Zee Media Corporation Ltd
NSE: ZEEMEDIA BSE: 532794
₹7.13
(1.42%)
Mon, 12 Oct 2026, 08:02 pm
Market Cap (in Cr)461.42
PE Ratio0
Dividend0
Consumer Services
Broadcasting
24.5KZee Media Corporation Financials
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 358.65M | 2.41B | 3.68B | 5.22B | 5.29B | 2.77B | 3.06B | 3.01B | 3.35B | 5.40B | 5.42B | 4.50B | 5.73B | 6.87B | 6.32B | 6.49B | 8.67B | 7.21B | 6.38B | 6.22B |
| Gross profit | 58.16M | 48.88M | 2.32B | 2.33B | 2.45B | 1.34B | 1.50B | 1.42B | 1.46B | 1.62B | 2.05B | 2.40B | 2.96B | 3.42B | 2.62B | 3.08B | 4.25B | 2.18B | 1.45B | 1.36B |
| Operating expenses (excl. COGS) | -26.54M | -28.66M | -1.74B | -1.60B | -1.61B | -975.68M | -1.01B | -1.13B | -1.30B | -1.71B | -1.71B | -1.66B | -2.02B | -2.22B | -1.67B | -1.89B | -4.30B | -2.59B | -2.59B | -2.63B |
| Selling/general/admin expenses, total | — | 0 | -1.72B | -1.57B | -1.61B | -970.33M | -1.05B | -1.16B | -1.30B | -1.71B | -1.70B | -1.66B | -2.00B | -2.21B | -1.55B | -1.64B | -3.52B | -2.56B | -2.50B | -2.50B |
| Research & development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling/general/admin expenses, other | — | — | -1.72B | -1.57B | -1.61B | -970.33M | -1.05B | -1.16B | -1.30B | -1.71B | -1.70B | -1.66B | -2.00B | -2.21B | -1.55B | -1.64B | -3.52B | -2.56B | -2.50B | -2.50B |
| Other operating expenses, total | -26.54M | -28.66M | -20.65M | -26.34M | -4.42M | -5.35M | 42.23M | 28.17M | -5.99M | -1.42M | -11.08M | -5.12M | -20.17M | -9.72M | -116.66M | -251.77M | -781.61M | -29.40M | -95.54M | -124.24M |
| Operating income | 31.62M | 20.23M | 578.66M | 732.07M | 843.66M | 359.69M | 492.97M | 293.57M | 162.79M | -91.98M | 337.52M | 732.88M | 931.20M | 1.20B | 957.13M | 1.19B | -51.62M | -411.67M | -1.15B | -1.27B |
| Non-operating income, total | -10.28M | 75.49M | 5.41M | -40.22M | -107.49M | -40.53M | -189.37M | 128.44M | 123.60M | -463.08M | -377.95M | -22.20M | -144.12M | -705.07M | -3.42B | -126.78M | -701.33M | -264.23M | -124.55M | -330.04M |
| Interest expense, net of interest capitalized | -12.65M | -51.14M | -5.40M | -210.69M | -256.69M | -112.56M | -105.93M | -85.73M | -103.38M | -526.28M | -486.89M | -149.88M | -165.03M | -168.03M | -226.57M | -240.63M | -378.07M | -296.72M | -223.97M | -304.00M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 2.37M | 126.63M | 10.82M | 170.47M | 157.51M | 72.02M | 83.30M | 168.21M | 166.83M | 63.20M | 15.02M | 92.62M | 13.07M | 458.07M | 65.24M | 15.26M | -94.45M | -6.87M | 14.45M | 18.25M |
| Non-operating interest income | 3.08M | 119.30M | 8.60K | 98.71M | 169.70M | 100.80M | 105.84M | 160.70M | 191.77M | 29.17M | 75.82M | 127.58M | 59.57M | 55.53M | 48.71M | 37.07M | 40.09M | 33.37M | 26.10M | 21.53M |
| Miscellaneous non-operating expense | -713.53K | 7.32M | 10.81M | 71.76M | -12.19M | -28.78M | -22.54M | 7.51M | -24.94M | 34.03M | -60.80M | -5.09M | -690.00K | 408.13M | 16.53M | -21.81M | -134.54M | -40.24M | -11.65M | -3.28M |
| Unusual income/expense | — | — | — | — | -8.30M | — | -166.74M | 45.96M | 60.15M | — | 93.92M | 35.06M | 7.84M | -995.11M | -3.26B | 98.59M | -228.81M | 39.36M | 84.97M | -44.29M |
| Pretax income | 21.33M | 95.72M | 584.08M | 691.85M | 736.17M | 319.16M | 303.60M | 422.01M | 286.39M | -555.06M | -40.43M | 710.68M | 787.08M | 492.06M | -2.46B | 1.07B | -752.95M | -675.90M | -1.27B | -1.60B |
| Taxes | -3.17M | -37.49M | -214.81M | -244.87M | -267.88M | -111.57M | -152.49M | -148.33M | -73.18M | 123.54M | -4.95M | -228.70M | -297.11M | -360.32M | -277.75M | -312.87M | -450.10M | 39.57M | 283.09M | 404.71M |
| Non-controlling/minority interest | 0 | 16.48M | 1.51M | -706.88K | -11.45M | -43.92M | -35.64M | -32.00M | -23.89M | -34.99M | -39.31M | -36.37M | -80.69M | -8.30M | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 18.16M | 74.71M | 370.77M | 446.27M | 456.84M | 163.67M | 115.47M | 241.68M | 189.32M | -466.51M | -84.69M | 445.61M | 409.28M | 123.44M | -2.71B | 757.41M | -1.18B | -688.03M | -984.24M | -1.19B |
| Net income | 18.16M | 74.71M | 370.77M | 446.27M | 456.84M | 163.67M | 115.47M | 241.68M | 189.32M | -466.51M | -84.69M | -196.96M | 197.69M | -71.49M | -2.71B | 757.41M | -1.18B | -688.03M | -984.24M | -1.19B |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 18.16M | 74.71M | 370.77M | 446.27M | 456.84M | 163.67M | 115.47M | 241.68M | 189.32M | -466.51M | -84.69M | -196.96M | 197.69M | -71.49M | -2.71B | 757.41M | -1.18B | -688.03M | -984.24M | -1.19B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 46.56M | 72.41M | 663.50M | 827.34M | 956.01M | 460.49M | 605.07M | 414.78M | 323.50M | 412.88M | 803.25M | 1.01B | 1.34B | 1.75B | 1.84B | 2.00B | 797.00M | 504.84M | -296.24M | -78.46M |
| EBIT | 31.62M | 20.23M | 578.66M | 732.07M | 843.66M | 359.69M | 492.97M | 293.57M | 162.79M | -91.98M | 337.52M | 732.88M | 931.20M | 1.20B | 957.13M | 1.19B | -51.62M | -411.67M | -1.15B | -1.27B |
| Total operating expenses | -327.04M | -2.38B | -3.10B | -4.49B | -4.45B | -2.41B | -2.57B | -2.71B | -3.18B | -5.50B | -5.08B | -3.77B | -4.80B | -5.67B | -5.36B | -5.30B | -8.72B | -7.62B | -7.53B | -7.49B |
| Prepaid expenses | 0 | — | — | — | — | 23.81M | 24.96M | 81.47M | 193.62M | 82.23M | 94.84M | 62.91M | 81.14M | 73.68M | 26.06M | 38.80M | 53.21M | 59.15M | 72.29M | 128.22M |
| Deferred income, current | — | — | — | — | — | — | 16.67M | 33.45M | 92.14M | 209.21M | 280.06M | 182.20M | 147.97M | 161.07M | 188.95M | 242.94M | 172.59M | 156.92M | 214.39M | 141.37M |
| Capital and operating lease obligations | 6.58M | 7.01M | 8.50M | 8.97M | 2.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 442.95M | 263.42M | 39.81M | 17.45M | 923.62M | 735.93M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 24.81M | 42.25M | 54.91M | 65.64M | 67.03M | 62.05M | 60.50M | 60.69M | 69.44M | 130.35M | 134.08M | 1.62M | 0 | — | — | — | 18.52M | — | 118.07M | 96.38M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 4.33M | 0 | 0 | — | — | — | — | — | — | 2.65M |
| Minority interest | 0 | 35.80M | 50.79M | 53.50M | 64.95M | 108.87M | 126.01M | 120.82M | 116.64M | 103.10M | 139.10M | 175.47M | 208.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | 0 | 0 | 0 | -111.87M | -111.85M | -95.78K | 0 | 0 | 0 | -11.45M | 0 | -84.99M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 |
