Media Matrix Worldwide Ltd

₹ 15.8 2.74%

01 Aug - close price

About

Incorporated in 1985, Media Matrix Worldwide Ltd specializes in Value Added Services for mobile and digital platforms.^[1]

Key Points

Business Overview:^[1]^[2]^[3]
MMWL is a B2B Distribution & Other Services player. It is in the business of digital media content and deals in related activities in media and entertainment industry. It has ventured into new business activities viz. defence, Railways, Telecom, and electronics. The company, along with its subsidiaries, invests in new technologies, media businesses, and other business ventures. It is also engaged in distribution of various products, including imports, within the mobile, audio, and consumer electronics segments. These operations span both offline and online channels.

Website BSE

Market Cap ₹ 1,785 Cr.
Current Price ₹ 15.8
High / Low ₹ 27.5 / 7.61
Stock P/E 826
Book Value ₹ 1.33
Dividend Yield 0.00 %
ROCE 1.47 %
ROE 1.44 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

Stock is trading at 11.8 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of 0.40% over past five years.
Tax rate seems low
Company has a low return on equity of 0.93% over last 3 years.
Earnings include an other income of Rs.2.26 Cr.
Working capital days have increased from 5,820 days to 17,717 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Media, Entertainment & Publication Entertainment Film Production, Distribution & Exhibition

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	0.50	0.70	0.80	1.00	0.80	0.75	0.75	0.78	0.77	0.77	0.77	0.78	0.74
	0.62	0.61	0.59	0.86	0.97	0.66	0.66	0.62	0.67	0.57	0.69	0.66	0.93
Operating Profit	-0.12	0.09	0.21	0.14	-0.17	0.09	0.09	0.16	0.10	0.20	0.08	0.12	-0.19
OPM %	-24.00%	12.86%	26.25%	14.00%	-21.25%	12.00%	12.00%	20.51%	12.99%	25.97%	10.39%	15.38%	-25.68%
	0.12	0.08	0.10	0.36	0.16	0.14	0.15	0.48	0.42	0.51	0.59	0.59	0.57
Interest	0.00	0.00	0.00	0.02	0.02	0.02	0.02	0.02	0.01	0.02	0.01	0.01	0.02
Depreciation	0.01	0.01	0.01	0.05	0.04	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06
Profit before tax	-0.01	0.16	0.30	0.43	-0.07	0.15	0.16	0.56	0.45	0.63	0.60	0.64	0.30
Tax %	-200.00%	12.50%	20.00%	4.65%	42.86%	0.00%	6.25%	5.36%	2.22%	4.76%	3.33%	1.56%	-20.00%
	0.01	0.14	0.24	0.41	-0.11	0.15	0.15	0.54	0.44	0.59	0.57	0.63	0.37
EPS in Rs	0.00	0.00	0.00	0.00	-0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	3.06	2.58	3.13	3.60	2.86	3.00	3.00	3.00	3.25	3.30	3.05	3.06
	3.71	2.72	2.90	2.97	3.03	2.87	2.71	2.89	3.13	3.03	2.60	2.86
Operating Profit	-0.65	-0.14	0.23	0.63	-0.17	0.13	0.29	0.11	0.12	0.27	0.45	0.20
OPM %	-21.24%	-5.43%	7.35%	17.50%	-5.94%	4.33%	9.67%	3.67%	3.69%	8.18%	14.75%	6.54%
	1.30	0.72	0.36	0.15	-21.11	0.28	0.38	0.41	0.48	0.70	1.18	2.26
Interest	0.02	0.00	0.00	0.00	0.00	0.01	0.04	0.03	0.02	0.04	0.06	0.06
Depreciation	0.02	0.02	0.02	0.02	0.01	0.00	0.20	0.15	0.05	0.12	0.24	0.24
Profit before tax	0.61	0.56	0.57	0.76	-21.29	0.40	0.43	0.34	0.53	0.81	1.33	2.16
Tax %	31.15%	33.93%	33.33%	34.21%	0.09%	32.50%	27.91%	23.53%	9.43%	16.05%	3.01%	0.46%
	0.42	0.36	0.38	0.51	-21.31	0.27	0.31	0.27	0.49	0.68	1.29	2.16
EPS in Rs	0.00	0.00	0.00	0.00	-0.19	0.00	0.00	0.00	0.00	0.01	0.01	0.02
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	2%
5 Years:	0%
3 Years:	-2%
TTM:	0%

Compounded Profit Growth
10 Years:	20%
5 Years:	47%
3 Years:	64%
TTM:	67%

Stock Price CAGR
10 Years:	10%
5 Years:	29%
3 Years:	24%
1 Year:	-5%

Return on Equity
10 Years:	0%
5 Years:	1%
3 Years:	1%
Last Year:	1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	113.27	113.27	113.27	113.27	113.27	113.27	113.27	113.27	113.27	113.27	113.27	113.27
Reserves	52.40	52.72	53.11	53.61	32.30	32.53	32.83	33.11	33.58	34.31	35.59	37.74
	0.00	0.00	0.00	0.00	0.00	0.00	0.37	0.13	0.09	0.75	0.62	0.86
	1.10	1.36	1.06	1.18	1.10	1.32	1.18	1.47	0.70	1.40	2.49	2.33
Total Liabilities	166.77	167.35	167.44	168.06	146.67	147.12	147.65	147.98	147.64	149.73	151.97	154.20
	0.19	0.14	0.07	0.01	0.01	0.00	0.35	0.14	0.09	1.51	1.27	1.03
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	134.05	141.91	161.56	161.56	145.54	145.56	145.56	145.56	145.87	146.74	148.82	150.88
	32.53	25.30	5.81	6.49	1.12	1.56	1.74	2.28	1.68	1.48	1.88	2.29
Total Assets	166.77	167.35	167.44	168.06	146.67	147.12	147.65	147.98	147.64	149.73	151.97	154.20

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-21.50	5.91	16.67	0.84	-0.24	0.30	0.20	1.08	-0.90	0.57	0.24	-0.41
	-83.87	-7.27	-16.65	-0.94	0.20	-0.26	0.27	0.04	0.11	-0.72	0.01	0.01
	106.35	0.00	0.00	0.00	0.00	0.00	-0.21	-0.14	-0.05	-0.12	-0.18	0.20
Net Cash Flow	0.98	-1.35	0.02	-0.09	-0.05	0.04	0.26	0.97	-0.84	-0.27	0.07	-0.20

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	14.31	0.00	67.64	37.51	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Days	0.00
Days Payable
Cash Conversion Cycle	14.31	0.00	67.64	37.51	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Working Capital Days	3,242.06	3,016.20	529.42	526.21	-6.38	-14.60	-12.17	-74.22	60.65	-97.33	-157.97	17,716.81
ROCE %	0.57%	0.34%	0.37%	0.48%	0.07%	0.28%	0.32%	0.25%	0.37%	0.58%	0.93%	1.47%

Shareholding Pattern

Numbers in percentages

6 Recently

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	60.15%	60.15%	59.33%	59.33%	59.33%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%
	39.29%	39.28%	39.29%	39.30%	39.28%	39.28%	39.28%	39.86%	39.86%	40.68%	40.68%	40.66%
No. of Shareholders	21,071	20,480	18,712	17,862	17,724	18,078	19,592	20,326	22,716	22,868	23,865	23,215

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Jun 2025
	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	59.33%	59.33%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%
	39.28%	39.28%	39.28%	39.28%	39.28%	39.28%	39.29%	39.28%	40.68%	40.66%
No. of Shareholders	3,255	3,032	2,907	2,800	3,831	18,661	18,712	19,592	23,865	23,215

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Media Matrix Worldwide Ltd

Media Matrix Worldwide Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports