Principles

Company NameCSK

Market Cap₹ 7133.00

ISIN No.INE852S01026

No. of Outstanding Shares379425004

PAN No.AAFCC8730K

PE ratio35.40

CINU74900TN2014PLC098517

Book value₹ 18.00

SectorSports Franchise

P/BV10.44

DRHP Filed?No

P/S Ratio10.13

Available on

EPS₹ 5.31

Registration DateDec. 19, 2014

Face Value₹ 0.10

Stock Performance

Company Details

INDUSTRY OUTLOOK

Market Size & Growth

The Indian sports industry is valued at over ₹16,000 crore (2024), with sports franchises contributing a major share via:

Media rights
Sponsorships
Licensing & merchandising
Fan engagement platforms

Key Growth Drivers

Media & Digital Monetization
Brand Valuation Surge
Global Expansion
Women’s Sports

Outlook Summary

The Indian sports franchise business is maturing into a commercially viable industry, with IPL setting the benchmark and newer leagues following suit. While cricket remains dominant, multi-sport franchises, digital monetization, and women’s leagues will shape the next decade. Franchises with strong brand equity, diversified assets, and global ambitions will lead the value race.

Latest shareholding pattern for Chennai Super Kings Cricket Ltd

Shareholder / Entity	Holding (%)
EWS Finance & Investments Pvt Ltd (promoter group)	36.22%
Mrs. Rupa Gurunath (Trustee)	5.26%
Sri Saradha Logistics Pvt Ltd	5.60%
Life Insurance Corporation of India (LIC)	4.90% – 6.04% (estimated)
India Cements Shareholders Trust	30.06%
Other Public / Institutional Investors	39.6%

	FY 2022 (₹ Cr)	FY 2023 (₹ Cr)	FY 2024 (₹ Cr)	FY 2025 (₹ Cr)
Fixed Assets	12963.00	136.01	210.10	272.11
CWIP	0.00	17.01	48.11	23.48
Investments	0.10	52.04	6.51	307.74
Trade Receivables	37.40	5.70	51.58	38.31
Inventory	0.00	0.00	0.86	1.26
Other Assets	223.18	279.65	521.95	489.52
Total Assets	390.31	490.41	839.11	1132.42
Liabilities	2022.00	2023.00	2024.00	2025.00
Share Capital	3.08	3.08	3.79	3.79
FV	0.01	0.01	0.01	0.01
Reserves	245.15	297.92	524.20	714.54
Borrowings	65.00	65.00	0.00	5.13
Trade Payables	28.22	36.37	8.00	47.65
Other Liabilities	48.86	88.04	303.12	361.31
Total Liabilities	390.31	490.41	839.11	1132.42

CHENNAI SUPER KINGS LTD - P & L Account

	FY 2022 (₹ Cr)	FY 2023 (₹ Cr)	FY 2024 (₹ Cr)	FY 2025 (₹ Cr)
Revenue	341.05	273.15	695.45	673.80
Cost of Material Consumed	281.59	201.61	418.41	451.88
Change in Inventory	0.00	0.00	0.17	-0.40
Gross Margins (%)	17.43	26.19	39.81	32.99
Employee Benefit Expenses	3.18	3.68	6.68	16.63
Other Expenses	14.95	2.84	6.56	14.32
EBITDA	41.33	65.02	263.63	191.37
OPM (%)	12.12	23.80	37.91	28.40
Other Income	8.09	19.19	27.83	30.49
Finance Cost	5.67	10.05	7.56	2.18
D&A	2.40	3.63	4.74	10.16
EBIT	38.93	61.39	258.89	181.21
EBIT Margins (%)	11.41	22.47	37.23	26.89
PBT	41.33	70.53	279.16	209.51
PBT Margins (%)	12.12	25.82	40.14	31.09
Tax	9.20	13.85	77.66	61.19
PAT	32.13	52.18	201.50	148.32
NPM (%)	9.42	19.11	28.97	22.01
EPS (₹)	1.04	1.69	5.32	3.91

CHENNAI SUPER KINGS LTD - Cash Flow

	FY 2022 (₹ Cr)	FY 2023 (₹ Cr)	FY 2024 (₹ Cr)	FY 2025 (₹ Cr)
PBT	41.33	70.53	279.16	209.52
OPBWC	52.73	65.12	263.60	198.24
Change in Receivables	-68.79	31.70	-45.10	11.92
Change in Inventories	0.00	0.00	-0.86	-0.40
Change in Payables	43.15	8.02	-31.28	39.64
Other Changes	0.00	51.60	220.41	17.97
Working Capital Change	-25.64	91.32	143.17	69.13
Cash Generated From Operations	27.09	156.44	406.77	267.37
Tax	-11.02	-18.64	-77.23	-61.03
Cash Flow From Operations	16.07	137.80	329.54	206.34
Purchase of PPE	-4.83	-22.09	-99.91	-74.06
Sale of PPE	0.00	0.00	0.00	0.00
Cash Flow From Investment	3.16	-244.13	-180.74	-74.61
Borrowing	0.00	0.50	0.00	5.13
Dividend	0.00	0.00	0.00	0.00
Equity	0.00	0.00	0.00	0.00
Others From Financing	-5.67	-10.05	-7.56	32.77
Cash Flow From Financing	-5.67	-9.55	-7.56	37.90
Net Cash Generated	13.56	-115.88	141.24	169.63
Cash at the Start	121.79	135.34	25.52	166.76
Cash at the End	135.35	194.60	166.76	336.39

	FY 2022 (₹ Cr)	FY 2023 (₹ Cr)	FY 2024 (₹ Cr)	FY 2025 (₹ Cr)
Operating Profit Margin (%)	12.12	23.80	37.91	28.40
Net Profit Margin (%)	9.42	19.10	28.97	22.01
Earnings Per Share (Diluted)	1.04	1.69	5.32	3.91

Most Searched Unlisted & Pre IPO Companies Stocks in india

Contact Us

If you'd like to learn more about The Angel Investing and how we can assist you in navigating your Unlisted Shares investment journey, Please get in touch with us.

Reach out to us

Email: Info@thangiv.com

Phone: +91 9740940369

Our expert would be happy to provide you personal assistance for your queries.

CHENNAI SUPER KINGS LTD