Sun TV Network Income Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Operating Revenue	43,893	40,151	42,821	37,721	35,848	31,769
Other Revenue	358.6	358.6	152.6	6.9	23.2	270.6
Revenue	44,252	40,510	42,974	37,727	35,871	32,040
Revenue Growth (YoY)	9.24%	-5.73%	13.91%	5.17%	11.96%	-9.00%
Cost of Revenue	14,849	13,876	12,319	10,326	9,327	7,986
Gross Profit	29,403	26,634	30,655	27,401	26,544	24,053
Selling, General & Admin	591.4	591.4	496.8	324.8	233.1	154.2
Other Operating Expenses	5,765	4,183	3,558	3,065	3,367	2,792
Operating Expenses	13,892	10,291	9,402	8,289	6,673	7,037
Operating Income	15,512	16,343	21,253	19,113	19,871	17,016
Interest Expense	-140.1	-134.1	-85.6	-94.2	-332.5	-268.6
Interest & Investment Income	2,871	2,871	2,107	1,744	1,196	913.6
Earnings From Equity Investments	-468.9	-49	102.7	35.4	-87.1	-64.2
Currency Exchange Gain (Loss)	46.7	46.7	17.2	211.1	60.2	-34.9
Other Non Operating Income (Expenses)	3,663	3,589	2,553	1,192	61.3	623.3
EBT Excluding Unusual Items	21,483	22,667	25,947	22,201	20,769	18,186
Gain (Loss) on Sale of Investments	72.6	72.6	126.1	42.6	1,166	851.4
Gain (Loss) on Sale of Assets	-12.3	-12.3	-0.4	409.1	-1.3	-4.8
Other Unusual Items	-608.9	-558	58.6	128.8	19.9	378.1
Pretax Income	20,935	22,169	26,131	22,782	21,954	19,410
Income Tax Expense	5,142	5,133	6,873	5,713	5,535	4,158
Earnings From Continuing Operations	15,792	17,036	19,258	17,069	16,419	15,252
Minority Interest in Earnings	-9.2	-7.1	-7.3	-5.1	-1.1	-2.1
Net Income	15,783	17,029	19,251	17,064	16,418	15,250
Net Income to Common	15,783	17,029	19,251	17,064	16,418	15,250
Net Income Growth	-9.63%	-11.54%	12.81%	3.94%	7.66%	10.10%
Shares Outstanding (Basic)	394	394	394	394	394	394
Shares Outstanding (Diluted)	394	394	394	394	394	394
EPS (Basic)	40.05	43.21	48.85	43.30	41.66	38.70
EPS (Diluted)	40.05	43.21	48.85	43.30	41.66	38.70
EPS Growth	-9.63%	-11.54%	12.81%	3.94%	7.65%	10.10%
Free Cash Flow	-	12,794	16,601	15,256	5,036	12,302
Free Cash Flow Per Share	-	32.46	42.13	38.71	12.78	31.22
Dividend Per Share	13.750	15.000	16.750	15.000	13.750	5.000
Dividend Growth	-11.29%	-10.45%	11.67%	9.09%	175.00%	-80.00%
Gross Margin	66.44%	65.75%	71.33%	72.63%	74.00%	75.07%
Operating Margin	35.05%	40.34%	49.45%	50.66%	55.40%	53.11%
Profit Margin	35.67%	42.04%	44.80%	45.23%	45.77%	47.60%
Free Cash Flow Margin	-	31.58%	38.63%	40.44%	14.04%	38.40%
EBITDA	16,677	17,510	22,422	20,428	20,888	17,909
EBITDA Margin	37.69%	43.23%	52.18%	54.15%	58.23%	55.89%
D&A For EBITDA	1,166	1,167	1,169	1,316	1,018	892.2
EBIT	15,512	16,343	21,253	19,113	19,871	17,016
EBIT Margin	35.05%	40.34%	49.45%	50.66%	55.40%	53.11%
Effective Tax Rate	24.56%	23.15%	26.30%	25.07%	25.21%	21.42%
Revenue as Reported	50,942	47,126	47,871	41,491	38,408	34,837
Advertising Expenses	-	454	364.4	282	215	126

Source: S&P Global Market Intelligence. Standard template. Financial Sources.