Printing And Publishing · Founded 1981 · www.nextmediaworks.com · BSE 532416 · NSE MID-DAY MULT · ISIN INE747B01016
No Notes Added Yet
Business
Next Mediaworks Ltd. is primarily engaged in the business of radio broadcasting and related activities. The company operates through its subsidiary, Next Radio Ltd., which owns and operates the "Radio One" brand. Radio One is an international hit music station, targeting an urban, affluent, and English-speaking demographic across major Indian cities like Mumbai, Delhi, Bengaluru, Chennai, Pune, Kolkata, and Ahmedabad. The core business model revolves around creating and curating audio content (music, talk shows, news updates) and generating revenue primarily through the sale of advertising slots to various brands and businesses. Additionally, it may derive some revenue from events, brand activations, and content solutions.
Revenue Mix
Next Mediaworks' primary revenue stream comes from its "Broadcasting and Allied Activities." While specific, granular revenue breakdowns are not always provided, the vast majority of its income is derived from advertising sales on its radio stations. Any other activities like events or content solutions typically fall under or are closely related to its core broadcasting segment.
Industry
Next Mediaworks operates within the Indian Media & Entertainment (M&E) industry, specifically in the radio broadcasting sub-segment. The industry is characterized by intense competition from other radio players (e.g., Radio Mirchi, Big FM, Red FM, Fever FM), as well as from digital music streaming platforms (e.g., Spotify, Gaana, JioSaavn), podcasts, and other advertising mediums (TV, digital, print). The industry is also subject to significant regulatory oversight from bodies like the Ministry of Information and Broadcasting (MIB) and TRAI regarding licensing, content, and pricing. Radio One positions itself as a premium "international hits" station, aiming to carve out a niche among specific urban audiences who prefer global music and lifestyle content, differentiating itself from stations that predominantly play Bollywood or regional music.
MOAT
Brand Recognition: Radio One has established a recognizable brand name in the specific urban markets it operates in, particularly among its target demographic.
Regulatory Licenses: Radio broadcasting licenses are a significant barrier to entry, as they are limited, expensive, and require government approval, providing a form of protection.
Content Curation & Programming: Its differentiated focus on international music and specific content appeals to a niche audience, creating a degree of listener loyalty.
Established Advertising Relationships: Over time, the company has built relationships with advertisers and media buying agencies.
Growth Drivers
Increased Advertising Spends: Overall growth in the Indian economy and corporate advertising budgets, particularly as businesses increasingly target urban consumers.
Digital Integration & Monetization: Expansion into digital audio platforms (podcasts, online streaming of radio content) and exploring new monetization avenues beyond traditional radio advertising.
Urbanization & Changing Lifestyles: Growing urban populations with disposable incomes and demand for diverse entertainment and information.
Content Innovation: The ability to continually innovate content and programming to retain and attract listeners in a competitive environment.
Risks
Advertising Slump: Economic slowdowns can directly impact advertising revenues, which is the company's primary income source.
Competition from Digital: Growing listener shift towards digital music streaming, podcasts, and other online content platforms poses a significant threat.
Regulatory Changes: Adverse changes in government policies regarding licensing fees, content restrictions, or ownership rules can impact operations and profitability.
High Operating Costs: The business involves significant fixed costs related to licenses, infrastructure, talent, and content acquisition.
Audience Fragmentation: Increasing options for consumers can lead to fragmentation of the listenership, making it harder to attract and retain a mass audience.
Management & Ownership
Next Mediaworks Ltd. has undergone significant changes in its ownership structure. While it was historically associated with the HT Media Group, the promoter group has evolved. As per recent disclosures, the promoter group includes individuals like Mr. Harshad Kothari and related entities. Management quality typically relies on the experience of its leadership team in the media and entertainment sector, particularly in radio broadcasting, and their ability to navigate the evolving media landscape. Promoter holding levels can influence strategic direction and long-term vision.
Outlook
Next Mediaworks faces a mixed outlook. The enduring power of radio as a local, real-time medium, especially for reaching audiences in transit and delivering local news/updates, presents a resilient base. A growing Indian economy and increasing advertising spends from brands targeting urban consumers could provide tailwinds, especially for its niche 'international hits' positioning. The potential for digital expansion and new monetization models for audio content also offers growth avenues. However, the company operates in a highly competitive and rapidly evolving media landscape. The ongoing shift in consumer preferences towards digital platforms, the constant pressure on advertising rates from a multitude of media options, and potential regulatory headwinds pose significant challenges. Its ability to innovate content, effectively leverage digital platforms, and maintain strong advertiser relationships will be crucial for sustained performance in the coming years.
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 10 | 10 | 9 | 8 | 11 | 11 | 9 | 8 | 10 | 3 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 0 |
| Total Income | 12 | 11 | 10 | 9 | 12 | 12 | 10 | 9 | 11 | 3 |
| Total Expenditure | 10 | 11 | 10 | 9 | 10 | 12 | 10 | 9 | 10 | 3 |
| Operating Profit | 2 | 1 | 0 | 0 | 1 | 0 | -0 | 0 | 1 | -0 |
| Interest | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 3 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -4 | 0 | -7 | 0 | 0 | 0 | 79 |
| Profit Before Tax | -5 | -6 | -7 | -12 | -6 | -14 | -7 | -8 | -6 | 75 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -5 | -6 | -7 | -12 | -6 | -14 | -7 | -8 | -6 | 75 |
| Adjustments | 2 | 2 | 3 | 5 | 2 | 6 | 3 | 3 | 3 | 1 |
| Profit After Adjustments | -3 | -4 | -4 | -6 | -4 | -8 | -4 | -5 | -4 | 76 |
| Adjusted Earnings Per Share | -0.5 | -0.5 | -0.6 | -1 | -0.5 | -1.2 | -0.7 | -0.7 | -0.6 | 11.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 65 | 76 | 78 | 75 | 69 | 52 | 19 | 26 | 36 | 38 | 30 | 30 |
| Other Income | 3 | 4 | 3 | 3 | 2 | 6 | 2 | 5 | 5 | 4 | 4 | 4 |
| Total Income | 68 | 80 | 81 | 78 | 71 | 58 | 22 | 30 | 41 | 43 | 34 | 33 |
| Total Expenditure | 46 | 64 | 66 | 64 | 66 | 57 | 39 | 36 | 38 | 41 | 33 | 32 |
| Operating Profit | 22 | 17 | 15 | 14 | 5 | 2 | -17 | -6 | 3 | 2 | 1 | 1 |
| Interest | 3 | 7 | 11 | 10 | 9 | 11 | 12 | 16 | 18 | 21 | 20 | 21 |
| Depreciation | 14 | 14 | 12 | 11 | 11 | 13 | 10 | 9 | 9 | 9 | 6 | 7 |
| Exceptional Income / Expenses | 0 | -55 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | -12 | 79 | 79 |
| Profit Before Tax | 6 | -58 | -8 | -8 | -14 | -51 | -39 | -31 | -24 | -39 | 54 | 54 |
| Provision for Tax | 4 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 2 | -96 | -8 | -8 | -14 | -51 | -39 | -31 | -24 | -39 | 54 | 54 |
| Adjustments | -2 | 11 | 3 | 3 | 6 | 24 | 18 | 14 | 10 | 17 | 10 | 10 |
| Profit After Adjustments | 0 | -85 | -6 | -5 | -8 | -27 | -21 | -17 | -14 | -22 | 64 | 63 |
| Adjusted Earnings Per Share | 0 | -13.1 | -0.8 | -0.7 | -1.3 | -4 | -3.2 | -2.5 | -2.1 | -3.3 | 9.5 | 9.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -21% | 5% | -10% | -7% |
| Operating Profit CAGR | -50% | 0% | -13% | -27% |
| PAT CAGR | 0% | 0% | 0% | 39% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -48% | -24% | -9% | -16% |
| ROE Average | 0% | 0% | 0% | -23% |
| ROCE Average | 126% | 34% | 10% | -3% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 122 | 62 | 28 | 23 | 14 | -13 | -35 | -52 | -66 | -88 | -25 |
| Minority's Interest | 13 | 3 | 34 | 31 | 26 | 2 | -16 | -30 | -40 | -56 | 0 |
| Borrowings | 3 | 65 | 49 | 35 | 22 | 69 | 115 | 139 | 169 | 196 | 34 |
| Other Non-Current Liabilities | -37 | 19 | 17 | 19 | 1 | 23 | 22 | 30 | 17 | 15 | 0 |
| Total Current Liabilities | 23 | 23 | 33 | 50 | 84 | 37 | 16 | 13 | 11 | 12 | 0 |
| Total Liabilities | 124 | 172 | 162 | 159 | 147 | 117 | 102 | 101 | 92 | 79 | 10 |
| Fixed Assets | 76 | 135 | 126 | 115 | 105 | 88 | 79 | 70 | 63 | 43 | 0 |
| Other Non-Current Assets | 7 | 11 | 9 | 8 | 9 | 8 | 5 | 5 | 4 | 6 | 10 |
| Total Current Assets | 41 | 26 | 27 | 36 | 33 | 22 | 18 | 26 | 25 | 30 | 0 |
| Total Assets | 124 | 172 | 162 | 159 | 147 | 117 | 102 | 101 | 92 | 79 | 10 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 19 | 2 | 2 | 6 | 2 | 2 | 2 | 3 | 3 | 8 |
| Cash Flow from Operating Activities | 42 | 13 | 25 | 24 | 15 | -23 | -13 | -11 | -1 | 2 | -1 |
| Cash Flow from Investing Activities | 1 | -126 | -1 | -2 | 0 | -0 | 1 | -5 | 3 | -2 | -2 |
| Cash Flow from Financing Activities | -27 | 97 | -24 | -17 | -21 | 24 | 12 | 17 | -2 | 5 | -3 |
| Net Cash Inflow / Outflow | 16 | -16 | -1 | 5 | -5 | 0 | 0 | 2 | 0 | 4 | -7 |
| Closing Cash & Cash Equivalent | 19 | 3 | 2 | 6 | 2 | 2 | 2 | 3 | 3 | 8 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.02 | -13.06 | -0.83 | -0.74 | -1.26 | -4.04 | -3.21 | -2.54 | -2.12 | -3.32 | 9.51 |
| CEPS(Rs) | 2.41 | -12.59 | 0.5 | 0.5 | -0.56 | -5.81 | -4.44 | -3.21 | -2.32 | -4.52 | 8.95 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 18.73 | 5.66 | 4.19 | 3.47 | 2.09 | -1.96 | -5.18 | -7.7 | -9.83 | -13.14 | -3.74 |
| Core EBITDA Margin(%) | 29.5 | 16.61 | 15 | 14.37 | 3.65 | -8.88 | -101.44 | -39.28 | -4.88 | -5.73 | -8.31 |
| EBIT Margin(%) | 13.32 | -67.75 | 3.98 | 3.38 | -7.76 | -78.42 | -138.43 | -57.79 | -16.61 | -47.07 | 243.95 |
| Pre Tax Margin(%) | 8.85 | -76.33 | -10.44 | -10.21 | -20.82 | -99.13 | -201.08 | -119.72 | -67.12 | -100.91 | 177.55 |
| PAT Margin (%) | 3.08 | -125.49 | -10.44 | -10.24 | -20.82 | -99.21 | -201.28 | -119.84 | -67.23 | -100.91 | 177.55 |
| Cash Profit Margin (%) | 23.93 | -107.72 | 4.31 | 4.45 | -5.46 | -74.91 | -152.44 | -83.55 | -42.76 | -78.73 | 197.46 |
| ROA(%) | 1.63 | -64.61 | -4.89 | -4.79 | -9.36 | -39.03 | -35.79 | -30.32 | -25.29 | -45.33 | 121.64 |
| ROE(%) | 1.7 | -120.56 | -25.14 | -30 | -76.86 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 6.41 | -37.83 | 2.64 | 2.74 | -6.69 | -55.49 | -34.13 | -17.65 | -6.3 | -17.04 | 125.71 |
| Receivable days | 89.78 | 82.71 | 92.25 | 108.98 | 135.16 | 143.8 | 199.45 | 133.64 | 134.62 | 132.7 | 0 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 586.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.66 |
| Price/Book(x) | 0.71 | 2.83 | 5.26 | 4.07 | 13.08 | -4.51 | -0.69 | -0.7 | -0.43 | -0.5 | -1.68 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.19 | 2.69 | 2.71 | 2.06 | 3.43 | 2.85 | 7.01 | 6.68 | 5.35 | 6.05 | 2.52 |
| EV/Core EBITDA(x) | 3.49 | 12.2 | 14.46 | 11.4 | 48.29 | 78.65 | -7.82 | -31.03 | 67.99 | 104.5 | 61.57 |
| Net Sales Growth(%) | 10.96 | 16.44 | 2.4 | -3.87 | -8.45 | -24.41 | -62.44 | 31.66 | 41.27 | 5.85 | -20.95 |
| EBIT Growth(%) | 47.69 | -692.31 | 106.02 | -18.4 | -310.15 | -663.8 | 33.69 | 45.03 | 59.41 | -200 | 509.69 |
| PAT Growth(%) | 303.55 | -4837.42 | 91.48 | 5.78 | -86.23 | -260.1 | 23.8 | 21.62 | 20.75 | -58.88 | 239.08 |
| EPS Growth(%) | 107.77 | 0 | 93.63 | 10.63 | -69.21 | -221.25 | 20.57 | 20.72 | 16.86 | -56.75 | 386.74 |
| Debt/Equity(x) | 0.09 | 1.27 | 2.38 | 2.89 | 3.94 | -6.91 | -3.33 | -2.7 | -2.58 | -2.23 | -1.38 |
| Current Ratio(x) | 1.79 | 1.16 | 0.81 | 0.72 | 0.39 | 0.58 | 1.16 | 2 | 2.26 | 2.59 | 0.42 |
| Quick Ratio(x) | 1.79 | 1.16 | 0.81 | 0.72 | 0.39 | 0.58 | 1.16 | 2 | 2.26 | 2.59 | 0.42 |
| Interest Cover(x) | 2.98 | -7.9 | 0.28 | 0.25 | -0.59 | -3.79 | -2.21 | -0.93 | -0.33 | -0.87 | 3.67 |
| Total Debt/Mcap(x) | 0.12 | 0.75 | 0.45 | 0.71 | 0.3 | 1.53 | 4.81 | 3.88 | 5.96 | 4.5 | 0.82 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 |
| FII | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 22.56 | 22.56 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 |
| FII | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -21% | +5% | -10% | -7% |
| Operating Profit CAGR | -50% | — | -13% | -27% |
| PAT CAGR | — | — | — | +39% |
| Share Price CAGR | -48% | -24% | -9% | -16% |
| ROE Average | 0% | 0% | 0% | -23% |
| ROCE Average | +126% | +34% | +10% | -3% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 | 74.99 |
| FII | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 | 2.45 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 22.56 | 22.56 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 |
| FII | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 | 6.69 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.