ZEE MEDIA CORPORATION LTD
ZEEMEDIA · General/Diversified · NSE
₹9
Current Market Price
Fair Value (DCF)
₹9
Margin of Safety
+6.6%
Updated 2d ago
YieldIQ Score
31/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
42%
ROE
—
Debt/Equity
0.55
WACC
11.1%
Market Cap
₹541 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
6.3×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
-4.3×
EBIT covers interest
Current Ratio
0.56×
Short-term liquidity
Asset Turnover
0.71×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-10.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹8.65
Bear case
₹4.83
MoS -79.1%
Base case
₹9.22
MoS +6.2%
Bull case
₹13.53
MoS +36.1%
Ratio Trends
ZEEMEDIA · last 4 annual periods
ROE
-54.1%
ROCE
-2.7%
Operating Margin
—
Debt / Equity
0.79×
PE
—
EV / EBITDA
15.2×
Historical Financials
ZEEMEDIA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹867 Cr | ₹721 Cr | ₹638 Cr | ₹622 Cr | -10.5% |
| EBITDA | ₹46.4 Cr | ₹48.1 Cr | ₹-17.9 Cr | ₹-10.7 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-118 Cr | ₹-68.8 Cr | ₹-98.4 Cr | ₹-119 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹230 Cr | ₹146 Cr | ₹76.9 Cr | ₹63.5 Cr | -34.9% |
| CapEx | ₹-98.2 Cr | ₹-108 Cr | ₹-15.3 Cr | ₹-10.6 Cr | — |
| FCF | ₹132 Cr | ₹38.5 Cr | ₹61.7 Cr | ₹52.9 Cr | -26.2% |
| Total Assets | ₹972 Cr | ₹873 Cr | ₹968 Cr | ₹880 Cr | -3.3% |
| Total Debt | ₹244 Cr | ₹199 Cr | ₹246 Cr | ₹174 Cr | -10.7% |
| Shareholders' Equity | ₹456 Cr | ₹387 Cr | ₹289 Cr | ₹221 Cr | -21.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ZEEMEDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ENIL ENIL | — | — | Pending | 1.5% | — |
| TVTODAY TVTODAY | — | — | Pending | 8.4% | — |
| NDTV NDTV LTD | -100.0% | 11 | Data Limited | — | — |
| RADIOCITY RADIOCITY | — | — | Pending | -6.8% | — |
| RAJTV RAJ TV NETWORK LTD | -100.0% | 35 | High Risk | -17.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ZEEMEDIA in the last 10 years.
AI Analysis Summary
ZEEMEDIA.NS trades close to its fair value of 9.22, with a standout strength being its Piotroski score of 7/9, but a concern is its negative interest coverage of -4.3x.
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ZEEMEDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ZEEMEDIA →
Compare
Head-to-head with peers
Compare ZEEMEDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ZEEMEDIANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.