Sun TV Network Limited (NSE:SUNTV)

Sun TV Network Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	39,918	40,151	42,821	37,721	35,848	31,769
Other Revenue	-	-	152.6	6.9	23.2	270.6
Revenue	39,918	40,151	42,974	37,727	35,871	32,040
Revenue Growth (YoY)	-5.97%	-6.57%	13.91%	5.17%	11.96%	-9.00%
Cost of Revenue	13,929	13,520	12,319	10,326	9,327	7,986
Gross Profit	25,990	26,631	30,655	27,401	26,544	24,053
Selling, General & Admin	-	-	496.8	324.8	233.1	154.2
Other Operating Expenses	5,657	5,304	3,558	3,065	3,367	2,792
Operating Expenses	10,991	10,696	9,402	8,289	6,673	7,037
Operating Income	14,999	15,935	21,253	19,113	19,871	17,016
Interest Expense	-146.5	-134.1	-85.6	-94.2	-332.5	-268.6
Interest & Investment Income	-	-	2,107	1,744	1,196	913.6
Earnings From Equity Investments	-102.1	-49	102.7	35.4	-87.1	-64.2
Currency Exchange Gain (Loss)	-	-	17.2	211.1	60.2	-34.9
Other Non Operating Income (Expenses)	7,396	6,975	2,553	1,192	61.3	623.3
EBT Excluding Unusual Items	22,146	22,727	25,947	22,201	20,769	18,186
Gain (Loss) on Sale of Investments	-	-	126.1	42.6	1,166	851.4
Gain (Loss) on Sale of Assets	-	-	-0.4	409.1	-1.3	-4.8
Other Unusual Items	-558	-558	58.6	128.8	19.9	378.1
Pretax Income	21,588	22,169	26,131	22,782	21,954	19,410
Income Tax Expense	4,856	5,133	6,873	5,713	5,535	4,158
Earnings From Continuing Operations	16,732	17,036	19,258	17,069	16,419	15,252
Minority Interest in Earnings	-4.7	-7.1	-7.3	-5.1	-1.1	-2.1
Net Income	16,727	17,029	19,251	17,064	16,418	15,250
Net Income to Common	16,727	17,029	19,251	17,064	16,418	15,250
Net Income Growth	-11.62%	-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
Shares Change (YoY)	-0.01%	-0.04%	-	-	-	-
EPS (Basic)	42.46	43.23	48.85	43.30	41.66	38.70
EPS (Diluted)	42.46	43.23	48.85	43.30	41.66	38.70
EPS Growth	-11.61%	-11.50%	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	-	32.48	42.13	38.71	12.78	31.22
Dividend Per Share	15.000	15.000	16.750	15.000	13.750	5.000
Dividend Growth	-3.23%	-10.45%	11.67%	9.09%	175.00%	-80.00%
Gross Margin	65.11%	66.33%	71.33%	72.63%	74.00%	75.07%
Operating Margin	37.57%	39.69%	49.45%	50.66%	55.40%	53.11%
Profit Margin	41.90%	42.41%	44.80%	45.23%	45.77%	47.60%
Free Cash Flow Margin	-	31.86%	38.63%	40.44%	14.04%	38.40%
EBITDA	21,447	21,327	22,422	20,428	20,888	17,909
EBITDA Margin	53.73%	53.12%	52.18%	54.15%	58.23%	55.89%
D&A For EBITDA	6,448	5,392	1,169	1,316	1,018	892.2
EBIT	14,999	15,935	21,253	19,113	19,871	17,016
EBIT Margin	37.57%	39.69%	49.45%	50.66%	55.40%	53.11%
Effective Tax Rate	22.50%	23.15%	26.30%	25.07%	25.21%	21.42%
Revenue as Reported	47,314	47,126	47,871	41,491	38,408	34,837
Advertising Expenses	-	-	364.4	282	215	126

Updated Feb 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.