| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,438 | 2,046 | 2,170 | 2,131 | 2,001 | 1,979 | 2,184 | 1,825 | 1,969 | 2,280 | 2,025 | 1,907 | |
Growth YoY Revenue Growth YoY% | 20.4 | -3.0 | 2.7 | 7.4 | -17.9 | -3.3 | 0.7 | -14.3 | -1.6 | 15.2 | -7.3 | 4.5 |
| 2,105 | 1,837 | 1,960 | 1,860 | 1,678 | 1,658 | 1,886 | 1,586 | 1,810 | 2,025 | 2,280 | 1,808 | |
| 333 | 209 | 210 | 271 | 323 | 321 | 298 | 239 | 159 | 256 | -255 | 100 | |
OPM OPM% | 13.7 | 10.2 | 9.7 | 12.7 | 16.1 | 16.2 | 13.6 | 13.1 | 8.1 | 11.2 | -12.6 | 5.2 |
| -48 | -33 | -12 | -10 | 45 | -46 | 36 | 25 | 27 | 9 | 76 | 31 | |
Interest Expense Interest ExpenseCr | 23 | 18 | 7 | 6 | 8 | 11 | 8 | 8 | 13 | 9 | 15 | 13 |
Depreciation DepreciationCr | 77 | 76 | 77 | 76 | 73 | 66 | 64 | 59 | 57 | 54 | 47 | 44 |
PBT PBTCr | 184 | 82 | 114 | 180 | 286 | 198 | 262 | 197 | 115 | 202 | -241 | 74 |
| 54 | 29 | 102 | 54 | 77 | 34 | 73 | 54 | 39 | 47 | -137 | 0 | |
| 123 | 59 | 13 | 118 | 209 | 164 | 188 | 144 | 77 | 155 | -104 | 74 | |
Growth YoY PAT Growth YoY% | 9.0 | 140.5 | 106.8 | 321.1 | 70.2 | 179.7 | 1,306.0 | 21.7 | -63.5 | -5.4 | -155.0 | -48.3 |
NPM NPM% | 5.0 | 2.9 | 0.6 | 5.5 | 10.5 | 8.3 | 8.6 | 7.9 | 3.9 | 6.8 | -5.1 | 3.9 |
| 1.3 | 0.6 | 0.1 | 1.2 | 2.2 | 1.7 | 2.0 | 1.5 | 0.8 | 1.6 | -1.1 | 0.8 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,438 | 2,046 | 2,170 | 2,131 | 2,001 | 1,979 | 2,184 | 1,825 | 1,969 | 2,280 | 2,025 | 1,907 | |
Growth YoY Revenue Growth YoY% | 20.4 | -3.0 | 2.7 | 7.4 | -17.9 | -3.3 | 0.7 | -14.3 | -1.6 | 15.2 | -7.3 | 4.5 |
| 2,105 | 1,837 | 1,960 | 1,860 | 1,678 | 1,658 | 1,886 | 1,586 | 1,810 | 2,025 | 2,280 | 1,808 | |
| 333 | 209 | 210 | 271 | 323 | 321 | 298 | 239 | 159 | 256 | -255 | 100 | |
OPM OPM% | 13.7 | 10.2 | 9.7 | 12.7 | 16.1 | 16.2 | 13.6 | 13.1 | 8.1 | 11.2 | -12.6 | 5.2 |
| -48 | -33 | -12 | -10 | 45 | -46 | 36 | 25 | 27 | 9 | 76 | 31 | |
Interest Expense Interest ExpenseCr | 23 | 18 | 7 | 6 | 8 | 11 | 8 | 8 | 13 | 9 | 15 | 13 |
Depreciation DepreciationCr | 77 | 76 | 77 | 76 | 73 | 66 | 64 | 59 | 57 | 54 | 47 | 44 |
PBT PBTCr | 184 | 82 | 114 | 180 | 286 | 198 | 262 | 197 | 115 | 202 | -241 | 74 |
| 54 | 29 | 102 | 54 | 77 | 34 | 73 | 54 | 39 | 47 | -137 | 0 | |
| 123 | 59 | 13 | 118 | 209 | 164 | 188 | 144 | 77 | 155 | -104 | 74 | |
Growth YoY PAT Growth YoY% | 9.0 | 140.5 | 106.8 | 321.1 | 70.2 | 179.7 | 1,306.0 | 21.7 | -63.5 | -5.4 | -155.0 | -48.3 |
NPM NPM% | 5.0 | 2.9 | 0.6 | 5.5 | 10.5 | 8.3 | 8.6 | 7.9 | 3.9 | 6.8 | -5.1 | 3.9 |
| 1.3 | 0.6 | 0.1 | 1.2 | 2.2 | 1.7 | 2.0 | 1.5 | 0.8 | 1.6 | -1.1 | 0.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,813 | 6,434 | 6,686 | 7,934 | 8,130 | 7,730 | 8,186 | 8,088 | 8,637 | 8,294 | 8,099 | 8,181 |
Growth Revenue Growth% | 19.0 | 10.7 | 3.9 | 18.7 | 2.5 | -4.9 | 5.9 | -1.2 | 6.8 | -4.0 | -2.4 | 2.4 |
| 4,366 | 4,728 | 4,616 | 5,372 | 6,868 | 6,136 | 6,409 | 6,981 | 7,726 | 7,082 | 7,700 | 7,922 | |
| 1,446 | 1,706 | 2,070 | 2,562 | 1,262 | 1,594 | 1,777 | 1,107 | 911 | 1,212 | 399 | 259 | |
OPM OPM% | 24.9 | 26.5 | 30.9 | 32.3 | 15.5 | 20.6 | 21.7 | 13.7 | 10.6 | 14.6 | 4.9 | 3.2 |
| 164 | 1,447 | 576 | 238 | 110 | -16 | -13 | -256 | -149 | 25 | 137 | 143 | |
Interest Expense Interest ExpenseCr | 160 | 137 | 145 | 130 | 145 | 57 | 44 | 70 | 72 | 33 | 45 | 50 |
Depreciation DepreciationCr | 78 | 115 | 182 | 235 | 271 | 265 | 221 | 313 | 309 | 279 | 217 | 202 |
PBT PBTCr | 1,373 | 2,901 | 2,319 | 2,435 | 956 | 1,256 | 1,499 | 468 | 381 | 926 | 274 | 151 |
| 549 | 681 | 841 | 867 | 432 | 463 | 445 | 217 | 182 | 239 | 2 | -51 | |
PAT PATCr | 824 | 2,220 | 1,478 | 1,567 | 525 | 793 | 1,054 | 251 | 199 | 687 | 271 | 202 |
Growth PAT Growth% | -15.6 | 169.5 | -33.4 | 6.0 | -66.5 | 51.2 | 32.9 | -76.1 | -20.8 | 245.1 | -60.5 | -71.4 |
NPM NPM% | 14.2 | 34.5 | 22.1 | 19.8 | 6.5 | 10.3 | 12.9 | 3.1 | 2.3 | 8.3 | 3.4 | 2.5 |
| 8.6 | 23.1 | 15.4 | 16.3 | 5.5 | 8.3 | 11.1 | 0.5 | 1.5 | 7.1 | 2.8 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,813 | 6,434 | 6,686 | 7,934 | 8,130 | 7,730 | 8,186 | 8,088 | 8,637 | 8,294 | 8,099 | 8,181 |
Growth Revenue Growth% | 19.0 | 10.7 | 3.9 | 18.7 | 2.5 | -4.9 | 5.9 | -1.2 | 6.8 | -4.0 | -2.4 | 2.4 |
| 4,366 | 4,728 | 4,616 | 5,372 | 6,868 | 6,136 | 6,409 | 6,981 | 7,726 | 7,082 | 7,700 | 7,922 | |
| 1,446 | 1,706 | 2,070 | 2,562 | 1,262 | 1,594 | 1,777 | 1,107 | 911 | 1,212 | 399 | 259 | |
OPM OPM% | 24.9 | 26.5 | 30.9 | 32.3 | 15.5 | 20.6 | 21.7 | 13.7 | 10.6 | 14.6 | 4.9 | 3.2 |
| 164 | 1,447 | 576 | 238 | 110 | -16 | -13 | -256 | -149 | 25 | 137 | 143 | |
Interest Expense Interest ExpenseCr | 160 | 137 | 145 | 130 | 145 | 57 | 44 | 70 | 72 | 33 | 45 | 50 |
Depreciation DepreciationCr | 78 | 115 | 182 | 235 | 271 | 265 | 221 | 313 | 309 | 279 | 217 | 202 |
PBT PBTCr | 1,373 | 2,901 | 2,319 | 2,435 | 956 | 1,256 | 1,499 | 468 | 381 | 926 | 274 | 151 |
| 549 | 681 | 841 | 867 | 432 | 463 | 445 | 217 | 182 | 239 | 2 | -51 | |
PAT PATCr | 824 | 2,220 | 1,478 | 1,567 | 525 | 793 | 1,054 | 251 | 199 | 687 | 271 | 202 |
Growth PAT Growth% | -15.6 | 169.5 | -33.4 | 6.0 | -66.5 | 51.2 | 32.9 | -76.1 | -20.8 | 245.1 | -60.5 | -71.4 |
NPM NPM% | 14.2 | 34.5 | 22.1 | 19.8 | 6.5 | 10.3 | 12.9 | 3.1 | 2.3 | 8.3 | 3.4 | 2.5 |
| 8.6 | 23.1 | 15.4 | 16.3 | 5.5 | 8.3 | 11.1 | 0.5 | 1.5 | 7.1 | 2.8 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 |
Reserves ReservesCr | 4,708 | 6,594 | 7,466 | 8,828 | 9,248 | 9,999 | 10,767 | 10,626 | 10,777 | 11,437 | 11,598 |
| 1,361 | 1,669 | 2,319 | 3,117 | 2,572 | 2,537 | 2,217 | 2,632 | 2,246 | 1,800 | 2,149 | |
| 1,799 | 1,898 | 1,234 | 878 | 491 | 174 | 160 | 374 | 331 | 400 | 338 | |
| 7,966 | 10,258 | 11,130 | 12,933 | 12,418 | 12,819 | 13,240 | 13,728 | 13,450 | 13,734 | 14,216 | |
| 5,423 | 8,127 | 8,590 | 10,334 | 10,141 | 10,651 | 11,145 | 11,227 | 11,143 | 11,818 | 12,016 | |
| 2,543 | 2,130 | 2,540 | 2,599 | 2,276 | 2,168 | 2,095 | 2,501 | 2,307 | 1,916 | 2,199 | |
| 7,966 | 10,258 | 11,130 | 12,933 | 12,418 | 12,819 | 13,240 | 13,728 | 13,450 | 13,734 | 14,216 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 96 |
Reserves ReservesCr | 4,708 | 6,594 | 7,466 | 8,828 | 9,248 | 9,999 | 10,767 | 10,626 | 10,777 | 11,437 | 11,598 |
| 1,361 | 1,669 | 2,319 | 3,117 | 2,572 | 2,537 | 2,217 | 2,632 | 2,246 | 1,800 | 2,149 | |
| 1,799 | 1,898 | 1,234 | 878 | 491 | 174 | 160 | 374 | 331 | 400 | 338 | |
| 7,966 | 10,258 | 11,130 | 12,933 | 12,418 | 12,819 | 13,240 | 13,728 | 13,450 | 13,734 | 14,216 | |
| 5,423 | 8,127 | 8,590 | 10,334 | 10,141 | 10,651 | 11,145 | 11,227 | 11,143 | 11,818 | 12,016 | |
| 2,543 | 2,130 | 2,540 | 2,599 | 2,276 | 2,168 | 2,095 | 2,501 | 2,307 | 1,916 | 2,199 | |
| 7,966 | 10,258 | 11,130 | 12,933 | 12,418 | 12,819 | 13,240 | 13,728 | 13,450 | 13,734 | 14,216 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 731 | 741 | 554 | 135 | 250 | 1,548 | 280 | 129 | 714 | 1,161 | 708 | |
| 17 | 1,397 | -1,050 | 866 | 389 | -506 | 577 | -202 | -48 | -1,578 | -299 | |
| -405 | -414 | -1,090 | -966 | -1,062 | -541 | -715 | -408 | -274 | 23 | -339 | |
Net Cash Flow Net Cash FlowCr | 343 | 1,724 | -1,586 | 35 | -423 | 501 | 142 | -481 | 393 | -395 | 70 |
Free Cash Flow Free Cash FlowCr | 459 | 515 | 385 | -61 | 206 | 1,519 | 204 | 13 | 660 | 1,079 | 577 |
CFO To PAT CFO To PAT% | 88.7 | 33.4 | 37.5 | 8.6 | 47.6 | 195.2 | 26.6 | 51.3 | 358.6 | 168.8 | 261.0 |
CFO To EBITDA CFO To EBITDA% | 50.5 | 43.4 | 26.8 | 5.3 | 19.8 | 97.1 | 15.8 | 11.7 | 78.4 | 95.8 | 177.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 731 | 741 | 554 | 135 | 250 | 1,548 | 280 | 129 | 714 | 1,161 | 708 | |
| 17 | 1,397 | -1,050 | 866 | 389 | -506 | 577 | -202 | -48 | -1,578 | -299 | |
| -405 | -414 | -1,090 | -966 | -1,062 | -541 | -715 | -408 | -274 | 23 | -339 | |
Net Cash Flow Net Cash FlowCr | 343 | 1,724 | -1,586 | 35 | -423 | 501 | 142 | -481 | 393 | -395 | 70 |
Free Cash Flow Free Cash FlowCr | 459 | 515 | 385 | -61 | 206 | 1,519 | 204 | 13 | 660 | 1,079 | 577 |
CFO To PAT CFO To PAT% | 88.7 | 33.4 | 37.5 | 8.6 | 47.6 | 195.2 | 26.6 | 51.3 | 358.6 | 168.8 | 261.0 |
CFO To EBITDA CFO To EBITDA% | 50.5 | 43.4 | 26.8 | 5.3 | 19.8 | 97.1 | 15.8 | 11.7 | 78.4 | 95.8 | 177.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 37,110 | 51,348 | 55,351 | 42,674 | 11,910 | 19,513 | 27,687 | 20,334 | 13,322 | 9,445 | 6,918 | 7,512 |
Price To Earnings Price To Earnings | 45.0 | 23.1 | 37.4 | 27.2 | 22.6 | 24.4 | 28.7 | 423.4 | 94.3 | 13.9 | 25.4 | 36.9 |
Price To Sales Price To Sales | 6.4 | 8.0 | 8.3 | 5.4 | 1.5 | 2.5 | 3.4 | 2.5 | 1.5 | 1.1 | 0.8 | 0.9 |
Price To Book Price To Book | 7.7 | 7.7 | 7.3 | 4.8 | 1.3 | 1.9 | 2.5 | 1.9 | 1.2 | 0.8 | 0.6 | 0.6 |
EV To EBITDA EV To EBITDA | 26.2 | 29.6 | 26.5 | 16.5 | 9.1 | 11.6 | 14.9 | 17.9 | 13.6 | 7.0 | 14.3 | 24.0 |
GPM GPM% | 54.7 | 56.2 | 61.5 | 60.5 | 52.0 | 50.7 | 49.8 | 43.6 | 40.5 | 44.4 | 38.9 | 38.9 |
OPM OPM% | 24.9 | 26.5 | 30.9 | 32.3 | 15.5 | 20.6 | 21.7 | 13.7 | 10.6 | 14.6 | 4.9 | 3.2 |
NPM NPM% | 14.2 | 34.5 | 22.1 | 19.8 | 6.5 | 10.3 | 12.9 | 3.1 | 2.3 | 8.3 | 3.4 | 2.5 |
ROCE ROCE% | 23.5 | 35.7 | 28.3 | 26.5 | 11.4 | 12.9 | 14.1 | 4.9 | 4.1 | 8.1 | 2.7 | 2.7 |
ROE ROE% | 17.1 | 33.2 | 19.5 | 17.6 | 5.6 | 7.9 | 9.7 | 2.3 | 1.8 | 6.0 | 2.3 | 2.3 |
ROA ROA% | 10.3 | 21.6 | 13.3 | 12.1 | 4.2 | 6.2 | 8.0 | 1.8 | 1.5 | 5.0 | 1.9 | 1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 37,110 | 51,348 | 55,351 | 42,674 | 11,910 | 19,513 | 27,687 | 20,334 | 13,322 | 9,445 | 6,918 | 7,512 |
Price To Earnings Price To Earnings | 45.0 | 23.1 | 37.4 | 27.2 | 22.6 | 24.4 | 28.7 | 423.4 | 94.3 | 13.9 | 25.4 | 36.9 |
Price To Sales Price To Sales | 6.4 | 8.0 | 8.3 | 5.4 | 1.5 | 2.5 | 3.4 | 2.5 | 1.5 | 1.1 | 0.8 | 0.9 |
Price To Book Price To Book | 7.7 | 7.7 | 7.3 | 4.8 | 1.3 | 1.9 | 2.5 | 1.9 | 1.2 | 0.8 | 0.6 | 0.6 |
EV To EBITDA EV To EBITDA | 26.2 | 29.6 | 26.5 | 16.5 | 9.1 | 11.6 | 14.9 | 17.9 | 13.6 | 7.0 | 14.3 | 24.0 |
GPM GPM% | 54.7 | 56.2 | 61.5 | 60.5 | 52.0 | 50.7 | 49.8 | 43.6 | 40.5 | 44.4 | 38.9 | 38.9 |
OPM OPM% | 24.9 | 26.5 | 30.9 | 32.3 | 15.5 | 20.6 | 21.7 | 13.7 | 10.6 | 14.6 | 4.9 | 3.2 |
NPM NPM% | 14.2 | 34.5 | 22.1 | 19.8 | 6.5 | 10.3 | 12.9 | 3.1 | 2.3 | 8.3 | 3.4 | 2.5 |
ROCE ROCE% | 23.5 | 35.7 | 28.3 | 26.5 | 11.4 | 12.9 | 14.1 | 4.9 | 4.1 | 8.1 | 2.7 | 2.7 |
ROE ROE% | 17.1 | 33.2 | 19.5 | 17.6 | 5.6 | 7.9 | 9.7 | 2.3 | 1.8 | 6.0 | 2.3 | 2.3 |
ROA ROA% | 10.3 | 21.6 | 13.3 | 12.1 | 4.2 | 6.2 | 8.0 | 1.8 | 1.5 | 5.0 | 1.9 | 1.9 |
Documents — Zee Entertainment Enterprises Ltd
Concall Transcript Summaries — Zee Entertainment Enterprises Ltd