TV Broadcasting & Software Production · Founded 1999 · www.zeemedia.in · BSE 532794 · NSE ZEEMEDIA · ISIN INE966H01019
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -10% | -0% | 1% |
| Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -38% | 2% | -4% | -10% |
| ROE Average | -63% | -38% | -25% | -17% |
| ROCE Average | -36% | -21% | -10% | -6% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.07 | 0.07 | 0.42 | 1.62 | 1.62 | 1.62 | 3.9 | 6.3 | 9.48 | 9.48 |
| FII | 8.48 | 8.14 | 8.15 | 8.78 | 12.06 | 13.65 | 15.97 | 16.01 | 15.01 | 16.04 |
| DII | 0 | 0 | 0 | 0 | 0.05 | 0.03 | 0.5 | 0.5 | 0.44 | 0.44 |
| Public | 91.45 | 91.79 | 91.43 | 89.6 | 86.27 | 84.7 | 79.63 | 77.19 | 75.07 | 74.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.04 | 0.04 | 0.26 | 1.01 | 1.01 | 1.01 | 2.44 | 3.94 | 5.93 | 5.93 |
| FII | 5.3 | 5.09 | 5.1 | 5.49 | 7.54 | 8.54 | 9.99 | 10.01 | 9.39 | 10.03 |
| DII | 0 | 0 | 0 | 0 | 0.03 | 0.02 | 0.31 | 0.31 | 0.28 | 0.28 |
| Public | 57.2 | 57.41 | 57.18 | 56.04 | 53.96 | 52.97 | 49.8 | 48.28 | 46.95 | 46.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.07 | 0.07 | 0.42 | 1.62 | 1.62 | 1.62 | 3.9 | 6.3 | 9.48 | 9.48 |
| FII | 8.48 | 8.14 | 8.15 | 8.78 | 12.06 | 13.65 | 15.97 | 16.01 | 15.01 | 16.04 |
| DII | 0 | 0 | 0 | 0 | 0.05 | 0.03 | 0.5 | 0.5 | 0.44 | 0.44 |
| Public | 99.93 | 99.93 | 99.58 | 98.38 | 98.38 | 98.38 | 96.1 | 93.7 | 90.52 | 90.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.04 | 0.04 | 0.26 | 1.01 | 1.01 | 1.01 | 2.44 | 3.94 | 5.93 | 5.93 |
| FII | 5.3 | 5.09 | 5.1 | 5.49 | 7.54 | 8.54 | 9.99 | 10.01 | 9.39 | 10.03 |
| DII | 0 | 0 | 0 | 0 | 0.03 | 0.02 | 0.31 | 0.31 | 0.28 | 0.28 |
| Public | 62.5 | 62.5 | 62.28 | 61.53 | 61.53 | 61.53 | 60.1 | 58.6 | 56.62 | 56.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 | 62.54 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.