Chapter 3: Finance department

ENTRADING AND P&L ACCOUNT OF SHEMAROO

ENTERTAINMT

 STANDALONE

PROFIT & LOSS ACCOUNT OF MAR MAR MAR MAR MAR  

SHEMAROO 21 20 19 18 17
ENTERTAINMENT (in Rs. Cr.)

  12 12 12 12 12  
month month month month month
s s s s s

INCOME  

REVENUE FROM 305.18 475.10 547.62 476.45 413.42  

OPERATIONS [GROSS]

Less: Excise/Sevice Tax/Other 0.00 0.00 0.00 0.00 0.00  

Levies

REVENUE FROM 305.18 475.10 547.62 476.45 413.42  

OPERATIONS [NET]

TOTAL OPERATING 305.18 479.67 548.05 476.45 414.75  

REVENUES
Other Income 1.29 1.75 1.70 2.25 4.78  

TOTAL REVENUE 306.48 481.42 549.75 478.71 419.53  

EXPENSES  

Cost Of Materials Consumed 66.54 0.00 0.00 0.00 0.00  

Operating And Direct Expenses 0.00 306.87 296.91 269.87 235.05  

Changes In Inventories Of FG,WIP -18.86 0.00 0.00 0.00 0.00  

And Stock-In Trade

Employee Benefit Expenses 57.25 65.28 54.15 39.23 29.99  

Finance Costs 26.97 23.41 25.64 30.72 32.42  

Depreciation And Amortisation 7.22 7.46 5.53 5.06 4.17  

Expenses

Other Expenses 27.53 32.42 35.66 27.61 21.75  

TOTAL EXPENSES 325.68 435.44 417.90 372.48 323.37  

PROFIT/LOSS BEFORE -19.20 45.98 131.85 106.23 96.16  

EXCEPTIONAL,
EXTRAORDINARY ITEMS
AND TAX

Exceptional Items -0.29 -10.92 0.00 0.00 0.00  

PROFIT/LOSS BEFORE TAX -19.49 35.06 131.85 106.23 96.16  

TAX EXPENSES-CONTINUED  
OPERATIONS

Current Tax -0.24 11.93 47.58 39.81 34.24  

Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 0.00  

Deferred Tax 0.00 -1.32 -0.37 -3.06 -0.03  

Tax For Earlier Years 0.00 0.66 -1.47 0.00 0.00  

TOTAL TAX EXPENSES -0.24 11.27 45.73 36.74 34.21  

PROFIT/LOSS AFTER TAX -19.25 23.79 86.11 69.49 61.94  

AND BEFORE
EXTRAORDINARY ITEMS

PROFIT/LOSS FROM -19.25 23.79 86.11 69.49 61.94  

CONTINUING OPERATIONS

PROFIT/LOSS FOR THE -19.25 23.79 86.11 69.49 61.94  

PERIOD

OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) -7.08 8.75 31.68 25.56 22.79  

Diluted EPS (Rs.) -7.08 8.75 31.68 25.56 22.79  

VALUE OF IMPORTED AND  

INDIGENIOUS RAW
MATERIALS STORES, SPARES
AND LOOSE TOOLS

Imported Raw Materials 0.00 0.00 0.00 0.00 0.00  

Indigenous Raw Materials 0.00 0.00 0.00 0.00 0.00  

 STORES, SPARES AND LOOSE  
TOOLS

Imported Stores And Spares 0.00 0.00 0.00 0.00 0.00  

Indigenous Stores And Spares 0.00 0.00 0.00 0.00 0.00  

DIVIDEND AND DIVIDEND  

PERCENTAGE

Equity Share Dividend 0.00 0.00 5.08 4.58 4.58  

Tax On Dividend 0.00 0.00 0.00 0.00 0.00  

Equity Dividend Rate (%) 0.00 0.00 17.00 16.00 14.00  

Source : Dion Global Solutions Limited

 CONSOLIDATED

PROFIT & LOSS ACCOUNT OF MAR MAR MAR MAR MAR  

SHEMAROO 21 20 19 18 17
ENTERTAINMENT (in Rs. Cr.)
  12 12 12 12 12  
month month month month month

INCOME  

REVENUE FROM OPERATIONS 311.1 508.5 567.2 488.6 424.2  

[GROSS] 1 7 2 3 0

Less: Excise/Sevice Tax/Other Levies 0.00 0.00 0.00 0.00 0.00  

REVENUE FROM OPERATIONS 311.1 508.5 567.2 488.6 424.2  

[NET] 1 7 2 3 0

TOTAL OPERATING REVENUES 311.1 513.1 567.8 488.6 425.5  

1 4 3 3 3

Other Income 1.03 2.97 1.74 1.74 2.99  

TOTAL REVENUE 312.1 516.1 569.5 490.3 428.5  

4 1 7 7 3

EXPENSES  

Cost Of Materials Consumed 66.57 0.00 0.00 0.00 0.00  

Operating And Direct Expenses 0.00 334.2 317.5 278.2 243.7  

3 5 8 8

Employee Benefit Expenses 58.95 67.89 55.13 39.69 30.82  

Finance Costs 28.44 24.38 25.72 30.72 32.43  

Depreciation And Amortisation 7.27 7.51 5.58 5.13 4.28  

Expenses

Other Expenses 27.54 34.21 37.19 28.57 23.06  

TOTAL EXPENSES 334.2 468.2 441.1 382.3 334.3  
6 3 7 8 6

PROFIT/LOSS BEFORE -22.12 47.89 128.4 107.9 94.16  

EXCEPTIONAL, 0 9
EXTRAORDINARY ITEMS AND
TAX

Exceptional Items 0.00 -6.17 0.00 0.00 0.00  

PROFIT/LOSS BEFORE TAX -22.12 41.72 128.4 107.9 94.16  

0 9

TAX EXPENSES-CONTINUED  
OPERATIONS

Current Tax -0.24 11.94 47.58 39.81 34.24  

Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 0.00  

Deferred Tax 0.00 -1.32 -0.37 -3.06 -0.03  

Other Direct Taxes 0.00 0.00 0.00 0.00 0.00  

TOTAL TAX EXPENSES -0.24 11.27 45.73 36.74 34.21  

PROFIT/LOSS AFTER TAX AND -21.88 30.45 82.67 71.25 59.95  

BEFORE EXTRAORDINARY
ITEMS

PROFIT/LOSS FROM -21.88 30.45 82.67 71.25 59.95  

CONTINUING OPERATIONS

PROFIT/LOSS FOR THE PERIOD -21.88 30.45 82.67 71.25 59.95  

Minority Interest -0.40 -0.05 0.51 0.45 2.65  

 CONSOLIDATED PROFIT/LOSS 0.00 30.14 82.95 71.16 61.75  
AFTER MI AND ASSOCIATES

OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) -8.00 11.00 31.00 3.00 2.00  

Diluted EPS (Rs.) -8.00 11.00 31.00 3.00 2.00  

DIVIDEND AND DIVIDEND  

PERCENTAGE

Equity Share Dividend 0.00 0.00 4.21 3.81 3.81  

Tax On Dividend 0.00 0.00 0.87 0.77 0.77  

Source: Dion Global Solutions Limited
https://www.moneycontrol.com/

TRADING AND P&L ACCOUNT OF BALAJI

TELEFLIMS LTD.

 STANDALONE
PROFIT & LOSS ACCOUNT OF MAR MAR MAR MAR MAR  
BALAJI TELEFILMS (in Rs. Cr.) 21 20 19 18 17

  12 12 12 12 12  
month month month month month
s s s s s

INCOME  

REVENUE FROM OPERATIONS 315.78 563.45 438.97 415.63 407.15  

[GROSS]

Less: Excise/Sevice Tax/Other 0.00 0.00 0.00 0.00 0.00  

Levies

REVENUE FROM OPERATIONS 315.78 563.45 438.97 415.63 407.15  

[NET]

TOTAL OPERATING 315.78 576.63 440.30 416.59 408.46  

REVENUES

Other Income 13.81 6.06 24.82 16.59 11.75  

TOTAL REVENUE 329.60 582.68 465.12 433.18 420.21  

EXPENSES  

Cost Of Materials Consumed 253.18 0.00 0.00 0.00 0.00  

Operating And Direct Expenses 0.00 355.59 387.41 291.58 300.04  

Changes In Inventories Of FG,WIP -9.74 39.50 -19.63 23.50 24.70  
And Stock-In Trade

Employee Benefit Expenses 10.13 13.89 22.71 15.96 18.52  

Finance Costs 1.52 2.42 0.00 0.00 0.00  

Depreciation And Amortisation 26.33 33.13 13.09 13.90 12.27  

Expenses

Other Expenses 24.81 43.49 35.09 32.48 62.43  

TOTAL EXPENSES 306.22 488.02 438.67 377.41 417.95  

PROFIT/LOSS BEFORE 23.37 94.66 26.45 55.77 2.26  

EXCEPTIONAL,
EXTRAORDINARY ITEMS AND
TAX

Exceptional Items 10.44 0.00 0.00 -9.05 0.00  

PROFIT/LOSS BEFORE TAX 33.82 94.66 26.45 46.72 2.26  

TAX EXPENSES-CONTINUED  
OPERATIONS

Current Tax 8.54 23.47 6.96 13.09 1.07  

Less: MAT Credit Entitlement 0.00 -12.83 0.00 0.00 0.00  

Deferred Tax 0.00 0.49 -0.63 10.23 -27.80  

Tax For Earlier Years 0.00 0.00 0.00 7.09 -0.39  

TOTAL TAX EXPENSES 8.54 36.79 6.33 30.42 -27.12  

PROFIT/LOSS AFTER TAX AND 25.28 57.87 20.12 16.30 29.38  

BEFORE EXTRAORDINARY
ITEMS

PROFIT/LOSS FROM 25.28 57.87 20.12 16.30 29.38  

CONTINUING OPERATIONS

PROFIT/LOSS FOR THE PERIOD 25.28 57.87 20.12 16.30 29.38  

OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) 2.50 5.72 1.99 1.79 3.87  

Diluted EPS (Rs.) 2.50 5.72 1.99 1.79 3.87  

VALUE OF IMPORTED AND  

INDIGENIOUS RAW
MATERIALS STORES, SPARES
 AND LOOSE TOOLS

Imported Raw Materials 0.00 0.00 0.00 0.00 0.00  

Indigenous Raw Materials 0.00 0.00 0.00 0.00 0.00  

STORES, SPARES AND LOOSE  

TOOLS

Imported Stores And Spares 0.00 0.00 0.00 0.00 0.00  

Indigenous Stores And Spares 0.00 0.00 0.00 0.00 0.00  

DIVIDEND AND DIVIDEND  

PERCENTAGE

Equity Share Dividend 0.00 8.09 4.05 4.05 0.00  

Tax On Dividend 0.00 1.66 0.83 0.82 0.00  

Equity Dividend Rate (%) 10.00 20.00 20.00 20.00 20.00  

Source : Dion Global Solutions Limited

 CONSOLIDATED

PROFIT & LOSS ACCOUNT OF MAR MAR MAR MAR MAR  

BALAJI TELEFILMS (in Rs. Cr.) 21 20 19 18 17
  12 12 12 12 12  
month month month month month
s s s s s

INCOME  

REVENUE FROM OPERATIONS 293.70 572.85 426.38 412.36 417.36  

[GROSS]

Less: Excise/Sevice Tax/Other 0.00 0.00 0.00 0.00 0.00  

Levies

REVENUE FROM OPERATIONS 293.70 572.85 426.38 412.36 417.36  

[NET]

TOTAL OPERATING 293.70 573.55 427.71 413.32 418.67  

REVENUES

Other Income 13.43 8.61 31.77 19.03 20.27  

TOTAL REVENUE 307.14 582.16 459.48 432.34 438.94  

EXPENSES  

Cost Of Materials Consumed 270.71 0.00 0.00 0.00 0.00  

Operating And Direct Expenses 0.00 410.45 443.57 356.65 344.90  

Employee Benefit Expenses 24.61 36.45 49.57 31.14 28.34  

Finance Costs 1.67 2.66 0.02 0.05 0.04  

Depreciation And Amortisation 28.59 38.85 18.06 17.71 12.54  

Expenses

Other Expenses 112.13 76.42 64.16 55.03 38.74  

TOTAL EXPENSES 427.97 604.33 550.90 482.86 451.82  

PROFIT/LOSS BEFORE - -22.17 -91.43 -50.51 -12.88  

EXCEPTIONAL, 120.83
EXTRAORDINARY ITEMS AND
TAX

Exceptional Items 10.44 0.00 0.00 -9.05 0.00  

PROFIT/LOSS BEFORE TAX - -22.17 -91.43 -59.56 -12.88  

110.38

TAX EXPENSES-CONTINUED  
OPERATIONS

Current Tax 8.54 23.47 6.96 13.09 16.78  

Less: MAT Credit Entitlement 0.00 -12.83 0.00 0.00 0.00  

Deferred Tax 0.00 0.49 -0.63 -17.72 0.48  

Other Direct Taxes 0.00 0.00 0.00 0.00 0.00  

TOTAL TAX EXPENSES 8.54 36.79 6.33 -13.23 16.86  

PROFIT/LOSS AFTER TAX AND - -58.96 -97.75 -46.33 -29.74  

BEFORE EXTRAORDINARY 118.92
ITEMS

PROFIT/LOSS FROM - -58.96 -97.75 -46.33 -29.74  

CONTINUING OPERATIONS 118.92

PROFIT/LOSS FOR THE PERIOD - -58.96 -97.75 -46.33 -29.74  

118.92

Minority Interest 0.07 0.18 0.40 1.18 1.59  

CONSOLIDATED PROFIT/LOSS - -58.78 -97.35 -45.15 -28.15  

AFTER MI AND ASSOCIATES 118.85

OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) -12.00 -6.00 -10.00 -5.00 -4.00  

Diluted EPS (Rs.) -12.00 -6.00 -10.00 -5.00 -4.00  

DIVIDEND AND DIVIDEND  

PERCENTAGE

Equity Share Dividend 0.00 8.09 4.05 4.05 0.00  

 Tax On Dividend 0.00 1.66 0.83 0.82 0.00  

Source: Dion Global Solutions Limited

TRADING AND P&L ACCOUNT OF GTPL Hathway

Ltd.

 STANDALONE

PROFIT & LOSS ACCOUNT MAR MAR MAR MAR MAR  

OF GTPL HATHWAY (in Rs. 21 20 19 18 17
Cr.)

  12 12 12 12 12  
months months month month month
s s s

INCOME  

REVENUE FROM 1,755.5 1,786.5 798.58 708.01 588.82  

OPERATIONS [GROSS] 4 6

Less: Excise/Sevice Tax/Other 0.00 0.00 0.00 0.00 0.00  

Levies

REVENUE FROM 1,755.5 1,786.5 798.58 708.01 588.82  

OPERATIONS [NET] 4 6

TOTAL OPERATING 1,755.5 1,821.9 818.79 738.95 612.76  

REVENUES 4 5

Other Income 48.95 19.53 23.97 16.80 25.29  

TOTAL REVENUE 1,804.4 1,841.4 842.75 755.75 638.04  

9 8

EXPENSES  

Cost Of Materials Consumed 0.00 0.00 0.00 0.00 0.00  

Operating And Direct Expenses 0.00 1,278.7 434.98 383.99 327.76  

8

Changes In Inventories Of 0.00 0.00 0.00 0.00 0.00  

FG,WIP And Stock-In Trade

Employee Benefit Expenses 58.89 64.84 56.90 50.90 44.52  

Finance Costs 17.44 33.78 39.15 31.34 52.12  

Depreciation And Amortisation 155.77 133.03 125.21 109.46 93.39  

Expenses

Other Expenses 1,389.6 157.54 103.02 86.35 64.07  

1
TOTAL EXPENSES 1,621.7 1,667.9 759.27 662.04 581.85  
1 8

PROFIT/LOSS BEFORE 182.78 173.50 83.49 93.71 56.19  

EXCEPTIONAL,
EXTRAORDINARY ITEMS
AND TAX

Exceptional Items 0.00 -79.06 -55.00 -4.24 0.00  

PROFIT/LOSS BEFORE TAX 182.78 94.44 28.49 89.47 56.19  

TAX EXPENSES-CONTINUED  
OPERATIONS

Current Tax 50.18 39.91 24.10 29.62 9.81  

Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 0.00  

Deferred Tax 0.00 -0.14 -9.08 -22.50 6.29  

Tax For Earlier Years 0.00 6.26 -0.99 23.28 0.00  

TOTAL TAX EXPENSES 50.18 46.03 14.03 30.40 16.10  

PROFIT/LOSS AFTER TAX 132.60 48.42 14.46 59.07 40.09  

AND BEFORE
EXTRAORDINARY ITEMS

PROFIT/LOSS FROM 132.60 48.42 14.46 59.07 40.09  

CONTINUING OPERATIONS

PROFIT/LOSS FOR THE 132.60 48.42 14.46 59.07 40.09  

PERIOD

OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) 11.79 4.30 1.29 5.42 4.05  

Diluted EPS (Rs.) 11.79 4.30 1.29 5.42 4.05  

VALUE OF IMPORTED AND  

INDIGENIOUS RAW
MATERIALS STORES,
SPARES AND LOOSE TOOLS

Imported Raw Materials 0.00 0.00 0.00 0.00 0.00  

Indigenous Raw Materials 0.00 0.00 0.00 0.00 0.00  

STORES, SPARES AND  

LOOSE TOOLS

Imported Stores And Spares 0.00 0.00 0.00 0.00 0.00  

Indigenous Stores And Spares 0.00 0.00 0.00 0.00 0.00  

 DIVIDEND AND DIVIDEND  
PERCENTAGE

Equity Share Dividend 0.00 11.25 11.25 11.25 0.58  

Tax On Dividend 0.00 2.31 2.29 2.29 0.00  

Equity Dividend Rate (%) 40.00 30.00 10.00 10.00 10.00  

Source: Dion Global Solutions Limited

 CONSOLIDATED

PROFIT & LOSS ACCOUNT MAR MAR MAR MAR MAR  

OF GTPL HATHWAY (in Rs. 21 20 19 18 17
Cr.)

  12 12 12 12 12  
months months months months month
s

INCOME  

REVENUE FROM 2,467.0 2,369.2 1,232.2 1,072.9 889.49  

OPERATIONS [GROSS] 0 2 6 4
Less: Excise/Sevice Tax/Other 0.00 0.00 0.00 0.00 0.00  
Levies

REVENUE FROM 2,467.0 2,369.2 1,232.2 1,072.9 889.49  

OPERATIONS [NET] 0 2 6 4

TOTAL OPERATING 2,467.0 2,384.0 1,245.8 1,091.2 907.70  

REVENUES 0 8 2 7

Other Income 63.04 40.66 43.33 22.09 34.13  

TOTAL REVENUE 2,530.0 2,424.7 1,289.1 1,113.3 941.83  

4 4 5 5

EXPENSES  

Cost Of Materials Consumed 0.00 0.00 0.00 0.00 0.00  

Operating And Direct 0.00 1,535.8 602.11 531.38 471.39  

Expenses 8

Employee Benefit Expenses 114.80 142.50 147.11 126.12 108.44  

Finance Costs 23.03 44.95 51.36 39.35 58.08  

Depreciation And 260.43 231.74 201.92 171.07 139.44  

Amortisation Expenses

Other Expenses 1,842.8 243.86 178.42 141.42 121.44  

 7

TOTAL EXPENSES 2,241.1 2,198.9 1,180.9 1,009.3 898.79  

3 3 2 4

PROFIT/LOSS BEFORE 288.91 225.81 108.23 104.01 43.04  

EXCEPTIONAL,
EXTRAORDINARY ITEMS
AND TAX

Exceptional Items 0.00 -67.96 -64.87 -4.24 0.00  

PROFIT/LOSS BEFORE TAX 288.91 157.84 43.36 99.77 43.04  

TAX EXPENSES-  
CONTINUED OPERATIONS

Current Tax 77.50 55.57 37.69 42.18 18.15  

Less: MAT Credit Entitlement 0.00 0.00 0.00 0.00 0.00  

Deferred Tax 0.00 7.81 -18.29 -24.06 -3.61  

Other Direct Taxes 0.00 0.00 0.00 0.00 0.00  

TOTAL TAX EXPENSES 77.50 69.80 18.45 41.40 14.54  

PROFIT/LOSS AFTER TAX 211.40 88.04 24.91 58.37 28.50  

AND BEFORE
EXTRAORDINARY ITEMS

PROFIT/LOSS FROM 211.40 88.04 24.91 58.37 28.50  

CONTINUING
OPERATIONS

PROFIT/LOSS FOR THE 211.40 88.04 24.91 58.37 28.50  

PERIOD

Minority Interest -22.30 -9.97 -5.91 4.70 14.04  

CONSOLIDATED 188.10 77.75 18.88 61.10 40.29  

PROFIT/LOSS AFTER MI
AND ASSOCIATES

OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) 17.00 7.00 2.00 6.00 4.00  

Diluted EPS (Rs.) 17.00 7.00 2.00 6.00 4.00  

DIVIDEND AND DIVIDEND  

PERCENTAGE

Equity Share Dividend 0.00 11.25 11.25 11.25 0.58  

Tax On Dividend 0.00 2.31 2.29 2.29 0.00  

Source: Dion Global Solutions Limited

TRADING AND P&L ACCOUNT OF Zee

Entertainment Enterprises Limited

 STANDALONE

PROFIT & LOSS MAR MAR MAR MAR MAR  

ACCOUNT OF ZEE 21 20 19 18 17
ENTERTAINMENT
ENTERPRISES (in Rs. Cr.)

  12 12 12 12 12  
months months months months months

INCOME  

REVENUE FROM 6,665.3 7,192.8 6,851.4 5,788.6 5,017.6  

OPERATIONS [GROSS] 5 0 0 0 0

Less: Excise/Sevice 0.00 0.00 0.00 0.00 0.00  

Tax/Other Levies

REVENUE FROM 6,665.3 7,192.8 6,851.4 5,788.6 5,017.6  

OPERATIONS [NET] 5 0 0 0 0
TOTAL OPERATING 6,665.3 7,219.0 6,857.9 5,795.6 5,024.9  
REVENUES 5 0 0 0 0

Other Income 262.35 227.80 189.40 981.80 347.90  

TOTAL REVENUE 6,927.7 7,446.8 7,047.3 6,777.4 5,372.8  

0 0 0 0 0

EXPENSES  

Cost Of Materials Consumed 0.00 0.00 0.00 0.00 0.00  

Operating And Direct 0.00 3,645.4 2,393.8 2,192.7 2,034.0  

Expenses 0 0 0 0

Changes In Inventories Of 0.00 0.00 0.00 0.00 0.00  

FG,WIP And Stock-In Trade

Employee Benefit Expenses 685.55 616.90 541.90 478.10 449.10  

Finance Costs 52.55 139.00 128.40 142.60 127.20  

Depreciation And 145.75 177.60 158.90 139.80 86.00  

Amortisation Expenses

Other Expenses 4,314.9 1,380.7 1,206.9 1,093.1 1,108.4  

9 0 0 0 0

TOTAL EXPENSES 5,198.8 5,959.6 4,429.9 4,046.3 3,804.7  

 4 0 0 0 0

PROFIT/LOSS BEFORE 1,728.8 1,487.2 2,617.4 2,731.1 1,568.1  

EXCEPTIONAL, 6 0 0 0 0
EXTRAORDINARY ITEMS
AND TAX

Exceptional Items -126.64 -284.30 -21.80 0.00 47.00  

PROFIT/LOSS BEFORE 1,602.2 1,202.9 2,595.6 2,731.1 1,615.1  

TAX 2 0 0 0 0

TAX EXPENSES-  
CONTINUED
OPERATIONS

Current Tax 481.48 569.30 948.20 864.50 385.10  

Less: MAT Credit 0.00 0.00 0.00 0.00 0.00  

Entitlement

Deferred Tax 0.00 -117.30 13.30 -44.40 256.20  

Tax For Earlier Years 0.00 2.90 -20.90 -0.90 5.40  

TOTAL TAX EXPENSES 481.48 454.90 940.60 819.20 646.70  

PROFIT/LOSS AFTER TAX 1,120.7 748.00 1,655.0 1,911.9 968.40  
AND BEFORE 4 0 0
EXTRAORDINARY ITEMS

PROFIT/LOSS FROM 1,120.7 748.00 1,655.0 1,911.9 968.40  

CONTINUING 4 0 0
OPERATIONS

PROFIT/LOSS FOR THE 1,120.7 748.00 1,655.0 1,911.9 968.40  

PERIOD 4 0 0

OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) 11.67 7.79 17.23 19.91 10.08  

Diluted EPS (Rs.) 11.67 7.79 17.23 19.91 10.08  

VALUE OF IMPORTED  
AND INDIGENIOUS RAW
MATERIALS STORES,
SPARES AND LOOSE
TOOLS

Imported Raw Materials 0.00 0.00 0.00 0.00 0.00  

Indigenous Raw Materials 0.00 0.00 0.00 0.00 0.00  

 STORES, SPARES AND  
LOOSE TOOLS

Imported Stores And Spares 0.00 0.00 0.00 0.00 0.00  

Indigenous Stores And Spares 0.00 0.00 0.00 0.00 0.00  

DIVIDEND AND  
DIVIDEND PERCENTAGE

Equity Share Dividend 0.00 336.20 278.50 240.10 216.10  

Tax On Dividend 0.00 69.10 57.30 0.00 16.70  

Equity Dividend Rate (%) 250.00 30.00 350.00 290.00 250.00  

Source : Dion Global Solutions Limited

 CONSOLIDATED

PROFIT & LOSS MAR MAR MAR MAR MAR  

ACCOUNT OF ZEE
ENTERTAINMENT 21 20 19 18 17
ENTERPRISES (in Rs. Cr.)

  12 12 12 12 12  
months months months months months

INCOME  

REVENUE FROM 7,729.9 7,984.7 7,725.7 6,589.0 6,303.2  

OPERATIONS [GROSS] 2 0 0 0 0

Less: Excise/Sevice 0.00 0.00 0.00 0.00 0.00  

Tax/Other Levies

REVENUE FROM 7,729.9 7,984.7 7,725.7 6,589.0 6,303.2  

OPERATIONS [NET] 2 0 0 0 0

TOTAL OPERATING 7,729.9 8,129.9 7,933.9 6,685.7 6,434.2  

REVENUES 2 0 0 0 0

Other Income 110.43 283.60 251.50 440.30 224.00  

TOTAL REVENUE 7,840.3 8,413.5 8,185.4 7,126.0 6,658.2  

5 0 0 0 0

EXPENSES  

Cost Of Materials Consumed 0.00 0.00 0.00 0.00 0.00  

Operating And Direct 0.00 4,088.2 3,072.2 2,527.5 2,996.2  

Expenses 0 0 0 0

Employee Benefit Expenses 818.31 780.50 724.90 665.70 604.30  

Finance Costs 57.08 144.90 130.40 144.80 137.20  

Depreciation And 264.92 270.60 234.70 182.10 115.20  

Amortisation Expenses

Other Expenses 5,317.7 1,886.3 1,569.3 1,423.0 1,127.3  

3 0 0 0 0

TOTAL EXPENSES 6,458.0 7,170.5 5,731.5 4,943.1 4,980.2  

4 0 0 0 0

PROFIT/LOSS BEFORE 1,382.3 1,243.0 2,453.9 2,182.9 1,678.0  

EXCEPTIONAL, 1 0 0 0 0
EXTRAORDINARY ITEMS
AND TAX

Exceptional Items -126.64 -284.30 -21.80 134.60 1,223.4  

0

PROFIT/LOSS BEFORE 1,255.6 958.70 2,432.1 2,317.5 2,901.4  

TAX 7 0 0 0

TAX EXPENSES-  
CONTINUED
OPERATIONS
Current Tax 462.53 581.50 968.60 879.20 428.00  

Less: MAT Credit 0.00 0.00 0.00 0.00 0.00  

Entitlement

Deferred Tax 0.00 -152.70 13.40 -36.90 247.50  

Other Direct Taxes 0.00 0.00 0.00 0.00 0.00  

TOTAL TAX EXPENSES 462.53 431.70 867.30 840.90 680.80  

PROFIT/LOSS AFTER TAX 793.14 527.00 1,564.8 1,476.6 2,220.6  

AND BEFORE 0 0 0
EXTRAORDINARY ITEMS

PROFIT/LOSS FROM 793.14 527.00 1,564.8 1,476.6 2,220.6  

CONTINUING 0 0 0
OPERATIONS

PROFIT/LOSS FOR THE 793.14 527.00 1,564.8 1,476.6 2,220.6  

PERIOD 0 0 0

Minority Interest 7.01 1.90 -0.10 1.40 1.20  

CONSOLIDATED 800.05 526.50 1,567.1 1,479.2 2,221.3  

PROFIT/LOSS AFTER MI 0 0 0
AND ASSOCIATES
 OTHER ADDITIONAL  
INFORMATION

EARNINGS PER SHARE  

Basic EPS (Rs.) 8.00 5.00 16.00 15.00 23.00  

Diluted EPS (Rs.) 8.00 5.00 16.00 15.00 23.00  

DIVIDEND AND  
DIVIDEND PERCENTAGE

Equity Share Dividend 0.00 336.20 278.50 240.10 216.10  

Tax On Dividend 0.00 70.90 57.30 0.00 16.70  

Source: Dion Global Solutions Limited

 Balance sheet
BALANCE SHEET OF SHEMAROO
ENTERTAINMENT

BALANCE SHEET OF MAR MAR MAR MAR MAR  

SHEMAROO 21 20 19 18 17
ENTERTAINMENT (in Rs. Cr.)
  12 12 12 12 12  
month month month month month
s s s s s

EQUITIES AND LIABILITIES  

SHAREHOLDER'S FUNDS  

Equity Share Capital 27.18 27.18 27.18 27.18 27.18  

TOTAL SHARE CAPITAL 27.18 27.18 27.18 27.18 27.18  

Reserves and Surplus 549.12 569.79 544.53 466.25 399.27  

TOTAL RESERVES AND 549.12 569.79 544.53 466.25 399.27  

SURPLUS

TOTAL SHAREHOLDERS 576.30 596.97 571.71 493.43 426.45  

FUNDS

Minority Interest -4.49 -4.10 -4.15 -3.64 -3.19  

NON-CURRENT LIABILITIES  

Long Term Borrowings 17.55 23.86 0.38 2.13 13.11  

Deferred Tax Liabilities [Net] 1.83 2.07 3.41 3.58 6.43  

Other Long Term Liabilities 0.00 1.40 0.00 0.00 0.00  

Long Term Provisions 1.08 1.62 3.17 1.62 0.96  

TOTAL NON-CURRENT 20.45 28.95 6.96 7.33 20.50  

LIABILITIES

CURRENT LIABILITIES  

Short Term Borrowings 245.12 215.06 196.88 185.82 254.08  

Trade Payables 25.23 49.10 29.79 18.11 19.04  

Other Current Liabilities 11.69 14.13 28.22 28.83 62.32  

Short Term Provisions 2.23 1.43 0.81 1.48 1.24  

TOTAL CURRENT LIABILITIES 284.27 279.71 255.69 234.24 336.68  

TOTAL CAPITAL AND 876.52 901.54 830.22 731.35 780.44  

LIABILITIES

ASSETS  

NON-CURRENT ASSETS  

Tangible Assets 27.28 32.98 30.61 32.25 33.71  

Intangible Assets 0.00 1.02 1.02 1.01 1.06  

Capital Work-In-Progress 0.00 0.00 0.00 0.00 0.00  

FIXED ASSETS 27.28 34.22 31.65 33.26 34.77  

Non-Current Investments 2.55 2.55 6.47 6.69 7.23  

Deferred Tax Assets [Net] 0.00 0.00 0.00 0.00 0.00  

Long Term Loans And Advances 0.42 0.71 0.76 0.00 6.77  

Other Non-Current Assets 2.10 1.87 1.43 3.42 3.83  

TOTAL NON-CURRENT ASSETS 32.35 39.34 40.31 43.37 52.59  

CURRENT ASSETS  

Current Investments 0.00 0.00 0.00 0.00 0.00  

Inventories 730.32 713.59 602.74 529.71 500.44  

Trade Receivables 54.73 104.82 159.02 140.57 190.54  

Cash And Cash Equivalents 7.34 1.07 1.34 1.30 1.89  

Short Term Loans And Advances 0.18 0.43 0.59 0.44 0.31  
OtherCurrentAssets 51.60 42.28 26.21 15.95 34.67  

TOTAL CURRENT ASSETS 844.17 862.20 789.91 687.98 727.85  

TOTAL ASSETS 876.52 901.54 830.22 731.35 780.44  

OTHER ADDITIONAL  
INFORMATION

CONTINGENT LIABILITIES,  
COMMITMENTS

Contingent Liabilities 0.00 207.11 12.52 16.74 4.39  

BONUS DETAILS  

Bonus Equity Share Capital 0.00 14.89 14.89 14.89 14.89  

NON-CURRENT INVESTMENTS  

Non-Current Investments Quoted 0.00 0.00 0.00 0.00 0.00  

Market Value

Non-Current Investments Unquoted 0.00 2.55 6.47 6.69 7.23  

Book Value

CURRENT INVESTMENTS  

Current Investments Quoted Market 0.00 0.00 0.00 0.00 0.00  

Value

Current Investments Unquoted Book 0.00 0.00 0.00 0.00 0.00

Value

BALANCE SHEET OF BALAJI TELEFLIMS

BALANCE SHEET OF BALAJI MAR MAR MAR MAR MAR  
TELEFILMS (in Rs. Cr.) 21 20 19 18 17

  12 12 12 12 12  
month month month month month
s s s s s

EQUITIES AND LIABILITIES  

SHAREHOLDER'S FUNDS  

Equity Share Capital 20.23 20.23 20.23 20.23 15.19  

TOTAL SHARE CAPITAL 20.23 20.23 20.23 20.23 15.19  

Reserves and Surplus 553.22 671.92 741.56 832.64 491.59  

TOTAL RESERVES AND 553.22 671.92 741.56 832.64 491.59  

SURPLUS

TOTAL SHAREHOLDERS 573.45 692.15 761.78 852.86 506.78  

FUNDS

Minority Interest 0.00 0.07 -1.02 -3.93 -3.11  

NON-CURRENT LIABILITIES  

Long Term Borrowings 0.00 0.00 0.11 0.08 0.06  

Deferred Tax Liabilities [Net] 0.00 0.00 0.00 0.00 7.21  

Other Long Term Liabilities 0.97 8.33 0.00 0.00 0.00  

Long Term Provisions 0.00 0.00 0.00 0.18 0.00  

TOTAL NON-CURRENT 0.97 8.33 0.11 0.26 7.28  

LIABILITIES
CURRENT LIABILITIES  

Short Term Borrowings 0.00 0.00 0.00 0.00 0.00  

Trade Payables 160.09 118.93 90.62 74.39 71.90  

Other Current Liabilities 32.23 68.12 28.17 24.90 51.96  

Short Term Provisions 0.10 0.18 0.16 0.00 0.00  

TOTAL CURRENT 192.42 187.24 118.95 99.29 123.87  

LIABILITIES

TOTAL CAPITAL AND 766.84 887.79 880.48 949.15 635.26  

LIABILITIES

ASSETS  

NON-CURRENT ASSETS  

Tangible Assets 25.70 56.75 31.62 32.34 34.74  

Intangible Assets 0.00 0.72 4.55 7.95 0.10  

Capital Work-In-Progress 0.00 1.79 0.52 2.27 10.61  

FIXED ASSETS 25.70 59.26 36.70 42.56 45.45  

Non-Current Investments 15.00 3.62 15.05 31.67 40.37  

Deferred Tax Assets [Net] 7.85 7.24 19.82 19.64 9.12  

Long Term Loans And Advances 2.03 7.97 9.40 9.13 8.67  

Other Non-Current Assets 141.13 54.23 67.31 84.26 67.88  

TOTAL NON-CURRENT 193.18 133.78 149.75 188.72 172.96  

ASSETS

CURRENT ASSETS  

Current Investments 27.99 122.64 285.26 442.06 157.21  

Inventories 219.34 155.78 195.84 127.80 98.31  

Trade Receivables 116.89 176.69 98.83 93.47 97.61  

Cash And Cash Equivalents 77.21 19.97 19.30 21.97 15.93  

Short Term Loans And Advances 9.78 0.35 0.71 3.99 0.25  

OtherCurrentAssets 122.46 278.59 130.80 71.13 93.00  

TOTAL CURRENT ASSETS 573.66 754.01 730.73 760.42 462.29  

TOTAL ASSETS 766.84 887.79 880.48 949.15 635.26  

OTHER ADDITIONAL  
INFORMATION

CONTINGENT LIABILITIES,  
COMMITMENTS

Contingent Liabilities 0.00 33.07 33.95 33.86 30.22  

BONUS DETAILS  

Bonus Equity Share Capital 0.00 6.50 6.50 6.50 6.50  

NON-CURRENT  
INVESTMENTS

Non-Current Investments Quoted 0.00 0.00 0.00 0.00 0.00  

Market Value
 Non-Current Investments Unquoted 0.00 3.61 15.05 31.67 40.37  
Book Value

CURRENT INVESTMENTS  

Current Investments Quoted Market 0.00 0.00 0.00 0.00 0.00  

Value

Current Investments Unquoted 0.00 100.46 285.26 442.06 157.21  

Book Value
Source: Dion Global Solutions Limited

BALANCE SHEET OF GTPL HATHWAY LID

BALANCE SHEET OF MAR MAR MAR MAR MAR  

GTPL HATHWAY (in Rs. 21 20 19 18 17
Cr.)

  12 12 12 12 12  
months months months months months

EQUITIES AND  
LIABILITIES

SHAREHOLDER'S  
FUNDS

Equity Share Capital 112.46 112.46 112.46 112.46 98.35  

TOTAL SHARE CAPITAL 112.46 112.46 112.46 112.46 98.35  

Reserves and Surplus 767.67 615.84 552.31 545.22 288.89  

TOTAL RESERVES AND 767.67 615.84 552.31 545.22 288.89  
SURPLUS

TOTAL SHAREHOLDERS 880.14 728.30 664.78 657.68 387.24  

FUNDS

Minority Interest 72.53 45.77 36.43 30.27 28.46  

NON-CURRENT  
LIABILITIES

Long Term Borrowings 15.54 58.41 152.64 110.30 234.64  

Deferred Tax Liabilities [Net] 34.91 39.12 17.63 16.96 12.41  

Other Long Term Liabilities 37.17 79.20 126.70 176.16 182.91  

Long Term Provisions 9.67 10.54 9.25 8.30 7.05  

TOTAL NON-CURRENT 97.29 187.26 306.22 311.72 437.01  

LIABILITIES

CURRENT LIABILITIES  

Short Term Borrowings 109.71 93.12 125.42 187.09 246.37  

Trade Payables 687.99 574.23 299.19 195.88 137.15  

Other Current Liabilities 504.61 554.92 599.65 534.09 485.29  

Short Term Provisions 0.46 0.34 0.29 1.79 0.21  

TOTAL CURRENT 1,302.7 1,222.6 1,024.5 918.86 869.01  

LIABILITIES 6 1 5

TOTAL CAPITAL AND 2,352.7 2,183.9 2,031.9 1,918.5 1,721.7  

LIABILITIES 2 4 8 3 2
ASSETS  

NON-CURRENT ASSETS  

Tangible Assets 1,391.2 1,083.8 1,044.1 1,047.1 913.73  

6 9 0 4

Intangible Assets 0.00 166.96 123.25 114.17 90.13  

Capital Work-In-Progress 0.00 32.00 31.96 38.49 59.89  

FIXED ASSETS 1,391.2 1,282.8 1,199.3 1,199.7 1,063.7  

6 5 1 9 5

Non-Current Investments 9.87 13.60 13.61 10.89 10.38  

Deferred Tax Assets [Net] 75.26 103.27 95.58 75.20 44.69  

Long Term Loans And 22.91 24.64 10.00 11.34 9.00  

Advances

Other Non-Current Assets 46.57 42.12 30.91 36.14 31.78  

TOTAL NON-CURRENT 1,618.8 1,541.0 1,396.0 1,382.1 1,209.3  

ASSETS 4 3 9 4 9

CURRENT ASSETS  

Current Investments 0.00 0.73 1.09 2.79 0.01  

Inventories 7.88 22.53 24.97 0.00 0.00  

Trade Receivables 383.33 278.60 321.30 326.24 296.84  

Cash And Cash Equivalents 144.68 87.95 138.81 132.02 107.82  

Short Term Loans And 15.00 12.53 16.36 16.57 9.82  

Advances

OtherCurrentAssets 182.98 240.58 133.36 58.76 97.84  

TOTAL CURRENT 733.88 642.92 635.89 536.39 512.33  

ASSETS

TOTAL ASSETS 2,352.7 2,183.9 2,031.9 1,918.5 1,721.7  

2 4 8 3 2

OTHER ADDITIONAL  
INFORMATION

CONTINGENT  
LIABILITIES,
COMMITMENTS

Contingent Liabilities 0.00 332.75 196.02 123.96 0.00  

BONUS DETAILS  

Bonus Equity Share Capital 0.00 95.95 95.95 95.95 95.95  

NON-CURRENT  
INVESTMENTS

Non-Current Investments 0.00 0.00 0.00 0.00 0.00  

Quoted Market Value

Non-Current Investments 0.00 13.60 13.61 10.89 10.38  

Unquoted Book Value

CURRENT  
INVESTMENTS

Current Investments Quoted 0.00 0.00 0.00 0.00 0.00  

 Market Value

Current Investments 0.00 0.73 1.09 2.79 0.01  

Unquoted Book Value
Source : Dion Global Solutions Limited

BALANCE SHEET OF ZEE ENTERPRIE

ENTERTAINMENT LTD

BALANCE SHEET MAR 21 MAR 20 MAR 19 MAR 18 MAR 17  

OF ZEE
ENTERTAINMENT
ENTERPRISES (in Rs.
Cr.)

  12 12 12 12 12  
months months months months months

EQUITIES AND  
LIABILITIES

SHAREHOLDER'S  
FUNDS

Equity Share Capital 96.06 96.00 96.00 96.00 96.00  

TOTAL SHARE 96.06 393.50 836.90 1,240.30 1,622.20  

CAPITAL

Reserves and Surplus 9,998.45 9,247.90 8,827.90 7,465.70 6,594.40  

TOTAL RESERVES 9,998.45 9,247.90 8,827.90 7,465.70 6,594.40  

AND SURPLUS

TOTAL 10,094.5 9,641.40 9,664.80 8,706.00 8,216.60  

SHAREHOLDERS 1
FUNDS

Minority Interest 12.92 11.00 14.30 14.20 1.00  

NON-CURRENT  
LIABILITIES

Long Term Borrowings 19.53 52.60 2.00 0.90 294.60  

Deferred Tax Liabilities 0.00 0.00 0.00 199.60 0.00  

[Net]

Other Long Term 0.00 0.00 0.00 0.00 0.00  

Liabilities

Long Term Provisions 154.59 140.50 135.00 89.20 76.80  

TOTAL NON- 174.12 193.10 137.00 289.70 371.40  

CURRENT
LIABILITIES

CURRENT  
LIABILITIES

Short Term Borrowings 0.00 0.00 0.00 0.00 0.00  

Trade Payables 1,398.18 1,680.30 1,489.70 1,149.70 834.30  

Other Current Liabilities 1,122.70 835.70 1,617.10 961.80 825.20  

Short Term Provisions 16.29 12.20 10.10 8.30 9.00  

TOTAL CURRENT 2,537.17 2,528.20 3,116.90 2,119.80 1,668.50  
LIABILITIES

TOTAL CAPITAL 12,818.7 12,373.7 12,933.0 11,129.7 10,257.5  

AND LIABILITIES 2 0 0 0 0

ASSETS  

NON-CURRENT  
ASSETS

Tangible Assets 886.29 759.40 751.00 756.00 602.20  

Intangible Assets 0.00 148.40 138.30 173.40 45.80  

Capital Work-In- 0.00 33.40 108.30 78.00 127.00  

Progress

FIXED ASSETS 886.29 990.90 1,045.40 1,021.30 803.70  

Non-Current 31.57 47.80 118.90 159.30 156.40  

Investments

Deferred Tax Assets 315.09 274.20 0.00 0.00 90.30  

[Net]

Long Term Loans And 0.00 0.00 0.00 0.00 0.00  

Advances

Other Non-Current 480.38 462.00 909.60 812.40 812.20  

Assets

TOTAL NON- 2,093.71 2,181.90 2,599.10 2,539.70 2,130.20  

CURRENT ASSETS

CURRENT ASSETS  
Current Investments 766.72 277.00 857.60 1,369.60 1,186.80  

Inventories 5,403.04 5,347.50 3,850.50 2,627.80 1,696.20  

Trade Receivables 1,945.15 2,084.70 1,827.40 1,536.50 1,241.80  

Cash And Cash 1,090.67 734.50 1,221.80 1,611.70 2,613.30  

Equivalents

Short Term Loans And 0.00 0.00 213.50 242.80 154.20  

Advances

OtherCurrentAssets 1,519.43 1,748.10 2,363.10 1,201.60 1,235.00  

TOTAL CURRENT 10,725.0 10,191.8 10,333.9 8,590.00 8,127.30  

ASSETS 1 0 0

TOTAL ASSETS 12,818.7 12,373.7 12,933.0 11,129.7 10,257.5  

2 0 0 0 0

OTHER  
ADDITIONAL
INFORMATION

CONTINGENT  
LIABILITIES,
COMMITMENTS

Contingent Liabilities 0.00 2,091.80 1,470.60 1,054.80 1,955.30  

BONUS DETAILS  

Bonus Equity Share 0.00 47.45 47.45 47.45 47.45  

Capital

NON-CURRENT  
 INVESTMENTS

Non-Current 0.00 5.50 48.10 68.10 75.40  

Investments Quoted
Market Value

Non-Current 0.00 42.30 70.80 91.20 81.00  

Investments Unquoted
Book Value

CURRENT  
INVESTMENTS

Current Investments 0.00 0.00 6.70 457.70 307.50  

Quoted Market Value

Current Investments 0.00 277.00 850.90 911.80 879.30  

Unquoted Book Value
Source: Dion Global Solutions Limited

 Ratios and their interpretation

RATIO OF SHEMAROO ENTERTAINMENT LTD

KEY FINANCIAL MAR MAR MAR MAR MAR  
RATIOS OF 21 20 19 18 17
SHEMAROO
ENTERTAINMENT (in
Rs. Cr.)

PER SHARE RATIOS  

Basic EPS (Rs.) -7.90 11.09 30.52 2.63 2.28  

Diluted EPS (Rs.) -7.90 11.09 30.52 2.63 2.28  

Cash EPS (Rs.) -5.38 13.96 32.47 28.10 23.63  

Book Value 210.3 218.11 208.80 180.20 155.73  

[ExclRevalReserve]/Share 6
(Rs.)

Book Value 210.3 218.11 208.80 180.20 155.73  

[InclRevalReserve]/Share 6
(Rs.)

Revenue from 114.4 188.78 208.90 179.78 156.56  

Operations/Share (Rs.) 6

PBDIT/Share (Rs.) 5.00 29.35 58.75 52.92 48.15  

PBIT/Share (Rs.) 2.33 26.59 56.70 51.03 46.57  

PBT/Share (Rs.) -8.14 15.35 47.24 39.73 34.64  

Net Profit/Share (Rs.) -8.05 11.20 30.41 26.21 22.06  

NP After MI And SOA / 0.00 11.09 30.52 26.18 22.72  

Share (Rs.)
PROFITABILITY  
RATIOS

PBDIT Margin (%) 4.36 15.54 28.12 29.43 30.75  

PBIT Margin (%) 2.03 14.08 27.14 28.38 29.74  

PBT Margin (%) -7.10 8.13 22.61 22.10 22.12  

Net Profit Margin (%) -7.03 5.93 14.55 14.58 14.08  

NP After MI And SOA 0.00 5.87 14.60 14.56 14.51  

Margin (%)

Return on Net worth/Equity 0.00 5.04 14.50 14.42 14.48  

(%)

Return on Capital Employed 1.06 11.62 26.82 27.90 28.52  

(%)

Return on Assets (%) 0.00 3.34 9.99 9.73 7.91  

Total Debt/Equity (X) 0.46 0.40 0.35 0.38 0.63  

Asset Turnover Ratio (%) 35.49 56.91 68.39 66.81 54.52  

LIQUIDITY RATIOS  

Current Ratio (X) 2.97 3.08 3.09 2.94 2.16  

Quick Ratio (X) 0.40 0.53 0.73 0.68 0.68  

Inventory Turnover Ratio 0.43 0.72 0.94 0.92 0.85  

(X)

Dividend Payout Ratio (NP) 0.00 0.00 5.07 5.34 6.16  

(%)

Dividend Payout Ratio (CP) 0.00 0.00 4.75 4.98 5.76  

(%)

Earnings Retention Ratio 0.00 0.00 94.93 94.66 93.84  

(%)

Cash Earnings Retention 0.00 0.00 95.25 95.02 94.24  

Ratio (%)

COVERAGE RATIOS  

Interest Coverage Ratios 0.22 2.96 5.99 4.52 3.90  

(%)

Interest Coverage Ratios 0.22 2.96 5.99 4.52 3.90  

(Post Tax) (%)

VALUATION RATIOS  

Enterprise Value (Cr.) 428.6 371.02 1,279.0 1,584.40 1,288.8  

1 5 3

EV/Net Operating Revenue 1.38 0.72 2.25 3.24 3.03  

(X)

EV/EBITDA (X) 31.53 4.65 8.01 11.02 9.85  

Market Cap/Net Operating 0.57 0.27 1.91 2.87 2.41  

Revenue (X)

Retention Ratios (%) 0.00 0.00 94.92 94.65 93.83  

Price/BV (X) 0.31 0.23 1.90 2.84 2.41  

 Price/Net Operating 0.57 0.27 1.91 2.87 2.41  
Revenue

Earnings Yield 0.00 0.22 0.08 0.05 0.06  

Source : Dion Global Solutions Limited

RATIO OF BALAJI TELEFLIM LTD

KEY FINANCIAL MAR MAR MAR MAR MAR  

RATIOS OF BALAJI 21 20 19 18 17
TELEFILMS (in Rs. Cr.)

PER SHARE RATIOS  

Basic EPS (Rs.) -11.75 -5.81 -9.63 -4.95 -3.71  

Diluted EPS (Rs.) -11.75 -5.81 -9.63 -4.95 -3.71  

Cash EPS (Rs.) -8.93 -1.99 -7.88 -2.83 -2.27  

Book Value 56.70 68.45 75.23 83.94 66.33  

[ExclRevalReserve]/Share
(Rs.)
Book Value 56.70 68.45 75.23 83.94 66.33  
[InclRevalReserve]/Share
(Rs.)

Revenue from 29.04 56.71 42.29 40.87 55.14  

Operations/Share (Rs.)

PBDIT/Share (Rs.) -8.96 1.91 -7.25 -3.24 -0.04  

PBIT/Share (Rs.) -11.78 -1.93 -9.04 -4.99 -1.69  

PBT/Share (Rs.) -10.91 -2.19 -9.04 -5.89 -1.70  

Net Profit/Share (Rs.) -11.76 -5.83 -9.67 -4.58 -3.92  

NP After MI And SOA / -11.75 -5.81 -9.63 -4.46 -3.71  

Share (Rs.)

PROFITABILITY  
RATIOS

PBDIT Margin (%) -30.83 3.37 -17.14 -7.92 -0.07  

PBIT Margin (%) -40.56 -3.40 -21.37 -12.20 -3.06  

PBT Margin (%) -37.58 -3.86 -21.37 -14.41 -3.07  

Net Profit Margin (%) -40.48 -10.27 -22.85 -11.20 -7.10  

NP After MI And SOA -40.46 -10.24 -22.76 -10.92 -6.72  

Margin (%)

Return on Net worth/Equity -20.72 -8.49 -12.77 -5.29 -5.55  

(%)

Return on Capital Employed -20.74 -2.78 -12.00 -5.93 -2.51  

(%)

Return on Assets (%) -15.49 -6.62 -11.05 -4.75 -4.43  

Total Debt/Equity (X) 0.00 0.00 0.00 0.00 0.00  

Asset Turnover Ratio (%) 38.30 64.60 48.57 43.54 65.90  

LIQUIDITY RATIOS  

Current Ratio (X) 2.98 4.03 6.14 7.66 3.73  

Quick Ratio (X) 1.84 3.20 4.50 6.37 2.94  

Inventory Turnover Ratio 1.34 3.68 2.18 3.23 4.26  

(X)

Dividend Payout Ratio (NP) 0.00 -13.76 -4.15 -8.95 0.00  

(%)

Dividend Payout Ratio (CP) 0.00 -40.58 -5.10 -14.73 0.00  

(%)

Earnings Retention Ratio 0.00 113.76 104.15 108.95 0.00  

(%)

Cash Earnings Retention 0.00 140.58 105.10 114.73 0.00  

Ratio (%)

COVERAGE RATIOS  

Interest Coverage Ratios -71.18 -7.33 - - -354.75  

(%) 4,117.4 1,009.26
0

Interest Coverage Ratios -71.18 -7.33 - - -354.75  

(Post Tax) (%) 4,117.4 1,009.26
0

VALUATION RATIOS  

Enterprise Value (Cr.) 501.7 364.40 808.55 1,292.42 702.75  

6

EV/Net Operating Revenue 1.71 0.64 1.89 3.13 1.68  

(X)

EV/EBITDA (X) -5.54 18.84 -11.02 -39.46 -  

2,330.0
8

Market Cap/Net Operating 1.97 0.67 1.94 3.19 1.72  

Revenue (X)

Retention Ratios (%) 0.00 113.76 104.15 108.95 0.00  

Price/BV (X) 1.01 0.56 1.09 1.55 1.42  

Price/Net Operating 1.97 0.67 1.94 3.19 1.72  

Revenue

Earnings Yield -0.21 -0.15 -0.12 -0.03 -0.04

 RATIO OF GTPL HATHWAY LTD

KEY FINANCIAL RATIOS OF MAR MAR MAR MAR MAR  

GTPL HATHWAY (in Rs. Cr.) 21 20 19 18 17

PER SHARE RATIOS  

Basic EPS (Rs.) 16.73 6.91 1.68 5.61 4.10  

Diluted EPS (Rs.) 16.73 6.91 1.68 5.61 4.10  

Cash EPS (Rs.) 41.95 28.43 20.17 20.40 17.08  

Book Value 84.71 68.83 62.35 61.17 42.27  

[ExclRevalReserve]/Share (Rs.)

Book Value 84.71 68.83 62.35 61.17 42.27  

[InclRevalReserve]/Share (Rs.)

Revenue from Operations/Share 219.36 211.99 110.78 97.03 92.30  

(Rs.)

PBDIT/Share (Rs.) 50.89 44.68 32.14 27.96 24.46  

PBIT/Share (Rs.) 27.74 24.07 14.19 12.75 10.28  

PBT/Share (Rs.) 25.69 14.03 3.86 8.87 4.38  

Net Profit/Share (Rs.) 18.80 7.83 2.21 5.19 2.90  

NP After MI And SOA / Share (Rs.) 16.73 6.91 1.68 5.43 4.10  

PROFITABILITY RATIOS  

PBDIT Margin (%) 23.20 21.07 29.01 28.81 26.50  

PBIT Margin (%) 12.64 11.35 12.81 13.13 11.13  

PBT Margin (%) 11.71 6.62 3.48 9.14 4.74  

Net Profit Margin (%) 8.56 3.69 1.99 5.34 3.13  

NP After MI And SOA Margin (%) 7.62 3.26 1.51 5.59 4.43  

Return on Net worth/Equity (%) 21.37 10.67 2.84 9.28 10.40  

Return on Capital Employed (%) 29.70 28.16 15.84 14.34 11.85  

Return on Assets (%) 7.99 3.55 0.92 3.18 2.33  

Total Debt/Equity (X) 0.14 0.21 0.42 0.45 1.24  

Asset Turnover Ratio (%) 104.85 109.16 61.31 56.88 52.72  

LIQUIDITY RATIOS  

Current Ratio (X) 0.56 0.53 0.62 0.58 0.59  

Quick Ratio (X) 0.56 0.51 0.60 0.58 0.59  

Inventory Turnover Ratio (X) 312.99 105.82 49.89 0.00 0.00  

Dividend Payout Ratio (NP) (%) 0.00 14.46 59.56 18.41 1.43  

Dividend Payout Ratio (CP) (%) 0.00 3.63 5.09 4.84 0.32  

Earnings Retention Ratio (%) 0.00 85.54 40.44 81.59 98.57  

Cash Earnings Retention Ratio (%) 0.00 96.37 94.91 95.16 99.68  

COVERAGE RATIOS  

Interest Coverage Ratios (%) 13.54 6.02 3.11 3.64 1.74  

Interest Coverage Ratios (Post Tax) 13.54 6.02 3.11 3.64 1.74  
(%)
VALUATION RATIOS  

Enterprise Value (Cr.) 1,388.0 567.64 947.18 1,786.4 0.00  

3 3

EV/Net Operating Revenue (X) 0.56 0.24 0.76 1.64 0.00  

EV/EBITDA (X) 2.43 1.13 2.62 5.68 0.00  

Market Cap/Net Operating Revenue 0.54 0.19 0.62 1.46 0.00  

(X)

Retention Ratios (%) 0.00 85.53 40.43 81.58 98.56  

Price/BV (X) 1.52 0.63 1.16 2.42 0.00  

0.54 0.19 0.62 1.46 0.00  

Earnings Yield 0.14 0.17 0.02 0.04 0.00  

Source: Dion Global Solutions Limited

RATIO OF ZEE ENTERPRISE ENTERTAINMENT LTD

KEY FINANCIAL MAR 21 MAR 20 MAR 19 MAR 18 MAR 17  

RATIOS OF ZEE
ENTERTAINMENT
ENTERPRISES (in Rs.
Cr.)

PER SHARE RATIOS  

Basic EPS (Rs.) 8.33 5.48 16.32 15.40 23.13  

Diluted EPS (Rs.) 8.33 5.48 16.32 15.40 23.13  

Cash EPS (Rs.) 11.01 8.31 18.74 17.28 24.33  

Book Value 105.22 97.45 93.11 78.92 69.70  

[ExclRevalReserve]/Shar
e (Rs.)

Book Value 105.22 97.45 93.11 78.92 69.70  

[InclRevalReserve]/Share
(Rs.)

Revenue from 80.47 84.69 82.64 69.64 67.02  

Operations/Share (Rs.)

PBDIT/Share (Rs.) 17.74 17.28 29.36 26.14 20.11  

PBIT/Share (Rs.) 14.98 14.46 26.92 24.25 18.91  

PBT/Share (Rs.) 13.07 9.99 25.33 24.14 30.22  

Net Profit/Share (Rs.) 8.26 5.49 16.30 15.38 23.13  

NP After MI And SOA / 8.33 5.48 16.32 15.41 23.14  

Share (Rs.)

PROFITABILITY  
RATIOS
PBDIT Margin (%) 22.04 20.40 35.53 37.53 30.00  

PBIT Margin (%) 18.62 17.07 32.57 34.81 28.21  

PBT Margin (%) 16.24 11.79 30.65 34.66 45.09  

Net Profit Margin (%) 10.26 6.48 19.72 22.08 34.51  

NP After MI And SOA 10.35 6.47 19.75 22.12 34.52  

Margin (%)

Return on Net 7.92 5.63 17.56 19.56 33.20  

worth/Equity (%)

Return on Capital 13.99 14.09 26.32 25.83 21.13  

Employed (%)

Return on Assets (%) 6.24 4.25 12.11 13.29 21.65  

Total Debt/Equity (X) 0.00 0.01 0.00 0.00 0.04  

Asset Turnover Ratio (%) 60.30 65.70 61.34 60.07 62.72  

LIQUIDITY RATIOS  

Current Ratio (X) 4.23 4.03 3.32 4.05 4.87  

Quick Ratio (X) 2.10 1.92 2.08 2.81 3.85  

Inventory Turnover Ratio 1.43 1.52 2.06 2.54 3.79  

(X)

Dividend Payout Ratio 0.00 63.85 17.77 16.23 9.72  

(NP) (%)

Dividend Payout Ratio 0.00 42.17 15.45 14.45 9.24  

(CP) (%)
Earnings Retention Ratio 0.00 36.15 82.23 83.77 90.28  
(%)

Cash Earnings Retention 0.00 57.83 84.55 85.55 90.76  

Ratio (%)

COVERAGE RATIOS  

Interest Coverage Ratios 25.22 9.58 19.82 16.08 13.23  

(%)

Interest Coverage Ratios 25.22 9.58 19.82 16.08 13.23  

(Post Tax) (%)

VALUATION RATIOS  

Enterprise Value (Cr.) 18,456.3 11,530.6 42,188.2 54,872.5 50,534.9  

7 0 0 0 0

EV/Net Operating 2.39 1.42 5.32 8.21 7.85  

Revenue (X)

EV/EBITDA (X) 10.83 6.95 14.97 21.86 26.18  

Market Cap/Net 2.52 1.46 5.38 8.28 7.98  

Operating Revenue (X)

Retention Ratios (%) 0.00 36.14 82.22 83.76 90.27  

Price/BV (X) 1.93 1.27 4.78 7.32 7.67  

Price/Net Operating 2.52 1.46 5.38 8.28 7.98  

Revenue

Earnings Yield 0.04 0.04 0.04 0.03 0.04  

Source: Dion Global Solutions Limited

SOURCEES FROM

https://www.moneycontrol.com/financials/shemarooenterta
inment/ratiosVI/SE03#SE03
https://www.moneycontrol.com/financials/balajitelefilms/c
onsolidated-ratiosVI/bt06#bt06
https://www.moneycontrol.com/financials/gtplhathway/con
solidated-ratiosVI/GH02#GH02
https://www.moneycontrol.com/financials/zeeentertainment
enterprises/consolidated-ratiosVI/ZEE#ZEE

 Financial statement analysis

Shemaroo entertainment ltd.

 Lower than industry revenue growth

Over the last 5 years, revenue has grown at a yearly rate of
-3.69%, vs. industry average of 5.38%

 Decreasing market share

Over the last 5 years, market share decreased from 6.35%
to 4.05%

Balaji teleflims Ltd.

  Lower than industry revenue growth

Over the last 5 years, revenue has grown at a yearly rate of

0.74%, vs. industry average of 5.38%

 Decreasing market share

Over the last 5 years, market share decreased from 5.16%

to 4.12%

GTPL HATHWAY LTD.

 Higher than industry revenue growth

Over the last 5 years, revenue has grown at a yearly

rate of 27.72%, vs. industry average of 7.8%

 Increasing market share

Over the last 5 years, market share increased from

10.03% to 23.42%

Zee Enterprise Entertainment LTD.

 Lower than industry revenue growth

Over the last 5 years, revenue has grown at a yearly

rate of 5.46%, vs. industry average of 8.51%

 Decreasing market share

Over the last 5 years, market share decreased from
49.84% to 43.62%

SOURCE FROM…………..
https://www.tickertape.in/stocks/shemaroo-
entertainment-SHEM?
checklist=basic&chartScope=1d

https://www.tickertape.in/stocks/balaji-telefilms-
BLTE/financials?checklist=basic

https://www.tickertape.in/stocks/gtpl-hathway-
GTPH/financials?
checklist=basic&statement=income&view=normal

https://www.tickertape.in/stocks/zee-entertainment-
enterprises-ZEE/financials?checklist=basic

 Accounting procedure

Shemaroo entertainment ltd.

Accounting policies
of Shemaroo Entertainment Ltd. Company
including its revenue ... Cash flows are
stated using the indirect method

Balaji teleflims Ltd.

Deferred income tax is provided in full,

using the liability method
 GTPL HATHWAY LTD.

 Accounting policies of GTPL Hathway Ltd.

Company including its revenue recognition,
employee benefits, intangible assets and
more.

Zee Enterprise Entertainment LTD

Business combinations have been accounted for

using the acquisition method

SOURCE FROM

https://www.goodreturns.in

 CSR and the expense

Shemaroo entertainment ltd.

YEAR 2019-2020 2018-2019 2017-18

Actual CSR 2.47 Cr 1.94 Cr 1.66 Cr

Prescribed CSR 2.22 Cr 1.92 Cr 1.64 Cr

Balaji teleflims Ltd.

CSR AMOUNT The Company shall ensure that it

spends, in every financial year, at least 2% of its
average net profits made during the 3 immediately
preceding financial years, in pursuance of its
corporate social responsibility and subject to
Section 135 of the Companies Act, 2013 and the
Rules made there under. Net profits mentioned
herein above means, Net profit of the Company as
defined under the Provisions of the Companies Act,
2013 and Companies (Corporate Social
Responsibility Policy) Rules, 2014.

GTPL HATHWAY LTD

Year 2018-2019 2017-2018 2016-2017

Actual CSR 1.62 Cr 1.21 Cr 0.70 Cr

Prescribed CSR 1.71 Cr 1.28 Cr 1.27 Cr

Zee Enterprise Entertainment LTD

Year 2018-2019 2017-2018 2016-2017

Actual CSR 0.07 Cr 22.70 Cr 6.89 Cr

Prescribed CSR 48.60 Cr 39.71 Cr 29.26 Cr

SOURCES FROM

https://csrbox.org/India_Company_Shemaro
o-Entertainment-Limited-Maharashtra_6096

http://www.balajitelefilms.com/pdf/csr/CSR
%20POLICY.PDF

https://csrbox.org/India_Company_GTPL-
Hathway-Limited-Gujarat_6238
 https://csrbox.org/India_Company_Zee-
Entertainment-Enterprises-Limited-
Maharashtra_92

 A listed company

Shemaroo entertainment ltd.

.During the financial year ended 31

March 2016 the issue proceeds of Rs
12000 Lacks raised through Initial
Public Offering (IPO) of equity
shares to fund working capital
requirements was fully consumed in
consonance with the objects stated in
the offer document. During the year
ended 31 March 2017 the company's
capital contribution in Shemaroo
Think Tank Entertainment LLP
increased from 65% to 99.99%.
Balaji teleflims Ltd.

Balaji was incorporated as a public

limited company on 29 February
2000, and its name was changed to
'Balaji Telefilms Ltd' on 19 April
2000.The company made public
issue of 28, 00,000 equity shares
of ₹10 each at a premium of  120
aggregating ₹36.40 crore. The issue
 included a book built portion of 25,
20,000 equity shares and a fixed
price portion of 2, 80,000 equity
shares in the same year.

GTPL HATHWAY LTD

In June 2017 GTPL Hathway raised

funds through Initial Public Offer
(IPO) by offering of 28517650
Equity Shares having face value of
Rs 10 each for cash at a price of Rs
170 per equity share aggregating to
Rs 4848 million comprising a fresh
issue of 14117650 Equity Shares
aggregating to Rs 2400 million and
an offer for sale of 14400000 equity
shares. The bidding period for
Anchor Investors opened on June 20
2017. Six Anchor Investors were
allocated 8555294 Equity Shares at a
price of Rs 170 per equity share
under the Anchor Investor portion
aggregating to Rs 1454399980.The
IPO was open for subscription
during the period from 21 June to 23
June 2017.

Zee Enterprise Entertainment LTD

The company was launched on 15
December 1991 as Zee Telefilms,
brand name that was retained until
2006. In 2002, the company acquired
a majority stake (51%) in ETC
Networks. In 2006, they acquired
Integrated Subscriber Management
Services Limited, and in November
2006, it acquired an 50% stake in Taj
television, owner of TEN Sports. On
that same year, the company was
rebranded as Zee Entertainment
Enterprises.

SOURCES FROM
https://www.business-
standard.com/company/shemaroo-
entert-41398/information/company-
history

https://en.wikipedia.org/wiki/Balaji_
Telefilms

https://www.business-
standard.com/company/gtpl-
hathway-
69803/information/company-history

https://en.wikipedia.org/wiki/Zee_En
tertainment_Enterprises
  Chapter 4: Marketing Department

 List of Products & Services

 Shemaroo entertainment ltd.

Shemaroo's content library includes more than 3,700 film and non-film titles, including
classic Bollywood movies such as like Anari, Jab Jab Phool Khile, Neel Kamal, Amar
Akbar Anthony, Dharam Veer, Roti,  Khuda Gawah, Dil, Beta, Hum Hain Rahi Pyar
Ke, Khakee,  3 Deewarein and Chupke Chupke, latest ones like Jab We
Met, Ishqiya,  Slumdog Millionaire, Ajab Prem Ki Ghazab Kahani, Omkara,  Judwaa
2,  Padmaavat, Pad Man, 102 Not Out, Ishk Vishk,  Soldier and animated features
like Bal Ganesh and Ghatothkach.

They Also Added Some Dubbed Movies Like My Dear Shivaji, Bloodstone, Mayor

Saab, Rampur Ka Raja, Coolie Raja, Meera, Avval Guru, Khel Khiladi Ka, Mohe Bhool
Gaye Saawariya, Dharma Kanta, Guru The Great, Ghayal Dil, Aaj Ka Deviputra, Main
Hoon Chalbaaz, Mahaguru, Premi, Robbery, Divyastra, My Dear Munna Bhai, My Dear
Big B, The Real Man Hero, Surakshaa - One Challenger Hero, Badmash No. 1, Ek Hi
Raasta - The Power, Bahar Aane Tak - Teenage Monsoon, Aasteen Ka Saanp, War On
Terror - Kandahar, Diler Hindustani, Oh My Friend, The Great
Veera, Augarwadi, Khatron Se Khelenge, Aata: The Game Of Fear, Jaguar, Sardaar Ji
2, Ek Shoorveer Shaurya, Daring Raajakumara, Mera Dushman No. 1, Vasham And
Other Films.

They also include movies classic nataks in several Indian regional languages
like Gujarati, Marathi, Punjabi, Bengali, etc. such as Chhelo Divas, Passport, Gujjubhai
Banya Dabang, Thai Jaishe and more.
They also have a large plethora of content in the devotional spectrum with devotional
videos, live streaming of shrines, temples and more in categories such as Bhakti, Ibaadat,
and Gurbani via their apps Ibaadat and Hari Om.

Their distribution network includes an in-house television syndication team, a new media
technology team for mobile value added services (MVAS), internet, DTH and a
nationwide home entertainment distribution network. The company has partnered
with Airtel, Vodafone, Idea, MTN, Ooredoo and Etisalat to distribute content like videos,
music, live streaming, etc. via MVAS. They also have an online presence on YouTube,
where their channels receive an estimated 2.2 billion monthly views on average.[19]

Their partners include Airtel digital TV, Tata Sky, Dish TV and other major DTH
platforms and with channels such as Sony, Star India and Colors.The company's
subsidiary Contentino Media provides in-flight entertainment for airlines
like Emirates, Singapore Airlines, Qatar Airways, Air
India, Vistara, Lufthansa and Virgin Atlantic.

The company's brand Yedaz is the official Bollywood licensing and merchandising rights
holder that sells BollYwood themed products like T-shirts, mugs, etc. They also
established the Shemaroo Institute of Film and Technology (SIFT), for students looking
to work in the film industry

 Balaji teleflims Ltd.

The company registered as 'Balaji Telefilms Private Limited' on 11 November 1994

in Mumbai, India, with the objective of creating serials and other entertainment content
by Ekta Kapoor and Shobha Kapoor. Balaji has specialized in formatted
programming that can be adapted for languages around the nation as well as abroad. One
notable success Kyunki Saas Bhi Kabhi Bahu Thi. Other examples include Kahaani Ghar
Ghar Kii, Kasautii Zindagii Kay, Kaahin Kissii Roz, Kahiin to
Hoga, Kkusum, Kutumb, Kohi Apna Sa, Kasamh Se, Pavitra Rishta, Parichay, Kya Hua
Tera Vaada, Jodha Akbar, Bade Achhe Lagte Hain, Yeh Hai
Mohabbatein, Naagin, Kumkum Bhagya and Kundali Bhagya The later five are dubbed
and re-produced in several languages across India and Asia. In recent years the company
has been expanding its reality show output with shows such as titles such as Box Cricket
League on Sony TV.

 GTPL Hathway ltd

GTPL Music HD

From soft romantic numbers to the latest remakes, we make it easy for you to
listen to your favourite music across a variety of genres in High Definition
bringing an altogether new experience to your home. We showcase songs from
the year 2000 to the recently released albums, remakes, movie songs, unplugged
music and many more – all in High Definition for the discerning viewers.
GTPL Action

Action is one of the most popular genres among the viewers and “GTPL Action”
brings the best action movies to you from Hollywood, Bollywood as well as South
Indian dubbed movies. The channel exclusively airs action-packed movies to
keep your adrenaline pumping
GTPL Box
GTPL Box will bring the latest Hindi movies to your home. It will showcase
blockbusters from 2011 onwards across different genres including romance,
action, suspense, drama, horror and many more to keep you engaged through-
out the day

GTPL Bhakti has been in existence for more than 7 years and has successfully
carved out a niche for itself among the Religious channels with programs like
SundarKand/Aarti, Bhajan Sagar, Yatra and Kathaamrit which have a dedicated
following among our viewers.
Sindhi TV

“Sindhu Sabhyata” Sindhi - the Indo-Aryan language is one of the oldest & richest
cultures which has its own taste of music, tradition, clothes etc. To serve this
unique culture, we bring to you “GTPL Sindhi” – the only Sindhi language channel in
the country, with a blend of programs of all genres in Sindhi.
GTPL Cinema
Every Indian viewer loves watching movies and GTPL Cinema brings the Silver
Screen to your homes. From the latest blockbuster hits to movies which are
everlasting. From romantic movies to the ones with unlimited action. From movies
that are loved by kids to the ones which our parents love to watch. GTPL Cinema
brings a wide variety of Hindi movies so that you can enjoy your favourite movies
in the comfort of your home.
GTPL Gujarati

At GTPL Gujarati, we produce thrillers, suspense, comedy, romantic and a large

number of other programs for your viewing pleasure in your own language. We
aim to connect with you and provide you with unique content which is appreciated
by most of our viewers.
GTPL Malhar

GTPL Malhar, the newest channel from GTPL, is the only 24 X 7 Marathi religious
channel and reflects Maharashtra's rich culture and religious significance. The
channel caters to the viewers need for religious content with shows like Bhakti
Tarang, Darshan, Mantradhoon and Bhaktinad along-with Live Darshan from some
of the famous religious places across Maharashtra.
GTPL Gold
Gold is associated with wealth, grandeur, and prosperity, as well as sparkle, glitz,
and glamour. With “GTPL Gold”, we bring back the golden era of Bollywood to the
small screen to keep you entertained with the best movies from the start of the
Hindi movie industry.
GTPL Retro

o “GTPL Retro” is the second music channel in the GTPL stable which will
showcase the best songs from the golden era. Hand-picked songs from the
famous singers, lyricists, music composers, actors, actresses, directors of
the yesteryears will bring alive the music that continues to entertain
millions of Indians.
Katha

KATHA is a unique channel where sermonizers from different religions elaborate

ideas from their religions and explain their ideology in simple language that the
viewers can understand. The vast array of spiritual leaders on the channel ensures
a wide reach and dedicated following of the channel.
GTPL Music
 Music is known to sooth our soul, relax our nerves and act as a stress reliever.
Music makes you groove and dance on its beats. With a wide range of music videos
available on GTPL Music, we ensure that we cater to the various moods of our
viewers with specially curated programs like Bollywood Cafe, Play Mood and
Review after Preview.
GTPL Dayro

“Dayro” – the extremely popular form of music in Gujarat, is a well-known art form
and endeavors to raise awareness of the rich culture and history of Gujarat through
music. GTPL Dayro brings the best artists on its platform with Saurastra ni Rasdhar,
Kagvani, Charni sahitya and Dayra ni Mauj giving soulful yet energetic
performances for the channel and many more artists regularly gracing our studios.

 Zee enterprise entertainment ltd

Present channels[edit]

SD/HD
Channel Language Category Notes
availability

Zee TV Hindi General SD+HD

& TV

Zee Anmol
Entertainment

Rebranded as Zee
Big Magic SD
Josh soon [10]

Zing Music Formerly Zee Music

Zee Cinema SD+HD

Zee Action

Zee Bollywood SD

Zee Classic
Movies

&pictures SD+HD

&xplor HD HD

Zee Anmol
SD
Cinema

General
Zee Café Formerly Zee English
Entertainment
SD+HD

English
&flix Formerly Zee Studio

Movies

&privé HD HD

Zee Zest Hindi, English Lifestyle SD+HD Replaced Living Foodz

 Formely Alpha TV
Zee Marathi
Marathi
General
Entertainment

Zee Yuva SD

Zee Talkies Marathi SD+HD

Movies
Zee
Chitramandir
SD

Zee Vajwa Music

General
Zee Tamil SD+HD
Entertainment

Tamil HD version coming

Zee Thirai Movies SD
soon

Zee Isai Music SD Launching soon

General Formely Alpha TV
Zee Telugu
Entertainment Telugu
SD+HD

Telugu
Zee Cinemalu Movies

Zee Patalu Music SD Launching soon

Zee Keralam Malayalam

General
SD+HD
Entertainment
Zee Kannada Kannada

Zee Picchar Movies SD HD version coming

soon
Zee Sangeetha Music Launching soon

General Formerly Alpha TV
Zee Bangla SD+HD
Entertainment Bangla

Bengali

Zee Bangla
Movies
Cinema

Zee Sarthak Odia Formerly Sarthak TV

Formerly Alpha TV
Zee Punjabi Punjabi General SD
Punjabi
Entertainment

Rebranded as Zee
Big Ganga
Ganga soon
Bhojpuri

Zee Biskope Movies

Zee News News SD

Zee Hindustan Hindi

Zee Business

WION English

Zee 24 Ghanta Bengali

Zee 24 Taas Marathi

Zee 24 Kalak Gujarati

Zee Odisha Odia

Zee Rajasthan

Zee Uttar
Pradesh
Uttarakhand

Zee Madhya
Pradesh
Hindi
Chhattisgarh

Zee Punjab
Haryana
Himachal

Zee Bihar
Jharkhand

Zee Salaam Urdu

International channels[edit]

Channel Language Category Notes

Zee World General Entertainment

Zee Smile Comedy

English

Zee Bollynova General Entertainment

Zee Bollymovies Movies

Zee Magic French General Entertainment

Zee One German Defunct

Zee Bioskop Indonesian

Zee Mundo Spanish

Movies

Zee Sine Filipino

Zee Alwan General Entertainment

Arabic

Zee Aflam Movies

Zee Bing General Entertainment

Thai

Zee Nung

Movies

Zee Phim Vietnamese

Defunct/Former channels[edit]

SD/HD
Channel Language Category Notes
availability

Zee Next Hindi SD

Only digitally
Zindagi
General Entertainment available now[11]

Formerly known
Zee Smile
as Smile TV

Zee Jagran Devotional

 Formerly known
Zee Premier Movies
as Premier Cinema

ZeeQ Kids

Formerly known
Zee ETC
Music as ETC, then ETC
Bollywood
Bollywood

Zee Khana Replaced

Lifestyle
Khazana with Living Foodz

Formerly known
as Zee MGM,
Zee Studio
then Zee Movie
Zone
Movies

Formerly known
Zee Select
as MX
English

Formerly known
Zee Trendz Lifestyle
as Trendz TV

Replaced with TEN
Zee Sports Sports
Action+

Formerly known
Zee Gujarati Gujarati General Entertainment as Alpha TV
Gujarati

Replaced with Zee
Living Foodz SD+HD
Zest
English, Hindi Lifestyle

Living Travelz SD

Zee ETC Punjabi General Entertainment Formerly known

Punjabi as ETC Punjabi

Zee 24
Telugu News
Gantalu

Acquired from 9X
9X Hindi General Entertainment
Media