Zee Media Corporation Ltd

Zee Media Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Zee Media Corporation Ltd

₹ 22.8 10.00%
30 Sep 4:01 p.m.
zeenews.india.com BSE: 532794 NSE: ZEEMEDIA
About

Incorporated in 1999, ZEE Media Corporation Ltd is in the news publishing and broadcasting business[1]

Key Points

Product Profile:[1][2]
ZMCL is a part of the Essel group. It reaches to 220 million users through 15 news channels comprising 1 global, 3 national and 11 regional channels in the linear TV platform. It has also set up multi-lingual digital news platform i.e., Zeenews.com, wherein news is broadcast online in 9 languages – Hindi, English, Marathi, Bengali, Tamil, Telugu, Malayalam, Kannada and Gujarati.
Company reaches out to 60+ million users through the digital platform. Its global channel WION, is available on Etisalat in MENA region and on Sky Channel in the UK market. From February 2023, ZMCL has moved out from Zee’s Channel Bouquet

Website BSE NSE
  • Market Cap ₹ 1,428 Cr.
  • Current Price ₹ 22.8
  • High / Low ₹ 22.8 / 10.0
  • Stock P/E
  • Book Value ₹ 6.96
  • Dividend Yield 0.00 %
  • ROCE -12.5 %
  • ROE -17.4 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Stock is trading at 3.27 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -5.49% over past five years.
  • Promoter holding is low: 0.42%
  • Company has a low return on equity of -2.08% over last 3 years.
  • Contingent liabilities of Rs.465 Cr.
  • Promoter holding has decreased over last 3 years: -14.3%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
137 161 184 173 148 139 120 109 98 109 116 135 126
107 122 124 138 119 116 111 108 117 131 151 108 123
Operating Profit 30 39 60 34 29 23 9 2 -19 -21 -35 26 3
OPM % 22% 24% 32% 20% 19% 17% 8% 1% -19% -20% -30% 20% 2%
219 -124 1 -46 2 2 3 -25 9 2 2 3 9
Interest 11 9 8 9 7 7 7 7 5 5 5 7 8
Depreciation 17 17 17 16 16 15 15 16 12 12 12 20 24
Profit before tax 221 -111 36 -36 8 4 -10 -46 -27 -37 -49 1 -19
Tax % 1% 5% 30% 19% 41% 87% -14% -10% -26% -25% -23% 82% -25%
218 -117 25 -43 5 0 -9 -41 -20 -28 -38 0 -14
EPS in Rs 4.63 -1.87 0.40 -0.69 0.07 0.01 -0.14 -0.66 -0.32 -0.44 -0.61 0.00 -0.23
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
267 305 380 384 398 510 607 559 573 655 517 458 486
239 283 338 325 312 407 479 414 391 483 453 506 513
Operating Profit 28 22 42 58 86 103 129 145 182 172 64 -49 -27
OPM % 11% 7% 11% 15% 22% 20% 21% 26% 32% 26% 12% -11% -6%
27 26 10 14 11 14 -92 -317 -8 41 -19 15 16
Interest 9 10 13 13 15 17 18 24 24 37 27 23 25
Depreciation 11 15 29 27 26 40 47 72 65 68 63 57 69
Profit before tax 35 23 10 32 56 59 -29 -267 85 109 -45 -113 -105
Tax % 31% 17% 41% 31% 32% 31% 92% 8% 30% 24% 1% -24%
24 19 6 22 38 41 -55 -289 59 84 -45 -86 -80
EPS in Rs 0.78 0.60 0.13 0.47 0.81 0.86 -1.17 -6.13 1.26 1.34 -0.72 -1.37 -1.28
Dividend Payout % 0% 0% 0% 30% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: -5%
3 Years: -7%
TTM: 4%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -110%
Stock Price CAGR
10 Years: 3%
5 Years: 21%
3 Years: 16%
1 Year: 76%
Return on Equity
10 Years: 4%
5 Years: 2%
3 Years: -2%
Last Year: -17%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 24 24 36 44 47 47 47 47 47 63 63 63
Reserves 179 198 368 572 595 631 576 286 436 504 459 373
67 111 133 112 109 125 194 118 363 238 197 243
71 90 90 112 184 199 195 231 193 235 245 400
Total Liabilities 341 423 628 840 935 1,002 1,012 682 1,040 1,040 964 1,078
73 124 106 93 145 206 200 246 221 178 155 397
CWIP 4 3 2 12 23 6 0 0 0 1 2 0
Investments 8 12 310 466 522 549 496 133 133 342 433 407
255 284 210 269 245 241 316 303 685 518 374 273
Total Assets 341 423 628 840 935 1,002 1,012 682 1,040 1,040 964 1,078

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
72 24 30 50 105 66 37 125 122 115 139 62
-58 -52 -19 -185 -100 -99 -82 -11 -37 -50 -74 23
-21 36 6 157 -32 -15 34 -50 -28 -118 -90 -91
Net Cash Flow -7 8 18 22 -27 -48 -11 65 57 -54 -25 -6

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 109 95 82 85 116 113 111 120 138 123 79 135
Inventory Days
Days Payable
Cash Conversion Cycle 109 95 82 85 116 113 111 120 138 123 79 135
Working Capital Days 218 162 52 37 -10 17 49 40 262 171 -24 -111
ROCE % 16% 11% 6% 7% 10% 10% 11% 13% 19% 14% 3% -13%

Shareholding Pattern

Numbers in percentages

20 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
8.52% 8.52% 8.52% 4.34% 4.34% 4.34% 4.34% 4.34% 0.07% 0.07% 0.07% 0.42%
7.64% 7.74% 7.99% 8.52% 8.43% 8.54% 8.55% 8.26% 8.27% 8.48% 8.14% 8.15%
0.80% 0.94% 0.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
83.04% 82.79% 83.19% 87.15% 87.23% 87.12% 87.10% 87.40% 91.66% 91.46% 91.78% 91.43%
No. of Shareholders 1,42,6691,53,5001,72,8181,81,5141,80,6711,76,7221,77,9151,81,2041,92,4101,85,7592,08,4972,03,707

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls

  • Nov 2016
    Transcript
    Notes
    PPT