Next Mediaworks Limited

Web: nextmediaworks.com NSE: NEXTMEDIA BSE: 532416 SECTOR: Media Entertainment & Publication - Entertainment

4 0(2%)

Volume

5k as on 23, Jun

Open

High

Low

VWAP

52 Week High

52 Week Low

Viand Research Rating

Quality Score

23/100

Growth Score

40/100

Valuation Score

50/100

Momentum Score

20/100

Analyst Recommendations

BUY/SELL

Hold | Buy | Strong Buy

Analyst Price Target

Market Cap (cr)

No. of Shares

6.69

P/E

-12.24

P/B

-2.03

Face Value

Div. Yield

Book Value (TTM)

CASH

DEBT

EPS (TTM)

ROE

16.56

ROCE

Profit Growth

Listing Date

04-Apr-01

Promoter Holding

74.99%

FII Holding

2.45%

DII Holding

Price Chart

Price Performance

1 Week3%

1 Month3%

3 Months7%

6 Months20%

1 Year20%

YTD20%

Moving Average

5 Day SMA4

10 Day SMA4

20 Day SMA4

30 Day SMA4

50 Day SMA4

61 Day SMA4

80 Day SMA0

200 Day SMA0

PIVOT LEVEL

	Standard	Camarilla	Fibonacci	Woodie's
Resistance 3	4	4	4	4
Resistance 2	4	4	4	4
Resistance 1	4	4	4	4
Pivot Point	4	4	4	4
Support 1	4	4	4	4
Support 2	4	4	4	4
Support 3	4	4	4	4

Competitors/Peers

#	Symbol	MCAP	LTP	1W	1M	6M	1Y	P/E	Ind PE	Debt/Eq	NP Qtr Rs.Cr.
1	SUNTV	19,288	489	1%	6%	11%	17%	0	209.8	0.01	1441
2	NAZARA	11,277	304	4%	1%	22%	22%	0	209.8	0.06	82
3	ZEEL	9,998	104	3%	9%	24%	18%	0	209.8	0.02	271
4	PVRINOX	9,918	1010	2%	1%	4%	3%	0	209.8	0.92	333
5	SAREGAMA	9,528	494	0%	3%	48%	1%	0	209.8	0.04	206
6	TIPSMUSIC	9,022	706	1%	5%	26%	26%	0	209.8	0.02	217
7	NETWORK18	4,361	28	2%	4%	1%	38%	0	209.8	0.67	155
8	DBCORP	3,708	208	1%	2%	4%	4%	0	209.8	0.11	332
9	NAVNETEDUL	3,139	142	0%	2%	1%	1%	0	209.8	0.05	369
10	HATHWAY	1,885	11	5%	16%	16%	16%	0	209.8	0	82
Load More

Shareholding Pattern (%)

	Mar 2026	Dec 2025	Sep 2025	Jun 2025	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021
Promoters	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%	(0.01) 74.99%
FIIs	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%	(0.01) 2.45%
Public	22.56%	22.57%	22.57%	22.57%	22.57%	22.57%	22.57%	22.56%	22.56%	22.56%	22.56%	22.57%	22.57%	22.56%	22.56%	22.57%	22.57%	22.57%	22.57%
No. of Shareholders	16,675	16,753	16,685	16,730	16,822	16,798	15,352	15,114	15,075	14,837	14,882	14,957	14,998	15,148	14,962	14,746	14,574	14,707	14,162

Quarterly Results

	Mar 2025	Dec 2024	Sep 2024	Jun 2024	Mar 2024	Dec 2023	Sep 2023	Jun 2023	Mar 2023	Dec 2022	Sep 2022	Jun 2022	Mar 2022	Dec 2021	Sep 2021	Jun 2021
Sales	3	10	8	9	11	11	8	9	10	10	8	8	8	8.64	6.25	2.99
Sales Growth % (YoY)	-73%	-9%	4%	4%	7%	2%	3%	12%	29%	20%	26%	167%	18%	28.4%	51%	45.8%
Sales Growth % (QoQ)	-70%	25%	-11.1%	-18.2%	-	37.5%	-11.1%	-10%	-	25%	-	-	-7.4%	38.2%	109%	-
Expenses	3	10	9	10	12	10	9	10	11	10	9	8	10	8.82	8.71	8.45
Operating Profit	0	0	-1	-1	-1	0	-1	-1	-1	1	-1	0	-2	-0.18	-2.46	-5.46
OPM %	-15	-2	-9	-12	-10	2	-10	-6	-6	6	-14	-6	-25	-2.08	-39.36	-182.61
Other Income	79	2	1	1	-6	1	-3	1	1	1	1	1	1	1	1.36	0.9
Interest	3	6	6	6	5	5	5	5	5	5	5	4	4	4.15	4.03	3.48
Depreciation	1	2	2	2	2	2	2	2	2	2	2	2	2	2.33	2.34	2.34
Profit before tax	75	-6	-8	-7	-14	-6	-12	-7	-6	-5	-7	-6	-7	-5.66	-7.47	-10.38
Tax %	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0
Net Profit	75	-6	-8	-7	-14	-6	-12	-7	-6	-5	-7	-6	-7	-5.66	-7.47	-10.38
Net Profit Growth % (QoQ)	1350%	25%	-14.3%	50%	-133.3%	50%	-71.4%	-16.7%	-20%	28.6%	-16.7%	14.3%	-23.7%	24.2%	28%	-
Net Profit Growth % (YoY)	635.7%	-	33.3%	-	-133.3%	-20%	-71.4%	-16.7%	14.3%	11.7%	6.3%	42.2%	-	-	-	-
TTM Net Profit	54	-35	-35	-39	-39	-31	-30	-25	-24	-25	-25.66	-26.13	-30.51	-23.51	-17.85	0
EPS in Rs	11.42	-0.56	-0.68	-0.67	-1.21	-0.54	-0.97	-0.6	-0.55	-0.45	-0.58	-0.53	-0.61	-0.48	-0.62	-0.84

Profit and Loss

	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Sales	30	38	36	26	19	52	69	75	76	74	64	57	50
Sales Growth %	-21%	5.8%	41.3%	31.7%	-62.4%	-24.4%	-8.4%	-1.7%	2.4%	16.5%	12.3%	14.6%	15.5%
Expenses	33	41	38	36	39	56	66	64	64	60	43	39	35
Operating Profit	-3	-2	-2	-10	-20	-4	3	11	12	14	21	18	15
OPM %	-8	-6	-5	-39	-101	-8	4	14	16	19	32	32	29
Other Income	83	-7	5	5	2	-24	3	3	3	-52	2	0	-1
Interest	20	21	18	16	12	11	9	10	11	7	3	5	6
Depreciation	6	9	9	9	10	13	11	11	12	14	14	12	12
Profit before tax	54	-39	-24	-31	-39	-51	-14	-8	-8	-58	6	1	-5
Tax %	0	0	0	0	0	0	0	0	0	64	65	174	49
Net Profit	54	-39	-24	-31	-39	-51	-14	-8	-8	-85	0	-2	-7
Net Profit Growth %	238.5%	-62.5%	22.6%	20.5%	23.5%	-264.3%	-75%	-	90.6%	-	100%	71.4%	-
EPS in Rs	9.51	-3.32	-2.12	-2.54	-3.21	-4.04	-1.26	-0.74	-0.39	-13.02	0.02	-0.29	-0.91
Dividend Payout %	0	0	0	0	0	0	0	0	0	0	0	0	0

Cash Flows

	Mar 2025	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Cash from Operating Activity	-1	2	-1	-11	-13	-23	15	24	25	13	42	15	8
Cash from Investing Activity	-3	-2	3	-5	1	0	0	-2	-1	-126	1	0	3
Cash from Financing Activity	-3	5	-2	17	12	24	-21	-17	-24	97	-27	-13	-11
Net Cash Flow	-8	4	0	2	0	0	-5	5	-1	-16	16	2	0

Balance Sheet

	Mar 2025	Sep 2024	Mar 2024	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018	Mar 2017	Mar 2016	Mar 2015	Mar 2014	Mar 2013
Equity Capital	67	67	67	67	67	67	67	67	67	67	65	65	58	58
Reserves	-92	-164	-155	-133	-118	-102	-80	-53	-44	-39	-28	57	58	59
Borrowings	34	223	213	188	158	136	112	55	67	66	79	10	24	31
Other Liabilities	0	-54	-46	-30	-6	1	19	78	69	67	56	29	26	28
Total Liabilities	10	72	79	92	101	102	117	147	159	162	172	162	165	177
Fixed Assets	0	41	43	63	70	79	88	105	115	126	135	76	91	103
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	8	4	2	0	5	0	1	1	1	0	0	0	0	0
Other Assets	2	27	33	29	26	23	29	42	43	36	37	85	75	74
Total Assets	10	72	79	92	101	102	117	147	159	162	172	162	165	177

Delivery

#	Date	4 22% 4	Q/T 236	Del 62
1	22-Jul	4	52	79
2	21-Jul	4	35	87
3	20-Jul	4	38	100
4	17-Jul	4	302	67
5	16-Jul	4	135	54
6	15-Jul	4	397	92
7	14-Jul	4	423	80
8	13-Jul	4	135	79
9	10-Jul	4	339	84
10	9-Jul	4	109	92
11	8-Jul	4	99	60
12	7-Jul	4	123	100
13	6-Jul	4	19	99
14	3-Jul	4	294	98
15	2-Jul	4	339	84
16	1-Jul	4	41	100
17	30-Jun	4	238	89
18	29-Jun	4	158	89
19	25-Jun	4	48	84
20	24-Jun	4	142	94
21	23-Jun	4	113	69
22	22-Jun	4	162	80
23	19-Jun	4	169	73
24	18-Jun	4	88	98
25	17-Jun	4	404	78
26	16-Jun	4	134	97
27	15-Jun	4	94	85
28	12-Jun	4	410	24
29	11-Jun	4	172	68
30	10-Jun	4	453	54
31	9-Jun	4	125	93
32	8-Jun	4	111	80
33	5-Jun	4	220	93
34	4-Jun	4	393	91
35	3-Jun	4	110	100
36	2-Jun	4	269	74
37	1-Jun	4	47	99
38	29-May	4	180	86
39	27-May	4	154	67
40	26-May	4	422	87
41	25-May	4	222	82
42	22-May	4	275	71
43	21-May	4	212	73
44	20-May	4	105	85
45	19-May	4	158	89
46	18-May	4	225	64
47	15-May	4	159	77
48	14-May	4	89	72

Daily Market Cap

Date	Total Market Cap	Change	Chg %
23-Jul	26c	67L	2.65
22-Jul	25c	80L	3.08
21-Jul	26c	7L	0.26
17-Jul	26c	20L	0.77
16-Jul	26c	80L	3.00
15-Jul	27c	40L	1.48
14-Jul	27c	2c	6.01
13-Jul	26c	2c	6.36
10-Jul	27c	1c	4.87
09-Jul	26c	1c	3.94
08-Jul	27c	40L	1.50
07-Jul	27c	27L	0.99
06-Jul	27c	27L	1.00
02-Jul	27c	0	0
01-Jul	27c	0	0
30-Jun	27c	27L	0.99
29-Jun	27c	0	0
26-Jun	27c	0	0
25-Jun	27c	0	0
24-Jun	27c	54L	2.02
23-Jun	27c	67L	2.46
22-Jun	27c	7L	0.25
19-Jun	27c	40L	1.50
17-Jun	27c	54L	2.05
16-Jun	26c	1c	4.17
15-Jun	27c	20L	0.74
12-Jun	27c	60L	2.27
11-Jun	27c	7L	0.25
10-Jun	26c	0	0

Stock Checklist

Price is below from 52 week high low average: 82%

Stock is trading above all short term SMAs: YES

Stock is trading above all long term SMAs: YES

Stock is Consistently Improving Long Term: NO

FII purchased in last quarter: NO

Promoters are buying the stock: NO

Mutual Fund Holdings

No mutual fund holding data available.

Strategy Builder

Bulk Deals

Events

News

Exchange Filings

Annual Reports

Ratings & Research Reports

Concalls

Announcements

Corporate Announcements

NseIndia | Trendlyne | Screener | TradingView