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

    34.08

    AVG P/E of Key Peer/s

    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

    41.05%

    PAT Growth

    71.07%

    ROE

    38.16%

    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

    0.00

    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.

₹182.00 1 (0.55%)

As on 18 Apr, 2025
L 178.00 52 Week Range H 207.00
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 ₹ 182.00
  • No. of Shares outstanding 37.94 Cr.
  • Market Cap ₹ 6,905.08 Cr
Financials
  • Revenue from operations ₹ 695.45 Cr.
  • EBITDA ₹ 291.46 Cr.
  • EBITDA Margin % 41.91%
  • Profit After Tax ₹ 201.49 Cr.
  • PAT Margin % 27.86%
  • EPS 5.31
  • Stock P/E 34.27
  • Book Value Per Share 13.92
  • P/B 13.07
  • Debt/Equity 0.00
Other Key Statistics
  • 52 week High/Low 207.00/178.00
  • Dividend Per Share 0.00
  • Dividend Yield 0.00%
  • Sales Growth - 3 years 41.05%
  • EBITDA Growth - 3 years 62.61%
  • PAT Growth - 3 years 71.07%
  • EPS Growth - 3 years 59.44%
  • ROE 38.16%
  • ROCE 53.84%
  • Cash Equivalents 166.76
All figures below are in INR Crores unless otherwise stated

Profit Loss

FY24 FY23 FY22 FY21 FY20
Revenue from operations 695.45 305.86 341.05 247.83 350.27
Y-o-Y Revenue Growth 127.38% -10.32% 37.61% -29.25% -14.69%
Other Income 27.83 19.44 8.09 5.86 6.27
Total Income 723.28 325.30 349.14 253.69 356.54
Total Expenses (Excludes Interest and Depreciation) 431.82 277.83 299.73 185.90 282.27
Operating Profit (After deducting Depreciation) 258.89 23.00 38.92 58.59 66.36
OPM % 37.23 7.52 11.41 23.64 18.95
EBITDA 291.46 47.47 49.41 67.79 74.27
Depreciation 4.74 5.03 2.40 3.34 1.64
EBIT 286.72 42.44 47.01 64.45 72.63
Interest 7.56 10.30 5.68 5.26 5.37
EBT before Exceptional Items 279.16 32.14 41.33 59.19 67.26
Prior period/Exceptional /Extra Ordinary Items 0.00 0.00 0.00 0.00 0.00
Profit before tax/EBT 279.16 32.14 41.33 59.19 67.26
Tax 77.66 18.35 9.21 18.94 16.91
Net Profit 201.49 13.79 32.12 40.25 50.35
EPS in Rs 5.31 0.36 1.04 1.31 1.63
EPS Change % 1,361.16% -65.05% -20.61% -19.63% -54.85%
EBITDA Change % 513.98% -3.93% -27.11% -8.72% -54.64%
Profit growth 1,361.16% -57.07% -20.20% -20.06% -54.73%
ROCE 53.84% 15.94% 18.91% 22.81% 30.14%
ROE 38.16% 5.27% 12.94% 18.62% 28.63%
Debt / Equity Ratio 0.00 0.25 0.26 0.30 0.37
Sales growth 3Years 41.05%
Sales growth 5Years 11.12%
Dividend per share 0.00

Balance Sheet

FY24 FY23 FY22 FY21 FY20
Share Capital 3.79 3.08 3.08 3.08 3.08
Reserves 524.20 258.45 245.16 213.03 172.77
Total shareholders' funds 528.00 261.53 248.24 216.11 175.85
Borrowings 0.00 65.00 65.00 65.00 65.00
Other Liabilities 290.99 89.33 48.84 19.57 12.77
Total Liabilities 311.11 199.13 142.09 100.11 89.74
Fixed Assets 207.45 142.86 129.63 141.29 141.46
Capital WIP 48.11 17.01 0.00 0.00 0.00
Investments 6.51 6.51 0.10 0.00 0.00
Other Assets 65.32 77.40 71.93 0.19 0.00
Total Assets 839.11 460.66 390.33 316.22 265.60
Cash Equivalents 166.76 25.52 135.35 121.80 89.17
Total Current liability 306.55 194.38 141.72 33.64 24.59
Total Assets -Total Current liabilty 532.56 266.28 248.61 282.58 241.01

Cash Flow

FY24 FY23 FY22 FY21 FY20
Net Cash from / (used in) Operating Activity 329.54 94.96 16.08 36.88 83.71
Net Cash from / (used in) Investing Activity -180.74 -195.09 3.16 1.00 -135.11
Net Cash from / (used in) Financing Activity -7.56 -9.79 -5.67 -5.26 -5.37
Net Inc/Dec In Cash And Cash Equivalents 141.23 -109.93 13.55 32.62 -56.77

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