Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹35Cr
Entertainment - Content Providers
Rev Gr TTM
Revenue Growth TTM
-1.40%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DNAMEDIA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 526.9 | 32.5 | 107.0 | -10.8 | -24.3 | 96.0 | 20.8 | -35.5 | 78.0 | -73.3 | -5.6 | -17.5 |
| 3 | 2 | 2 | 2 | 14 | 3 | 2 | 4 | 3 | 3 | 3 | 2 |
Operating Profit Operating ProfitCr |
| 36.0 | -25.8 | 12.7 | 15.5 | -342.8 | -13.5 | 36.5 | -126.9 | 47.2 | -234.2 | -23.8 | -25.5 |
Other Income Other IncomeCr | 130 | 3 | 5 | 7 | 175 | 4 | 4 | 5 | 1 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 132 | 3 | 5 | 7 | 164 | 2 | 5 | 3 | 4 | -2 | -1 | 0 |
| 32 | 1 | 1 | 2 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 345.4 | -93.9 | -90.3 | -57.5 | 65.4 | 15.0 | 30.0 | -53.0 | -96.8 | -177.1 | -114.4 | -111.8 |
| 1,809.3 | 141.1 | 151.3 | 204.2 | 3,952.8 | 82.8 | 162.8 | 148.5 | 70.3 | -239.2 | -24.9 | -21.3 |
| 6.5 | 0.2 | 0.3 | 0.5 | 10.7 | 0.2 | 0.4 | 0.2 | 0.3 | -0.2 | -0.1 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -20.0 | -1.5 | -15.3 | 45.4 | -98.8 | -8.4 | 124.7 | 105.9 | 45.7 | 2.7 | 36.0 | -20.0 |
| 144 | 122 | 130 | 137 | 1 | 1 | 0 | 14 | 18 | 20 | 12 | 11 |
Operating Profit Operating ProfitCr |
| -41.1 | -21.2 | -51.9 | -10.1 | 10.3 | 16.7 | 90.3 | -118.2 | -93.6 | -109.0 | 8.8 | -1.7 |
Other Income Other IncomeCr | 4 | 10 | 6 | 3 | 0 | 0 | 0 | 1 | 137 | 190 | 14 | 2 |
Interest Expense Interest ExpenseCr | 7 | 1 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 3 | 1 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -48 | -14 | -39 | -60 | 0 | 0 | 3 | -7 | 128 | 179 | 14 | 1 |
| -26 | -5 | -13 | 38 | 0 | 0 | 0 | 0 | 32 | 42 | 0 | 0 |
|
| 76.5 | 62.0 | -198.6 | -284.8 | 100.2 | 49.2 | 1,156.2 | -335.2 | 1,480.0 | 43.3 | -90.0 | -91.8 |
| -22.0 | -8.5 | -29.9 | -79.2 | 10.3 | 16.7 | 93.4 | -106.8 | 1,011.2 | 1,410.2 | 103.2 | 10.6 |
| -2.5 | -0.1 | -0.3 | -8.3 | -4.9 | -5.5 | -3.9 | 2.0 | 13.7 | 11.6 | 1.2 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 89 | 89 | 89 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| -404 | -412 | -438 | -423 | -481 | -545 | -591 | -567 | -406 | -269 | -256 | -258 |
Current Liabilities Current LiabilitiesCr | 129 | 43 | 75 | 73 | 67 | 501 | 348 | 323 | 186 | 161 | 39 | 6 |
Non Current Liabilities Non Current LiabilitiesCr | 331 | 2 | 438 | 782 | 823 | 438 | 436 | 436 | 437 | 437 | 439 | 439 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 52 | 59 | 52 | 81 | 116 | 112 | 90 | 30 | 20 | 255 | 224 | 188 |
Non Current Assets Non Current AssetsCr | 93 | 98 | 548 | 363 | 305 | 293 | 115 | 175 | 208 | 85 | 10 | 10 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -107 | -19 | -2 | 15 | -61 | -4 | 286 | 1 | 93 | -6 | 3 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | -11 | 57 | 0 | 0 | 1 | -92 | 4 | -2 |
Financing Cash Flow Financing Cash FlowCr | 110 | 25 | 0 | 0 | 0 | 0 | -290 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | -107 | -19 | -2 | 4 | -4 | -4 | 286 | 63 | 93 | -6 | 3 |
| 473.7 | 222.3 | 6.0 | -15.2 | -39,048.9 | -1,813.7 | 9,713.3 | -8.7 | 97.5 | -4.4 | 21.5 |
CFO To EBITDA CFO To EBITDA% | 253.9 | 88.9 | 3.5 | -119.5 | -39,048.9 | -1,813.7 | 10,050.5 | -7.8 | -1,053.1 | 57.5 | 253.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 91 | 12 | 4 | 8 | 28 | 28 | 57 | 58 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.2 | 0.4 | 4.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.7 | 7.9 | 2.8 | 2.5 | 4.3 | 3.0 | 5.9 | 4.4 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | -0.2 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 | -0.2 | -0.2 |
| -9.6 | 0.5 | -9.7 | -68.7 | 5,234.6 | 3,685.6 | 156.2 | -60.4 | -52.2 | -46.6 | 426.1 |
Profitability Ratios Profitability Ratios |
| 61.6 | 69.3 | 64.7 | 75.7 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| -41.1 | -21.2 | -51.9 | -10.1 | 10.3 | 16.7 | 90.3 | -118.2 | -93.6 | -109.0 | 8.8 |
| -22.0 | -8.5 | -29.9 | -79.2 | 10.3 | 16.7 | 93.4 | -106.8 | 1,011.2 | 1,410.2 | 103.2 |
| -44.7 | 3.8 | -43.9 | -6.0 | 0.0 | 0.1 | -2.1 | 5.8 | 303.6 | 100.0 | 7.7 |
| 7.2 | 2.6 | 7.3 | 23.9 | 0.0 | 0.0 | -0.5 | 1.3 | -24.2 | -53.1 | -5.6 |
| -15.5 | -5.5 | -4.3 | -22.1 | 0.0 | 0.1 | 1.4 | -3.4 | 41.8 | 40.3 | 5.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Diligent Media Corporation Limited (**DMCL**) is an Indian media entity that has successfully executed a high-stakes pivot from traditional print journalism to a **pure-play digital content ecosystem**. Centered on the flagship brand **DNA (Daily News and Analysis)**, the company has shed its legacy printing infrastructure to focus on high-margin digital monetization, multimedia storytelling, and technology-driven news delivery.
---
### **The Digital-First Pivot: Core Business Model**
DMCL operates a single business segment: **Digital Media**. Following the formal exit from print media in **October 2019** (discontinuing the **'DNA'** English daily and **'Zee Marathi Disha'** weekly), the company has repositioned itself as a "youthful" and "women-first" digital publisher.
* **Flagship Hub:** **www.dnaindia.com** serves as the primary engine for content distribution.
* **Content Verticals:** The company utilizes specialized Intellectual Properties (IPs) to capture niche demographics:
* **DNA Verified:** A dedicated fact-checking platform to combat misinformation.
* **DNA Her:** A lifestyle and news vertical curated specifically for women.
* **DNA AI:** Leveraging **Artificial Intelligence** for enhanced engagement and delivery.
* **DNA Dharma & Lit:** Focused on spirituality, culture, heritage, and intellectual discourse.
* **Syndication & Licensing:** The **DNA Syndication** division manages the licensing of DNA-branded content across global and local platforms.
---
### **Strategic Monetization & The IDPL Partnership**
A critical component of DMCL’s strategy is its **Material Related Party Transaction** with **Indiadotcom Digital Private Limited (IDPL)**. This partnership allows DMCL to leverage IDPL’s specialized expertise in digital ad-ops and SEO.
| Strategic Element | Current Terms (Effective April 1, 2024) |
| :--- | :--- |
| **Revenue Share Ratio** | **80%** to DMCL : **20%** to IDPL |
| **Scope of License** | Non-sublicensable, limited license to DMCL websites and YouTube channels. |
| **Operational Focus** | Distribution, advertisement operations, and search engine optimization. |
| **Strategic Rationale** | Management revived this partnership after a temporary cessation led to a decline in **MAUs** and page views. |
---
### **Operational Performance Metrics**
While the company maintains a robust social media presence across Twitter, Facebook, YouTube, and Instagram, recent metrics show a consolidation phase as the company optimizes its reach.
| Metric | FY 2023-24 | FY 2024-25 |
| :--- | :--- | :--- |
| **Total Monthly Average Users (MAU)** | **4.0 crore** | **3.1 crore** |
| **DNA English MAU** | **3.2 crore** | **2.2 crore** |
| **DNA Hindi MAU** | **1.0 crore** | **0.85 crore** |
| **Annual Page Views** | **133 crore** | **91 crore** |
---
### **Financial Restructuring & Debt Realignment**
DMCL has undergone a massive balance sheet cleanup to resolve legacy liabilities stemming from its former association with **Zee Media Corporation Limited (ZMCL)** and other creditors.
#### **1. ZMCL Settlement (Liability Write-Back)**
To settle a **₹309.33 crore** liability arising from invoked corporate guarantees, DMCL executed a phased settlement:
* **Trademark Assignment:** Transfer of identified trademarks valued at **₹170 crore** to ZMCL. As of **December 2024**, **₹85 crore** had been invoiced.
* **Cash Payment:** A one-time payment of **₹12 crore**.
* **Exceptional Gain:** The remaining **₹127.33 crore** was written back as an exceptional item, significantly boosting net profit in FY23.
#### **2. Capital Reduction Scheme (2025-26)**
Following an **Arbitration Award** (August 20, 2025), the company is executing a **Scheme of Reduction and Cancellation of NCRPS Capital** to resolve litigation with **Veena Investments Private Limited (VIPL)**:
* **₹173.4 crore** of Preference Shares (NCRPS) will be set off against outstanding **Inter-Corporate Deposits (ICDs)** and interest owed to DMCL.
* The remaining **₹262.86 crore** of NCRPS capital is being **cancelled in its entirety**, effectively streamlining the equity structure.
---
### **Financial Summary**
The company’s financials reflect the transition from a loss-making print entity to a leaner digital operation, though net worth remains negative.
| Metric (INR Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Revenue from Operations** | **13.19** | **9.70** | **9.44** |
| **Net Profit (After Tax)** | **13.62** | **136.82*** | **160.70*** |
| **Net Worth** | **(243.76)** | **(257.40)** | **(394.23)** |
| **Other Expenses** | **7.54** | **15.30** | **13.73** |
*\*Note: Profits in FY23 and FY24 were driven by exceptional items (liability write-backs and trademark sales).*
---
### **Risk Framework & Contingent Liabilities**
Investors should note that DMCL operates under a **"Going Concern"** qualification from auditors due to accumulated losses exceeding net worth.
#### **Legal & Tax Exposure**
* **Contingent Liabilities:** Claims not acknowledged as debt total **₹2,208.31 crore** (as of March 2024), largely relating to legacy legal cases and copyright issues.
* **GST Demands:** A **₹33.91 crore** demand regarding leasehold rights in Mumbai is currently being challenged in the **Bombay High Court** (Writ Petition filed Feb 2026).
* **Income Tax:** A **₹42.3 crore** demand for AY 2013-14 regarding slump sale capital gains remains in dispute.
#### **Operational Risks**
* **Concentration Risk:** Revenue is highly concentrated, with major receivables tied to **fewer than 10 customers**.
* **Leadership Continuity:** Recent exits of the **Associate News Editor** (Jan 2026) and **Editor & Business Manager** (June 2025) highlight human capital volatility.
* **Cybersecurity:** As a digital-first entity, the company is exposed to **data breaches** and the high cost of integrating **5G, AR, and VR** technologies to remain competitive.
---
### **Future Growth Drivers**
* **Digital Penetration:** Leveraging India’s rising **smartphone usage** and internet connectivity.
* **New Revenue Streams:** Exploring **OTT platforms**, **e-commerce integration**, and premium digital advertising.
* **Cost Optimization:** A **51% reduction** in "Other Expenses" in FY 2024-25 demonstrates management's commitment to lean operations.
* **Technological Immersive Content:** Strategic focus on **AR/VR** to evolve from a news provider to a "thought leader" in the digital space.