Login
Home
Charts
Search
Watchlist
Products

Media Matrix Worldwide Ltd

MMWL·BSE
13.52+3.44%Wed, 23 Sept '26 12:12

Media Matrix Worldwide Ltd

MMWL
BSE
13.52
+3.44%
|Wed, 23 Sept '26 12:12
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,531Cr
Close
Close Price
13.52
Industry
Industry
Entertainment & Media
PE
Price To Earnings
270.40
PS
Price To Sales
1.05
Revenue
Revenue
1,452Cr
Rev Gr TTM
Revenue Growth TTM
-23.16%
PAT Gr TTM
PAT Growth TTM
120.77%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
6361972802311,126258272234386336301428
Growth YoY
Revenue Growth YoY%
242.8-38.67.6-23.276.930.9-3.01.0-65.730.210.683.4
Expenses
ExpensesCr
6321962762271,121254266229380332295422
Operating Profit
Operating ProfitCr
424454556456
OPM
OPM%
0.70.91.51.90.51.62.02.01.61.21.81.5
Other Income
Other IncomeCr
122111011112
Interest Expense
Interest ExpenseCr
213333444344
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
322231223334
Tax
TaxCr
100010201011
PAT
PATCr
222221022224
Growth YoY
PAT Growth YoY%
77.786.41,892.347.612.6-36.6-120.6-1.1-0.599.0533.397.8
NPM
NPM%
0.30.80.80.80.20.4-0.20.80.50.60.70.8
EPS
EPS
0.00.00.00.00.00.00.00.00.00.00.00.0
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
6361972802311,126258272234386336301428
Growth YoY
Revenue Growth YoY%
242.8-38.67.6-23.276.930.9-3.01.0-65.730.210.683.4
Expenses
ExpensesCr
6321962762271,121254266229380332295422
Operating Profit
Operating ProfitCr
424454556456
OPM
OPM%
0.70.91.51.90.51.62.02.01.61.21.81.5
Other Income
Other IncomeCr
122111011112
Interest Expense
Interest ExpenseCr
213333444344
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
322231223334
Tax
TaxCr
100010201011
PAT
PATCr
222221022224
Growth YoY
PAT Growth YoY%
77.786.41,892.347.612.6-36.6-120.6-1.1-0.599.0533.397.8
NPM
NPM%
0.30.80.80.80.20.4-0.20.80.50.60.70.8
EPS
EPS
0.00.00.00.00.00.00.00.00.00.00.00.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1372646481,4259811,1115829471,4151,8871,2571,452
Growth
Revenue Growth%
-14.991.9145.5120.0-31.113.3-47.662.849.533.3-33.4-23.2
Expenses
ExpensesCr
1442416501,4249741,0995789351,4011,8681,2361,429
Operating Profit
Operating ProfitCr
-723-3071231114192122
OPM
OPM%
-4.88.7-0.40.00.71.00.61.21.01.01.61.5
Other Income
Other IncomeCr
17-2210694724355
Interest Expense
Interest ExpenseCr
465422479141415
Depreciation
DepreciationCr
15134222221111
PBT
PBTCr
-2511-35100121245981012
Tax
TaxCr
000-148222322
PAT
PATCr
-2510-35101842274810
Growth
PAT Growth%
25.0140.0-445.6388.2-91.6-53.6-38.6-2.1198.2-36.880.0120.8
NPM
NPM%
-18.43.8-5.47.10.90.30.40.30.50.20.60.7
EPS
EPS
-0.20.1-0.30.30.00.00.00.00.00.00.10.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1372646481,4259811,1115829471,4151,8871,2571,452
Growth
Revenue Growth%
-14.991.9145.5120.0-31.113.3-47.662.849.533.3-33.4-23.2
Expenses
ExpensesCr
1442416501,4249741,0995789351,4011,8681,2361,429
Operating Profit
Operating ProfitCr
-723-3071231114192122
OPM
OPM%
-4.88.7-0.40.00.71.00.61.21.01.01.61.5
Other Income
Other IncomeCr
17-2210694724355
Interest Expense
Interest ExpenseCr
465422479141415
Depreciation
DepreciationCr
15134222221111
PBT
PBTCr
-2511-35100121245981012
Tax
TaxCr
000-148222322
PAT
PATCr
-2510-35101842274810
Growth
PAT Growth%
25.0140.0-445.6388.2-91.6-53.6-38.6-2.1198.2-36.880.0120.8
NPM
NPM%
-18.43.8-5.47.10.90.30.40.30.50.20.60.7
EPS
EPS
-0.20.1-0.30.30.00.00.00.00.00.00.10.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
113113113113113113113113113113113
Reserves
ReservesCr
-94-79-85-46-77-3610916153-7-46
Current Liabilities
Current LiabilitiesCr
7811137021315318135548564141
Non Current Liabilities
Non Current LiabilitiesCr
25158620318741001151674
Total Liabilities
Total LiabilitiesCr
122161485300202282339295489362238
Current Assets
Current AssetsCr
7011636918446216112204206256207
Non Current Assets
Non Current AssetsCr
5245116116156662279028310531
Total Assets
Total AssetsCr
122161485300202282339295489362238
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
113113113113113113113113113113113
Reserves
ReservesCr
-94-79-85-46-77-3610916153-7-46
Current Liabilities
Current LiabilitiesCr
7811137021315318135548564141
Non Current Liabilities
Non Current LiabilitiesCr
25158620318741001151674
Total Liabilities
Total LiabilitiesCr
122161485300202282339295489362238
Current Assets
Current AssetsCr
7011636918446216112204206256207
Non Current Assets
Non Current AssetsCr
5245116116156662279028310531
Total Assets
Total AssetsCr
122161485300202282339295489362238

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-315534293-137-170-5931-2614
Investing Cash Flow
Investing Cash FlowCr
0-13-8943-6913410638-56-648
Financing Cash Flow
Financing Cash FlowCr
1-136-83-211454241742-72
Net Cash Flow
Net Cash FlowCr
-2001210-104-810-10
Free Cash Flow
Free Cash FlowCr
-78504893-137-170-5928-2615
CFO To PAT
CFO To PAT%
12.4148.6-150.341.91,096.2-3,490.1-7,055.0-2,482.9434.3-581.9179.4
CFO To EBITDA
CFO To EBITDA%
47.365.3-1,822.724,745.21,393.5-1,183.1-5,349.5-513.4215.5-136.770.0
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-315534293-137-170-5931-2614
Investing Cash Flow
Investing Cash FlowCr
0-13-8943-6913410638-56-648
Financing Cash Flow
Financing Cash FlowCr
1-136-83-211454241742-72
Net Cash Flow
Net Cash FlowCr
-2001210-104-810-10
Free Cash Flow
Free Cash FlowCr
-78504893-137-170-5928-2615
CFO To PAT
CFO To PAT%
12.4148.6-150.341.91,096.2-3,490.1-7,055.0-2,482.9434.3-581.9179.4
CFO To EBITDA
CFO To EBITDA%
47.365.3-1,822.724,745.21,393.5-1,183.1-5,349.5-513.4215.5-136.770.0

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
9048906014275401,3081,3571,8759229751,531
Price To Earnings
Price To Earnings
87.36.053.9238.51,155.01,198.0413.8271.3172.2270.4
Price To Sales
Price To Sales
6.63.40.40.40.52.31.41.30.50.81.1
Price To Book
Price To Book
46.926.29.011.87.05.910.57.08.714.622.9
EV To EBITDA
EV To EBITDA
-145.241.03,628.663.846.8432.4126.2139.955.552.671.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
77.553.37.32.03.93.24.86.53.93.6
OPM
OPM%
-4.88.7-0.40.00.71.00.61.21.01.01.61.5
NPM
NPM%
-18.43.8-5.47.10.90.30.40.30.50.20.60.7
ROCE
ROCE%
-26.717.6-23.0119.336.814.72.75.04.77.914.014.0
ROE
ROE%
-129.729.4-122.1149.623.15.11.11.82.64.211.911.9
ROA
ROA%
-20.66.3-7.233.64.21.40.70.81.41.23.43.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
9048906014275401,3081,3571,8759229751,531
Price To Earnings
Price To Earnings
87.36.053.9238.51,155.01,198.0413.8271.3172.2270.4
Price To Sales
Price To Sales
6.63.40.40.40.52.31.41.30.50.81.1
Price To Book
Price To Book
46.926.29.011.87.05.910.57.08.714.622.9
EV To EBITDA
EV To EBITDA
-145.241.03,628.663.846.8432.4126.2139.955.552.671.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
77.553.37.32.03.93.24.86.53.93.6
OPM
OPM%
-4.88.7-0.40.00.71.00.61.21.01.01.61.5
NPM
NPM%
-18.43.8-5.47.10.90.30.40.30.50.20.60.7
ROCE
ROCE%
-26.717.6-23.0119.336.814.72.75.04.77.914.014.0
ROE
ROE%
-129.729.4-122.1149.623.15.11.11.82.64.211.911.9
ROA
ROA%
-20.66.3-7.233.64.21.40.70.81.41.23.43.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Media Matrix Worldwide is a holding company that became a distribution powerhouse by accident. It started life in 1985 as a small finance and leasing firm, then pivoted into mobile technology services before its subsidiary nexG Devices discovered the real money was in getting phones onto store shelves - and that is now where virtually all the consolidated revenue comes from. # Business segments Two engines at different scales - a national distribution network that moves phones, audio gear and electronics for the world's biggest brands, and a tiny legacy technology-services unit that still runs at the parent level. ## 1. Handset and electronics distribution: the group's economic engine **nexG Devices buys mobile handsets, audio products and consumer electronics from brands and sells them to every kind of retail outlet across India - it is a logistics and channel business, not a manufacturer.** - **A nationwide warehouse-to-retail pipeline** - nexG runs marketing offices and warehouses in cities across India, so it can deliver to Large Format Retail outlets, general trade shops and online partners in one connected movement. - **Brand portfolio that reads like a phone-store shelf** - it distributes handsets for VIVO, Xiaomi, Realme, TECNO and ITEL, audio products for HARMAN's JBL brand, and consumer electronics under the AKAI and AIWA names, which spreads its risk across categories and price points. - **Online and quick-commerce channels, not just shops** - it has distribution agreements with Amazon and Flipkart, and supplies audio products and mobile accessories to quick-commerce platforms like Blinkit, Zepto and Swiggy Instamart, so it reaches customers however they choose to buy. - **Better buying through the family network** - related parties such as Infotel Business Solutions have tie-ups with manufacturing units and brands that help nexG secure better procurement rates, giving it a cost edge that independent distributors cannot easily match. - **A new bet on data centres** - in October 2024, nexG's board decided to enter the data-centre business in India, offering cloud hosting, colocation, disaster recovery, managed IT services and cybersecurity, though this is still in the planning stage. ## 2. Value-added services and technical consultancy: the legacy core **The parent company still runs a small B2B technology-services unit that helps mobile and digital clients with revenue optimisation and end-user experience - but it employs only four people.** - **Niche mobile-ecosystem services** - it offers differentiated VAS (Value Added Services) across the mobile and digital ecosystem, helping clients improve performance, optimise revenue and enhance the experience of their end users. - **Tiny scale, kept alive for strategic options** - standalone revenue was just over ₹3 crore in FY25, and the parent had only four personnel on its payroll as of March 2024, so this is a legacy capability rather than a growth driver. - **A bet on next-generation connectivity** - the stated strategy has been to invest in new applications and technologies tied to mobile data demand, first in the 4G era and now looking toward 5G, though the distribution business has long since overtaken it in economic importance. # Group structure and partners **MMWL is a promoter-controlled holding company whose operating muscle sits inside a majority-owned subsidiary, with related parties providing procurement and financial scaffolding.** - **Two subsidiaries, one engine** - nexG Devices Private Limited, in which MMWL held a 56.78% stake as of March 2025, is the material operating subsidiary that runs the entire distribution business; Media Matrix Enterprises Private Limited is a wholly owned investment vehicle that supports new and existing projects. - **Promoters hold a tight grip** - the promoter group led by Mahendra Nahata, including MN Ventures Private Limited and NextWave Communications Private Limited, held a combined 59.42% of the company as of March 2026, with MN Ventures alone holding 56.91% as of FY23. - **An NBFC tag that lingers** - MMWL is registered with the RBI as a Non-Banking Financial Company, a classification that dates back to 1999, and though it applied for deregistration by November 2022, it must continue complying with NBFC rules until its investment assets fall below half of total assets.

Documents — Media Matrix Worldwide Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/3v1tue8fh22ijf77b261js8q.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/crv6zbhisgf45qjprxoh4834.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/vyr4yotu7qas4qlaqyzcxt3s.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/o02i66856mih4od2hthbvplp.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/uwuumkxov5cj80upx2xr350s.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/w80mng0a4pvrfrxmci4ni3u6.pdf
  • Q2 FY2024 Quarterly Result (Sep 2023, PDF): https://www.stockscans.in/document/wqcdwnq4k5m9w9inzpb9t0zb.pdf
  • Q4 FY2023 Quarterly Result (Mar 2023, PDF): https://www.stockscans.in/document/l88hjsis1ybtvrty7w9v17rh.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/y5qeh310v0sy20njex66gcll.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/ir7yw6dis6hhosvfe1z0wo0z.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/aiglzll74avtiuiwvefta1rf.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/wxa0bcvbnhx2ld87jixumnt4.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/twvxjidynrhwhkhlqrdnkpng.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/6n017ddz4ss6b9a9h193ml51.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/5q5shl95sxdgte31zpft6d05.pdf