Sun TV Network Limited
SUNTV · General/Diversified · NSE
₹628
Current Market Price
Fair Value (DCF)
₹642
Margin of Safety
+2.2%
Updated 7h ago
YieldIQ Score
56/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
57%
ROE
14.6%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.25 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.9%
Return on capital employed
EV / EBITDA
9.0×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
166.3×
EBIT covers interest
Current Ratio
9.34×
Short-term liquidity
Asset Turnover
0.33×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.2%
3-year revenue growth
Revenue CAGR (5Y)
6.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹627.95
Bear case
₹436.2
MoS -44.0%
Base case
₹641.56
MoS +2.1%
Bull case
₹1,078.71
MoS +41.8%
Ratio Trends
SUNTV · last 7 annual periods
ROE
14.6%
ROCE
23.5%
Operating Margin
—
Debt / Equity
0.01×
PE
43.1×
EV / EBITDA
5.9×
Historical Financials
SUNTV · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3177 Cr | ₹3585 Cr | ₹3772 Cr | ₹4282 Cr | ₹4015 Cr | +6.0% |
| EBITDA | — | ₹2535 Cr | ₹2774 Cr | ₹3153 Cr | ₹2770 Cr | +2.2% |
| EBIT | ₹1974 Cr | ₹2237 Cr | ₹504 Cr | ₹552 Cr | — | -27.3% |
| PAT | ₹1525 Cr | ₹1642 Cr | ₹1706 Cr | ₹1925 Cr | ₹1703 Cr | +2.8% |
| EPS (diluted) | ₹38.70 | ₹41.66 | ₹9.65 | ₹10.53 | — | -27.8% |
| CFO | ₹1464 Cr | ₹1634 Cr | ₹2096 Cr | ₹2171 Cr | ₹1663 Cr | +3.2% |
| CapEx | — | — | — | — | ₹-384 Cr | — |
| FCF | — | — | — | — | ₹1279 Cr | +0.0% |
| Total Assets | — | ₹8898 Cr | ₹10.1K Cr | ₹11.4K Cr | ₹12.6K Cr | +9.2% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹124 Cr | — |
| Shareholders' Equity | — | — | ₹9272 Cr | ₹10.5K Cr | ₹11.7K Cr | +5.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SUNTV vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| PFOCUS Prime Focus Limited | -65.5% | 30 | Data Limited | -18.5% | — |
| AFFLE AFFLE | — | — | Pending | 13.0% | — |
| TATACOMM TATACOMM | — | — | Pending | 60.7% | — |
| NAUKRI NAUKRI | — | — | Pending | 2.6% | — |
| BHARTIHEXA BHARTIHEXA | — | — | Pending | 25.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
35 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹73.00/sh
Last payout
2026-03-12
₹1.25
Peak payout
₹12.50
Trailing yield
1.99%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Sun TV Network Limited has a current price of 627.95 and a fair value of 641.56, with a ROCE of 18.9% and ROE of 14.6%, and a 3-year reve...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SUNTV →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SUNTV →
Compare
Head-to-head with peers
Compare SUNTV side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SUNTVNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.