Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹540 Cr.
Stock P/E
-4.5
P/B
2.4
Current Price
₹8.6
Book Value
₹ 3.6
Face Value
1
52W High
₹16.5
52W Low
₹ 6.7
Dividend Yield
0%

Zee Media Corpn. Overview

Business

Zee Media Corporation Ltd. (ZMCL) is an Indian media company primarily engaged in television broadcasting of news channels and digital news publishing. Its core business model revolves around creating and distributing news and current affairs content across various platforms. The company makes money predominantly through advertising revenue generated from its TV channels and digital properties, as well as potentially through content syndication and other allied services. It operates a portfolio of news channels in Hindi, English, and various regional Indian languages, alongside corresponding digital platforms.

Revenue Mix

While specific segmental breakdowns are not publicly detailed for ZMCL, its primary revenue-generating activities can be broadly categorized into:

Television Broadcasting: Operating a network of news channels (e.g., Zee News, WION, Zee Business, and regional news channels). This segment contributes significantly through advertising sales.

Digital Media: Managing news websites and mobile applications that complement its TV channels, generating revenue through digital advertising.

Given the nature of news broadcasting, advertising revenue is the dominant component.

Industry

Zee Media operates in the highly competitive and fragmented Indian TV broadcasting and digital news industry. This sector is characterized by a large number of players, including national and regional broadcasters, as well as rapidly growing digital-first news platforms. ZMCL, as part of the broader Zee/Essel Group, benefits from brand recall and established distribution networks. It positions itself as a significant player in the Hindi news market and has a presence in English news (WION) and regional languages, competing with major broadcasters like India Today Group, ABP Network, TV18 Broadcast, NDTV, and various state-specific news channels.

MOAT

ZMCL possesses a moderate competitive advantage, primarily derived from:

Brand Recognition: The "Zee" brand has a long-standing presence and recall in the Indian media landscape, which helps attract viewers and advertisers.

Scale & Distribution: Operating multiple national and regional news channels provides a wide reach across different demographics and geographies, leveraging established cable, DTH, and digital distribution networks.

Content Library: A continuous output of news and current affairs content creates a dynamic, albeit perishable, asset.

However, the news industry generally has low switching costs for viewers, and the market is highly fragmented, diluting the strength of these advantages.

Growth Drivers

Growth in Indian Advertising Market: Overall economic growth and increasing ad spending across traditional and digital media will benefit ZMCL.

Digital News Consumption: The ongoing shift towards digital platforms for news offers opportunities for growth through increased traffic and digital ad monetization.

Regional Expansion/Focus: Tapping into specific regional markets with tailored content can drive viewership and ad revenue.

Events & Content Syndication: Monetizing specialized content or events and licensing content to other platforms.

Electoral & High-Interest News Cycles: Major political events or national crises often lead to surges in news viewership and advertising.

Risks

Intense Competition: The fragmented nature of the Indian news market leads to fierce competition for viewership and advertising revenue, putting pressure on ad rates.

Regulatory & Policy Changes: Changes in broadcasting regulations (e.g., TRAI's tariff orders impacting subscription revenue distribution, content guidelines, cross-media ownership rules) can significantly affect operations and profitability.

Economic Downturns: Advertising spending is highly cyclical and sensitive to economic conditions, posing a risk during slowdowns.

Digital Disruption & Monetization: Challenges in effectively monetizing digital platforms amidst global tech giants' dominance in digital advertising and the prevalence of ad-blockers.

Reputational & Content Risks: The sensitive nature of news broadcasting carries risks related to journalistic ethics, misinformation, and potential legal or political repercussions.

High Fixed Costs: Operating news channels involves significant fixed costs (studio, personnel, distribution) regardless of revenue fluctuations.

Management & Ownership

Zee Media Corporation Ltd. is part of the Essel Group, founded by Dr. Subhash Chandra. The company is publicly listed, with the promoter group holding a significant stake, alongside institutional and public shareholders. The management team comprises experienced professionals from the media industry, responsible for overseeing the editorial, operational, and financial performance of its news broadcasting and digital businesses. The company's strategic direction is influenced by its promoter group and the board of directors.

Outlook

Zee Media operates in a challenging yet dynamic Indian media landscape. The company benefits from its established "Zee" brand and extensive distribution network, which provide a foundation for attracting viewers and advertisers. The ongoing growth in digital news consumption and the long-term potential of India's advertising market offer opportunities for expansion. However, the outlook is tempered by intense competition across both TV and digital platforms, potential volatility in advertising spending, and evolving regulatory pressures. Success will hinge on its ability to innovate in content delivery, effectively monetize its growing digital presence, and navigate the fragmented and rapidly changing media ecosystem while managing costs effectively.

Zee Media Corpn. Share Price

Live · BSE / NSE · Inception: 1999
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Zee Media Corpn. Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 167 179 176 131 159 156 182 179 240 158
Other Income 3 16 1 2 1 6 1 1 1 14
Total Income 171 195 177 133 161 162 183 180 241 172
Total Expenditure 193 153 161 162 153 164 163 162 162 167
Operating Profit -22 42 16 -29 8 -2 21 18 79 5
Interest 5 8 8 7 8 7 5 5 5 5
Depreciation 19 27 30 30 30 29 27 27 26 25
Exceptional Income / Expenses 0 -11 8 0 0 -11 0 0 0 -5
Profit Before Tax -46 -5 -14 -67 -30 -50 -11 -13 49 -30
Provision for Tax -11 2 -4 -17 -7 -13 -3 2 -4 -3
Profit After Tax -36 -6 -10 -50 -22 -37 -9 -16 53 -27
Adjustments -0 -0 0 0 0 0 0 0 0 0
Profit After Adjustments -36 -7 -10 -50 -22 -37 -9 -16 53 -27
Adjusted Earnings Per Share -0.6 -0.1 -0.2 -0.8 -0.4 -0.6 -0.1 -0.2 0.8 -0.4

Zee Media Corpn. Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 544 543 450 578 691 632 649 867 721 638 622 759
Other Income 9 19 17 9 18 9 5 6 23 25 11 17
Total Income 554 562 466 587 710 641 654 873 743 663 633 776
Total Expenditure 506 464 442 474 537 449 431 613 658 677 640 654
Operating Profit 48 97 25 114 173 192 223 259 85 -14 -7 123
Interest 53 49 15 18 18 24 24 38 30 24 30 20
Depreciation 50 47 27 41 56 88 81 85 92 85 119 105
Exceptional Income / Expenses 0 -6 0 0 -62 -326 -11 -212 -31 -3 -3 -5
Profit Before Tax -56 -4 -18 55 37 -246 107 -73 -73 -127 -160 -5
Provision for Tax -12 0 -5 22 43 28 31 45 -4 -28 -40 -8
Profit After Tax -43 -5 -13 32 -6 -274 76 -118 -69 -98 -119 1
Adjustments -3 -4 -7 -13 -1 3 0 0 0 0 0 0
Profit After Adjustments -47 -8 -20 20 -7 -271 76 -118 -69 -98 -119 1
Adjusted Earnings Per Share -1.3 -0.2 -0.4 0.4 -0.2 -5.8 1.6 -1.9 -1.1 -1.6 -1.9 0.1

Zee Media Corpn. Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 361 544 516 676 638 365 532 456 387 289 221
Minority's Interest 10 14 18 21 0 0 0 0 0 0 0
Borrowings 276 336 48 63 101 84 250 162 121 3 2
Other Non-Current Liabilities -83 -104 15 5 16 52 34 13 -3 78 51
Total Current Liabilities 328 190 578 263 271 206 266 313 331 531 502
Total Liabilities 892 980 1174 1028 1025 707 1081 944 835 901 775
Fixed Assets 630 579 149 228 244 292 262 329 340 555 428
Other Non-Current Assets 54 84 568 561 423 87 89 94 258 95 66
Total Current Assets 206 316 457 238 358 328 730 521 234 252 279
Total Assets 892 980 1174 1028 1025 707 1081 944 835 901 775

Zee Media Corpn. Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 16 -30 35 2 -50 -55 31 82 26 -19 -20
Cash Flow from Operating Activities -18 34 95 66 59 164 123 230 146 77 64
Cash Flow from Investing Activities 13 -65 -95 -103 -98 -27 -44 -166 -98 15 -7
Cash Flow from Financing Activities 19 100 -33 -15 34 -51 -29 -120 -93 -92 -48
Net Cash Inflow / Outflow 14 69 -33 -52 -5 87 51 -56 -45 -1 8
Closing Cash & Cash Equivalent 36 39 2 -50 -55 31 82 26 -19 -20 -12

Zee Media Corpn. Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -1.29 -0.19 -0.42 0.42 -0.15 -5.76 1.61 -1.88 -1.1 -1.57 -1.91
CEPS(Rs) 0.2 0.96 0.31 1.56 1.06 -3.95 3.32 -0.53 0.37 -0.22 -0.01
DPS(Rs) 0 0.15 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 9.89 12.37 10.95 14.36 13.54 7.75 10.97 6.64 5.53 3.97 2.07
Core EBITDA Margin(%) 7 14.5 1.76 18.02 22.39 28.89 33.56 29.26 8.63 -6.14 -2.97
EBIT Margin(%) -0.53 8.22 -0.65 12.54 8.03 -35.13 20.24 -4.03 -5.98 -16.07 -20.82
Pre Tax Margin(%) -10.2 -0.74 -3.98 9.5 5.42 -38.93 16.49 -8.39 -10.1 -19.86 -25.71
PAT Margin (%) -7.93 -0.84 -2.91 5.61 -0.83 -43.33 11.67 -13.58 -9.55 -15.42 -19.2
Cash Profit Margin (%) 1.35 7.74 3.2 12.71 7.2 -29.4 24.11 -3.79 3.17 -2.11 -0.06
ROA(%) -6.47 -0.48 -1.21 2.94 -0.56 -31.6 8.47 -11.63 -7.73 -11.33 -14.25
ROE(%) -14.64 -1.01 -2.47 5.44 -0.88 -54.61 17.19 -25.27 -18.08 -33.12 -63.24
ROCE(%) -0.5 5.11 -0.38 10.11 6.77 -33.77 19.73 -4.6 -6.88 -20.36 -35.79
Receivable days 67.68 77.79 104.57 100.1 101.37 117.78 123.26 100.31 98.81 102.24 118.81
Inventory Days 1.72 3.89 2.7 0 1.72 0 0 0 0 0 0
Payable days 166.9 309.67 0 0 -4801.72 3499.96 0 0 0 0 0
PER(x) 0 0 0 90.97 0 0 3.97 0 0 0 0
Price/Book(x) 1.79 1.49 3.23 2.66 1.35 0.47 0.58 2.5 1.55 2.63 6.22
Dividend Yield(%) 0 0.82 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.95 2.04 3.83 3.32 1.49 0.37 0.83 1.4 1 1.22 1.4
EV/Core EBITDA(x) 22.29 11.4 70.15 16.92 5.97 1.23 2.43 4.68 8.49 -53.82 -117.46
Net Sales Growth(%) 62.41 -0.25 -17.15 28.5 19.62 -8.63 2.74 33.56 -16.87 -11.43 -2.57
EBIT Growth(%) -107.38 1651.29 -106.58 2569.04 -23.41 -499.74 159.18 -126.57 -23.46 -138.1 -26.21
PAT Growth(%) -302.39 89.48 -188.06 348 -117.77 -4652.26 127.67 -255.42 41.55 -43.05 -21.33
EPS Growth(%) -261.75 85.06 -117.44 200.37 -136.18 -3691.13 127.94 -216.99 41.55 -43.05 -21.33
Debt/Equity(x) 1.28 0.71 0.21 0.2 0.3 0.32 0.6 0.52 0.57 0.55 0.61
Current Ratio(x) 0.63 1.67 0.79 0.9 1.32 1.59 2.75 1.67 0.71 0.47 0.56
Quick Ratio(x) 0.61 1.63 0.79 0.9 1.31 1.59 2.75 1.67 0.71 0.47 0.56
Interest Cover(x) -0.05 0.92 -0.2 4.12 3.08 -9.24 5.4 -0.92 -1.45 -4.25 -4.26
Total Debt/Mcap(x) 0.55 0.44 0.07 0.07 0.22 0.69 1.05 0.21 0.36 0.21 0.1

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -3% -10% 0% +1%
Operating Profit CAGR 0% 0% 0%
PAT CAGR
Share Price CAGR -38% +2% -4% -10%
ROE Average -63% -38% -25% -17%
ROCE Average -36% -21% -10% -6%

Zee Media Corpn. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 9.48 %
FII 16.04 %
DII (MF + Insurance) 0.44 %
Public (retail) 90.52 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 0.070.070.421.621.621.623.96.39.489.48
FII 8.488.148.158.7812.0613.6515.9716.0115.0116.04
DII 00000.050.030.50.50.440.44
Public 99.9399.9399.5898.3898.3898.3896.193.790.5290.52
Others 0000000000
Total 100100100100100100100100100100

Zee Media Corpn. Peer Comparison

TV Broadcasting & Software Production Edit Columns

Zee Media Corpn. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Zee Media Corpn. Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Promoter holding is low: 9.48%.
  • Company has a low return on equity of -38% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp