Media Matrix Worldwide Ltd
Incorporated in 1985, Media Matrix Worldwide Ltd specializes in Value Added Services for mobile and digital platforms.[1]
- Market Cap ₹ 1,264 Cr.
- Current Price ₹ 11.2
- High / Low ₹ 27.5 / 7.61
- Stock P/E 358
- Book Value ₹ 0.94
- Dividend Yield 0.00 %
- ROCE 6.16 %
- ROE 1.88 %
- Face Value ₹ 1.00
Pros
- Debtor days have improved from 36.3 to 17.7 days.
- Company's median sales growth is 33.6% of last 10 years
- Company's working capital requirements have reduced from 30.8 days to 10.3 days
Cons
- Stock is trading at 11.9 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of 1.76% over last 3 years.
- Contingent liabilities of Rs.460 Cr.
* 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
135 | 162 | 137 | 264 | 648 | 1,425 | 980 | 1,108 | 579 | 945 | 1,412 | 1,887 | 1,889 | |
170 | 172 | 144 | 241 | 650 | 1,424 | 974 | 1,096 | 576 | 933 | 1,398 | 1,868 | 1,870 | |
Operating Profit | -35 | -11 | -7 | 23 | -3 | 0 | 7 | 12 | 3 | 11 | 14 | 19 | 19 |
OPM % | -26% | -7% | -5% | 9% | -0% | 0% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
3 | 1 | 1 | 7 | -22 | 106 | 9 | 4 | 7 | 2 | 4 | 3 | 3 | |
Interest | 4 | 3 | 4 | 6 | 5 | 4 | 2 | 2 | 4 | 7 | 9 | 14 | 14 |
Depreciation | 12 | 21 | 15 | 13 | 4 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
Profit before tax | -48 | -34 | -25 | 10 | -35 | 100 | 12 | 12 | 4 | 5 | 9 | 8 | 8 |
Tax % | 0% | 0% | 1% | 4% | 0% | -1% | 30% | 68% | 46% | 49% | 23% | 42% | |
-48 | -34 | -25 | 10 | -35 | 101 | 8 | 4 | 2 | 2 | 7 | 4 | 4 | |
EPS in Rs | -0.42 | -0.30 | -0.22 | 0.09 | -0.31 | 0.89 | 0.07 | 0.02 | 0.01 | 0.01 | 0.04 | 0.03 | 0.03 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 28% |
5 Years: | 14% |
3 Years: | 48% |
TTM: | 40% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | -16% |
3 Years: | 42% |
TTM: | -37% |
Stock Price CAGR | |
---|---|
10 Years: | 5% |
5 Years: | 19% |
3 Years: | -8% |
1 Year: | -41% |
Return on Equity | |
---|---|
10 Years: | 1% |
5 Years: | 2% |
3 Years: | 2% |
Last Year: | 2% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 |
Reserves | -30 | -69 | -94 | -79 | -85 | -46 | -77 | -36 | 108 | 16 | 153 | -7 |
42 | 53 | 60 | 59 | 100 | 20 | 3 | 18 | 74 | 100 | 115 | 167 | |
42 | 35 | 43 | 67 | 356 | 213 | 163 | 187 | 43 | 65 | 108 | 88 | |
Total Liabilities | 166 | 133 | 122 | 161 | 485 | 300 | 202 | 282 | 339 | 295 | 489 | 362 |
75 | 54 | 42 | 35 | 12 | 5 | 6 | 4 | 2 | 2 | 4 | 3 | |
CWIP | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 8 | 4 | 0 | 5 | 88 | 30 | 3 | 38 | 181 | 88 | 223 | 94 |
83 | 75 | 80 | 120 | 384 | 266 | 193 | 241 | 155 | 204 | 262 | 265 | |
Total Assets | 166 | 133 | 122 | 161 | 485 | 300 | 202 | 282 | 339 | 295 | 489 | 362 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-57 | -11 | -3 | 15 | 53 | 42 | 93 | -137 | -170 | -59 | 31 | -26 | |
-17 | 1 | 0 | -13 | -89 | 43 | -69 | 134 | 106 | 38 | -56 | 21 | |
76 | 8 | 1 | -1 | 36 | -83 | -21 | 14 | 54 | 24 | 17 | 42 | |
Net Cash Flow | 1 | -2 | -2 | 0 | -0 | 1 | 2 | 10 | -10 | 4 | -8 | 37 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 70 | 77 | 86 | 54 | 133 | 31 | 4 | 12 | 49 | 60 | 31 | 18 |
Inventory Days | 14 | 2 | 76 | 2 | 3 | 3 | 9 | 9 | 8 | 11 | 17 | |
Days Payable | 214 | 164 | 133 | 216 | 55 | 57 | 59 | 19 | 20 | 20 | 11 | |
Cash Conversion Cycle | -130 | -85 | 86 | -3 | -80 | -21 | -51 | -38 | 39 | 49 | 23 | 24 |
Working Capital Days | -29 | 2 | -25 | -6 | -2 | -8 | -42 | 7 | 44 | 52 | 30 | 10 |
ROCE % | -41% | -27% | -23% | 19% | 2% | 6% | 21% | 19% | 4% | 4% | 6% | 6% |
Documents
Announcements
-
Intimation Under Regulation 30 Of SEBI (LODR) Regulations, 2015 ('SEBI Listing Regulations').
9 Sep - Shareholders in physical mode asked to submit PAN, KYC, nomination to MUFG Intime; dividends electronic from Apr 1, 2024.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
8 Sep - Publication of Newspaper Advertisement specifying, inter-alia, Notice of the 40th Annual General Meeting, Voting through Electronic Mode, Book Closure Period, Cut-off Date etc.
-
Dispatch Of Letter To Shareholders Providing Web-Link To Annual Report
6 Sep - Dispatched FY24-25 Annual Report link; AGM Sept 30, 2025; remote e-voting Sept 27–29.
-
Business Responsibility and Sustainability Reporting (BRSR)
5 Sep - Submitted Business Responsibility and Sustainability Report (BRSR) FY2024-25 on Sept 05, 2025; available on website.
-
Reg. 34 (1) Annual Report.
5 Sep - Annual Report and 40th AGM on Sept 30, 2025; office shift to Haryana; reappoint CFO; approve material RPTs.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
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.