Q3FY17 Earnings Report Sun TV Network Ltd

Standalone Report INE424H01027

Net Sales Turnover Ebitda Margin PAT Margin Net Profit
Rs. 589.43 Cr  2.82% 81.21%  12.0 bps 40.73%  299.0 bps Rs. 240.09 Cr  10.98%

Date : 18th February 2017 Note : Values compared with Q3FY16

Overview
1000 120

800 100
Net Sales Turnover (in Cr.)

600 80

Margin
400 60

200 40

0 20
Q3FY16 Q4FY16 Q1FY17 Q2FY17 Q3FY17

Net Sales Turnover (in Cr.) Operating Margin (RHS) Net Profit Margin (RHS)

Revenue decreased by 5.77% to Rs. 589.43 Cr in Q3FY17 when compared to the previous quarter. On the other hand, it grew by 2.82% when
compared with Q3FY16. The Sales had been decreasing in the period Q2FY17 to Q3FY17. It displayed an erratic but increasing trend from
Q3FY16 to Q2FY17. EBITDA was Rs. 478.66 Cr for Q3FY17, a fall of 7.08% compared to Q2FY17.It rose by 2.67% compared to Q3FY16 . It
displayed an erratic but increasing trend from Q3FY16 to Q3FY17. PAT for Q3FY17 was Rs. 240.09 Cr, a drop of 11.19% when compared to
Q2FY17 . When compared to Q3FY16, PAT grew by 10.98%. It displayed an erratic but increasing trend from Q3FY16 to Q3FY17.

Trend of Other Expenses
200
Trend of Other Expenses

The EBITDA Margin fell to 81.21% in Q3FY17, a fall of 114.0 bps
compared to the last quarter. It was due to the rise in other
150
expenses as a proportion of sales. The EBITDA Margin was 81.33%
same quarter last year. PAT Margin fell from 43.22% in Q2FY17 to
100
40.73% this quarter. It fell due to the drop in EBITDA Margin ,
depreciation and interest.
50
Q3FY16 Q4FY16 Q1FY17 Q2FY17 Q3FY17

Trend of Other Expenses

6. In Q3FY16 it was Rs. 6.49.09 from Rs. 5 Q3FY16 Q4FY16 Q1FY17 Q2FY17 Q3FY17 EPS Trend Stock Price 750 700 650 Stock Price 600 550 500 450 400 0 3 0 8 0 2 1 4 6 0 0 2 3 7 -3 -1 -2 -2 -1 -2 -0 -1 -2 -1 -2 -0 -1 -1 09 10 10 10 11 11 12 12 12 01 01 02 02 02 - - - - - - - - - - - - - - 16 16 16 16 16 16 16 16 16 17 17 17 17 17 20 20 20 20 20 20 20 20 20 20 20 20 20 Stock Price 20 . 703.35 when compared to the previous quarter.86 in Q2FY17. 505. 5. EPS Trend 7 The EPS fell this quarter to Rs.35 to Rs. EPS Trend 6 The stock price of Sun TV Network Ltd increased from Rs.

.

If this report is inadvertently send or has reached any individual in such country. reduction in the dividend or income. Research analyst has not served as an officer. completeness or correctness. to buy or sell any securities or other financial instruments. investment banking or brokerage service transactions. This document may not be reproduced. The information and opinions contained herein have been compiled or arrived at. printing. which could have an adverse effect on their value or price. In addition. HDFC Securities Ltd may from time to time solicit from. country or other jurisdiction where such distribution. Compensation of our Research Analysts is not based on any specific merchant banking. and buy or sell the securities of the company(ies) mentioned herein or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the company(ies) discussed herein or act as an advisor or lender/borrower to such company(ies) or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. HDFC Securities or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve months from the date of this report for services in respect of managing or co-managing public offerings.Disclaimer: HDFC Securities Limited (HDFC Securities Ltd. express or implied. state. analysts or employees do not take any responsibility. brokerage services or other advisory service in a merger or specific transaction in the normal course of business. any company mentioned in this mail and/or its attachments. or other services for. representation of warranty. INH000002475. securities and financial instruments dealt in the report. publication. reproduction. HDFC Securities may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. the same may be ignored and brought to the attention of the sender. and should not be construed as an offer or solicitation of an offer. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is not. It should not be considered to be taken as an offer to sell or a solicitation to buy any security. any person or entity who is a citizen or resident or located in any locality. (a) from time to time. of the losses or the damages sustained due to the investments made or any action taken on basis of this report. HDFC Securities and its affiliated company(ies). especially. Accordingly. Such information has not been independently verified and no guaranty. its directors. This document is for information purposes only. its directors. employees may have various positions in any of the stocks. HDFC Securities Ltd and other group companies. reproducing or for distribution to or use by.) is a SEBI Registered Research Analyst having registration no. have a long or short position in. All such information and opinions are subject to change without notice. wherever mentioned. director or employee of the subject company. or the income derived from them. neither HDFC Securities nor Research Analysts have any material conflict of interest at the time of publication of this report. availability or use would be contrary to law or regulation or what would subject HDFC Securities Ltd or its affiliates to any registration or licensing requirement within such jurisdiction. fluctuation in the prices of shares and bonds. their directors and employees may. changes in the currency rates. etc. including but not restricted to. financial or otherwise. or perform broking. are subject to exchange rate fluctuations. or intended for display. diminution in the NAVs. Foreign currencies denominated securities. We have not received any compensation/benefits from the subject company or third party in connection with the Research Report. USA. . is made as to its accuracy. investment banking or merchant banking. Research entity has not been engaged in market making activity for the subject company. the values of which are influenced by foreign currencies effectively assume currency risk. based upon information obtained in good faith from sources believed to be reliable. corporate finance. investors in securities such as ADRs. HDFC Securities or its analysts did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection with preparation of the research report. associates. This report is not directed to. or may make sell or purchase or other deals in these securities from time to time or may deal in other securities of the companies / organizations described in this report. HDFC Securities or its associates might have managed or co-managed public offering of securities for the subject company or might have been mandated by the subject company for any other assignment in the past twelve months. This report has been prepared by HDFC Securities Ltd and is meant for sole use by the recipient and not for circulation. HDFC Securities Ltd. distributed or published for any purposes without prior written approval of HDFC Securities Ltd. downloading.