Sharescart Research Club logo ×
Screener Research Buy Unlisted Shares Sell Unlisted Shares Startup Funding New IPO New

  • Home
  • /
  • Media Matrix World
Join Channel
Consolidated Standalone

Media Matrix World

₹9.3 0.2 | 2%

Market Cap ₹1055 Cr.

Stock P/E 149.8

P/B 4.2

Current Price ₹9.3

Book Value ₹ 2.2

Face Value 1

52W High ₹27.5

Dividend Yield 0%

52W Low ₹ 7.6

Edit Ratio

Media Matrix World Research see more...

Overview Inc. Year: 1985Industry: Film Production, Distribution & Entertainment

Media Matrix Worldwide Ltd is engaged in presenting consultancy offerings. The Company is engaged within the commercial enterprise of digital media content and working in related activities in media and entertainment enterprise. The Company's segments consist of Digital media & handset buying and selling, Call center services and Others. Its subsidiaries consist of nexG Devices Pvt Ltd (NDPL), DigiVive Services Pvt Ltd (DSPL), DigiCall Teleservices Pvt Ltd (DTPL), DigiCall Global Pvt Ltd (DGPL) and Media Matrix Enterprises Pvt Ltd (MMEPL). NDPL is engaged in the procurement and distribution of cell handsets of diverse manufacturers, together with OPPO, Karbonn, Samsung and Micromax. DSPL is engaged within the business of running mobile video over-the-top (OTT) streaming services. DTPL operates inside the business process outsourcing (BPO) section. DGPL is likewise within the BPO operations and caters to the need of international markets. MMEPL is engaged in making investments in existing/new initiatives.

Read More..

Media Matrix World Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Media Matrix World Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Operating Revenue 186 321 260 301 636 197 280 231 1126 258
Other Income 0 1 0 1 1 2 2 1 1 1
Total Income 186 322 261 302 637 199 282 233 1126 259
Total Expenditure 183 317 258 297 632 196 276 227 1121 254
Operating Profit 3 4 3 4 5 4 6 6 6 5
Interest Expense 1 3 2 3 2 1 3 3 3 3
Depreciation 0 1 0 0 0 0 0 0 0 0
Profit Before Tax 1 1 1 2 3 2 2 2 3 1
Provision for Tax 0 0 1 1 1 0 0 0 1 0
Profit After Tax 1 1 -0 1 2 2 2 2 2 1
Adjustments -0 -0 -0 -0 -1 -0 -1 -0 -1 -0
Profit After Adjustments 1 1 -0 1 1 1 2 1 1 1
Adjusted Earnings Per Share 0 0 -0 0 0 0 0 0 0 0

Media Matrix World Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Operating Revenue 135 162 137 264 648 1425 981 1111 582 947 1415 1895
Other Income 3 1 1 7 9 8 9 4 7 2 6 5
Total Income 137 163 139 270 657 1433 990 1115 588 948 1421 1900
Total Expenditure 169 172 144 241 650 1424 974 1099 578 935 1403 1878
Operating Profit -31 -10 -5 30 6 8 16 16 10 13 19 23
Interest Expense 4 3 4 6 5 4 2 2 4 7 9 12
Depreciation 12 21 15 13 4 2 2 2 2 2 1 0
Profit Before Tax -48 -34 -25 10 -35 100 12 12 4 5 9 8
Provision for Tax 0 0 0 0 0 -1 4 8 2 2 2 1
Profit After Tax -48 -34 -25 10 -35 101 8 4 2 2 7 7
Adjustments 0 0 0 0 0 0 -4 2 -1 -1 -2 -2
Profit After Adjustments -48 -34 -25 10 -35 101 5 6 1 1 5 5
Adjusted Earnings Per Share -0.4 -0.3 -0.2 0.1 -0.3 0.9 0 0.1 0 0 0 0

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 49% 8% -0% 26%
Operating Profit CAGR 46% 6% 19% 0%
PAT CAGR 250% 21% -41% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -48% -3% 25% 5%
ROE Average 4% 2% 6% -12%
ROCE Average 6% 5% 12% 5%

Media Matrix World Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 83 45 19 34 29 67 37 77 222 130 266
Minority's Interest 0 0 0 0 0 0 9 7 8 12 23
Borrowings 3 25 24 14 86 0 1 0 38 51 2
Current Liability 79 61 78 111 370 232 156 198 71 102 198
Other Liabilities & Provisions 2 2 1 1 0 -9 -8 -1 -1 -0 0
Total Liabilities 166 133 122 161 485 291 194 281 338 294 489
Loans 0 0 0 0 0 0 0 0 0 0 0
Investments 8 4 0 0 88 30 3 38 181 88 223
Fixed Assets 75 54 42 35 12 5 6 4 2 2 4
Other Loans 7 7 10 9 15 0 0 4 4 1 1
Other Non Current Assets 0 0 0 1 0 0 0 0 0 0 0
Current Assets 77 68 70 116 369 256 185 235 150 203 262
Total Assets 166 133 122 161 485 291 194 281 338 294 489

Media Matrix World Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 4 6 3 1 1 1 2 5 15 5 9
Cash Flow from Operating Activities -57 -11 -3 15 53 42 93 -137 -170 -59 31
Cash Flow from Investing Activities -17 1 0 -13 -89 43 -69 134 106 38 -56
Cash Flow from Financing Activities 76 8 1 -1 36 -83 -21 14 54 24 17
Net Cash Inflow / Outflow 1 -2 -2 0 -0 1 2 10 -10 4 -8
Closing Cash & Cash Equivalent 6 3 1 1 1 2 5 15 5 9 1

Media Matrix World Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) -0.42 -0.3 -0.22 0.09 -0.31 0.89 0.04 0.05 0.01 0.01 0.04
CEPS(Rs) -0.32 -0.11 -0.09 0.21 -0.27 0.91 0.09 0.05 0.04 0.03 0.07
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 0.73 0.39 0.17 0.3 0.25 0.59 0.32 0.68 1.96 1.14 2.35
Net Profit Margin -35.41 -20.85 -18.38 3.83 -5.4 7.07 0.86 0.35 0.41 0.25 0.5
Operating Margin -32.53 -18.92 -15.05 6.13 -4.57 7.29 1.46 1.26 1.37 1.21 1.27
PBT Margin -35.35 -20.83 -18.25 3.98 -5.37 7.03 1.24 1.1 0.77 0.49 0.64
ROA(%) -30.57 -22.51 -19.82 7.14 -10.83 25.95 3.49 1.66 0.78 0.75 1.8
ROE(%) -166.67 -52.79 -78.7 37.56 -110.94 209.9 16.28 6.91 1.61 1.34 3.56
ROCE(%) -41.12 -27.48 -23.39 18.68 -26.59 96.12 23.01 21.25 4.1 4.37 5.88
Price/Earnings(x) 0 0 0 88.05 0 5.97 88.67 87.2 1079.44 998.33 374.43
Price/Book(x) 4.68 15.14 46.42 25.9 0 8.93 11.65 7.01 5.9 10.48 7.04
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 3.12 4.49 7 3.59 0.33 0.43 0.43 0.49 2.36 1.52 1.4
EV/Core EBITDA(x) -13.49 -75.17 -180.53 31.96 33.53 74.68 26.49 34.32 141.48 110.5 106.37
Interest Earned Growth(%) -46.25 19.94 -14.89 91.88 145.51 119.99 -31.14 13.25 -47.65 62.8 49.49
Net Profit Growth -41.13 29.38 24.97 140.02 -445.64 388.19 -91.6 -53.58 -38.58 -2.13 198.17
EPS Growth(%) 87.43 29.37 24.99 140.03 -445.64 388.2 -95.22 28.66 -80.44 12.15 268.33
Interest Coverage(x) % -11.55 -9.89 -4.71 2.86 -5.73 27.28 6.49 7.96 2.26 1.68 2.03

Media Matrix World Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 60.72 60.72 60.72 60.72 60.72 60.72 60.14 60.14 59.32 59.32
FII 0 0 0 0 0 0 0 0 0 0.01
DII 0 0 0 0 0 0 0 0 0 0
Public 39.28 39.28 39.28 39.28 39.28 39.28 39.86 39.86 40.68 40.67
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

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

Cons

  • Company has a low return on equity of 2% over the last 3 years.
  • Debtor days have increased from 15.75 to 16.45days.
  • Stock is trading at 4.2 times its book value.
  • The company has delivered a poor profit growth of -41% over past five 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.

Media Matrix World News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!