- We expect Sun TV's revenue to grow 12% YoY to INR4.8b.
- Advertising and broadcasting revenue is expected to grow 12% YoY to INR3.1b.
- We expect total subscription revenue (domestic + international) to grow 18% YoY to INR1.64b.
- Sun TV's EBITDA is estimated to grow 12% YoY to INR3.68b.
- PAT is expected to increase 17% YoY to INR1.86b.
- The stock trades at a P/E of 19.5x FY14E and 16x FY15E. Neutral.