login
Current Deals

company details

CHENNAI SUPER KINGS CRICKET LIMITED

  • www.chennaisuperkings.com
  • Sector: Sports
  • CHRYSEUM SCORE: 8.50/10.00
    ×

    CHENNAI SUPER KINGS CRICKET LIMITED

    • Sector: Sports
    • CHRYSEUM SCORE: 8.50/10.00

    Description: Chennai Super Kings Cricket Limited owns and operates cricket team.

    Evaluation is basis the latest financial year disclosures filed by the company

    Valuation

    Max Score: 3.50

    P/E of Company

    52.43

    AVG P/E of Key Peer/s

    NA

    Valuation Score

    2.50

    The Valuation Score depicts if the company is available at a discount when compared to its listed/unlisted peers. Higher the discount, more is the score given to the company.

    Growth

    Max Score: 3.50

    Sales Growth

    25.48%

    PAT Growth

    66.52%

    ROE

    21.72%

    Growth Score

    3.50

    The Growth Score accounts for the growth in Sales and PAT on a 3 year CAGR basis and the Company’s ROE as per the latest financial year results released by the company.

    Leverage

    Max Score: 1.50

    Debt / Equity

    0.01

    AVG Industry Debt / Equity

    NA

    Leverage Score

    1.50

    Lower the Debt/Equity, higher the score.

    Management Quality

    Max Score: 1.50

    Board Structure & Composition

    1.00

    Related Party Transactions

    0.00

    Timely Disclosure

    1.00

    Management Score

    1.00

    This score represents a consolidated view of the Company’s Management Quality, which includes Board Structure, Related Party Transactions and Timely disclosures. Each parameter is scored out of 1.

₹205.00 0.00 (0.00%)

As on 13 Jan, 2026
L 164.00 52 Week Range H 212.00
Company Description : Chennai Super Kings cricket Ltd owns an Indian Premier league Franchise cricket team (CSK) based in Chennai
Company Overview
  • Name of Company CHENNAI SUPER KINGS CRICKET LIMITED
  • Sector Sports
  • ISIN INE852S01026
  • Scrip Code CSK
  • CIN U74900TN2014PLC098517
  • Pan No AAFCC8730K
  • Face Value 0.10
  • Price ₹ 205.00
  • No. of Shares outstanding 37.94 Cr.
  • Market Cap ₹ 7,777.70 Cr
Financials
  • Revenue from operations ₹ 673.79 Cr.
  • EBITDA ₹ 221.83 Cr.
  • EBITDA Margin % 32.92%
  • Profit After Tax ₹ 148.32 Cr.
  • PAT Margin % 21.06%
  • EPS 3.91
  • Stock P/E 52.43
  • Book Value Per Share 18.00
  • P/B 11.39
  • Debt/Equity 0.01
Other Key Statistics
  • 52 week High/Low 212.00/164.00
  • Dividend Per Share 1.00
  • Dividend Yield 0.49%
  • Sales Growth - 3 years 25.48%
  • EBITDA Growth - 3 years 64.97%
  • PAT Growth - 3 years 66.52%
  • EPS Growth - 3 years 55.49%
  • ROE 21.72%
  • ROCE 29.32%
  • Cash Equivalents 336.38
All figures below are in INR Crores unless otherwise stated

Profit Loss

FY25 FY24 FY23 FY22 FY21
Revenue from operations 673.79 695.45 305.86 341.05 247.83
Y-o-Y Revenue Growth -3.11% 127.38% -10.32% 37.61% -29.25%
Other Income 30.48 27.83 19.44 8.09 5.86
Total Income 704.27 723.28 325.30 349.14 253.69
Total Expenses (Excludes Interest and Depreciation) 482.44 431.82 277.83 299.73 185.90
Operating Profit (After deducting Depreciation) 181.20 258.89 23.00 38.92 58.59
OPM % 26.89 37.23 7.52 11.41 23.64
EBITDA 221.83 291.46 47.47 49.41 67.79
Depreciation 10.15 4.74 5.03 2.40 3.34
EBIT 211.68 286.72 42.44 47.01 64.45
Interest 2.18 7.56 10.30 5.68 5.26
EBT before Exceptional Items 209.50 279.16 32.14 41.33 59.19
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 209.50 279.16 32.14 41.33 59.19
Tax 61.18 77.66 18.35 9.21 18.94
Net Profit 148.32 201.49 13.79 32.12 40.25
EPS in Rs 3.91 5.31 0.36 1.04 1.31
EPS Change % -26.39% 1,361.16% -65.05% -20.61% -19.63%
EBITDA Change % -23.89% 513.98% -3.93% -27.11% -8.72%
Profit growth -26.39% 1,361.16% -57.07% -20.20% -20.06%
ROCE 29.32% 53.84% 15.94% 18.91% 22.81%
ROE 21.72% 38.16% 5.27% 12.94% 18.62%
Debt / Equity Ratio 0.01 0.00 0.25 0.26 0.30
Sales growth 3Years 25.48%
Sales growth 5Years 13.98%
Dividend per share 1.00 0.00

Balance Sheet

FY25 FY24 FY23 FY22 FY21
Share Capital 3.79 3.79 3.08 3.08 3.08
Reserves 679.00 524.20 258.45 245.16 213.03
Total shareholders' funds 682.79 528.00 261.53 248.24 216.11
Borrowings 5.12 0.00 65.00 65.00 65.00
Other Liabilities 356.03 290.99 89.33 48.84 19.57
Total Liabilities 417.84 311.11 199.13 142.09 100.11
Fixed Assets 271.90 207.45 142.86 129.63 141.29
Capital WIP 23.47 48.11 17.01 0.00 0.00
Investments 307.73 6.51 6.51 0.10 0.00
Other Assets 80.89 65.32 77.40 71.93 0.19
Total Assets 1,132.42 839.11 460.66 390.33 316.22
Cash Equivalents 336.38 166.76 25.52 135.35 121.80
Total Current liability 410.35 306.55 194.38 141.72 33.64
Total Assets -Total Current liabilty 722.07 532.56 266.28 248.61 282.58

Cash Flow

FY25 FY24 FY23 FY22 FY21
Net Cash from / (used in) Operating Activity 206.34 329.54 94.96 16.08 36.88
Net Cash from / (used in) Investing Activity -74.61 -180.74 -195.09 3.16 1.00
Net Cash from / (used in) Financing Activity 37.89 -7.56 -9.79 -5.67 -5.26
Net Inc/Dec In Cash And Cash Equivalents 169.62 141.23 -109.93 13.55 32.62

Share Holding Pattern

No. of Shares in Crs. % Holding
Promoters 15.80 41.65%
Non Promoters 22.14 58.35%

News

© 2022 Chryseum Advisors LLP. All rights reserved. LLPIN – AAD-0626

+91 98925 31672 | info@chryseum.in

For latest updates

Linkedin-in
OTP Verification
< Back