Next Mediaworks Limited
Web: nextmediaworks.com NSE: NEXTMEDIA BSE: 532416 SECTOR: Media Entertainment & Publication - Entertainment | Add Note | View Notes
4 0(-3%)
Volume
5k as on 23, Jun
Open
0
High
0
Low
0
Close
4
VWAP
4
52 Week High
8
52 Week Low
3
Quality Score
23/100
Growth Score
40/100
Valuation Score
50/100
Momentum Score
20/100
Analyst Recommendations
BUY/SELL
|
|
Analyst Price Target
-
Market Cap (cr)
26
No. of Shares
P/E
-12.24
P/B
-2.03
Face Value
10
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 | PFOCUS | 23,052 | 296 | 9% | 12% | 22% | 22% | 0 | 209.8 | 2.74 | 301 |
| 2 | SUNTV | 18,559 | 471 | 0% | 8% | 26% | 17% | 0 | 209.8 | 0.01 | 1441 |
| 3 | NAZARA | 13,513 | 365 | 4% | 1% | 22% | 22% | 0 | 209.8 | 0.06 | 82 |
| 4 | PVRINOX | 12,006 | 1223 | 1% | 9% | 23% | 10% | 0 | 209.8 | 0.92 | 333 |
| 5 | SAREGAMA | 9,618 | 499 | 1% | 4% | 50% | 1% | 0 | 209.8 | 0.04 | 206 |
| 6 | ZEEL | 8,722 | 91 | 12% | 7% | 9% | 20% | 0 | 209.8 | 0.02 | 271 |
| 7 | TIPSMUSIC | 8,356 | 654 | 1% | 5% | 26% | 26% | 0 | 209.8 | 0.02 | 217 |
| 8 | NETWORK18 | 4,315 | 28 | 2% | 4% | 1% | 38% | 0 | 209.8 | 0.67 | 155 |
| 9 | DBCORP | 3,490 | 196 | 1% | 2% | 4% | 4% | 0 | 209.8 | 0.11 | 332 |
| 10 | NAVNETEDUL | 2,918 | 132 | 0% | 2% | 1% | 1% | 0 | 209.8 | 0.05 | 369 |
| Load More | |||||||||||
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 | -1.8 | -9 | -12 | -10 | 2.5 | -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 | -4.9 | -39 | -101 | -8 | 3.7 | 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
Delivery Data: NEXTMEDIA
| # | Date | 3 75% 6 Value (Cr) | Q/T | 486 Del | 69 Del | 0 1 | 4-Sep | 4 | 0 | 365 | 63 | 0 | 2 | 3-Sep | 4 | 0 | 373 | 78 | 0 | 3 | 2-Sep | 4 | 0 | 227 | 72 | 0 | 4 | 1-Sep | 4 | 0 | 344 | 69 | 0 | 5 | 31-Aug | 5 | 1 | 587 | 42 | 0 | 6 | 28-Aug | 5 | 0 | 953 | 52 | 0 | 7 | 27-Aug | 4 | 0 | 282 | 86 | 0 | 8 | 26-Aug | 4 | 0 | 519 | 59 | 0 | 9 | 25-Aug | 4 | 0 | 220 | 64 | 0 | 10 | 24-Aug | 4 | 0 | 202 | 85 | 0 | 11 | 21-Aug | 4 | 0 | 130 | 95 | 0 | 12 | 20-Aug | 4 | 0 | 68 | 79 | 0 | 13 | 19-Aug | 4 | 0 | 160 | 98 | 0 | 14 | 18-Aug | 4 | 0 | 927 | 91 | 0 | 15 | 17-Aug | 4 | 0 | 127 | 69 | 0 | 16 | 14-Aug | 4 | 0 | 102 | 86 | 0 | 17 | 13-Aug | 4 | 0 | 154 | 90 | 0 | 18 | 12-Aug | 4 | 0 | 305 | 98 | 0 | 19 | 11-Aug | 4 | 0 | 119 | 87 | 0 | 20 | 10-Aug | 4 | 0 | 124 | 82 | 0 | 21 | 7-Aug | 4 | 0 | 92 | 69 | 0 | 22 | 6-Aug | 4 | 0 | 75 | 79 | 0 | 23 | 5-Aug | 4 | 0 | 86 | 74 | 0 | 24 | 4-Aug | 4 | 0 | 146 | 39 | 0 | 25 | 3-Aug | 4 | 0 | 216 | 100 | 0 | 26 | 31-Jul | 4 | 0 | 126 | 54 | 0 | 27 | 30-Jul | 4 | 0 | 153 | 92 | 0 | 28 | 29-Jul | 4 | 0 | 403 | 74 | 0 | 29 | 28-Jul | 4 | 0 | 96 | 84 | 0 | 30 | 27-Jul | 4 | 0 | 58 | 76 | 0 | 31 | 24-Jul | 4 | 0 | 295 | 81 | 0 | 32 | 23-Jul | 4 | 0 | 144 | 76 | 0 | 33 | 22-Jul | 4 | 0 | 52 | 79 | 0 | 34 | 21-Jul | 4 | 0 | 35 | 87 | 0 | 35 | 20-Jul | 4 | 0 | 38 | 100 | 0 | 36 | 17-Jul | 4 | 0 | 302 | 67 | 0 | 37 | 16-Jul | 4 | 0 | 135 | 54 | 0 | 38 | 15-Jul | 4 | 0 | 397 | 92 | 0 | 39 | 14-Jul | 4 | 0 | 423 | 80 | 0 | 40 | 13-Jul | 4 | 0 | 135 | 79 | 0 | 41 | 10-Jul | 4 | 0 | 339 | 84 | 0 | 42 | 9-Jul | 4 | 0 | 109 | 92 | 0 | 43 | 8-Jul | 4 | 0 | 99 | 60 | 0 | 44 | 7-Jul | 4 | 0 | 123 | 100 | 0 | 45 | 6-Jul | 4 | 0 | 19 | 99 | 0 | 46 | 3-Jul | 4 | 0 | 294 | 98 | 0 | 47 | 2-Jul | 4 | 0 | 339 | 84 | 0 | 48 | 1-Jul | 4 | 0 | 41 | 100 | 0 | 49 | 30-Jun | 4 | 0 | 238 | 89 | 0 | 50 | 29-Jun | 4 | 0 | 158 | 89 | 0 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Daily Market Cap
| Date | Total Market Cap | Change | Chg % |
|---|---|---|---|
| 04-Sep | 26c | 1c | 4.67 |
| 03-Sep | 27c | 4c | 12.10 |
| 01-Sep | 31c | 4c | 10.96 |
| 31-Aug | 35c | 8c | 31.98 |
| 26-Aug | 26c | 33L | 1.29 |
| 25-Aug | 26c | 40L | 1.52 |
| 24-Aug | 26c | 54L | 2.07 |
| 21-Aug | 26c | 0 | 0 |
| 19-Aug | 26c | 1c | 4.03 |
| 18-Aug | 25c | 1c | 5.10 |
| 17-Aug | 26c | 33L | 1.29 |
| 14-Aug | 26c | 54L | 2.11 |
| 13-Aug | 25c | 7L | 0.26 |
| 12-Aug | 25c | 94L | 3.55 |
| 11-Aug | 26c | 7L | 0.25 |
| 10-Aug | 26c | 13L | 0.50 |
| 06-Aug | 27c | 47L | 1.79 |
| 05-Aug | 26c | 60L | 2.26 |
| 04-Aug | 27c | 7L | 0.25 |
| 31-Jul | 27c | 87L | 3.38 |
| 30-Jul | 26c | 1c | 4.94 |
| 29-Jul | 27c | 74L | 2.79 |
| 28-Jul | 26c | 40L | 1.50 |
| 27-Jul | 27c | 0 | 0 |
Stock Checklist
Price is above from 52 week high low average: 14%
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.