Media Matrix Worldwide Ltd

₹ 13.0 -0.61%

17 Sep - 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 NSE

Market Cap ₹ 1,478 Cr.
Current Price ₹ 13.0
High / Low ₹ 16.6 / 7.86
Stock P/E 493
Book Value ₹ 1.36
Dividend Yield 0.00 %
ROCE 1.92 %
ROE 1.83 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 9.60 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.
Contingent liabilities of Rs.464 Cr.
Earnings include an other income of Rs.2.78 Cr.
Working capital days have increased from 4,719 days to 14,387 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

	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:	3%
5 Years:	9%
3 Years:	-20%
1 Year:	-3%

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 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
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	14,386.69
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

Number of distribution channels
count

x	x	x	x	x	x	x	x	x	x
xx	x	x	x	x	x	x	x	x	x
x	x	x	x	x	x	x	x	x	x
x	x	x	x	x	x	x	x	x	x
							xx	xx	xx
								x	x

Please log in to see hidden values.

Number of permanent employees on parent company rolls
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

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 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	17,724	18,078	19,592	20,326	22,716	22,868	23,865	23,215	22,907	22,622	22,479	22,772

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	60.72%	59.33%	59.41%	59.41%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.01%
	39.28%	39.28%	39.28%	39.28%	39.28%	39.28%	39.29%	39.28%	40.68%	40.58%	40.57%
No. of Shareholders	3,255	3,032	2,907	2,800	3,831	18,661	18,712	19,592	23,865	22,479	22,772

* 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.

Media Matrix Worldwide Ltd

Media Matrix Worldwide Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports