Zee Media Corporation Limited (BOM:532794)
India · Delayed Price · Currency is INR 10.07
+0.68 (7.24%)
At close: Feb 13, 2026
Zee Media Corporation Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Revenue | 7,572 | 6,219 | 6,383 | 7,206 | 8,669 | 6,491 |
Revenue Growth (YoY) | 17.38% | -2.56% | -11.43% | -16.87% | 33.56% | 2.74% |
Cost of Revenue | 4,048 | 3,742 | 4,160 | 4,166 | 3,724 | 2,697 |
Gross Profit | 3,524 | 2,477 | 2,223 | 3,041 | 4,945 | 3,794 |
Selling, General & Admin | 477.36 | 477.36 | 608.49 | 702.13 | 362.29 | 234.72 |
Other Operating Expenses | 1,983 | 2,187 | 2,009 | 1,681 | 1,965 | 1,382 |
Operating Expenses | 3,543 | 3,855 | 3,467 | 3,299 | 3,176 | 2,425 |
Operating Income | -19.15 | -1,378 | -1,245 | -258.49 | 1,768 | 1,369 |
Interest Expense | -195.39 | -282.89 | -221.69 | -274.26 | -327.57 | -214.33 |
Interest & Investment Income | 33.45 | 33.45 | 26.89 | 33.37 | 40.09 | 37.07 |
Earnings From Equity Investments | - | - | 2.82 | -51.7 | 25.89 | 2.38 |
Currency Exchange Gain (Loss) | -11.04 | -11.04 | -13.71 | -12.45 | -9.99 | -1.83 |
Other Non Operating Income (Expenses) | -21.04 | 0.66 | 1.94 | -0.88 | -32.5 | -9.93 |
EBT Excluding Unusual Items | -213.17 | -1,638 | -1,448 | -564.41 | 1,464 | 1,182 |
Gain (Loss) on Sale of Investments | 3.78 | 3.78 | 0.77 | -1.69 | - | - |
Gain (Loss) on Sale of Assets | -4.54 | -4.54 | 16.99 | -5.64 | -85.06 | -11.98 |
Asset Writedown | 0.18 | 0.18 | 1.88 | 0.31 | - | 1.36 |
Other Unusual Items | -40.01 | 39.99 | 161.36 | -156.17 | -2,106 | -101.41 |
Pretax Income | -253.76 | -1,599 | -1,267 | -727.6 | -727.06 | 1,070 |
Income Tax Expense | -170.51 | -404.71 | -283.09 | -39.57 | 450.1 | 312.87 |
Earnings From Continuing Operations | -83.25 | -1,194 | -984.24 | -688.03 | -1,177 | 757.41 |
Net Income to Company | -83.25 | -1,194 | -984.24 | -688.03 | -1,177 | 757.41 |
Net Income | -83.25 | -1,194 | -984.24 | -688.03 | -1,177 | 757.41 |
Net Income to Common | -83.25 | -1,194 | -984.24 | -688.03 | -1,177 | 757.41 |
Shares Outstanding (Basic) | 630 | 625 | 625 | 625 | 567 | 471 |
Shares Outstanding (Diluted) | 630 | 625 | 625 | 625 | 567 | 509 |
Shares Change (YoY) | 0.56% | - | - | 10.23% | 11.40% | 8.19% |
EPS (Basic) | -0.13 | -1.91 | -1.57 | -1.10 | -2.07 | 1.61 |
EPS (Diluted) | -0.13 | -1.91 | -1.57 | -1.10 | -2.07 | 1.49 |
Free Cash Flow | - | 529.31 | 616.71 | 384.71 | 1,316 | 787.8 |
Free Cash Flow Per Share | - | 0.85 | 0.99 | 0.61 | 2.32 | 1.55 |
Gross Margin | 46.54% | 39.82% | 34.82% | 42.20% | 57.04% | 58.45% |
Operating Margin | -0.25% | -22.17% | -19.50% | -3.59% | 20.40% | 21.09% |
Profit Margin | -1.10% | -19.20% | -15.42% | -9.55% | -13.58% | 11.67% |
Free Cash Flow Margin | - | 8.51% | 9.66% | 5.34% | 15.18% | 12.14% |
EBITDA | 1,020 | -492.92 | -563.81 | 376.2 | 2,278 | 1,839 |
EBITDA Margin | 13.47% | -7.93% | -8.83% | 5.22% | 26.28% | 28.33% |
D&A For EBITDA | 1,039 | 885.53 | 680.77 | 634.69 | 510.03 | 469.68 |
EBIT | -19.15 | -1,378 | -1,245 | -258.49 | 1,768 | 1,369 |
EBIT Margin | -0.25% | -22.17% | -19.50% | -3.59% | 20.40% | 21.09% |
Effective Tax Rate | - | - | - | - | - | 29.23% |
Revenue as Reported | 7,661 | 6,330 | 6,630 | 7,397 | 8,725 | 6,543 |
Advertising Expenses | - | 406.32 | 362.35 | 576.83 | 333.34 | 209.11 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.