Valuation Zee Entertainment Enterprises Limited

Equities

Market Closed - NSE India S.E. Other stock markets 10:29:57 16/01/2026 GMT			5-day change	1st Jan Change
89.50 ^INR	-0.87%		-1.20%	-0.51%

12-31	Zee Entertainment says tax demand of 1.2 billion rupees upheld	RE
12-03	Zee Entertainment says no operational impact or performance on report of layoffs after failed Sony merger	RE

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	85,966	-	-
Change	-	41.91%	-26.39%	-34.72%	-29.02%	-8.99%	-	-
Enterprise Value (EV) ¹	180,628	264,753	198,650	123,451	85,166	64,143	60,183	56,491
Change	-	46.57%	-24.97%	-37.86%	-31.01%	-24.68%	-6.17%	-6.13%
P/E ratio	24.4x	28.7x	425x	94.3x	13.9x	11.8x	9.13x	7.79x
PBR	1.93x	2.55x	1.9x	1.22x	0.89x	0.71x	0.68x	0.64x
PEG	-	1.4x	-4.5x	0x	0x	1.56x	0.3x	0.5x
Capitalization / Revenue	2.52x	3.38x	2.52x	1.54x	1.14x	1.03x	0.97x	0.91x
EV / Revenue	2.34x	3.23x	2.46x	1.43x	1.03x	0.77x	0.68x	0.6x
EV / EBITDA	10.1x	15.4x	18x	13.6x	7.12x	5.47x	4.09x	3.33x
EV / EBIT	11.8x	17.9x	25.2x	20.6x	9.28x	6.86x	5.11x	4.12x
EV / FCF	13.5x	750x	-143x	21.1x	7.78x	6.32x	7.65x	6.95x
FCF Yield	7.43%	0.13%	-0.7%	4.73%	12.9%	15.8%	13.1%	14.4%
Dividend per Share ²	2.5	3	-	1	2.43	2.859	3.389	3.539
Rate of return	1.23%	1.04%	-	0.72%	2.47%	3.19%	3.79%	3.95%
EPS ²	8.33	10.04	0.5	1.47	7.08	7.616	9.805	11.49
Distribution rate	30%	29.9%	-	68%	34.3%	37.5%	34.6%	30.8%
Net sales ¹	77,299	81,893	80,879	86,372	82,941	83,274	88,510	94,903
EBITDA ¹	17,901	17,221	11,011	9,071	11,962	11,736	14,719	16,978
EBIT ¹	15,252	14,762	7,883	5,980	9,177	9,355	11,768	13,724
Net income ¹	8,000	9,646	471.9	1,414	6,795	7,781	9,883	11,598
Net Debt ¹	-14,546	-12,211	-5,220	-9,629	-9,291	-21,823	-25,783	-29,475
Reference price ²	203.20	288.35	212.25	138.55	98.34	89.50	89.50	89.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZEE ENTERTAINMENT ENTERPRISES LIMITED	11.86x	0.78x	5.53x	3.17%	960M
WARNER BROS. DISCOVERY, INC.	78.61x	2.64x	11.28x	-.--%	70.64B
FOX CORPORATION	17.25x	2.06x	10.07x	0.74%	30.58B
NEXSTAR MEDIA GROUP, INC.	17.26x	2.55x	8.19x	3.4%	6.62B
RTL GROUP S.A.	5.02x	0.84x	6.2x	17.64%	6.45B
NIPPON TELEVISION HOLDINGS, INC.	16.58x	1.49x	8.45x	1.05%	6.02B
TEGNA INC.	12.93x	1.94x	9.24x	-	3.06B
MBC GROUP	24.17x	1.7x	20.89x	-	2.52B
SUN TV NETWORK LIMITED	13.11x	3.59x	7.58x	3.59%	2.41B
Average	21.86x	1.95x	9.71x	4.23%	14.36B
Weighted average by Cap.	50.06x	2.33x	10.48x	1.43%