Valuation Zee Entertainment Enterprises Limited

Equities

Delayed NSE India S.E. Other stock markets 08:12:47 11/09/2024 BST			5-day change	1st Jan Change
137.06 ^INR	-1.32%		+1.10%	-50.08%

09-03	Zee Entertainment Enterprises Names Chief Technology and Product Officer	MT
09-02	Zee Entertainment Enterprises Limited Appoints Shiva Chinnasamy as Chief Technology & Product Officer	CI

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	427,888	119,052	195,175	276,965	203,870	133,416	-	-
Change	-	-72.18%	63.94%	41.91%	-26.39%	-34.56%	-	-
Enterprise Value (EV) ¹	408,173	115,807	180,628	264,753	198,650	127,400	122,520	119,182
Change	-	-71.63%	55.97%	46.57%	-24.97%	-35.87%	-3.83%	-2.72%
P/E ratio	27.3x	22.6x	24.4x	28.7x	425x	94.3x	17.6x	13.2x
PBR	4.8x	1.27x	1.93x	2.55x	1.9x	1.22x	1.17x	1.09x
PEG	-	-0.3x	0.5x	1.4x	-4.5x	0x	0.2x	0.4x
Capitalization / Revenue	5.39x	1.46x	2.52x	3.38x	2.52x	1.54x	1.47x	1.37x
EV / Revenue	5.14x	1.42x	2.34x	3.23x	2.46x	1.49x	1.35x	1.22x
EV / EBITDA	15.9x	5.18x	10.1x	15.4x	18x	13.9x	9.31x	7.09x
EV / EBIT	17.5x	5.89x	11.8x	17.9x	25.2x	20.3x	12.6x	8.93x
EV / FCF	52.1x	170x	13.5x	750x	-143x	55.6x	23.7x	17.7x
FCF Yield	1.92%	0.59%	7.43%	0.13%	-0.7%	1.8%	4.21%	5.67%
Dividend per Share ²	3.5	0.3	2.5	3	-	2.988	2.247	2.91
Rate of return	0.79%	0.24%	1.23%	1.04%	-	2.15%	1.62%	2.1%
EPS ²	16.32	5.48	8.33	10.04	0.5	1.47	7.898	10.51
Distribution rate	21.4%	5.47%	30%	29.9%	-	75.5%	28.4%	27.7%
Net sales ¹	79,339	81,299	77,299	81,893	80,879	86,372	90,696	97,590
EBITDA ¹	25,639	22,376	17,901	17,221	11,011	9,071	13,154	16,815
EBIT ¹	23,292	19,670	15,252	14,762	7,883	5,980	9,741	13,351
Net income ¹	15,671	5,265	8,000	9,646	471.9	1,414	7,525	10,309
Net Debt ¹	-19,715	-3,245	-14,546	-12,211	-5,220	-6,016	-10,896	-14,234
Reference price ²	445.50	123.95	203.20	288.35	212.25	138.90	138.90	138.90
Nbr of stocks (in thousands)	960,467	960,483	960,504	960,516	960,519	960,519	-	-
Announcement Date	27/05/19	24/07/20	20/05/21	26/05/22	25/05/23	17/05/24	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ZEE ENTERTAINMENT ENTERPRISES LIMITED	35.1x	1.49x	13.87x	+2.15%	1.59B
WARNER BROS. DISCOVERY, INC.	-1.59x	1.29x	5.68x	-.--%	17.21B
FOX CORPORATION	11.19x	1.31x	6.4x	+1.37%	17.64B
NEXSTAR MEDIA GROUP, INC.	6.51x	2.08x	5.38x	+4.15%	5.23B
RTL GROUP S.A.	5.83x	0.62x	4.27x	+16.94%	4.91B
NIPPON TELEVISION HOLDINGS, INC.	15.22x	0.92x	6.82x	+1.78%	4.18B
SUN TV NETWORK LIMITED	16.09x	5.57x	9.49x	+2.41%	3.8B
TEGNA INC.	4.19x	1.51x	4.9x	-	2.35B
M6 MÉTROPOLE TÉLÉVISION	7.6x	0.88x	3.15x	+10.53%	1.69B
PT ELANG MAHKOTA TEKNOLOGI TBK	71.06x	1.6x	25.99x	-	1.56B
Average	17.12x	1.73x	8.59x	+4.92%	6.02B
Weighted average by Cap.	9.09x	1.56x	6.71x	+2.97%