Next Mediaworks Limited (NEXTMEDIA)

Loading page…

Next Mediaworks Limited (NEXTMEDIA) · mywealthgrid

About

Next Mediaworks Limited operates in Media & Entertainment within the Consumer Discretionary sector.

Face value: ₹10

Market cap

₹24 Cr

P/E

0.4×

P/B

—

Dividend yield

ROE

—

ROCE

-12.5%

Debt / equity

—

OPM

-8.3%

EPS (TTM)

₹9.5

Book value

₹-3.7

52-week high

—

52-week low

—

2,488 historical price candles were omitted because the exchange source has not been verified.

₹3.6-3.2%1Y

Quick read

rule-based

Pros

+High promoter holding of 75% with no pledge

Cons

−Low return on equity of 4.7% (3-yr avg)
−Revenue shrank over the last 5 years (-10.2% a year)
−Weak interest coverage of -0.2×

Research score

Structured signal from quality, growth, valuation and momentum.

37/100

Business quality: 0
Growth: 11
Valuation: 100

Revenue & net profit

₹ crore, by fiscal year

RevenuePAT

Margins

% of revenue, by fiscal year

OPMPAT margin

Peers

Comparable companies from the narrowest available industry classification.

Screen this industry Compare top 5 side-by-side

Company	Mkt Cap	EV	Revenue	EBITDA	OPM	PAT	NPM	ROCE	ROE	WC Days
Prime Focus LimitedPFOCUSPFOCUS	₹23,400 Cr	₹28,341 Cr	₹4,919 Cr	₹1,438 Cr	30.4%	₹116 Cr	6.5%	25.2%	15.4%	-5
Saregama India LimitedSAREGAMASAREGAMA	₹9,539 Cr	₹9,609 Cr	₹1,041 Cr	₹375 Cr	34.2%	₹222 Cr	20.9%	17.1%	12.6%	114
Tips Music LimitedTIPSMUSICTIPSMUSIC	₹8,233 Cr	₹8,233 Cr	₹394 Cr	₹273 Cr	73.4%	₹215 Cr	57.7%	118%	92.3%	-15
Network18 Media & Investments LimitedNETWORK18NETWORK18	₹3,921 Cr	₹7,034 Cr	₹2,169 Cr	₹47 Cr	2.1%	₹-35 Cr	7.3%	-1.2%	3.2%	59
Balaji Telefilms LimitedBALAJITELEBALAJITELE	₹1,098 Cr	₹1,111 Cr	₹378 Cr	₹-30 Cr	-31.2%	₹-21 Cr	-23.6%	-9.7%	-7.7%	306
Entertainment Network (India) LimitedENILENIL	₹445 Cr	₹445 Cr	₹562 Cr	₹46 Cr	8%	₹-8 Cr	-1.3%	-0.8%	-1%	-7
Shemaroo Entertainment LimitedSHEMAROOSHEMAROO	₹331 Cr	₹630 Cr	₹575 Cr	₹-211 Cr	-45.4%	₹-180 Cr	-37.4%	-69.9%	-58.8%	181
Music Broadcast LimitedRADIOCITYRADIOCITY	₹203 Cr	₹203 Cr	₹170 Cr	₹-36 Cr	-25.5%	₹-42 Cr	-30.6%	-9.1%	-11.3%	84
Starbeam Ventures LtdSTARBEAMSTARBEAM	₹59 Cr	₹66 Cr	₹12 Cr	₹8 Cr	68.7%	₹2 Cr	15.4%	3.8%	2.4%	-489
Next Mediaworks LimitedNEXTMEDIANEXTMEDIA	₹24 Cr	₹58 Cr	₹30 Cr	₹-3 Cr	-8.3%	₹64 Cr	177.6%	-12.5%	—	-1
Shalimar Productions LtdSHALPROSHALPRO	₹24 Cr	₹26 Cr	₹3 Cr	₹-0 Cr	-612.5%	₹-1 Cr	-743.8%	-1.2%	-1.2%	54,142
Radaan Mediaworks India LimitedRADAANRADAAN	₹16 Cr	₹31 Cr	₹7 Cr	₹-3 Cr	-76.9%	₹-4 Cr	-88.7%	—	—	-9

Loading peers…

Financials

Reported profit and loss, balance sheet, cash flow and growth history.

Annual Quarterly

Consolidated Standalone

Consolidated figures · ₹ crore

₹ Cr	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	17	17	69	52	19	26	36	38	30
	15	15	66	57	39	36	38	41	33
	2	2	3	-5	-20	-10	-1	-2	-3
OPM %	11.7%	11.7%	3.7%	-8.9%	-101.4%	-39.3%	-4%	-5.7%	-8.3%
Depreciation	3	3	11	13	10	9	9	9	6
Interest	3	3	9	11	12	16	19	21	20
	1	1	3	-23	2	5	5	-7	83
Profit before tax	-3	-3	-14	-51	-39	-31	-24	-39	54
Tax	0	0	0	0	0	0	0	0	0
Tax %	0%	0%	0%	0.1%	0.1%	0.1%	0.2%	0%	0%
PAT	-3	-3	-14	-51	-39	-31	-24	-39	54
PAT margin %	-15.2%	-15.2%	-20.8%	-99.2%	-201.3%	-119.8%	-67.2%	-100.9%	177.6%
EPS (₹)	-0.4	-0.4	-1.3	-4	-3.2	-2.5	-2.1	-3.3	9.5
EPS adjusted (₹)	0.3	0.3	—	—	-3.2	-2.5	-2.1	-3.3	9.5
Annual report	Annual report for Mar 2017	Annual report for Mar 2018	Annual report for Mar 2019	Annual report for Mar 2020	Annual report for Mar 2021	Annual report for Mar 2022	Annual report for Mar 2023	Annual report for Mar 2024	Annual report for Mar 2025

₹ Cr	Mar 2016	Mar 2017	Mar 2018	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity capital	184	65	67	67	67	67	67	67
Reserves	-109	-26	-39	-102	-118	-133	-155	-92
Minority interest	—	28	34	—	—	—	—	—
	67	66	52	115	139	140	196	34
	39	40	47	21	13	17	12	0
Total equity & liabilities	182	172	162	102	101	92	223	10
	134	134	126	79	70	48	30	0
CWIP	—	—	—	—	—	0	0	0
Investments	0	1	0	0	5	0	2	8
	48	37	36	23	26	44	47	2
Total assets	182	172	162	102	101	92	79	10

Loading financials…

Ratios

Annual operating, return, leverage and working-capital ratios.

Consolidated Standalone

Consolidated figures

Ratio	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Margins
Gross margin %	—	—	—	—	—	—	—	—
EBITDA margin %	11.7%	3.7%	-8.9%	-101.4%	-39.3%	-4%	-5.7%	-8.3%
EBIT margin %	-4.3%	-11.7%	-33.2%	-150.3%	-75.6%	-28.5%	-27.9%	-28.2%
PAT margin %	-15.2%	-20.8%	-99.2%	-201.3%	-119.8%	-67.2%	-100.9%	177.6%
Working capital
Receivable days	431	—	—	126	172	148	126	0
Inventory days	—	—	—	0	0	0	0	0
Payable days	92	—	—	71	54	54	50	1
NWC days	—	—	—	55	118	94	76	-1
Leverage
Current ratio	0.81	—	—	1.16	2	2.26	2.59	0.42
Debt to EBITDA	25.9	—	—	—	—	—	—	—
Debt to equity	1.86	—	—	-3.33	-2.7	-2.13	-2.23	-1.38
Interest coverage	0	-0.6	-1	-2.2	-0.9	-0.3	-0.3	-0.2
Asset turnover	0.11	—	—	0.19	0.25	0.39	0.49	3.13
Return ratios
Return on assets %	-1.6%	—	—	-38.4%	-30.5%	-26.5%	-49.1%	556.3%
Return on capital employed %	0.1%	—	—	-31.2%	-17%	-6.8%	-8.5%	-12.5%
Return on equity %	-9.3%	—	—	113.3%	59.7%	37.1%	44.1%	-215.5%

Derived from reported annual statements. ROCE uses EBIT over capital employed (total assets less current liabilities). Day counts average the opening and closing balance; receivables turn on revenue, inventory and payables on cost of goods sold.

Loading ratios…

Shareholding

Quarterly ownership, named holders, insider transactions and disclosed deals.

Quarterly Annual

Every quarter filed · % of equity

Holder (%)	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	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%
DII	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
Government	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
	22.56%	22.56%	22.56%	22.56%	22.56%	22.56%	22.56%	22.56%	22.56%	22.56%	22.56%	22.56%
No. of shareholders	—	—	—	—	—	—	—	—	16,685	16,753	16,675	16,703

Promoter holding up 0 percentage points since Sep 2023.

Mr. Sameer SinghNon-Executive - Non Independent Director-Chairperson related to Promoter
Mr. Sandeep RaoNon-Executive - Non Independent Director
Mr. Samudra BhattacharyaNon-Executive - Non Independent Director
Mr. Ishant JunejaNon-Executive - Independent Director
Mr. Suryakant GuptaNon-Executive - Independent Director
Ms. Pratibha SabharwalNon-Executive - Independent Director
Mr. Rohit KalraChief Executive Officer
Mr. Priyatn AgrawalChief Financial Officer
Ms. Sonali ManchandaCompany Secretary & Compliance Officer

Current officeholders as filed with BSE. A person holding two offices is listed once per office.

Loading shareholding…

F&O

Current futures and options contracts with compact option-chain pages.

Not in the F&O segment

Only about 210 stocks have listed futures and options. Contracts appear here for those, refreshed after each close.

Loading f&o…

Fund holders

Mutual-fund schemes that disclosed a holding in the company.

No fund holdings on record

No scheme among the 32 fund houses on record reported a position in Next Mediaworks Limited. Portfolios are published monthly by each AMC; coverage is still partial.

Loading fund holders…

Documents

Annual reports, exchange filings, offer documents, ratings and earnings-call material.

Announcements

Loading documents…

Events

Upcoming dates and the company’s corporate-action history.

1

Board meeting to consider results31 Jul 2026

Loading events…

Announcements

Latest exchange announcements, filings and downloadable documents.

1 month 3 months 6 months 1 year All

11 announcementsExport CSV

22 Sept 2026, 4:59 pmAGM/EGM

Shareholder Meeting / Postal Ballot-Scrutinizer''s Report

AGM PDF

22 Sept 2026, 1:14 pmAGM/EGM

Shareholder Meeting / Postal Ballot-Outcome of AGM

AGM PDF

28 Aug 2026, 3:23 pmCompany Update

Announcement under Regulation 30 (LODR)-Newspaper Publication

Newspaper Publication PDF

27 Aug 2026, 5:46 pmCompany Update

Letter Dispatched To The Shareholders Under Regulation 36(1)(B) Of SEBI Listing Regulations.

General PDF

27 Aug 2026, 4:47 pmOthers

Reg. 34 (1) Annual Report.

Reg. 34 (1) Annual Report PDF

27 Aug 2026, 4:34 pmAGM/EGM

Notice Of 45Th Annual General Meeting And Annual Report For FY-26.

AGM PDF

22 Aug 2026, 12:57 pmCompany Update

Announcement under Regulation 30 (LODR)-Newspaper Publication

Newspaper Publication PDF

31 Jul 2026, 12:44 pmBoard Meeting

Board Meeting Outcome for Outcome Of The Board Meeting Held On July 31, 2026

Outcome of Board Meeting PDF

Date	Category	Subject	Filing
22 Sept 2026, 4:59 pm	AGM/EGM AGM	Shareholder Meeting / Postal Ballot-Scrutinizer''s Report	PDF
22 Sept 2026, 1:14 pm	AGM/EGM AGM	Shareholder Meeting / Postal Ballot-Outcome of AGM

Loading announcements…

Ratio	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Margins
Gross margin %	—	—	—	—	—	—	—	—
EBITDA margin %	11.7%	3.7%	-8.9%	-101.4%	-39.3%	-4%	-5.7%	-8.3%
EBIT margin %	-4.3%	-11.7%	-33.2%	-150.3%	-75.6%	-28.5%	-27.9%	-28.2%
PAT margin %	-15.2%	-20.8%	-99.2%	-201.3%	-119.8%	-67.2%	-100.9%	177.6%
Working capital
Receivable days	431	—	—	126	172	148	126	0
Inventory days	—	—	—	0	0	0	0	0
Payable days	92	—	—	71	54	54	50	1
NWC days	—	—	—	55	118	94	76	-1
Leverage
Current ratio	0.81	—	—	1.16	2	2.26	2.59	0.42
Debt to EBITDA	25.9	—	—	—	—	—	—	—
Debt to equity	1.86	—	—	-3.33	-2.7	-2.13	-2.23	-1.38
Interest coverage	0	-0.6	-1	-2.2	-0.9	-0.3	-0.3	-0.2
Asset turnover	0.11	—	—	0.19	0.25	0.39	0.49	3.13
Return ratios
Return on assets %	-1.6%	—	—	-38.4%	-30.5%	-26.5%	-49.1%	556.3%
Return on capital employed %	0.1%	—	—	-31.2%	-17%	-6.8%	-8.5%	-12.5%
Return on equity %	-9.3%	—	—	113.3%	59.7%	37.1%	44.1%	-215.5%

₹ Cr	Mar 2016	Mar 2017	Mar 2018	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	13	25	24	-23	-13	-11	-1	2	-1
	-126	-1	-2	-0	1	-5	3	-2	-3
	97	-24	-17	24	12	17	-2	5	-3
Net cash flow	-16	—	—	0	0	2	0	4	-8
Free cash flow	—	24	23	-26	-13	-11	-3	2	-1
CFO / Operating profit %	—	—	—	—	—	—	—	—	—

Next Mediaworks Limited

About

Quick read

Pros

Cons

Research score

Revenue & net profit

Margins

Peers

Financials

Profit & loss

Balance sheet

Ratios

Ratio timeline

Shareholding

Quarterly record

Board and management

F&O

Not in the F&O segment

Fund holders

No fund holdings on record

Documents

Announcements

Events

Board meetings1

Announcements

Ratio timeline

Quarterly record

Board and management

Not in the F&O segment

No fund holdings on record

Board meetings1

Announcements

Annual reports

Profit & loss

Balance sheet

Cash flow

Compounded returns

Compounded sales growth

Return on equity

1

1