In ₹ Crore except Per Share Latest Annual	ZEEMEDIA FY26	AQYLON FY25	GTPL FY26	DISHTV FY26	Peer Average
Valuation — at last close
P/E	234.67×	—	◆ 38.74×	—	38.74× +506%
P/B	1.97×	—	◆ 0.53×	—	0.53× +270%
EV/EBITDA	4.18×	15.83×	2.20×	◆ -32.69×	-4.89× +185%
Market Cap	₹440 Cr	₹33.6 Cr	₹610 Cr	₹383 Cr	₹342 Cr +29%
Growth
Revenue CAGR 3Y	1.75%	—	◆ 11.77%	-19.90%	-4.06% +143%
Revenue CAGR 5Y	3.18%	—	◆ 8.56%	-18.58%	-5.01% +163%
Net Income CAGR 3Y	—	—	-53.74%	—	-53.74%
Revenue YoY (latest Q)	4.66%	-96.82%	◆ 19.19%	-19.29%	-32.31% +114%
Net Income YoY (latest Q)	◆ -37.49%	-3554.56%	-147.97%	-202.87%	-1301.80% +97%
Profitability
EBITDA Margin	◆ 13.92%	6.06%	10.89%	-0.59%	5.45% +155%
Net Income Margin	0.25%	-366.73%	◆ 0.33%	-69.44%	-145.28% +100%
Return on Common Equity	0.85%	-18664.25%	1.36%	◆ 22.16%	-6213.58% +100%
Return on Capital Employed	0.39%	9.33%	1.79%	◆ 11.60%	7.57% -95%
Return on Assets	0.22%	-34.67%	◆ 0.38%	-39.80%	-24.70% +101%
Credit & Quality
Total Debt/Equity	0.05×	◆ 0.00×	0.18×	0.00×	0.06× -17%
Interest Coverage	0.07×	◆ 3.49×	0.75×	-1.56×	0.89× -92%
Scale — latest FY
Revenue / Total Income	₹759 Cr	₹6.1 Cr	₹3,719 Cr	₹1,163 Cr	₹1,629 Cr -53%
Net Income	₹1.9 Cr	−₹22.4 Cr	₹12.4 Cr	−₹807 Cr	−₹272 Cr +101%
Total Assets	₹873 Cr	₹55.3 Cr	₹3,276 Cr	₹1,753 Cr	₹1,695 Cr -48%
EPS	₹0.03	₹-8.82	₹1.4	₹-4.2	₹-3.87 +101%
Book Value per Share	₹3.58	₹-4.35	₹101.93	₹-21.96	₹25.21 -86%

◆ best value in the comp set per metric · Δ = subject vs average of the other companies.

« ‹ › »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%.