Valuation Zee Entertainment Enterprises Limited

Equities

Market Closed - NSE India S.E. Other stock markets 12:05:05 21/04/2026 BST			5-day change	1st Jan Change
86.76 ^INR	-0.96%		+4.88%	-3.56%

04-17	Zee Entertainment to invest up to 1.16 billion rupees in Phantom Digital Effects CCDs	RE
04-16	Phantom Digital Effects Limited announced that it expects to receive INR 1.16 billion in funding from Zee Entertainment Enterprises Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	195,175	276,965	203,870	133,080	94,457	83,335	-	-
Change	-	41.91%	-26.39%	-34.72%	-29.02%	-11.78%	-	-
Enterprise Value (EV) ¹	180,628	264,753	198,650	123,451	85,166	63,107	60,928	58,807
Change	-	46.57%	-24.97%	-37.86%	-31.01%	-25.9%	-3.45%	-3.48%
P/E ratio	24.4x	28.7x	425x	94.3x	13.9x	14.8x	11.6x	9.48x
PBR	1.93x	2.55x	1.9x	1.22x	0.89x	0.71x	0.68x	0.65x
PEG	-	1.4x	-4.5x	0x	0x	-0.9x	0.4x	0.4x
Capitalization / Revenue	2.52x	3.38x	2.52x	1.54x	1.14x	1.02x	0.97x	0.92x
EV / Revenue	2.34x	3.23x	2.46x	1.43x	1.03x	0.77x	0.71x	0.65x
EV / EBITDA	10.1x	15.4x	18x	13.6x	7.12x	7.21x	5.2x	4.27x
EV / EBIT	11.8x	17.9x	25.2x	20.6x	9.28x	9.8x	7.15x	5.67x
EV / FCF	13.5x	750x	-143x	21.1x	7.78x	7.68x	9.44x	11.4x
FCF Yield	7.43%	0.13%	-0.7%	4.73%	12.9%	13%	10.6%	8.8%
Dividend per Share ²	2.5	3	-	1	2.43	2.571	3.03	3.184
Rate of return	1.23%	1.04%	-	0.72%	2.47%	2.94%	3.46%	3.64%
EPS ²	8.33	10.04	0.5	1.47	7.08	5.923	7.576	9.241
Distribution rate	30%	29.9%	-	68%	34.3%	43.4%	40%	34.5%
Net sales ¹	77,299	81,893	80,879	86,372	82,941	81,492	85,825	90,743
EBITDA ¹	17,901	17,221	11,011	9,071	11,962	8,752	11,706	13,770
EBIT ¹	15,252	14,762	7,883	5,980	9,177	6,438	8,522	10,365
Net income ¹	8,000	9,646	471.9	1,414	6,795	5,738	7,407	9,128
Net Debt ¹	-14,546	-12,211	-5,220	-9,629	-9,291	-20,228	-22,407	-24,528
Reference price ²	203.20	288.35	212.25	138.55	98.34	87.60	87.60	87.60
Nbr of stocks (in thousands)	960,504	960,516	960,519	960,519	960,519	960,519	-	-
Announcement Date	20/05/21	26/05/22	25/05/23	17/05/24	08/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ZEE ENTERTAINMENT ENTERPRISES LIMITED	14.79x	0.78x	7.3x	2.94%	905M
WARNER BROS. DISCOVERY, INC.	-332.44x	2.48x	10.83x	-.--%	68.03B
FOX CORPORATION	15.79x	1.77x	8.32x	0.88%	26.03B
RTL GROUP S.A.	19.01x	1.04x	6.95x	6.01%	6.93B
NEXSTAR MEDIA GROUP, INC.	8.06x	2.16x	5.88x	3.91%	6.23B
VERSANT MEDIA GROUP, INC.	8.98x	1.13x	3.71x	2.76%	5.88B
NIPPON TELEVISION HOLDINGS, INC.	13.71x	1.14x	6.53x	1.27%	4.93B
SUN TV NETWORK LIMITED	15x	3.83x	7.45x	2.44%	2.75B
MBC GROUP	16.04x	1.34x	10.64x	-	2.37B
Average	-24.56x	1.74x	7.51x	2.53%	13.78B
Weighted average by Cap.	-175.83x	2.11x	9.22x	0.99%