Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,163Cr
Rev Gr TTM
Revenue Growth TTM
-33.39%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MMWL
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 68.0 | 242.8 | -38.6 | 7.6 | -23.2 | 76.9 | 30.9 | -3.0 | 1.0 | -65.7 | 30.2 | 10.6 |
| 297 | 632 | 196 | 276 | 227 | 1,121 | 254 | 266 | 229 | 380 | 332 | 295 |
Operating Profit Operating ProfitCr |
| 1.3 | 0.7 | 0.9 | 1.5 | 1.9 | 0.5 | 1.6 | 2.0 | 2.0 | 1.6 | 1.2 | 1.8 |
Other Income Other IncomeCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 3 | 2 | 1 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 3 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | 3 | 2 | 2 | 2 | 3 | 1 | 2 | 2 | 3 | 3 | 3 |
| 1 | 1 | 0 | 0 | 0 | 1 | 0 | 2 | 0 | 1 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | 117.5 | 77.7 | 86.4 | 1,892.3 | 47.6 | 12.6 | -36.6 | -120.6 | -1.1 | -0.5 | 99.0 | 533.3 |
| 0.4 | 0.3 | 0.8 | 0.8 | 0.8 | 0.2 | 0.4 | -0.2 | 0.8 | 0.5 | 0.6 | 0.7 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| 19.9 | -14.9 | 91.9 | 145.5 | 120.0 | -31.1 | 13.3 | -47.6 | 62.8 | 49.5 | 33.3 | -33.4 |
| 172 | 144 | 241 | 650 | 1,424 | 974 | 1,099 | 578 | 935 | 1,401 | 1,868 | 1,236 |
Operating Profit Operating ProfitCr |
| -6.7 | -4.8 | 8.7 | -0.4 | 0.0 | 0.7 | 1.0 | 0.6 | 1.2 | 1.0 | 1.0 | 1.6 |
Other Income Other IncomeCr | 1 | 1 | 7 | -22 | 106 | 9 | 4 | 7 | 2 | 4 | 3 | 5 |
Interest Expense Interest ExpenseCr | 3 | 4 | 6 | 5 | 4 | 2 | 2 | 4 | 7 | 9 | 14 | 14 |
Depreciation DepreciationCr | 21 | 15 | 13 | 4 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
| -34 | -25 | 11 | -35 | 100 | 12 | 12 | 4 | 5 | 9 | 8 | 10 |
| 0 | 0 | 0 | 0 | -1 | 4 | 8 | 2 | 2 | 2 | 3 | 2 |
|
| 29.4 | 25.0 | 140.0 | -445.6 | 388.2 | -91.6 | -53.6 | -38.6 | -2.1 | 198.2 | -36.8 | 80.0 |
| -20.9 | -18.4 | 3.8 | -5.4 | 7.1 | 0.9 | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.6 |
| -0.3 | -0.2 | 0.1 | -0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 |
| -69 | -94 | -79 | -85 | -46 | -77 | -36 | 109 | 16 | 153 | -7 | -46 |
Current Liabilities Current LiabilitiesCr | 61 | 78 | 111 | 370 | 213 | 153 | 181 | 35 | 54 | 85 | 64 | 141 |
Non Current Liabilities Non Current LiabilitiesCr | 27 | 25 | 15 | 86 | 20 | 3 | 18 | 74 | 100 | 115 | 167 | 4 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 68 | 70 | 116 | 369 | 184 | 46 | 216 | 112 | 204 | 206 | 256 | 207 |
Non Current Assets Non Current AssetsCr | 65 | 52 | 45 | 116 | 116 | 156 | 66 | 227 | 90 | 283 | 105 | 31 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | -11 | -3 | 15 | 53 | 42 | 93 | -137 | -170 | -59 | 31 | -26 | 14 |
Investing Cash Flow Investing Cash FlowCr | 1 | 0 | -13 | -89 | 43 | -69 | 134 | 106 | 38 | -56 | 21 | 48 |
Financing Cash Flow Financing Cash FlowCr | 8 | 1 | -1 | 36 | -83 | -21 | 14 | 54 | 24 | 17 | 42 | -72 |
|
Free Cash Flow Free Cash FlowCr | -15 | -7 | 8 | 50 | 48 | 93 | -137 | -170 | -59 | 28 | -26 | |
| 33.0 | 12.4 | 148.6 | -150.3 | 41.9 | 1,096.2 | -3,490.1 | -7,055.0 | -2,482.9 | 434.3 | -581.9 | 179.4 |
CFO To EBITDA CFO To EBITDA% | 102.9 | 47.3 | 65.3 | -1,822.7 | 24,745.2 | 1,393.5 | -1,183.1 | -5,349.5 | -513.4 | 215.5 | -136.7 | 70.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 677 | 904 | 890 | 0 | 601 | 427 | 540 | 1,308 | 1,357 | 1,875 | 922 | 975 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 87.3 | 0.0 | 6.0 | 53.9 | 238.5 | 1,155.0 | 1,198.0 | 413.8 | 271.3 | 166.7 |
Price To Sales Price To Sales | 4.2 | 6.6 | 3.4 | 0.0 | 0.4 | 0.4 | 0.5 | 2.3 | 1.4 | 1.3 | 0.5 | 0.8 |
Price To Book Price To Book | 15.3 | 46.9 | 26.2 | 0.0 | 9.0 | 11.8 | 7.0 | 5.9 | 10.5 | 7.0 | 8.7 | 14.5 |
| -67.1 | -145.2 | 41.0 | -34.1 | 3,628.6 | 63.8 | 46.8 | 432.4 | 126.2 | 139.9 | 55.5 | 52.6 |
Profitability Ratios Profitability Ratios |
| 80.1 | 97.7 | 57.6 | 8.2 | 2.0 | 3.9 | 3.2 | 4.8 | 6.6 | 3.9 | 3.6 | 5.3 |
| -6.7 | -4.8 | 8.7 | -0.4 | 0.0 | 0.7 | 1.0 | 0.6 | 1.2 | 1.0 | 1.0 | 1.6 |
| -20.9 | -18.4 | 3.8 | -5.4 | 7.1 | 0.9 | 0.3 | 0.4 | 0.3 | 0.5 | 0.2 | 0.6 |
| -31.3 | -26.7 | 17.6 | -23.0 | 119.3 | 36.8 | 14.7 | 2.7 | 5.0 | 4.7 | 7.9 | 14.0 |
| -75.3 | -129.7 | 29.4 | -122.1 | 149.6 | 23.1 | 5.1 | 1.1 | 1.8 | 2.6 | 4.2 | 11.9 |
| -25.4 | -20.6 | 6.3 | -7.2 | 33.6 | 4.2 | 1.4 | 0.7 | 0.8 | 1.4 | 1.2 | 3.4 |
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.