HOLD
₹478
₹465.45
₹545
14.02%
Motilal Oswal Financial Services retained its Neutral rating on Sun TV Network following a strong 1QFY27 performance. The broker views IPL-led growth and disciplined cost control positively, but believes a sustained recovery in core advertising revenue is necessary for a meaningful valuation re-rating.
The report identifies the gradual shift in FMCG advertising expenditure towards digital platforms as a structural medium-term headwind for linear television broadcasters such as Sun TV Network. MOFSL has a revised target price of Rs 545, compared with the CMP of Rs 478.
Sun TV Network reported 1QFY27 revenue of Rs 14.2 billion, up 13.3 per cent year on year and 9.8 per cent above MOFSL's estimate. The principal driver was Movies, IPL and Others revenue of Rs 6.3 billion, which increased 33.8 per cent year on year and was 24.9 per cent ahead of estimates.
| 1QFY27 metric | Reported | Year-on-year change | Variance to MOFSL estimate |
|---|---|---|---|
| Revenue | Rs 14.2 billion | +13.3% | +9.8% |
| Movies, IPL and Others revenue | Rs 6.3 billion | +33.8% | +24.9% |
| Domestic advertising revenue | Rs 2.8 billion | -2.6% | +3.7% |
| Domestic subscription revenue | Rs 4.9 billion | +3.3% | -1.7% |
| EBITDA | Rs 7.3 billion | +18.8% | +17.4% |
| EBITDA margin | 51.5% | +238 basis points | +334 basis points |
| Reported and adjusted PAT | Rs 6.1 billion | +15.8% | +21.8% |
IPL revenue rose by about 33 per cent, supported by a higher central pool contribution and better performance. However, excluding IPL-led growth, core revenue increased only about 1 per cent year on year. Domestic advertising revenue declined 2.6 per cent year on year, while domestic subscription revenue increased 3.3 per cent but was 1.7 per cent below the broker's estimate.
Operating expenses rose about 8 per cent year on year to Rs 6.9 billion. Employee costs were broadly flat and production costs declined 4.7 per cent, while other expenses increased 19.5 per cent due to IPL-related costs.
The favourable revenue mix and operating leverage lifted EBITDA by 18.8 per cent year on year to Rs 7.3 billion. EBITDA margin expanded 238 basis points year on year to 51.5 per cent, exceeding MOFSL's estimate by 334 basis points. Depreciation and amortisation declined 11.8 per cent, enabling EBIT to rise 24.9 per cent to Rs 6.4 billion.
Reported and adjusted PAT stood at Rs 6.1 billion, up 15.8 per cent year on year and 21.8 per cent above the estimate. Sun TV Network declared an interim dividend of Rs 5 per share for 1QFY27.
MOFSL largely retained its FY27E and FY28E forecasts. Its revised estimates are as follows:
| Financial year | Sales | EBITDA | Adjusted PAT | EBITDA margin |
|---|---|---|---|---|
| FY27E | Rs 43.4 billion | Rs 22.5 billion | Rs 16.6 billion | 51.7% |
| FY28E | Rs 44.7 billion | Rs 23.0 billion | Rs 17.6 billion | Not specified |
| FY29E | Rs 44.5 billion | Rs 22.1 billion | Rs 17.4 billion | 49.6% |
The broker expects revenue, EBITDA and PAT to increase by a modest 3 per cent, 1 per cent and 6 per cent respectively over FY26-29, as weak advertising revenue continues to pressure core-business margins. FY29E EBITDA margin is forecast to decline to 49.6 per cent from 51.7 per cent in FY27E.
MOFSL notes that Sun TV Network traded at about 12.6 times one-year forward P/E, around 20 per cent below historical averages. Its revised Rs 545 target price is based on a sum-of-the-parts valuation.
| Business or asset | Valuation basis |
|---|---|
| SRH | 7 times September 2028E EV/sales |
| Core television business | 4 times EV/EBITDA |
| Northern Superchargers | 0.5 times investment value |
| Cash and dividends | 1 times cash and dividends of about Rs 88 billion |
The valuation implies about 12 times FY28E P/E.
Disclaimer: This is a summary of a research report published by the broker/research house identified above. The views, recommendations, target prices and estimates are those of the respective broker and do not represent DSIJ investment advice. The summary may be AI-assisted, hence please refer to the original report for complete details, disclosures and risks.
Copyright 2026 by DSIJ Wealth Advisory Pvt. Ltd. (Formerly Known as DSIJ Pvt. Ltd.)