Media Matrix Worldwide Ltd

AI
Media Matrix Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Media Matrix Worldwide Ltd

₹ 21.0 6.42%
09 Oct - close price
mmwlindia.com BSE: 512267 NSE: MMWL
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 NSE
  • Market Cap ₹ 2,383 Cr.
  • Current Price ₹ 21.0
  • High / Low ₹ 21.6 / 7.86
  • Stock P/E 794
  • Book Value ₹ 1.36
  • Dividend Yield 0.00 %
  • ROCE 1.92 %
  • ROE 1.83 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 15.5 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 5.12% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 1.38% over last 3 years.
  • Earnings include an other income of Rs.2.78 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.

Peer comparison

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

Part of Nifty Waves

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
0.75 0.75 0.78 0.77 0.77 0.77 0.78 0.74 0.80 0.80 0.80 1.45 1.10
0.66 0.66 0.62 0.67 0.57 0.69 0.66 0.93 0.62 0.86 0.74 1.11 0.80
Operating Profit 0.09 0.09 0.16 0.10 0.20 0.08 0.12 -0.19 0.18 -0.06 0.06 0.34 0.30
OPM % 12.00% 12.00% 20.51% 12.99% 25.97% 10.39% 15.38% -25.68% 22.50% -7.50% 7.50% 23.45% 27.27%
0.14 0.15 0.48 0.42 0.51 0.59 0.59 0.57 0.58 0.65 0.72 0.71 0.70
Interest 0.02 0.02 0.02 0.01 0.02 0.01 0.01 0.02 0.03 0.03 0.03 0.01 0.01
Depreciation 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06
Profit before tax 0.15 0.16 0.56 0.45 0.63 0.60 0.64 0.30 0.67 0.50 0.69 0.98 0.93
Tax % -0.00% 6.25% 5.36% 2.22% 4.76% 3.33% 1.56% -20.00% 4.48% -8.00% -0.00% 6.12% 7.53%
0.15 0.15 0.54 0.44 0.59 0.57 0.63 0.37 0.65 0.53 0.69 0.92 0.86
EPS in Rs 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.01 0.00 0.01 0.01 0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
2.58 3.13 3.60 2.86 3.00 3.00 3.00 3.25 3.30 3.05 3.06 3.85 4.15
2.72 2.90 2.97 3.03 2.87 2.71 2.89 3.13 3.03 2.60 2.86 3.33 3.51
Operating Profit -0.14 0.23 0.63 -0.17 0.13 0.29 0.11 0.12 0.27 0.45 0.20 0.52 0.64
OPM % -5.43% 7.35% 17.50% -5.94% 4.33% 9.67% 3.67% 3.69% 8.18% 14.75% 6.54% 13.51% 15.42%
0.72 0.36 0.15 -21.11 0.28 0.38 0.41 0.48 0.70 1.18 2.26 2.66 2.78
Interest -0.00 -0.00 -0.00 -0.00 0.01 0.04 0.03 0.02 0.04 0.06 0.06 0.10 0.08
Depreciation 0.02 0.02 0.02 0.01 -0.00 0.20 0.15 0.05 0.12 0.24 0.24 0.24 0.24
Profit before tax 0.56 0.57 0.76 -21.29 0.40 0.43 0.34 0.53 0.81 1.33 2.16 2.84 3.10
Tax % 33.93% 33.33% 34.21% 0.09% 32.50% 27.91% 23.53% 9.43% 16.05% 3.01% 0.46% 1.76%
0.36 0.38 0.51 -21.31 0.27 0.31 0.27 0.49 0.68 1.29 2.16 2.79 3.00
EPS in Rs 0.00 0.00 0.00 -0.19 0.00 0.00 0.00 0.00 0.01 0.01 0.02 0.02 0.03
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: 5%
3 Years: 5%
TTM: 34%
Compounded Profit Growth
10 Years: 21%
5 Years: 60%
3 Years: 60%
TTM: 35%
Stock Price CAGR
10 Years: 9%
5 Years: 20%
3 Years: -4%
1 Year: 95%
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
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 52.72 53.11 53.61 32.30 32.53 32.83 33.11 33.58 34.31 35.59 37.74 40.53
-0.00 -0.00 -0.00 -0.00 -0.00 0.37 0.13 0.09 0.75 0.62 0.86 0.30
1.36 1.06 1.18 1.10 1.32 1.18 1.47 0.70 1.40 2.49 2.33 2.92
Total Liabilities 167.35 167.44 168.06 146.67 147.12 147.65 147.98 147.64 149.73 151.97 154.20 157.02
0.14 0.07 0.01 0.01 -0.00 0.35 0.14 0.09 1.51 1.27 1.03 0.79
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 141.91 161.56 161.56 145.54 145.56 145.56 145.56 145.87 146.74 148.82 150.88 153.81
25.30 5.81 6.49 1.12 1.56 1.74 2.28 1.68 1.48 1.88 2.29 2.42
Total Assets 167.35 167.44 168.06 146.67 147.12 147.65 147.98 147.64 149.73 151.97 154.20 157.02

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
5.91 16.67 0.84 -0.24 0.30 0.20 1.08 -0.90 0.57 0.24 -0.41 0.66
-7.27 -16.65 -0.94 0.20 -0.26 0.27 0.04 0.11 -0.72 0.01 0.01 -0.02
-0.00 -0.00 -0.00 -0.00 -0.00 -0.21 -0.14 -0.05 -0.12 -0.18 0.20 -0.65
Net Cash Flow -1.35 0.02 -0.09 -0.05 0.04 0.26 0.97 -0.84 -0.27 0.07 -0.20 -0.01
Free Cash Flow 5.90 16.67 0.85 -0.24 0.30 0.20 1.07 -0.91 -0.19 0.24 -0.41 0.66
CFO/OP -4,457% 7,226% 171% 124% 462% 176% 655% -575% 289% 122% -50% 202%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days -0.00 67.64 37.51 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Inventory Days
Days Payable
Cash Conversion Cycle -0.00 67.64 37.51 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Working Capital Days 3,016.20 529.42 526.21 -6.38 -14.60 -12.17 -74.22 60.65 -97.33 -157.97 -71.57 -39.82
ROCE % 0.34% 0.37% 0.48% 0.07% 0.28% 0.32% 0.25% 0.37% 0.58% 0.93% 1.47% 1.92%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Number of permanent employees on parent company rolls
count

Log in to view insights

Please log in to see hidden values.

Login
Number of distribution channels
count
Number of product categories distributed
count
Total number of brand partnerships
count
nexG Devices turnover growth (YoY)
%
Number of e-commerce and quick commerce partners
count
Number of large format retail stores served
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
60.72% 60.72% 60.72% 60.15% 60.15% 59.33% 59.33% 59.33% 59.33% 59.33% 59.41% 59.41%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.01%
39.28% 39.28% 39.28% 39.86% 39.86% 40.68% 40.68% 40.66% 40.68% 40.66% 40.58% 40.57%
No. of Shareholders 17,72418,07819,59220,32622,71622,86823,86523,21522,90722,62222,47922,772

* 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.

Documents

Announcements

Annual reports

Right Issue