IndiaOne Finance - Company Dashboard

Governance Classic Home

Zee Media Corporation LtdTV Broadcasting and Software ProductionINE966H01019Consolidated₹7.31-0.01 (-0.14%)Jun-26

Valuation

Market Cap₹479.12 Cr

TTM PE-365.50x

Forward PE23.84x

PEG2.19

Book Value₹3.41

P/B2.14x

TTM EPS₹-0.02

Fwd EPS₹0.31

TTM Revenue₹767.67 Cr

TTM PAT₹-1.41 Cr

TTM EBITDA₹102.18 Cr

TTM EBIT₹-1.10 Cr

Last Qtr PAT₹-12.12 Cr

Last Qtr EBITDA₹16.26 Cr

Last Qtr EBIT₹-9.82 Cr

Profitability

ROE-0.63%

ROCE10.87%

TTM NPM-0.18%

TTM EBITDA %13.31%

Curr OPM-6.30%

Last OPM-15.43%

Curr NPM—

Last NPM—

Curr EPS₹-0.19

Last EPS₹-0.42

Balance sheet

Equity₹62.54 Cr

Reserve₹161.23 Cr

Total Debt₹10.58 Cr

D/E0.05x

Interest %-42.00%

Curr Interest₹5.09 Cr

Price / range

Close₹7.31

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-0.14%

1W-1.62%

1M-22.07%

3M-14.40%

6M-0.81%

1Y-41.61%

2Y-43.90%

3Y-38.62%

5Y-37.79%

Diwali-17.87%

Sector peers — TV Broadcasting and Software Production

Company	Close	Mkt Cap	TTM P/E	ROE
SUNTV	457.55	₹18.03K Cr	11.78	12.10%
ZEEL	77.68	₹7.46K Cr	36.64	1.72%
HATHWAY	9.97	₹1.76K Cr	23.74	1.70%
DEN	26.42	₹1.26K Cr	8.47	3.87%
NDTV	71.57	₹807.49 Cr	-1.79	-260.96%
TVTODAY	107.64	₹642.27 Cr	37.64	1.93%
GTPL	55.06	₹619.22 Cr	82.18	0.56%
ZEEMEDIA	7.31	₹479.12 Cr	-365.50	-0.63%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	132.33-6.5%	112.55	200.11	117.35	141.52	571.53
Other Income	2.06	15.53	0.95	0.63	0.60	17.70
Total Income	134.39-5.4%	128.08	201.06	117.98	142.12	589.23
Interest	4.95	4.78	4.56	4.69	4.66	18.69
Expenditure	-143.16+4.9%	-142.02	-140.72	-142.60	-150.52	-575.86
PBDT	0	0	0	0	0	0
EBITDA	15.03-13.7%	-4.34	84.24	0.84	17.42	98.16
Depreciation	-20.91	-20.35	-20.29	-21.40	-21.76	-83.80
EBIT	-5.88-35.5%	-24.69	63.95	-20.56	-4.34	14.36
PBT	-8.77-4.4%	-13.94	60.34	-24.63	-8.40	13.37
Tax	-0.05	-0.38	1.16	1.01	1.77	3.56
Equity	65.54	62.54	0	0	62.54	62.54
OPM	-6.53	-10.88	30.15	-20.98	-5.91	2.27
Net Profit	-8.82-33.2%	-14.33	61.49	-23.62	-6.62	16.93
NPM	-6.56	-11.19	30.73	-20.13	-4.66	2.87
EPS	-0.14-27.3%	-0.23	0.98	-0.37	-0.11	0.27

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	571.53+25.6%	454.88-0.6%	457.69-11.5%	516.93-21.1%	654.88+14.3%	573.03
Other Income	17.70	8.63	18.52	20.63	7.32	4.62
Total Income	589.23+27.1%	463.51-2.7%	476.21-11.4%	537.56-18.8%	662.20+14.6%	577.65
Expenditure	-575.86+5.3%	-608.21-3.8%	-585.95-7.8%	-543.39+8.7%	-595.40-23.6%	-481.59
Interest	-18.69	-29.80	-22.85	-26.67	-36.57	-24.03
PBDT	0	0	0	0	0	0
EBITDA	98.16+433.8%	-29.41+39.5%	-48.59-177.0%	63.12-61.4%	163.63-9.4%	180.51
Depreciation	-83.80	-94.12	-56.82	-62.91	-67.58	-65.04
EBIT	14.36+111.6%	-123.53-17.2%	-105.41-50295.2%	0.21-99.8%	96.05-16.8%	115.47
PBT	13.37+109.8%	-135.89-20.3%	-112.95-152.7%	-44.69-140.8%	109.47+29.0%	84.89
Tax	3.56	35.56	26.96	-0.30	-25.92	-25.75
Equity	62.54	62.54	0	0	0	0
OPM (%)	2.27	-29.32	-24.00	-8.00	17.00	15.00
Net Profit	16.93+116.9%	-100.33-16.7%	-85.99-91.1%	-44.99-153.8%	83.55+41.3%	59.14
NPM (%)	2.87	-21.65	-18.00	-8.00	13.00	10.00
EPS (Rs)	0.27	0+100.0%	-1.38-91.7%	-0.72-149.0%	1.47+16.7%	1.26
CEPS	0.27	0	-1.38	-0.72	1.45	1.16

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	190.85+4.7%	157.78	240.32	178.72	182.36	759.18
Other Income	1.66	14.18	0.98	1.24	0.76	17.15
Total Income	192.51+5.1%	171.95	241.30	179.96	183.11	776.33
Interest	5.09	5.12	4.67	4.87	4.80	19.46
Expenditure	-205.76-5.8%	-197.08	-192.43	-193.25	-194.55	-777.30
PBDT	0	0	0	0	0	0
EBITDA	16.26-17.8%	-9.35	78.17	17.10	19.79	105.71
Depreciation	-26.08	-24.83	-25.61	-26.76	-27.18	-104.37
EBIT	-9.82-32.9%	-34.18	52.56	-9.66	-7.39	1.34
PBT	-13.25-15.8%	-29.91	48.88	0	-11.44	-5.76
Tax	1.13	3.38	3.89	-2.24	2.63	7.66
Equity	65.54	62.54	0	0	62.54	62.54
OPM	-6.88	-17.39	20.26	0.00	-6.25	-0.74
Net Profit	-12.12-37.4%	-26.53	52.77	-15.53	-8.82	1.90
NPM	-6.30	-15.43	21.87	-8.63	-4.82	0.25
EPS	-0.19-35.7%	-0.42	0.84	-0.25	-0.14	0.03

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	759.18+22.1%	621.92-2.6%	638.29-11.4%	720.62-16.9%	866.86+33.6%	649.07
Other Income	17.15	11.06	24.74	19.12	5.66	5.21
Total Income	776.33+22.6%	632.98-4.5%	663.03-10.4%	739.74-15.2%	872.52+33.4%	654.28
Expenditure	-777.30+1.6%	-789.82-0.4%	-786.55-1.3%	-776.34-5.5%	-735.87-37.2%	-536.32
Interest	-19.46	-30.40	-24.14	-29.67	-37.81	-24.32
PBDT	0	0	0	0	0	0
EBITDA	105.71+672.6%	-18.46+52.9%	-39.18-159.7%	65.60-74.1%	253.66+16.4%	217.84
Depreciation	-104.37	-119.04	-84.94	-91.65	-84.86	-80.77
EBIT	1.34+101.0%	-137.50-10.8%	-124.12-376.5%	-26.05-115.4%	168.80+23.1%	137.07
PBT	-5.76+96.4%	-159.89-25.9%	-127.02-87.9%	-67.59+10.2%	-75.30-170.5%	106.79
Tax	7.66	40.47	28.31	3.95	-45.01	-31.29
Equity	62.54	62.54	0	0	0	0
OPM (%)	-0.74	-25.26	-19.16	-9.14	-8.63	16.32
Net Profit	1.90+101.6%	-119.42-21.3%	-98.43-43.0%	-68.81+41.5%	-117.72-255.4%	75.74
NPM (%)	0.25	-18.87	-14.84	-9.30	-13.49	11.58
EPS (Rs)	0.03	0+100.0%	-1.57-42.7%	-1.10+46.9%	-2.07-228.6%	1.61
CEPS	0.03	0	-1.57	-1.10	-2.07	1.49

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2016	Final Dividend	0.15	28 Jul 2016
2009	Final Dividend	0.4	06 Aug 2009
2008	Final Dividend	0.4	17 Jul 2008

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split