Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Media Matrix Worldwide Ltd

MMWL
BSE
10.27
0.20%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Media Matrix Worldwide Ltd

MMWL
BSE
10.27
0.20%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,163Cr
Close
Close Price
10.27
Industry
Industry
Entertainment & Media
PE
Price To Earnings
256.75
PS
Price To Sales
0.93
Revenue
Revenue
1,257Cr
Rev Gr TTM
Revenue Growth TTM
-33.39%
PAT Gr TTM
PAT Growth TTM
80.00%
Peer Comparison
How does MMWL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MMWL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
3016361972802311,126258272234386336301
Growth YoY
Revenue Growth YoY%
68.0242.8-38.67.6-23.276.930.9-3.01.0-65.730.210.6
Expenses
ExpensesCr
2976321962762271,121254266229380332295
Operating Profit
Operating ProfitCr
442445455645
OPM
OPM%
1.30.70.91.51.90.51.62.02.01.61.21.8
Other Income
Other IncomeCr
112211101111
Interest Expense
Interest ExpenseCr
321333344434
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
232223122333
Tax
TaxCr
110001020101
PAT
PATCr
122222102222
Growth YoY
PAT Growth YoY%
117.577.786.41,892.347.612.6-36.6-120.6-1.1-0.599.0533.3
NPM
NPM%
0.40.30.80.80.80.20.4-0.20.80.50.60.7
EPS
EPS
0.00.00.00.00.00.00.00.00.00.00.00.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
1621372646481,4259811,1115829471,4151,8871,257
Growth
Revenue Growth%
19.9-14.991.9145.5120.0-31.113.3-47.662.849.533.3-33.4
Expenses
ExpensesCr
1721442416501,4249741,0995789351,4011,8681,236
Operating Profit
Operating ProfitCr
-11-723-30712311141921
OPM
OPM%
-6.7-4.88.7-0.40.00.71.00.61.21.01.01.6
Other Income
Other IncomeCr
117-221069472435
Interest Expense
Interest ExpenseCr
34654224791414
Depreciation
DepreciationCr
211513422222111
PBT
PBTCr
-34-2511-351001212459810
Tax
TaxCr
0000-14822232
PAT
PATCr
-34-2510-351018422748
Growth
PAT Growth%
29.425.0140.0-445.6388.2-91.6-53.6-38.6-2.1198.2-36.880.0
NPM
NPM%
-20.9-18.43.8-5.47.10.90.30.40.30.50.20.6
EPS
EPS
-0.3-0.20.1-0.30.30.00.00.00.00.00.00.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
113113113113113113113113113113113113
Reserves
ReservesCr
-69-94-79-85-46-77-3610916153-7-46
Current Liabilities
Current LiabilitiesCr
617811137021315318135548564141
Non Current Liabilities
Non Current LiabilitiesCr
2725158620318741001151674
Total Liabilities
Total LiabilitiesCr
133122161485300202282339295489362238
Current Assets
Current AssetsCr
687011636918446216112204206256207
Non Current Assets
Non Current AssetsCr
655245116116156662279028310531
Total Assets
Total AssetsCr
133122161485300202282339295489362238

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-11-315534293-137-170-5931-2614
Investing Cash Flow
Investing Cash FlowCr
10-13-8943-6913410638-562148
Financing Cash Flow
Financing Cash FlowCr
81-136-83-211454241742-72
Net Cash Flow
Net Cash FlowCr
-2-2001210-104-837-10
Free Cash Flow
Free Cash FlowCr
-15-78504893-137-170-5928-26
CFO To PAT
CFO To PAT%
33.012.4148.6-150.341.91,096.2-3,490.1-7,055.0-2,482.9434.3-581.9179.4
CFO To EBITDA
CFO To EBITDA%
102.947.365.3-1,822.724,745.21,393.5-1,183.1-5,349.5-513.4215.5-136.770.0

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
67790489006014275401,3081,3571,875922975
Price To Earnings
Price To Earnings
0.00.087.30.06.053.9238.51,155.01,198.0413.8271.3166.7
Price To Sales
Price To Sales
4.26.63.40.00.40.40.52.31.41.30.50.8
Price To Book
Price To Book
15.346.926.20.09.011.87.05.910.57.08.714.5
EV To EBITDA
EV To EBITDA
-67.1-145.241.0-34.13,628.663.846.8432.4126.2139.955.552.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
80.197.757.68.22.03.93.24.86.63.93.65.3
OPM
OPM%
-6.7-4.88.7-0.40.00.71.00.61.21.01.01.6
NPM
NPM%
-20.9-18.43.8-5.47.10.90.30.40.30.50.20.6
ROCE
ROCE%
-31.3-26.717.6-23.0119.336.814.72.75.04.77.914.0
ROE
ROE%
-75.3-129.729.4-122.1149.623.15.11.11.82.64.211.9
ROA
ROA%
-25.4-20.66.3-7.233.64.21.40.70.81.41.23.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Media Matrix Worldwide Limited (**MMWL**) is an Indian-listed technology and services conglomerate specializing in the **B2B** mobile ecosystem. The company operates as a central hub for **Value Added Services (VAS)**, digital media content, technical consultancy, and nationwide distribution of mobility and consumer electronics. Following a strategic pivot in **2025-2026**, MMWL has transitioned into an **Unregistered Core Investment Company (Unregistered CIC)**, with over **90%** of its assets comprising investments in group companies. The company is currently relocating its operational base from **Mumbai, Maharashtra** to **Gurugram, Haryana** to align with its evolving digital infrastructure focus. --- ### **Core Business Verticals & Subsidiary Ecosystem** MMWL operates primarily through a consolidated segment: **Digital Media and Electronic Items trading**. Its operational execution is driven by specialized subsidiaries: * **Digital Media & VAS:** Provision of next-generation technology services and niche mobile ecosystem offerings designed to optimize client revenue and end-user experience. * **Distribution & Logistics (nexG Devices):** A PAN-India operation focused on the procurement and distribution of mobile handsets, IT segments, and audio equipment. * **Technical Consultancy:** IT and software support services across diverse digital platforms. * **Strategic Investments (MMEPL):** Management of project investments and internal group exposure. #### **Subsidiary Ownership & Market Presence** | Subsidiary Name | Shareholding | Key Brands & Partners | Distribution Channels | | :--- | :--- | :--- | :--- | | **nexG Devices Pvt Ltd (nexG)** | **56.78%** | VIVO, Xiaomi, Realme, TECNO, ITEL, HARMAN (JBL), AKAI, AIWA | LFRs, Modern Trade, Amazon, Flipkart, Blinkit, Zepto | | **Media Matrix Enterprises Pvt Ltd (MMEPL)** | **100%** | Internal Group Projects | Investment Holding | --- ### **Strategic Pivot: Data Centers & Infrastructure** A cornerstone of MMWL’s future growth is its entry into **Data Center Creation and Services** via its subsidiary, **nexG**. This move targets the escalating demand for scalable digital infrastructure in India. **NexG Data Center Service Portfolio:** * **Cloud & Hosting:** Scalable solutions for enterprise clients. * **Colocation:** State-of-the-art facilities for housing client networking equipment. * **Managed IT:** End-to-end operations management and optimization. * **Security & Recovery:** Cybersecurity protocols and disaster recovery replication. Furthermore, the company has amended its **Memorandum of Association** to permit expansion into high-barrier sectors: * **Defence & Strategic Areas:** R&D and manufacturing of electronics and communication systems. * **Railways & Transport:** Project management and signaling systems for railway infrastructure. * **Consumer Electronics:** Manufacturing of microprocessor-based digital products. --- ### **Financial Performance & Capital Structure** MMWL has demonstrated robust revenue growth, though this has been accompanied by increased leverage and a shift in the debt-to-equity profile. #### **Consolidated Financial Position (₹ in Lakhs)** | Particulars | March 31, 2025 | March 31, 2024 | March 31, 2023 | | :--- | :--- | :--- | :--- | | **Total Borrowings** | **16,729.61** | **11,506.96** | **10,002.96** | | **Net Debt** | **12,973.73** | **11,417.56** | **9,067.20** | | **Total Equity** | **13,018.10** | **28,925.22** | **14,100.70** | | **Net Debt to Equity (%)** | **99.66%** | **39.47%** | **64.30%** | **Key Standalone Metrics:** * **Operating Profit Margin:** Increased to **24.16%** (FY23) from **16.84%** (FY22). * **Net Profit Margin:** Improved to **20.61%** (FY23) from **14.94%** (FY22). * **Current Ratio:** Experienced a sharp decline to **0.22** in FY23, down from **1.33** in FY22. #### **Equity & Investment Holdings** * **Share Capital:** **1,132,742,219** equity shares (Par value **₹1**). * **Promoter Holding:** **MN Ventures Private Limited** is the dominant shareholder with a total stake of **80.18%**. * **Strategic Asset:** The company holds **97,00,000** zero-percent **Compulsorily Convertible Debentures (CCDs)** in **nexG Ventures India Private Limited**, fair valued at **₹206.27 crore**. --- ### **Regulatory Evolution & NBFC Status** In **April 2026**, MMWL underwent a significant regulatory reclassification. The company voluntarily surrendered its **NBFC Certificate of Registration** (originally issued in **1999**) because it no longer met the **Principal Business Criteria (PBC)**—specifically, income from financial assets fell below **50%** of gross income. The company now operates as an **Unregistered Core Investment Company (Unregistered CIC)**. This status is maintained because the company has **no outside liabilities** and limits its financial business strictly to group company exposure. --- ### **Credit Facilities & Subsidiary Support** MMWL acts as a financial guarantor for its subsidiaries to facilitate aggressive growth in the distribution sector. * **Corporate Guarantees:** Total liability reached **₹20,200 Lakhs** as of March 2024. * **Major Bank Limits (2025):** * **HDFC Bank:** **₹90 crore** * **Kotak Mahindra Bank:** **₹80 crore** * **Yes Bank:** **₹40 crore** * **Collateralization:** Facilities are secured by a **First Pari-Passu charge** on assets and the pledging of equity shares in **Network 18 Media & Investments Ltd** and **TV18 Broadcast Limited** (typically requiring **1.75x to 2.00x** coverage). --- ### **Risk Profile & Mitigation Framework** The company manages a complex risk landscape through a formal **Risk Management Committee**. #### **1. Market & Operational Risks** * **Customer Concentration:** High dependency on a limited client base. The **top 10 customers** account for **97.82%** of receivables (**₹89.59 crore**). * **Currency Volatility:** Fluctuations in the **Indian Rupee** impact the Average Selling Price (ASP) of imported electronics, potentially limiting industry growth to **below 5% in CY2025**. * **Competitive Landscape:** Intense pressure from both global players and the unorganized domestic sector. #### **2. Legal & Regulatory Contingencies** * **Tax Disputes:** A subsidiary is contesting an Income Tax demand of **₹12.18 crore** regarding **Chapter VI A deductions**. * **Indirect Tax:** Includes a **GST** demand of **₹88.77 Lakhs** (paid under protest) and a **Sales Tax** demand of **₹26.80 Lakhs**. * **Compliance History:** The company was previously fined **₹5,42,800** by **BSE Limited** for a shortfall in Independent Directors, a matter that has since been rectified. #### **3. Sustainability & Continuity** * **ESG Integration:** While a **Business Continuity and Disaster Management Plan** is in place, the company currently reports that **0%** of its value chain partners have been formally assessed for environmental impacts. --- ### **Future Outlook** MMWL is positioning itself to capitalize on the **US$100–US$400** mobile handset segments and the integration of **Generative AI** features in consumer electronics. By leveraging its **omni-channel distribution** (including quick-commerce platforms like **Blinkit** and **Zepto**) and its new **Data Center** vertical, the company aims to transform from a traditional VAS provider into a comprehensive digital infrastructure and distribution powerhouse.