Media Matrix Worldwide Ltd

₹ 15.9 0.06%

26 Aug 9:09 a.m.

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 ₹ 1,803 Cr.
Current Price ₹ 15.9
High / Low ₹ 16.6 / 7.86
Stock P/E 254
Book Value ₹ 0.59
Dividend Yield 0.00 %
ROCE 9.78 %
ROE 6.75 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is expected to give good quarter
Company has delivered good profit growth of 23.2% CAGR over last 5 years
Company's median sales growth is 41.4% of last 10 years
Company's working capital requirements have reduced from 26.0 days to 18.4 days

Cons

Stock is trading at 26.9 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of 2.56% over past five years.
Company has a low return on equity of 3.05% over last 3 years.

* 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

Consolidated Figures in Rs. Crores / View Standalone

	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
	301.26	636.31	197.43	280.31	231.29	1,125.60	258.36	271.78	233.65	386.22	336.42	300.67	428.45
	297.39	632.10	195.56	276.07	226.93	1,120.56	254.21	266.40	228.93	379.90	332.34	295.26	422.01
Operating Profit	3.87	4.21	1.87	4.24	4.36	5.04	4.15	5.38	4.72	6.32	4.08	5.41	6.44
OPM %	1.28%	0.66%	0.95%	1.51%	1.89%	0.45%	1.61%	1.98%	2.02%	1.64%	1.21%	1.80%	1.50%
	0.58	0.50	1.71	1.67	1.46	0.89	0.81	0.31	1.22	0.83	1.41	1.06	2.17
Interest	2.50	1.76	1.27	3.29	3.42	3.16	3.45	3.87	3.58	4.42	2.77	3.61	4.03
Depreciation	0.14	0.20	0.19	0.19	0.20	0.20	0.20	0.19	0.17	0.17	0.17	0.17	0.17
Profit before tax	1.81	2.75	2.12	2.43	2.20	2.57	1.31	1.63	2.19	2.56	2.55	2.69	4.41
Tax %	30.94%	33.09%	23.11%	4.12%	17.27%	19.84%	21.37%	129.45%	16.89%	20.31%	18.43%	22.68%	18.82%
	1.24	1.83	1.64	2.34	1.83	2.05	1.04	-0.48	1.81	2.04	2.07	2.08	3.58
EPS in Rs	0.01	0.01	0.01	0.02	0.01	0.01	0.01	-0.00	0.01	0.01	0.01	0.01	0.02
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	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
	162	137	264	648	1,425	980	1,108	579	945	1,412	1,884	1,257	1,452
	172	144	241	650	1,424	974	1,096	576	933	1,398	1,865	1,236	1,430
Operating Profit	-11	-7	23	-3	0	7	12	3	11	14	19	21	22
OPM %	-7%	-4.8%	9%	-0.5%	0.0%	0.7%	1.1%	0.6%	1.2%	1.0%	1.0%	1.6%	1.5%
	1	1	7	-22	106	9	4	7	2	4	3	5	5
Interest	3	4	6	5	4	2	2	4	7	9	14	14	15
Depreciation	21	15	13	4	2	2	2	2	2	1	1	1	1
Profit before tax	-34	-25	10	-35	100	12	12	4	5	9	8	10	12
Tax %	0%	1%	4%	0%	-1%	30%	68%	46%	49%	23%	42%	20%
	-34	-25	10	-35	101	8	4	2	2	7	4	8	10
EPS in Rs	-0.30	-0.22	0.09	-0.31	0.89	0.07	0.02	0.01	0.01	0.04	0.03	0.05	0.05
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	25%
5 Years:	3%
3 Years:	10%
TTM:	-23%

Compounded Profit Growth
10 Years:	8%
5 Years:	23%
3 Years:	63%
TTM:	101%

Stock Price CAGR
10 Years:	5%
5 Years:	21%
3 Years:	-7%
1 Year:	22%

Return on Equity
10 Years:	4%
5 Years:	2%
3 Years:	3%
Last Year:	7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	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	113	113	113	113	113	113	113	113	113	113	113
Reserves	-69	-94	-79	-85	-46	-77	-36	108	16	153	-7	-46
	53	60	59	100	20	3	18	74	100	115	167	108
	35	43	67	356	213	163	187	43	65	108	88	63
Total Liabilities	133	122	161	485	300	202	282	339	295	489	362	238
	54	42	35	12	5	6	4	2	2	4	3	3
CWIP	0	0	1	0	0	0	0	0	0	0	0	0
Investments	4	0	5	88	30	3	38	181	88	223	94	31
	75	80	120	384	266	193	241	155	204	262	265	204
Total Assets	133	122	161	485	300	202	282	339	295	489	362	238

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-11	-3	15	53	42	93	-137	-170	-59	31	-26	14
	1	0	-13	-89	43	-69	134	106	38	-56	21	48
	8	1	-1	36	-83	-21	14	54	24	17	42	-72
Net Cash Flow	-2	-2	0	-0	1	2	10	-10	4	-8	37	-10
Free Cash Flow	-15	-7	8	50	48	93	-137	-170	-59	28	-26	15
CFO/OP	99%	44%	66%	-1,797%	24,418%	1,429%	-1,165%	-5,288%	-479%	242%	-115%	85%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	77	86	54	133	31	4	12	49	60	31	18	25
Inventory Days	2		76	2	3	3	9	9	8	11	17	23
Days Payable	164		133	216	55	57	59	19	20	20	11	7
Cash Conversion Cycle	-85	86	-3	-80	-21	-51	-38	39	49	23	24	42
Working Capital Days	2	-25	-6	-2	-8	-42	7	44	52	30	30	18
ROCE %	-27%	-23%	19%	2%	6%	21%	19%	4%	4%	6%	6%	10%

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 ・Standalone data

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 ・Standalone data

Number of product categories distributed
count ・Standalone data

Total number of brand partnerships
count ・Standalone data

nexG Devices turnover growth (YoY)
% ・Standalone data

Number of e-commerce and quick commerce partners
count ・Standalone data

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