SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Zee Media Corporation Ltd (ZEEMEDIA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532794 NSE: ZEEMEDIA TV Broadcasting & Software Production | Small Cap | Zee Media Corpn. Share Price

₹8.59 0.23 (2.75%)

As on 05-Jun'26 16:59

Zee Media Corporation Ltd (ZEEMEDIA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532794 NSE: ZEEMEDIA TV Broadcasting & Software Production | Small Cap | Zee Media Corpn. Share Price

₹8.59 0.23 (2.75%)

As on 05-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹537 Cr.
Current Price
₹8.6
52-Week Low / High
₹7 / 16
TTM EPS
₹0.3
TTM Sales
₹572 Cr.
Book Value per Share
₹7.1
P/E Ratio
31.73
Industry PE
20.5
Price to Book (P/B)
1.21
Lower than its 5-year historical median
Price to Sales (P/S)
0.94
Lower than its 5-year historical median
EV/EBITDA
4.72
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-26.02%
Underperforms industry median
Return on Capital Employed (ROCE)
-19.00%
Underperforms industry median
Return on Assets (ROA)
-10.23%
Operating Profit Margin
-6.3%
Net Profit Margin
-22.06%
Gross Profit Margin
-11.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
-0.61%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
9.48%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹382 Cr.
Equity
₹62.5 Cr.
Face Value
₹1
All Time Low / High
₹2.89 / 92.00

Zee Media Corporation stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Somewhat Undervalued

Price Trend

Strong
Q.1 Is Zee Media Corporation Ltd a good quality company?
Zee Media Corporation Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Zee Media Corporation Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Zee Media Corporation Ltd vs industry peers?
Zee Media Corporation Ltd revenue CAGR is -4.05%, compared to the industry median CAGR of -2.11%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Zee Media Corporation Ltd?
Promoters hold 9.48% of the Zee Media Corporation Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Zee Media Corporation Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -7.9% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Zee Media Corporation Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.1%9.4%9.8%-1.4%-38.4%17.4%18%-2.3%-13.2%-19%-
Value Creation
Index
-0.5-0.3-0.3-1.1-3.70.20.3-1.2-1.9-2.4-

Growth Parameters

Sales 384398510607559573655517458455572
Sales YoY Gr.-3.8%28.2%19%-7.9%2.5%14.3%-21.1%-11.5%-0.6%-
Adj EPS 0.50.80.90.4-1.21.3-1-0.3-1.3-1.70.3
YoY Gr.-65.3%6.2%-58.1%-427.8%NA-179.7%NANANA-
BVPS (₹) 1413.614.413.27.19.99.18.375.47.1
Adj Net
Profit
22.938.340.517.2-55.360.1-64-17.3-83.9-10617
Cash Flow from Ops. 5010565.537.412512211513961.851.7-
Debt/CF from Ops. 2.211.95.20.92.61.91.42.21.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 1.9%-4.1%-11.4%-0.6%
Adj EPS -214.8%NANANA
BVPS-10.1%-5.4%-16%-22.8%
Share Price -9.2% -2.4% 1% -38.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
4.56.16.12.6-11.614.7-11.7-3-16.1-23.54.3
Op. Profit
Mgn %
15.519.822.820.52631.726.311.6-10.5-6.317.2
Net Profit
Mgn %
69.67.92.8-9.910.5-9.8-3.4-18.3-23.33
Debt to
Equity
0.20.20.20.30.40.70.40.40.30.20
Working Cap
Days
177184150153180276301288220178104
Cash Conv.
Cycle
5563617094103101977486-88

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales384398510607559573655517458455
Operating Expenses + 326320394483415393491458506484
Manufacturing Costs88907610710080109101114107
Material Costs000-3300000
Employee Cost 10887118142149157175179177161
Other Costs 130143200237162156207177216216
Operating Profit 587911612414518116459-49-29
Operating Profit Margin (%) 15.1%19.7%22.8%20.4%25.9%31.5%25.0%11.5%-10.6%-6.5%
Other Income + 141701695724199
Exceptional Items 000-103-326-1143-39-39
Interest 13151718242437272330
Depreciation 27264047726568635794
Profit Before Tax 325459-29-26785109-45-113-136
Tax 101618262126260-27-36
Profit After Tax 223841-55-2895984-45-86-100
PAT Margin (%) 5.8%9.6%8.0%-9.1%-51.6%10.3%12.8%-8.7%-18.8%-22.1%
Adjusted EPS (₹)0.50.80.9-1.2-6.11.31.3-0.7-1.4-1.6
Dividend Payout Ratio (%)29.80%0%0%0%0%0%0%0%0%0%

Valuation of Zee Media Corpn. - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 616642678623333483567522435336
Share Capital 44474747476363636363
Reserves 572595631576286421504459373273
Debt +101911231811002501641463277
Long Term Debt6448631018425016212032
Short Term Debt374361801601262976
Minority Interest0000000000
Trade Payables22374337252825257169
Others Liabilities 89154142154207258259243485456
Total Liabilities 8289249869956651,0191,0149361,023938

Fixed Assets

Net Fixed Assets +93142203196244221178155397305
Gross Block191266355377457477455404692681
Accumulated Depreciation98124152181214256276249295375
CWIP 122360001201
Investments 466525552500135133342433407403
Inventories0003000000
Trade Receivables89127158185183216221112169172
Cash Equivalents 56354132064121001
Others Assets 112736399833842602245056
Total Assets 8289249869956651,0191,0149361,023938

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 5010566371251221151396252
PBT 325459-29-26785109-45-113-136
Adjustment 2728551674181026910670112
Changes in Working Capital 323-29-74-9-40-299711360
Tax Paid -120-20-27-17-25-34-20-916
Cash Flow From Investing Activity + -185-101-99-82-11-37-50-7423-2
Capex -56-64-82-25-42-38-34-40-9-9
Net Investments -1-76-9-225-3-11294
Others -12839-9-5674-16-3433
Cash Flow From Financing Activity + 157-32-1534-50-28-118-90-91-47
Net Proceeds from Shares 195000000000
Net Proceeds from Borrowing -7-9-249-12-20-45-17-17-1
Interest Paid -12-15-13-15-21-19-27-22-19-43
Dividend Paid 0-700000000
Others -19-1-00-1711-46-51-54-2
Net Cash Flow 22-28-48-116557-54-25-63

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4.356.096.15-8.5-60.3914.7816.15-8.27-17.97-26.02
ROCE (%)7.119.359.81-1.35-38.3917.4218.01-2.28-13.15-19
Asset Turnover Ratio0.530.450.530.610.670.680.640.530.470.46
PAT to CFO Conversion(x)2.272.761.61N/AN/A2.071.37N/AN/AN/A
Working Capital Days
Receivable Days82.9099.10102103.10120.10127.30121.90117.70112.10136.70
Inventory Days0.10002000000
Payable Days000-4,492.503,497.5000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Zee Media Corporation Ltd FAQs

The current trading price of Zee Media Corpn. on 05-Jun-2026 16:59 is ₹8.59.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Jun-2026 the market cap of Zee Media Corpn. stood at ₹537.2 Cr

The latest P/E ratio of Zee Media Corpn. as of 04-Jun-2026 is 31.73.

The latest P/B ratio of Zee Media Corpn. as of 04-Jun-2026 is 1.21.

The 52-week high of Zee Media Corpn. is ₹16.47 and the 52-week low is ₹6.70.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Zee Media Corpn. is ₹572 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Zee Media Corporation Ltd is a average quality company.

The key valuation ratios of Zee Media Corporation Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Zee Media Corporation Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About Zee Media Corporation Ltd

Zee News operates news, current affairs and entertainment channels. Incorporated in 1999, it was a part of Zee Telefilms but later on 31 March, 2006 in pursuance of scheme of arrangement approved by Bombay High Court it was de-merged. After de-merger, the company became an independent entity.

The company operates a range of regional channels namely Zee Marathi, Zee Bangla, Zee Punjabi, Zee Gujarati, Zee Telugu, Zee Kannada.

Under news segment, ZNL runs channels like Zee News, Zee Business, Zee 24 Taas, the first 24-hour Marathi news channel and 24 Ghanta, a 24 hour Bangla news channel. 24 Ghanta is operated by ZNL’s subsidiary company namely Zee Akaash News.

Zee News supplies content to the international broadcasting business of Zee that is located in USA, Europe, Africa, Middle East and Asia Pacific.

Zee News has employee strength of 1000 people.

Incepted in 1992, Zee News is the oldest channel from the portfolio of channels operated by company. In 1999, Zee News became 24-hour Hindi current affairs and news channel in the country that led in creation of history.

Zee Business is the India’s first Hindi business channel catering business news to mass Hindi audience.

The Company has an arrangement with Zee Turner to distribute its pay channels bouquet on DTH platforms in India and neighbouring countries.

Zee News also has an arrangement with Dish TV India for up-linking of its channels through their teleport.

The company showcases programming assets  namely Badi Khabar, The Inside Story, Share Bazaar Live, Aaj ki Badi Khabar, Wheelocity, SA RE GA MA PA, Asambhav, Phulkari, Aata are among others.

In 2009 De-merger of Regional Entertaiment Channels from Zee News Ltd occured.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×