Zee Media Corporation enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


440	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
8.5	8.5	13.6	9.0	6.6
10.6	10.6	78.4	135	196
442	—	—	—	—
2.1	2.1	64.8	126	189
₹7.07	—	—	—	—

234	234	299	425	583
4.5%	4.5%	26.2%	31.9%	33.6%
0.02×	—	—	—	—

0.58×	—	—	—	—
4.33×	—	—	—	—
−403.59×	—	—	—	—
5.04×	—	—	—	—
768	759	622	638	721
102	106	−18.5	−39.2	65.6
−1.1	1.3	−138	−124	−26.1
—	98.1	63.5	76.9	146
87.8	87.8	52.9	61.7	38.5
—	81.3	44.4	58.0	37.1
—	10.3	10.6	15.3	108

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

ZEEMEDIA₹7.04

Zee Media Corporation Limited

· Telecom & Media

₹ CrorePeersAQYLON GTPL DISHTV TVTODAY NDTV DEN BAGFILMS RAJTVMcap ₹440 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	440.3
- Cash, Equiv & ST Investments	6.6	9.0	13.6	8.5	8.5
+ Total Debt	195.8	135.2	78.4	10.6	10.6
Enterprise Value	—	—	—	—	442.4
Net Debt (memo)	189.2	126.2	64.8	2.1	2.1
EV per Share	—	—	—	—	7.07

Total Capital	583.2	424.5	299.1	234.3	234.3
Total Debt/Total Capital	33.58	31.85	26.21	4.51	4.51
Total Debt/EV	—	—	—	—	0.02

EV/Sales	—	—	—	—	0.58
EV/EBITDA	—	—	—	—	4.33
EV/EBIT	—	—	—	—	-403.59
EV/Free Cash Flow	—	—	—	—	5.04
Reference Items — Trailing FY Values
Sales	720.6	638.3	621.9	759.2	767.7
EBITDA	65.6	-39.2	-18.5	105.7	102.2
EBIT	-26.1	-124.1	-137.5	1.3	-1.1
Operating Cash Flow	146.2	76.9	63.5	98.1	—
Free Cash Flow	38.5	61.7	52.9	87.8	87.8
FCFF (free cash flow to the firm)	37.1	58.0	44.4	81.3	—
Capital Expenditure	107.8	15.3	10.6	10.3	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.