

3,176.89

3,519.85

3,782.54

Other Operating Income

0.00

Total Operating income

4,019.87

4,282.10

3,772.05

3,584.82

3,176.89

3,519.85

3,782.54

Raw Material Cost

0.00

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

332.71

320.27

305.26

293.99

307.12

323.22

329.86

Power Cost

0.00

Manufacturing Expenses

887.24

739.28

632.09

560.56

420.19

526.71

448.32

Selling and Distribution Expenses

135.25

142.49

63.95

50.37

51.07

46.31

84.99

Other Expenses

532.03

441.96

377.75

392.42

327.13

347.69

312.69

Total Expenditure (Excl Depreciation)

1,887.23

1,644.00

1,379.05

1,297.34

1,105.51

1,243.93

1,175.86

Operating Profit (PBDIT) excl Other Income

2,132.64

2,638.10

2,393.00

2,287.48

2,071.38

2,275.92

2,606.68

Other Income

698.82

505.02

377.05

255.97

306.84

260.65

227.11

Operating Profit (PBDIT)

2,831.46

3,143.12

2,770.05

2,543.45

2,378.22

2,536.57

2,833.79

Interest

13.55

8.56

9.42

33.25

26.86

12.75

1.65

Exceptional Items

-55.80

0.00

Gross Profit (PBDT)

2,762.11

3,134.56

2,760.63

2,510.20

2,351.36

2,523.82

2,832.14

Depreciation

540.59

531.72

486.00

306.12

403.92

700.20

662.81

Profit Before Tax

2,221.52

2,602.84

2,274.63

2,204.08

1,947.44

1,823.62

2,169.33

Tax

513.20

687.31

571.25

553.46

415.78

433.96

751.06

Provisions and contingencies

0.00

Profit After Tax

1,708.32

1,915.53

1,703.38

1,650.62

1,531.66

1,389.66

1,418.27

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

1,708.32

1,915.53

1,703.38

1,650.62

1,531.66

1,389.66

1,418.27

Share in Profit of Associates

-4.90

10.27

3.54

-8.71

-6.42

-4.17

15.41

Minority Interest

-1.34

-0.73

-0.51

-0.11

-0.21

-0.33

-0.41

Other related items

0.00

Consolidated Net Profit

1,702.08

1,925.07

1,706.41

1,641.80

1,525.03

1,385.16

1,433.27

Equity Capital

197.04

Face Value

5.0

Reserves

11,450.24

10,338.97

9,074.55

7,958.16

6,856.67

5,527.07

5,329.45

Earnings per share (EPS)

43.19

48.85

43.3

41.66

38.7

35.15

36.37

Diluted Earnings per share

43.22

48.86

43.31

41.66

38.7

35.16

36.38

Operating Profit Margin (Excl OI)

53.05%

61.61%

63.44%

63.81%

65.2%

64.66%

68.91%

Gross Profit Margin

68.71%

73.2%

73.19%

70.02%

74.01%

71.7%

74.87%

PAT Margin

42.38%

44.97%

45.25%

45.8%

48.01%

39.36%

37.9%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Annual Analysis Highlights

Net Sales

YoY Growth in year ended Mar 2025 is -6.12% vs 13.52% in Mar 2024

Consolidate Net Profit

YoY Growth in year ended Mar 2025 is -11.58% vs 12.81% in Mar 2024

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is -19.16% vs 10.24% in Mar 2024

Interest

YoY Growth in year ended Mar 2025 is 58.29% vs -9.13% in Mar 2024

Operating Profit Margin (Excl OI)

YoY Growth in year ended Mar 2025 has fallen from Mar 2024

Compare Annual Results Of Sun TV Network With

Select Peers

Figures in Cr

Consolidate Annual Results

Change(INR)

Change(%)

Net Sales

4,019.87

3,598.88

420.99

11.70%

Other Operating Income

0.00

Total Operating income

4,019.87

3,598.88

420.99

11.70%

Raw Material Cost

0.00

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

332.71

2,182.43

-1,849.72

-84.76%

Power Cost

0.00

Manufacturing Expenses

887.24

146.14

741.10

507.12%

Selling and Distribution Expenses

135.25

41.61

93.64

225.04%

Other Expenses

532.03

442.66

89.37

20.19%

Total Expenditure (Excl Depreciation)

1,887.23

2,812.84

-925.61

-32.91%

Operating Profit (PBDIT) excl Other Income

2,132.64

786.04

1,346.60

171.31%

Other Income

698.82

226.62

472.20

208.37%

Operating Profit (PBDIT)

2,831.46

1,012.66

1,818.80

179.61%

Interest

13.55

537.92

-524.37

-97.48%

Exceptional Items

-55.80

-380.18

324.38

85.32%

Gross Profit (PBDT)

2,762.11

94.56

2,667.55

2,821.01%

Depreciation

540.59

505.30

35.29

6.98%

Profit Before Tax

2,221.52

-410.74

2,632.26

640.86%

Tax

513.20

47.55

465.65

979.28%

Provisions and contingencies

0.00

Profit After Tax

1,708.32

-458.28

2,166.60

472.77%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

1,708.32

-458.28

2,166.60

472.77%

Share in Profit of Associates

-4.90

0.00

-4.90

Minority Interest

-1.34

81.18

-82.52

-101.65%

Other related items

0.00

Consolidated Net Profit

1,702.08

-377.11

2,079.19

551.35%

Equity Capital

197.04

30.00

167.04

556.80%

Face Value

5.00

1.00

0.00

Reserves

11,450.24

728.94

10,721.30

1,470.81%

Earnings per share (EPS)

43.19

-12.57

55.76

443.60%

Diluted Earnings per share

43.22

-12.57

55.79

443.83%

Operating Profit Margin (Excl OI)

53.05%

22.22%

0.00

30.83%

Gross Profit Margin

68.71%

2.67%

0.00

66.04%

PAT Margin

42.38%

-12.95%

0.00

55.33%

Public Share Holdings (%)

0.00%

0.00

0.00%

Pledged Promotor Holding (%)

0.00%

0.00

0.00%

Annual - Net Sales

Net Sales 4,019.87 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is -6.12% vs 13.52% in Mar 2024

Annual - Consolidate Net Profit

Consolidate Net Profit 1,702.08 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is -11.58% vs 12.81% in Mar 2024

Annual - Operating Profit (PBDIT)

Operating Profit (PBDIT) 2,132.64 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is -19.16% vs 10.24% in Mar 2024

Annual - Interest

Interest 13.55 Cr

in Mar 2025

Figures in Cr

YoY Growth in year ended Mar 2025 is 58.29% vs -9.13% in Mar 2024

Annual - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 53.05%

in Mar 2025

Figures in %

YoY Growth in year ended Mar 2025 has fallen from Mar 2024