Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹23 Cr.
Stock P/E
-4.4
P/B
—
Current Price
₹3.5
Book Value
₹ 0
Face Value
10
52W High
₹7.6
52W Low
₹ 3.3
Dividend Yield
0%

Next Mediaworks Overview

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.

Next Mediaworks Share Price

Live · BSE / NSE · Inception: 1981
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Next Mediaworks Quarterly Results

#(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

Next Mediaworks Profit & Loss

#(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

Next Mediaworks Balance Sheet

#(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

Next Mediaworks Cash Flow

#(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

Next Mediaworks Ratios

# 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

Growth Rates

Compounded annual
# 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%

Next Mediaworks Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 74.99 %
FII 2.45 %
DII (MF + Insurance) 0 %
Public (retail) 22.57 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 74.9974.9974.9974.9974.9974.9974.9974.9974.9974.99
FII 2.452.452.452.452.452.452.452.452.452.45
DII 0000000000
Public 22.5622.5622.5722.5722.5722.5722.5722.5722.5722.57
Others 0000000000
Total 100100100100100100100100100100

Next Mediaworks Peer Comparison

Printing And Publishing Edit Columns

Next Mediaworks Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Next Mediaworks Pros & Cons

Pros

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

Cons

  • Company has a low return on equity of 0% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp