ZEE MEDIA CORPORATION LTD
ZEEMEDIA · General/Diversified · NSE
₹9
Current Market Price
Fair Value (DCF)
₹15
Discount to FV
+75.1%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
9/9
Economic Moat
None
Confidence
68%
ROE
-54.1%
Debt/Equity
0.79
WACC
11.1%
Market Cap
₹532.87 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
-2.7%
Return on capital employed
EV / EBITDA
6.2×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
-4.3×
EBIT covers interest
Current Ratio
0.56×
Short-term liquidity
Asset Turnover
0.81×
Revenue per ₹ of assets
Revenue CAGR (3Y)
1.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹8.52
Bear case
Discount +13.2%
Base case
Discount +42.9%
Bull case
Discount +62.0%
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 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹649 Cr | ₹867 Cr | ₹721 Cr | ₹638 Cr | ₹622 Cr | -1.1% |
| EBITDA | — | ₹46.4 Cr | ₹48.1 Cr | ₹-17.9 Cr | ₹-10.7 Cr | — |
| EBIT | ₹131 Cr | ₹-37.5 Cr | ₹-37.9 Cr | ₹-103 Cr | — | — |
| PAT | ₹75.7 Cr | ₹-118 Cr | ₹-68.8 Cr | ₹-98.4 Cr | ₹-119 Cr | — |
| EPS (diluted) | ₹1.49 | ₹-2.07 | ₹-1.10 | ₹1.10 | — | -7.3% |
| CFO | ₹123 Cr | ₹230 Cr | ₹146 Cr | ₹76.9 Cr | ₹63.5 Cr | -15.3% |
| CapEx | — | ₹-98.2 Cr | ₹-108 Cr | ₹-15.3 Cr | ₹-10.6 Cr | — |
| FCF | — | ₹132 Cr | ₹38.5 Cr | ₹61.7 Cr | ₹52.9 Cr | -20.4% |
| Total Assets | — | ₹972 Cr | ₹873 Cr | ₹968 Cr | ₹880 Cr | -2.5% |
| Total Debt | — | ₹244 Cr | ₹199 Cr | ₹246 Cr | ₹174 Cr | -8.2% |
| Shareholders' Equity | — | ₹456 Cr | ₹387 Cr | ₹289 Cr | ₹221 Cr | -16.6% |
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 ENTERTAIN NET. IND. LTD. | +6.2% | 43 | Near Fair Value | -1.0% | — |
 TVTODAY TVTODAY | — | — | Pending | 8.4% | — |
 NDTV NDTV | — | — | Pending | — | — |
RADIOCITY RADIOCITY | — | — | Pending | -6.8% | — |
RAJTV RAJTV | — | — | Pending | -17.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2016-07-28
₹0.15
Peak payout
₹0.15
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. ZEE MEDIA CORPORATION LTD (ZEEMEDIA.NS) trades at 8.52 vs a model fair value of 14.92, a gap of 75.1%. Piotroski F-score: 9/9. Moat label...
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.