Zee Media Corporation Limited
NSE:ZEEMEDIA.NS
13.36 (INR) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,594.5 | 1,307 | 1,759.6 | 653.6 | 1,673.1 | 1,515.9 | 1,404.1 | 1,476.9 | 1,712 | 1,947.7 | 2,069.6 | 2,477.33 | 2,428.1 | 2,061.4 | 1,701.8 | 1,829.25 | 1,843.9 | 1,496.1 | 1,321.4 | 1,381.52 | 1,559.1 | 1,370.3 | 2,006.6 | 1,693.48 | 1,942.2 | 1,686.6 | 1,546.9 | 1,797.5 | 1,592.2 | 1,245.98 | 1,144.53 | 1,349.8 | 1,099.57 | 1,261.54 | 1,043.23 | 1,361.63 | 1,444.63 | 1,270.44 | 1,352.68 | 2,919.45 | 1,398.75 | 1,311.18 | 1,334.6 | 839.15 | 916.85 | 830.2 | 773.06 | 810.5 | 847.5 | 696.15 | 684.04 |
| Cost of Revenue
| 354.8 | 1,183.7 | 1,181 | 457.42 | 1,250.1 | 382.1 | 1,215.5 | 1,174.2 | 1,261.3 | 351.4 | 360.2 | 428.66 | 350.3 | 287.2 | 227.7 | 845.07 | 204.9 | 207 | 193.1 | 267.19 | 240.5 | 226.3 | 361.2 | 708.73 | 295 | 244.9 | 254.9 | 401.5 | 233.6 | 194.5 | 492.23 | 233.3 | 208.58 | 338.8 | 156.9 | 101.6 | 324.97 | 337.55 | 316.78 | 1,114.21 | 352.88 | 401.27 | 416.58 | 661.25 | 163.79 | 170.08 | 126.1 | 404.84 | 0 | 0 | 132.08 |
| Gross Profit
| 1,239.7 | 123.3 | 578.6 | 196.18 | 423 | 1,133.8 | 188.6 | 302.7 | 450.7 | 1,596.3 | 1,709.4 | 2,048.67 | 2,077.8 | 1,774.2 | 1,474.1 | 984.18 | 1,639 | 1,289.1 | 1,128.3 | 1,114.33 | 1,318.6 | 1,144 | 1,645.4 | 984.75 | 1,647.2 | 1,441.7 | 1,292 | 1,396 | 1,358.6 | 1,051.48 | 652.3 | 1,116.5 | 890.99 | 922.74 | 886.33 | 1,260.03 | 1,119.66 | 932.89 | 1,035.9 | 1,805.24 | 1,045.87 | 909.91 | 918.02 | 177.9 | 753.06 | 660.12 | 646.96 | 405.66 | 847.5 | 696.15 | 551.96 |
| Gross Profit Ratio
| 0.777 | 0.094 | 0.329 | 0.3 | 0.253 | 0.748 | 0.134 | 0.205 | 0.263 | 0.82 | 0.826 | 0.827 | 0.856 | 0.861 | 0.866 | 0.538 | 0.889 | 0.862 | 0.854 | 0.807 | 0.846 | 0.835 | 0.82 | 0.581 | 0.848 | 0.855 | 0.835 | 0.777 | 0.853 | 0.844 | 0.57 | 0.827 | 0.81 | 0.731 | 0.85 | 0.925 | 0.775 | 0.734 | 0.766 | 0.618 | 0.748 | 0.694 | 0.688 | 0.212 | 0.821 | 0.795 | 0.837 | 0.501 | 1 | 1 | 0.807 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 189.96 | 521.7 | 0 | 0 | 100.43 | 450.6 | 0 | 0 | 170.78 | 0 | 0 | 0 | 183.82 | 0 | 0 | 0 | 222.39 | 0 | 0 | 0 | 263.86 | 0 | 0 | 0 | 0 | -19.02 | -55.18 | 238.2 | 9.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -201 | 0 | -11.84 | 0 | 204.27 | 0 | 0 | 0 | 115.68 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 919.41 | 347.5 | 289.6 | 217.3 | 435.27 | 179.7 | 154.1 | 193.4 | 419.52 | 292 | 255.2 | 193.2 | 379.79 | 165.5 | 143.7 | 131.9 | 211.33 | 80.9 | 80.2 | 222.3 | 278.16 | 220.1 | 230.3 | 207.7 | 228.3 | 187.12 | 211.08 | 161.93 | 218 | 209.99 | 135.18 | 160.5 | 71.69 | 253.94 | 249.67 | 216.46 | 602.25 | 205.09 | 162.28 | 246.72 | 289.56 | 157.48 | 149.11 | 156.91 | 750.91 | 153.05 | 168.29 | 177.48 |
| SG&A
| 0 | 0 | 653.2 | 1,109.37 | 869.2 | 289.6 | 217.3 | 535.7 | 630.3 | 154.1 | 193.4 | 590.3 | 292 | 255.2 | 193.2 | 563.61 | 165.5 | 143.7 | 131.9 | 433.72 | 80.9 | 80.2 | 222.3 | 542.02 | 220.1 | 230.3 | 207.7 | 228.3 | 168.1 | 155.9 | 400.13 | 218 | 209.99 | 135.18 | 160.5 | 71.69 | 253.94 | 249.67 | 216.46 | 401.25 | 205.09 | 150.44 | 246.72 | 493.83 | 157.48 | 149.11 | 156.91 | 866.59 | 153.05 | 168.29 | 177.48 |
| Other Expenses
| 1,473.6 | 738.9 | 0 | 0 | 0 | 844.2 | 822.6 | 0 | 0 | 1,442.2 | 1,516 | 1,022.49 | 1,808.4 | 1,532.3 | 1,044.6 | 0 | 983 | 865.8 | 794.1 | 0 | 950.8 | 1,063.8 | 990.3 | 0 | 985.6 | 802.7 | 725.5 | 965.5 | 948.17 | 627.2 | 0 | 551.3 | 559.26 | 541.56 | 719.68 | 938.67 | 849.82 | 912.59 | 902.28 | 2,218.37 | 923.87 | 913.34 | 892.44 | 150.84 | 486.08 | 446.33 | 388.53 | 377.51 | 508.89 | 457.67 | 310.74 |
| Operating Expenses
| 1,473.6 | 738.9 | 653.2 | 1,096.2 | 869.2 | 1,133.8 | 1,039.9 | 535.7 | 630.3 | 1,596.3 | 1,709.4 | 1,557.22 | 2,077.8 | 1,774.2 | 1,237.8 | 1,567.93 | 1,148.5 | 1,009.5 | 926 | 1,114.33 | 1,031.7 | 1,144 | 1,212.6 | 929.42 | 1,205.7 | 1,033 | 933.2 | 1,193.8 | 1,116.27 | 783.1 | 400.13 | 769.3 | 769.25 | 676.59 | 880.18 | 1,010.36 | 1,103.76 | 1,162.25 | 1,118.74 | 2,619.62 | 1,128.96 | 1,075.62 | 1,139.16 | 150.84 | 643.56 | 595.44 | 545.44 | 810.5 | 661.94 | 625.96 | 488.22 |
| Operating Income
| -233.9 | -615.6 | -74.6 | -1,013.1 | -446.2 | 229.1 | -352.1 | -227.6 | -179.6 | -18.5 | 170.4 | 227.28 | 662.4 | 415.5 | 236.3 | 427.57 | 490.5 | 279.6 | 202.3 | 154.1 | 286.9 | 134.3 | 432.8 | 421.16 | 441.5 | 408.7 | 358.8 | 202.2 | 233.13 | 267.5 | 252.2 | 347.2 | 121.74 | 79.39 | 6.15 | 249.67 | 95.56 | -229.25 | 22.45 | -814.38 | 47.61 | -68.97 | -103.36 | -197.26 | 109.52 | 64.68 | 101.52 | -96.6 | 185.56 | 70.19 | 63.74 |
| Operating Income Ratio
| -0.147 | -0.471 | -0.042 | -1.55 | -0.267 | 0.151 | -0.251 | -0.154 | -0.105 | -0.009 | 0.082 | 0.092 | 0.273 | 0.202 | 0.139 | 0.234 | 0.266 | 0.187 | 0.153 | 0.112 | 0.184 | 0.098 | 0.216 | 0.249 | 0.227 | 0.242 | 0.232 | 0.112 | 0.146 | 0.215 | 0.22 | 0.257 | 0.111 | 0.063 | 0.006 | 0.183 | 0.066 | -0.18 | 0.017 | -0.279 | 0.034 | -0.053 | -0.077 | -0.235 | 0.119 | 0.078 | 0.131 | -0.119 | 0.219 | 0.101 | 0.093 |
| Total Other Income Expenses Net
| -64.9 | -49.7 | -64.9 | -53.03 | -17.9 | -641.5 | 10.7 | -298.8 | -61.1 | -67.9 | -44.8 | -621.54 | -45.6 | -1,331.1 | -270.3 | -213.39 | -37.8 | -40 | -38.5 | 1 | -2,042 | -1,361.4 | -39.1 | -1,223.2 | -30.3 | -152.8 | 268.2 | -150.7 | 0 | -174.54 | -126.5 | -236.26 | 0 | -288.89 | 0 | 0 | -79.66 | 27.37 | -114.6 | 0 | -130.7 | -111.17 | -117.78 | 224.32 | -0.02 | 0 | -16.38 | 222.73 | 0 | 0 | -23.58 |
| Income Before Tax
| -298.8 | -665.3 | -139.5 | -1,066.13 | -464.1 | -412.4 | -341.4 | -526.4 | -240.7 | -86.4 | 125.6 | -394.26 | 616.8 | -915.6 | -34 | 214.18 | 452.7 | 239.6 | 163.8 | 155.1 | -1,755.1 | -1,227.1 | 393.7 | -802.04 | 411.2 | 255.9 | 627 | 51.5 | 233.13 | 92.96 | 125.7 | 110.94 | 121.74 | -209.5 | 6.15 | 249.67 | 15.9 | -201.88 | -92.15 | -814.38 | -83.09 | -180.14 | -221.14 | 27.06 | 109.5 | 64.68 | 85.14 | 126.13 | 185.56 | 70.19 | 40.16 |
| Income Before Tax Ratio
| -0.187 | -0.509 | -0.079 | -1.631 | -0.277 | -0.272 | -0.243 | -0.356 | -0.141 | -0.044 | 0.061 | -0.159 | 0.254 | -0.444 | -0.02 | 0.117 | 0.246 | 0.16 | 0.124 | 0.112 | -1.126 | -0.895 | 0.196 | -0.474 | 0.212 | 0.152 | 0.405 | 0.029 | 0.146 | 0.075 | 0.11 | 0.082 | 0.111 | -0.166 | 0.006 | 0.183 | 0.011 | -0.159 | -0.068 | -0.279 | -0.059 | -0.137 | -0.166 | 0.032 | 0.119 | 0.078 | 0.11 | 0.156 | 0.219 | 0.101 | 0.059 |
| Income Tax Expense
| -74.6 | -166.7 | -35.7 | -311.99 | -105 | -105.4 | -88.3 | -68.47 | -49.1 | 34.4 | 43.7 | 120.2 | 162.2 | 111.1 | 56.6 | 109.17 | 108.2 | 54.3 | 41.2 | 43.65 | 63.6 | 37.5 | 133 | 64.52 | 139.2 | 83.4 | 73.2 | 6.7 | 111.19 | 55.04 | 51.88 | 57.33 | 22.22 | -40.05 | -6.51 | 63.49 | 10.23 | -43.73 | -30.26 | -216.86 | 10.89 | -51.57 | -75.36 | -20.14 | 42.63 | 21.93 | 28.76 | 52.16 | 60.38 | 21.72 | 14.07 |
| Net Income
| -224.2 | -498.6 | -103.8 | -754.14 | -359.1 | -307 | -253.1 | -457.93 | -191.6 | -120.8 | 81.9 | -514.46 | 454.6 | -1,026.7 | -90.6 | 105.01 | 344.5 | 185.3 | 122.6 | 111.45 | -1,818.7 | -1,264.6 | 260.7 | -866.59 | 272 | 172.5 | 350.6 | 24.6 | 102.6 | 18.1 | 52.4 | 44.7 | -62.21 | -180.41 | 0.95 | 185.68 | -11.1 | -198.61 | -64.03 | -614.7 | -104.16 | -115.32 | -175.23 | 41.12 | 59.18 | 38.65 | 50.37 | 68.72 | 113.72 | 41.7 | 17.57 |
| Net Income Ratio
| -0.141 | -0.381 | -0.059 | -1.154 | -0.215 | -0.203 | -0.18 | -0.31 | -0.112 | -0.062 | 0.04 | -0.208 | 0.187 | -0.498 | -0.053 | 0.057 | 0.187 | 0.124 | 0.093 | 0.081 | -1.167 | -0.923 | 0.13 | -0.512 | 0.14 | 0.102 | 0.227 | 0.014 | 0.064 | 0.015 | 0.046 | 0.033 | -0.057 | -0.143 | 0.001 | 0.136 | -0.008 | -0.156 | -0.047 | -0.211 | -0.074 | -0.088 | -0.131 | 0.049 | 0.065 | 0.047 | 0.065 | 0.085 | 0.134 | 0.06 | 0.026 |
| EPS
| -0.36 | -0.79 | -0.17 | -1.2 | -0.57 | -0.49 | -0.4 | -0.73 | -0.31 | -0.19 | 0.13 | -0.83 | 0.73 | -1.87 | -0.19 | 0.23 | 0.74 | 0.39 | 0.26 | 0.24 | -3.86 | -2.68 | 0.55 | -1.84 | 0.58 | 0.37 | 0.75 | 0.05 | 0.22 | 0.04 | 0.11 | 0.09 | -0.13 | -0.38 | 0.002 | 0.4 | -0.02 | -0.42 | -0.14 | -1.29 | -0.29 | -0.37 | -0.43 | 0.087 | 0.25 | 0.16 | 0.21 | 0.14 | 0.47 | 0.18 | 0.07 |
| EPS Diluted
| -0.36 | -0.79 | -0.17 | -1.2 | -0.57 | -0.49 | -0.4 | -0.73 | -0.31 | -0.19 | 0.13 | -0.83 | 0.73 | -1.87 | -0.19 | 0.23 | 0.73 | 0.39 | 0.26 | 0.24 | -3.86 | -2.68 | 0.55 | -1.82 | 0.58 | 0.37 | 0.75 | 0.05 | 0.22 | 0.04 | 0.11 | 0.09 | -0.13 | -0.38 | 0.002 | 0.4 | -0.02 | -0.42 | -0.14 | -1.29 | -0.29 | -0.37 | -0.43 | 0.087 | 0.25 | 0.16 | 0.21 | 0.14 | 0.47 | 0.18 | 0.07 |
| EBITDA
| 78.2 | -290.1 | 241.6 | -846.9 | -222.4 | -166.4 | -91.4 | -219.7 | 66.5 | 212.1 | 426.9 | -87 | 885.4 | -618.9 | 294.2 | 512.2 | 693.1 | 495.3 | 418.2 | 383.1 | -1,478.5 | -930.8 | 688.5 | -588.5 | 600.5 | 425.8 | 788.2 | 223.9 | 385.78 | 219.14 | 260.61 | 335.57 | 240.75 | 248.64 | 217.48 | 463.48 | 232.17 | 99.78 | 170.61 | 25.29 | 170.95 | 75.5 | 29.82 | -150.89 | 184.51 | 124.32 | 140.87 | -60.07 | 240.41 | 119.64 | 89.8 |
| EBITDA Ratio
| 0.049 | -0.222 | 0.137 | -1.296 | -0.133 | -0.11 | -0.065 | -0.149 | 0.039 | 0.109 | 0.206 | -0.035 | 0.365 | -0.3 | 0.173 | 0.28 | 0.376 | 0.331 | 0.316 | 0.277 | -0.948 | -0.679 | 0.343 | -0.348 | 0.309 | 0.252 | 0.51 | 0.125 | 0.242 | 0.176 | 0.228 | 0.249 | 0.219 | 0.197 | 0.208 | 0.34 | 0.161 | 0.079 | 0.126 | 0.009 | 0.122 | 0.058 | 0.022 | -0.18 | 0.201 | 0.15 | 0.182 | -0.074 | 0.284 | 0.172 | 0.131 |