Next Mediaworks Ltd

Next Mediaworks Ltd

₹ 7.60 2.01%
21 May - close price
About

Incorporated in 1981, Next Mediaworks Ltd. is primarily engaged in the business of FM Radio broadcasting. The Co. through its subsidiary Next Radio Ltd. runs the “Radio One” channel. [1]

Key Points

Next Radio
Next Radio Limited was among the first private players to venture into private FM broadcasting and presently has established "Radio One" as the premium FM Brand in top 7 cities of the country being Delhi, Mumbai, Chennai, Kolkata, Bangalore, Pune, and Ahmedabad. The Company operates under frequency 94.3MHz in all its cities except for the city of Ahmedabad where it operates under the frequency 95 MHz. [1]

  • Market Cap 47.9 Cr.
  • Current Price 7.60
  • High / Low 8.86 / 4.60
  • Stock P/E
  • Book Value -4.22
  • Dividend Yield 0.00 %
  • ROCE -19.5 %
  • ROE %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.49 0.31 0.22 0.23 0.31 0.22 0.29 0.27 0.22 0.26 0.17 0.19 0.34
Operating Profit -0.49 -0.31 -0.22 -0.23 -0.31 -0.22 -0.29 -0.27 -0.22 -0.26 -0.17 -0.19 -0.34
OPM %
0.00 0.02 0.00 0.04 0.01 0.00 0.00 0.00 -13.97 0.00 -7.77 0.00 0.00
Interest 0.34 0.37 0.38 0.37 0.40 0.42 0.40 0.63 0.82 0.85 0.91 0.95 1.01
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.83 -0.66 -0.60 -0.56 -0.70 -0.64 -0.69 -0.90 -15.01 -1.11 -8.85 -1.14 -1.35
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.47% 0.00% 0.00% 0.00% 0.00%
-0.83 -0.66 -0.60 -0.56 -0.70 -0.64 -0.69 -0.90 -15.08 -1.11 -8.85 -1.14 -1.35
EPS in Rs -0.12 -0.10 -0.09 -0.08 -0.10 -0.10 -0.10 -0.13 -2.25 -0.17 -1.32 -0.17 -0.20
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 0 0 1 1 1 1 0 0 0 0 0
3 3 3 2 120 2 3 2 1 1 1 1
Operating Profit -3 -3 -3 -2 -119 -1 -1 -2 -1 -1 -1 -1
OPM % -275% -14,132% -163% -92%
3 0 0 -117 118 1 1 -18 0 0 -14 -8
Interest 1 1 1 1 1 1 1 1 1 2 2 4
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -1 -4 -4 -120 -2 -1 -2 -21 -2 -3 -17 -12
Tax % 24% 0% -31% 0% 0% -2% 0% 0% 0% 0% -0% 0%
-1 -4 -5 -120 -2 -1 -2 -21 -2 -3 -17 -12
EPS in Rs -0.16 -0.60 -0.72 -18.31 -0.27 -0.20 -0.29 -3.13 -0.37 -0.38 -2.59 -1.86
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: -4%
5 Years: %
3 Years: -51%
TTM: -38%
Stock Price CAGR
10 Years: 2%
5 Years: -12%
3 Years: 19%
1 Year: 24%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 58 58 65 65 67 67 67 67 67 67 67 67
Reserves 91 87 82 -37 -36 -38 -39 -60 -63 -65 -83 -95
10 12 1 10 10 11 12 13 13 15 24 30
1 1 9 3 3 5 5 6 6 8 2 0
Total Liabilities 160 159 157 41 44 45 45 25 24 24 10 2
0 0 0 0 0 0 0 0 0 0 0 0
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 156 156 156 39 42 42 42 22 22 22 8 0
4 2 1 2 2 2 2 2 2 2 2 2
Total Assets 160 159 157 41 44 45 45 25 24 24 10 2

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-3 -3 5 -9 -1 -0 -1 -2 -1 -1 -1 -1
3 2 0 -0 0 -1 0 2 1 0 0 0
-0 1 -5 9 0 1 0 0 1 1 1 1
Net Cash Flow -0 -0 -0 0 -0 0 -0 0 -0 -0 -0 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 113 52 75 0
Inventory Days
Days Payable
Cash Conversion Cycle 113 52 75 0
Working Capital Days -46 0 -510 -227
ROCE % -2% -2% -2% -2% -1% -0% -1% -4% -6% -6% -8%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99% 74.99%
2.45% 2.45% 2.45% 2.45% 2.45% 2.45% 2.45% 2.45% 2.45% 2.45% 2.45% 2.45%
22.57% 22.57% 22.57% 22.57% 22.57% 22.56% 22.56% 22.57% 22.57% 22.56% 22.56% 22.56%
No. of Shareholders 13,80014,16214,70714,57414,74614,96215,14814,99814,95714,88214,83715,075

* 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