ZEE ENTERTAINMENT EN

ZEEL
Delayed Quote. Delayed  - 12/02 04:22:46 am
339.8INR +0.82%
Valuation
Fiscal Period: March 2021 2022
Capitalization1 195 175323 742
Entreprise Value (EV)1 180 628303 631
P/E ratio 24,4x25,0x
Yield 1,23%1,06%
Capitalization / Revenue 2,52x3,90x
EV / Revenue 2,34x3,66x
EV / EBITDA 10,1x16,0x
Price to Book 1,93x2,94x
Nbr of stocks (in thousands) 960 504960 516
Reference price (INR) 203337
Announcement Date 05/20/2021-
Previous period Next period
1 INR in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: March 2021 2022
Net sales1 77 29982 973
EBITDA1 17 90119 025
Operating profit (EBIT)1 15 25216 471
Operating Margin 19,7%19,9%
Pre-Tax Profit (EBT)1 12 55617 290
Net income1 8 00112 737
Net margin 10,4%15,4%
EPS2 8,3313,5
Dividend per Share2 2,503,58
Announcement Date 05/20/2021-
Previous period Next period
1 INR in Million
2 INR
Finances - Leverage
Fiscal Period: March 2021 2022
Net Debt1 --
Net Cash position1 14 54620 111
Leverage (Debt / EBITDA) -0,81x-1,06x
Free Cash Flow1 13 4176 519
ROE (Net Profit / Equities) 9,05%12,1%
Shareholders' equity1 88 358105 080
ROA (Net Profit / Asset) 6,97%10,2%
Assets1 114 713124 868
Book Value Per Share2 105115
Cash Flow per Share2 16,110,3
Capex1 2 0602 339
Capex / Sales 2,66%2,82%
Announcement Date 05/20/2021-
Previous period Next period
1 INR in Million
2 INR
Financial Ratios
Size 2022e 2023e
Capitalization 323 742 M INR -
Entreprise Value (EV) 303 631 M INR 296 837 M INR
Valuation 2022e 2023e
P/E ratio (Price / EPS) 25,0x 20,4x
Capitalization / Revenue 3,90x 3,51x
EV / Revenue 3,66x 3,29x
EV / EBITDA 16,0x 13,2x
Yield (DPS / Price) 1,06% 1,33%
Price to book (Price / BVPS) 2,94x 2,65x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 19,9% 22,0%
Operating Leverage (Delta EBIT / Delta Sales) 1,09x 2,06x
Net Margin (Net Profit / Revenue) 15,4% 17,1%
ROA (Net Profit / Asset) 10,2% 11,4%
ROE (Net Profit / Equities) 12,1% 13,6%
Rate of Dividend 26,6% 27,1%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   2,82% 2,65%
Cash Flow / Sales 11,9% 14,0%
Capital Intensity (Assets / Sales) 1,50x 1,50x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend