Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

TV Broadcasting & Software Production

Rating :
36/99  (View)

BSE: 505537 | NSE: ZEEL

206.85
2.35 (1.15%)
04-Dec-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  206.00
  •  212.30
  •  205.50
  •  204.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23908626
  •  49454.99
  •  304.90
  •  114.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,882.44
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,830.64
  • 0.14%
  • 2.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 4.02%
  • 1.69%
  • 4.69%
  • FII
  • DII
  • Others
  • 66.24%
  • 11.14%
  • 12.22%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 6.94
  • 6.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.32
  • -0.61
  • -7.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.84
  • -8.47
  • -29.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.15
  • 27.56
  • 21.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 6.08
  • 4.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.78
  • 19.03
  • 15.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,723
2,122
-19%
1,312
2,008
-35%
1,951
2,019
-3%
2,049
2,167
-5%
Expenses
1,430
1,438
-1%
1,204
1,280
-6%
2,514
1,442
74%
1,523
1,375
11%
EBITDA
293
684
-57%
108
728
-85%
-563
578
-
526
792
-34%
EBIDTM
17%
32%
8%
36%
-29%
29%
26%
37%
Other Income
38
68
-44%
26
104
-75%
41
57
-28%
71
86
-17%
Interest
1
18
-93%
5
21
-78%
86
114
-24%
20
6
263%
Depreciation
65
58
12%
72
69
4%
78
57
37%
66
61
7%
PBT
167
505
-67%
58
742
-92%
-800
442
-
511
811
-37%
Tax
74
92
-20%
28
215
-87%
-37
149
-
162
248
-35%
PAT
93
413
-77%
29
527
-94%
-763
292
-
349
563
-38%
PATM
5%
19%
2%
26%
-39%
14%
17%
26%
EPS
0.97
4.30
-77%
0.30
5.49
-95%
-7.94
3.04
-
3.63
5.86
-38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
7,034
8,130
7,934
6,686
6,434
5,812
4,884
4,422
3,700
3,040
3,009
Net Sales Growth
-15%
2%
19%
4%
11%
19%
10%
20%
22%
1%
 
Cost Of Goods Sold
0
-1,497
-1,223
2,357
-378
-130
-14
-299
-141
-194
-71
Gross Profit
7,034
9,627
9,157
4,329
6,812
5,943
4,898
4,721
3,841
3,235
3,080
GP Margin
100%
118%
115%
65%
106%
102%
100%
107%
104%
106%
102%
Total Expenditure
6,671
6,755
5,366
4,626
4,728
4,395
3,632
3,217
2,755
2,322
2,330
Power & Fuel Cost
-
19
18
18
16
16
16
14
12
9
8
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
780
725
666
604
490
441
384
349
287
268
% Of Sales
-
10%
9%
10%
9%
8%
9%
9%
9%
9%
9%
Manufacturing Exp.
-
5,378
4,340
202
3,178
2,747
2,174
2,387
1,897
1,636
1,527
% Of Sales
-
66%
55%
3%
49%
47%
45%
54%
51%
54%
51%
General & Admin Exp.
-
368
425
399
330
314
213
164
122
126
98
% Of Sales
-
5%
5%
6%
5%
5%
4%
4%
3%
4%
3%
Selling & Distn. Exp.
-
861
941
881
672
812
704
469
405
338
287
% Of Sales
-
11%
12%
13%
10%
14%
14%
11%
11%
11%
10%
Miscellaneous Exp.
-
845
139
103
306
147
98
98
112
120
287
% Of Sales
-
10%
2%
2%
5%
3%
2%
2%
3%
4%
7%
EBITDA
364
1,375
2,568
2,060
1,706
1,418
1,252
1,204
945
719
678
EBITDA Margin
5%
17%
32%
31%
27%
24%
26%
27%
26%
24%
23%
Other Income
176
284
252
450
224
224
229
181
156
159
232
Interest
112
145
130
145
137
160
10
16
9
5
9
Depreciation
280
271
235
182
115
78
67
50
40
32
29
PBT
-64
1,243
2,454
2,183
1,678
1,404
1,404
1,319
1,052
841
872
Tax
227
432
867
841
681
549
428
429
334
250
267
Tax Rate
-356%
45%
36%
36%
23%
40%
31%
33%
32%
30%
30%
PAT
-291
529
1,565
1,478
2,222
823
981
892
721
589
637
PAT before Minority Interest
-289
527
1,565
1,477
2,221
824
976
890
718
591
625
Minority Interest
2
2
0
1
1
0
6
2
2
-2
12
PAT Margin
-4%
7%
20%
22%
35%
14%
20%
20%
19%
19%
21%
PAT Growth
-116%
-66%
6%
-33%
170%
-16%
10%
24%
22%
-8%
 
EPS
-3.03
5.51
16.29
15.39
23.13
8.57
10.22
9.29
7.50
6.13
6.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
9,344
8,924
7,562
6,690
4,804
5,550
4,738
3,912
3,435
3,098
Share Capital
96
96
96
96
96
2,115
2,113
95
96
98
Total Reserves
9,245
8,826
7,466
6,594
4,708
3,435
2,625
3,816
3,335
3,000
Non-Current Liabilities
216
1,004
1,434
1,807
1,734
25
38
21
-10
1
Secured Loans
53
2
1
1
1
1
2
2
1
1
Unsecured Loans
298
741
1,144
1,820
1,714
0
0
0
0
0
Long Term Provisions
140
135
89
77
53
48
34
30
23
19
Current Liabilities
2,528
2,991
2,120
1,668
1,361
1,378
1,220
1,110
859
767
Trade Payables
1,680
1,490
1,150
834
477
420
505
517
387
472
Other Current Liabilities
745
1,283
782
757
774
498
384
344
302
66
Short Term Borrowings
0
0
0
0
0
0
0
0
0
0
Short Term Provisions
103
218
188
77
110
459
331
248
170
230
Total Liabilities
12,100
12,933
11,130
10,167
7,901
6,953
6,002
5,046
4,282
3,854
Net Block
1,235
1,259
1,321
801
1,333
1,138
1,073
991
920
810
Gross Block
2,396
2,082
1,901
1,221
1,686
1,430
1,355
1,231
1,120
976
Accumulated Depreciation
1,047
823
581
420
354
292
281
240
201
167
Non Current Assets
1,908
2,599
2,540
2,040
2,478
1,981
1,790
1,345
1,181
1,008
Capital Work in Progress
83
156
92
156
110
88
100
7
20
1
Non Current Investment
128
274
315
271
389
146
294
65
68
62
Long Term Loans & Adv.
461
892
794
785
600
570
286
248
141
106
Other Non Current Assets
1
18
18
27
46
39
37
34
32
30
Current Assets
10,192
10,334
8,590
8,127
5,423
4,972
4,212
3,701
3,101
2,846
Current Investments
277
858
1,370
1,187
759
829
535
726
732
634
Inventories
5,348
3,850
2,628
1,696
1,318
1,188
1,174
874
734
540
Sundry Debtors
2,085
1,827
1,536
1,242
1,348
1,069
1,028
989
866
870
Cash & Bank
734
1,222
1,612
2,613
963
736
564
532
328
386
Other Current Assets
1,748
40
23
33
1,035
1,149
911
579
440
416
Short Term Loans & Adv.
1,625
2,536
1,421
1,357
993
982
714
517
389
404
Net Current Assets
7,664
7,343
6,470
6,459
4,062
3,594
2,991
2,591
2,242
2,079
Total Assets
12,100
12,933
11,130
10,167
7,901
6,953
6,002
5,046
4,282
3,854

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
250
135
554
741
725
681
383
387
408
572
PBT
956
2,434
2,319
2,901
1,615
1,404
1,319
1,052
841
892
Adjustment
1,281
346
-80
-876
-44
-83
-22
-64
32
-160
Changes in Working Capital
-1,676
-1,715
-855
-604
-263
-224
-490
-235
-162
89
Cash after chg. in Working capital
561
1,065
1,384
1,422
1,308
1,097
807
754
710
820
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-311
-930
-830
-681
-583
-416
-424
-367
-302
-248
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
389
866
-1,050
1,397
14
-366
-206
45
-16
-499
Net Fixed Assets
-159
-96
-460
-229
-26
-76
-142
-59
-56
105
Net Investments
783
417
384
-297
-1,112
-101
61
-9
-75
546
Others
-235
546
-973
1,922
1,153
-189
-125
113
114
-1,150
Cash from Financing Activity
-1,062
-966
-1,090
-414
-405
-343
-144
-229
-449
-295
Net Cash Inflow / Outflow
-423
35
-1,586
1,724
335
-28
33
203
-57
-222
Opening Cash & Equivalents
968
934
2,512
860
535
563
531
328
386
586
Closing Cash & Equivalent
553
968
934
2,512
870
535
563
532
328
386

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
97
93
79
70
50
37
28
41
36
32
ROA
4%
13%
14%
25%
11%
15%
16%
15%
15%
15%
ROE
6%
19%
21%
39%
20%
31%
27%
20%
18%
18%
ROCE
11%
27%
27%
39%
25%
27%
31%
29%
26%
26%
Fixed Asset Turnover
3.63
3.98
4.28
4.43
3.73
3.51
3.42
3.15
2.90
2.02
Receivable days
88
77
76
73
76
78
83
92
104
98
Inventory Days
206
149
118
85
79
88
85
79
76
61
Payable days
79
77
69
53
39
50
56
61
62
71
Cash Conversion Cycle
215
150
125
106
115
117
112
110
118
88
Total Debt/Equity
0.07
0.12
0.20
0.33
0.36
0.00
0.00
0.00
0.00
0.00
Interest Cover
8
20
17
22
10
137
84
123
169
102

News Update


  • ZEEL reports 77% fall in Q2 consolidated net profit
    3rd Nov 2020, 12:04 PM

    Total consolidated income of the company decreased by 19.61% at Rs 1760.61 crore for Q2FY21

    Read More
  • Zee Entertainment’s ZEE5 partners with Kellton Tech Solutions
    12th Oct 2020, 17:09 PM

    As a strategic digital partner, Kellton Tech will blend automation with smart cloud capabilities to build a hyper-scalable content management system

    Read More
  • Zee Entertainment Enterprises launches ‘Zee Plex’
    4th Sep 2020, 15:08 PM

    With this new offering, consumers will now be able to watch their favourite new blockbuster releases in the comfort of their homes

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.