Rating Rationale Zee Entertainment Enterprises Limited 4 June 2109 Brickwork Ratings has placed the ratings of BWR AAA on “Credit Watch with Negative ​ Implications” from “Credit Watch with Developing Implications” of Zee ​ ​ Entertainment Enterprises Limited’s (ZEEL) 6% Cumulative Redeemable ​ Non-convertible (CRNPS) Preference Shares and Issuer rating.

Particulars Previous Outstanding Current Previous Instruments Amount Amount Rating Rating (Rs. Cr) (Rs. Cr) ​ BWR AAA (Credit BWR AAA (Credit Watch 6% Cumulative Watch With Negative With Developing Redeemable Implications) Implications) Non-convertible 1615 (Pronounced BWR (Pronounced BWR Triple A Preference Shares 1210.16 Triple A Credit Watch Credit Watch With (CRNPS) With Negative Developing Implications) Implications) BWR AAA (Credit BWR AAA (Credit Watch Watch With Negative With Developing Implications) Implications) Issuer Rating NA (Pronounced BWR (Pronounced BWR Triple A NA Triple A Credit Watch Credit Watch With With Negative Developing Implications) Implications) *Please refer to BWR website www.brickworkratings.com/ for definition of the ratings ​ ​

BWR has essentially relied upon audited financials of ZEEL up to FY19, information available in the public domain and the information and clarifications provided by the management.

Rating Rationale The revision factors delay in stake sale plans by the Promoters which was announced on 14th ​ November 2018 to a Strategic partner, which according to the Promoters was to pursue disruptive technological development and transform the business in to tech-media. Subsequently in January 2019 the promoter announced that proceeds from stake sale will be utilized for repayment of debt against pledge of promoter held shares at group level. On April 17 2019, the promoter had informed that they were hopeful of entering into Non-Binding Term Sheet by end of April/early May 2019 for monetization of stake in ZEEL. The promoters expects stake sales th by 31 July​ 2019 and repayment of debt against pledge of shares is expected by 30 September ​

1 4 June 2019

2019. The revision also factors uncertainties in stake sale, volatility in share price, deteriorating & weakening Credit profile and weakening financial flexibility of the group including its infrastructure segment. The ratings continues to factor in established track records of promoters in Indian television broadcasting industry & presence in media and entertainment industry for more than two decades. The rating factors in presence of brand Zee in the Indian Media Space and large array of channels, investment in programming through launch of new channels as well as increase in original programming hours on existing channels, and expansion in international markets and alternate platforms such as Digital TV. The ratings also factor in strong financial profile as reflected from the increase in scale of operations and profit and low debt coupled with adequate cash and cash equivalents.

Analytical Approach: BWR has analyzed ZEEL’s credit profile by considering the consolidated ​ financial statements of the group owing to financial and operational linkages between the parent and its subsidiaries. The list of subsidiaries are given at the end of the rationale.

Key Rating Drivers Established Promoter Group with long track record in the media and entertainment industry: The promoters are known to be the pioneers of the private Indian television broadcasting industry and are in the media and entertainment industry since more than 2 decades. Strong presence of Brand Zee in the Indian Media Space via its presence in diverse segment and positioning of the flagship channel ‘Zee TV’ amongst the top Hindi General Entertainment Channels (GECs) with rights to more than 4,200 movie titles of Hindi film library. Through its strong presence worldwide, ZEEL entertains over 1.3 billion viewers across more than 170 countries.

Financial Risk Profile: The Company has maintained comfortable financial risk profile as ​ reflected from increased scale of operations, healthy profitability and net worth and low debt. ZEEL’s advertising revenues grew by 19.8% YoY to Rs. 5037 Cr while subscription revenues grew by 13.9% YoY to Rs. 2310.54 Cr. The growth in revenue was supported by strengthening of domestic broadcast business’ market share and monetization of ZEE5’s fast growing user base. In March’19, ZEE5 had 61.5 mn monthly active users (MAU).

Coverage and Liquidity Profile: ZEEL has a comfortable capital structure and coverage ratio ​ as reflected from Debt/TNW and ISCR and DSCR. The Company has adequate liquidity as st reflected from Cash and cash equivalent amounting to Rs. 1222 Cr as on 31 ​ March 2019. ​

Implementation of TRAI tariff order: The regulatory changes in the broadcasting segment ​ with the customer gets to choose what to watch and at what price is likely to impact viewership and the subscription revenue in short to medium term.

2 4 June 2019

Rating Sensitive Event: Stake sale in ZEEL by the promoters and promoted group within the ​ specified period and expected valuation is crucial. Any delays or no deal & deterioration in profitability of the Company will be credit negative. BWR will continue to monitor the development specifically with respect to outcome of strategic stake sale by the promoters in a time bound manner.

Zee Entertainment Enterprises Limited (ZEEL) ZEEL is one of 's leading television, media and entertainment companies, and a key operating company of the Group. The Company claims to be largest producers and aggregators of entertainment content in the world, with an extensive library housing over 250,000 hours of television content. ZEE has rights to more than 4,200 and through its strong presence worldwide; ZEEL entertains over 1.3 billion viewers across more than 170 countries. It has pan India presence through regional and Hindi channels with diversified portfolio of 32 domestic channels and 39 international channels Some of Zee's well-known brands include Zee TV, Zee Cinema, Zee Classic, , ETC Music etc. The company also has a strong offering in the regional language domain with channels such as , , , , . Mr. is Non-Executive Chairman and Mr. is Managing Director of the company.

Details of CRNPS Instrument: In FY14, the Company had issued 20,169,423,120, 6% ​ Cumulative Redeemable Non-Convertible Preference Shares of Rs. 1 /- each (consolidated to face value of Rs.10 /- each in 2017) by way of bonus in the ratio of 21 Bonus Preference Shares of Rs. 1 /- each fully paid up for every one Equity share of Rs. 1 /- each fully paid up and are listed on Bombay Stock Exchange (BSE) and National Stock Exchange (NSE) in India. As per the terms, the Company will redeem at par value, 20% of the total Bonus Preference Shares allotted, every year from the fourth anniversary of the date of allotment. The Company shall have an option to buy back the Bonus Preference Shares fully or in parts at an earlier date(s) as may be decided by the Board. In March 2019, the company has redeemed the 2nd tranche of ​ redemption amount of Rs. 2 per share total amounting to ~Rs. 403 Cr, consequent to which the face value of these preference shares stand revised to Rs 6/- each. Thus reducing the O/s balance to Rs. 1210.16 Cr.

Financial Performance FY19: ZEEL has three sources of revenue - advertising, subscription ​ and other sales and services. Other sales and services include revenues from movie production business, content syndication, music label and commission on sales amongst others. The advertising revenues grew by 19.8% YoY to Rs. 5037 Cr. The subscription revenues grew by 13.9% YoY to Rs. 2310.54 Cr. The revenue was supported by the strengthening of domestic broadcast business’ market share and monetization of ZEE5’s fast growing user base. In March’19, ZEE5 had 61.5 mn monthly active users (MAU). The full year growth in subscription in revenue was however restricted on account of TRAI tariff order in the fourth quarter. In March 2019, the company has redeemed the 2nd tranche of redemption amount of Rs. 2 per share ​

3 4 June 2019

total amounting to ~Rs. 403 Cr, consequent to which the face value of these Preference Shares stand revised to Rs 6/- each. Thus reducing the O/s balance to Rs. 1210.16 Cr.

Key Financials: Consolidated Result Type 31-Mar-18 31-Mar-19 Particulars ( Rs in Crs) Audited Audited Total Operating Income 6685.70 7933.90 OPBDIT 2087.4 2563.94 PAT 1477.8 1567.24 Tangible Net Worth 6841.90 8226.87 Total Debt : TNW (times) 0.22 0.13 Current Ratio (times) 4.05 3.5 ISCR (times) 14.42 19.7 DSCR (times) 3.42 3.78

List of Subsidiary Consolidated (As Per Annual Report) Subsidiaries Zee Turner Limited Limited ZEE Digital Convergence Limited Zee Unimedia Limited Margo Networks Private Limited Fly by Wire International Private Limited India Webportal Private Limited Idea Shopweb and Media Private Limited Zee Multimedia Worldwide (Mauritius) Limited Zee TV USA Inc. OOO Zee CIS Holding LLC OOO Zee CIS LLC Asia Multimedia Distribution Inc. Zee TV South Africa (Proprietary) Limited Asia TV USA Limited ATL Media Ltd Expand Fast Holdings (Singapore) Pte Limited Taj TV Limited Asia Today Limited Asia Today Singapore Pte Limited

4 4 June 2019

Zee Technologies (Guangzhou) Limited Zee Entertainment Middle East FZ-LLC ATL Media FZ-LLC Zee Studio International Limited Z5X Global FZ - LLC Asia TV Gmbh Pantheon Production Limited Eevee Multimedia Inc. Asia TV Limited (UK) Zee Studio International Limited Joint venture Media Pro Enterprises India Private Limited Associates Aplab Limited (till 15 January 2019) Asia Today Thailand Limited

Rating History

S Instrument/Facility Current Rating (Year 2019) Rating History N

Amount November November November Rating January Type (Rs 2018 2017 2016 Crs) 2019

Cumulative BWR AAA BWR AAA BWR Redeemable (Credit BWR AAA AAA Non-convertible Watch With (Credit 1 Long 1210.16 Preference Shares Negative Watch With Outlook: Term Outlook: (CRNPS) Implications Credit Developing Stable Stable Fund Based ) Update Implication)

Hyperlink/Reference to applicable Criteria

● General Criteria ● Approach to Financial Ratios ● Policy for Placing Rating on Credit Watch ● Services Sector

5 4 June 2019

Analytical Contacts Investor Contacts

Bal Krishna Piparaiya Senior Director - Ratings B :+91 22 2831 1426, +91 22 2831 1439 Satish Nair [email protected] Director - Global Market Development & Investor Relations M : +91 7738875550 Ajit Jagnade B : +91 80 6745 6666 Manager - Ratings [email protected] D : +91 22 6745 6627 B :+91 22 2831 1426, +91 22 2831 1439 [email protected]

1-860-425-2742

For print and digital media The Rating Rationale is sent to you for the sole purpose of dissemination through your print, digital or electronic media. While it may be used by you acknowledging credit to BWR, please do not change the wordings in the rationale to avoid conveying a meaning different from what was intended by BWR. BWR alone has the sole right of sharing (both direct and indirect) its rationales for consideration or otherwise through any print or electronic or digital media.

Note on complexity levels of the rated instrument: BWR complexity levels are meant for educating investors. The BWR complexity levels are available ​ ​ at www.brickworkratings.com/download/ComplexityLevels.pdf Investors queries can be sent to ​ ​ ​ ​ [email protected]. ​

About Brickwork Ratings Brickwork Ratings (BWR), a SEBI registered Credit Rating Agency, accredited by RBI and empaneled by NSIC, offers Bank Loan, NCD, Commercial Paper, MSME ratings and grading services. NABARD has empaneled Brickwork for MFI and NGO grading. BWR is accredited by IREDA & the Ministry of New and Renewable Energy (MNRE), Government of India. Brickwork Ratings has Canara Bank, a leading public sector bank, as its promoter and strategic partner. BWR has its corporate office in Bengaluru and a country-wide presence with its offices in Ahmedabad, Chandigarh, Chennai, Hyderabad, Kolkata, and New Delhi along with representatives in 150+ locations.

DISCLAIMER Brickwork Ratings (BWR) has assigned the rating based on the information obtained from the issuer and other reliable sources, which are deemed to be accurate. BWR has taken considerable steps to avoid any data distortion; however, it does not examine the precision or completeness of the information obtained. And hence, the information in this report is presented “as is” without any express or implied warranty of any kind. BWR does not make any representation in respect to the truth or accuracy of any such information. The rating assigned by BWR should be treated as an opinion rather than a recommendation to buy, sell or hold the rated instrument and BWR shall not be liable for any losses incurred by users from any use of this report or its contents. BWR has the right to change, suspend or withdraw the ratings at any time for any reasons.

6 4 June 2019