Flash Finance

Next Mediaworks LimitedNEXTMEDIACorporate

Entertainment / Electronic Media Software Latest results: Mar 2025 13 quarters of data
Consolidated Standalone
₹3.47
MCap ₹23 Cr · P/E 0.4
Next Mediaworks Limited — Stock analysis & AI research Next Mediaworks Limited — Seasonality — best & worst months Next Mediaworks Limited — Technical setup — score, trend, support & resistance Next Mediaworks Limited — Live exchange announcements
🏭 Media sector
AI-assisted data: figures and text on this page are extracted from public quarterly filings with AI assistance, checked automatically and overseen by our editorial team (human in the loop). They may still contain errors or omissions. Verify critical numbers against official company / SEBI / NSE / BSE filings before making any decision. Educational information only, not financial advice.
₹3 Cr
Sales · Mar 2025
-72.7% YoY
₹0 Cr
Operating Profit · Mar 2025
+100.0% YoY
0.0%
OPM % · Mar 2025
+100.0% YoY
₹75 Cr
Net Profit · Mar 2025
+635.7% YoY
₹11.42
EPS · Mar 2025
+1043.8% YoY

📝 Next Mediaworks Limited — results explained

Quarter ended March 2025 (Q4 FY25)

Next Mediaworks Limited reported revenue of ₹3 crore for the quarter ended March 2025 (Q4 FY25), down 72.7% from ₹11 crore in the same quarter last year, and down 70.0% sequentially over the December 2024 quarter.

The company swung to a net profit of ₹75 crore from a net loss of ₹14 crore a year earlier. Earnings per share (EPS) came in at ₹11.42.

Operating profit stood at ₹0 crore — an operating margin (OPM) of 0.0%, compared with -9.1% in the year-ago quarter.

Full year and trailing twelve months

For the full year FY25, Next Mediaworks Limited posted revenue of ₹30 crore, a decline of 23.1% over FY24, with a net profit of ₹54 crore.

On a trailing-twelve-month (TTM) basis, revenue stands at ₹30 crore with a net profit of ₹54 crore.

Valuation snapshot

At the current price of ₹3.47, NEXTMEDIA has a market capitalisation of ₹23 crore and a trailing P/E of about 0.4.

Within the Entertainment / Electronic Media Software industry, it is the 25th-largest of the 52 companies we track by market value.

Shareholding pattern

As of Sep 2026, promoters held 74.99%, foreign institutional investors (FIIs) 2.45%, public shareholders 22.57% of Next Mediaworks Limited.

📈 Share price & events

📊 Quarterly trend

₹ crore · OPM % on right axis

🎯 Key metrics

price-linked ratios use the latest close
Valuation
Market Cap ?
₹23 Cr
Current Price ?
₹3.5
P/E ?
0.43below ind
Industry P/E ?
13.50
P/B ?
-0.93
P/S ?
0.77
P/FCF ?
-23.21
Enterprise Value ?
₹57 Cr
EV/EBITDA ?
-28.61
PEG ?
0.14
Earnings Yield ?
-15.7%
Dividend Yield ?
0.00%
Profitability & Returns
Sales (TTM) ?
₹30 Cr
OPM ?
-6.7%
Profit after tax (TTM) ?
₹54 Cr
EPS (TTM) ?
₹8.07
ROCE ?
-12.0%
ROE ?
-216.0%
ROA ?
540.0%
Growth
Sales — latest qtr ?
₹3 Cr
PAT — latest qtr ?
₹75 Cr
YoY qtr sales growth ?
-72.7%
YoY qtr profit growth ?
635.7%
Sales growth (3y) ?
6%
Sales growth (5y) ?
-10%
Profit growth (3y) ?
3%
Profit growth (5y) ?
-6%
Financial Health
Debt ?
₹34 Cr
Debt to Equity ?
-1.36
Interest Coverage ?
-0.4
Current Ratio ?
N/A
Ownership
Promoter holding ?
74.99%
Change in promoter holding ?
0.00%
Pledged percentage ?
N/A
Market
Return 3 months ?
-10.1%
Return 6 months ?
-22.5%

🗓️ Quarterly results (13 quarters · ₹ Cr)

same fiscal quarter as Mar bestweakest per row · for costs (interest, NPAs) low is best
Metric Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025 YoY % QoQ %
Sales 888101098111198103 -72.7% -70.0%
Operating Profit -20-11-1-1-10-1-1-100 +100.0% —
Other Income 111111-31-611279 +1416.7% +3850.0%
Interest 4455555556663 -40.0% -50.0%
Depreciation 2222222222221 -50.0% -50.0%
Profit Before Tax -7-6-7-5-6-7-12-6-14-7-8-675 +635.7% +1350.0%
Net Profit -7-6-7-5-6-7-12-6-14-7-8-675 +635.7% +1350.0%
EPS -0.61-0.53-0.58-0.45-0.55-0.60-0.97-0.54-1.21-0.67-0.68-0.5611.42 +1043.8% +2139.3%
OPM % -25.0% 0.0% -12.5% 10.0% -10.0% -11.1% -12.5% 0.0% -9.1% -11.1% -12.5% 0.0% 0.0% +100.0% —

📆 Annual results (₹ Cr, FY = Apr–Mar)

Metric FY24 FY25 TTM YoY %
Sales ₹39 Cr ₹30 Cr ₹30 Cr -23.1%
Operating Profit ₹-3 Cr ₹-2 Cr ₹-2 Cr +33.3%
OPM % -7.69% -6.67% -6.67% +13.3%
NPM % -100.00% 180.00% 180.00% +280.0%
Other Income ₹-7 Cr ₹83 Cr ₹83 Cr +1285.7%
Depreciation ₹8 Cr ₹7 Cr ₹7 Cr -12.5%
Interest ₹20 Cr ₹21 Cr ₹21 Cr +5.0%
EBIT ₹-11 Cr ₹-9 Cr ₹-9 Cr +18.2%
PBT ₹-39 Cr ₹54 Cr ₹54 Cr +238.5%
Tax — — — —
Net Profit ₹-39 Cr ₹54 Cr ₹54 Cr +238.5%
EPS ₹-3.32 ₹9.51 ₹9.51 +386.4%
Material Cost — — — —
Employee Cost — — — —
Extraordinary Items — — — —

🏛️ Balance Sheet (latest 4 periods)

Metric Mar 2022Mar 2023Mar 2024Mar 2025 % Chg
Equity Capital 67676767 +0.0%
Reserves -118-133-155-92 +40.6%
Borrowings 15818821334 -84.0%
Other Liabilities -6-30-460 +100.0%
Total Liabilities 101927910 -87.3%
Fixed Assets 7063430 -100.0%
CWIP 0000 —
Investments 5028 +300.0%
Other Assets 2629332 -93.9%
Total Assets 101927910 -87.3%

💧 Cash Flow (latest 4 periods)

Metric Mar 2022Mar 2023Mar 2024Mar 2025 % Chg
Cash from Operating Activity -11-12-1 -150.0%
Cash from Investing Activity -53-2-3 -50.0%
Cash from Financing Activity 17-25-3 -160.0%
Net Cash Flow 204-8 -300.0%
Free Cash Flow -11-32-1 -150.0%
CFO/OP 117%51%-95%75% +178.9%

➗ Ratios (latest 4 periods)

Metric Mar 2022Mar 2023Mar 2024Mar 2025 % Chg
Debtor Days 1721481260 -100.0%
Cash Conversion Cycle 1721481260 -100.0%
Working Capital Days 659678-3 -103.8%
ROCE % -18%-8%-8%-12% -50.0%

👥 Shareholding (latest 6 periods)

Metric Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026 % Chg
Promoters 74.99%74.99%74.99%74.99%74.99%74.99% +0.0%
FIIs 2.45%2.45%2.45%2.45%2.45%2.45% +0.0%
Public 22.57%22.57%22.57%22.56%22.57%22.57% +0.0%
No. of Shareholders 16,73016,68516,75316,67516,70316,975 +1.6%

⚖️ Peer comparison

Industry: Entertainment / Electronic Media Software · top 25 of 52 companies · full page →
# Company CMP MCap (Cr) P/E Sales TTM NP TTM OPM% NPM% Sales YoY% NP YoY% Qtr Rev Δ% Qtr NP Δ%
1 PVRINOX PVR INOX ₹1,226.00 11,532 27.1 6,872 444 32.2% 6.5% 16.3% 218.9% 10.4% 204.6%
2 SAREGAMA Saregama India ₹497.60 9,552 43.3 1,041 221 36.0% 21.2% -15.9% 0.8% 27.5% 42.1%
3 TIPSMUSIC Tips Music ₹666.25 8,512 39.3 375 217 73.9% 57.9% 20.6% 29.9% 33.3% 90.3%
4 ZEEL Zee Entertainment ₹77.76 7,469 27.4 8,099 271 4.9% 3.3% -2.4% -60.1% -7.3% -155.3%
5 NETWORK18 Network18 Media ₹26.34 4,068 — 2,169 -32 2.2% -1.5% -69.2% 108.7% 10.3% -125.8%
6 DBCORP D.B.Corp ₹186.49 3,324 10.2 2,366 328 19.7% 13.9% 0.7% -10.3% -5.4% -26.4%
7 BASILIC Basilic Fly ₹567.60 1,434 30.3 351 47 22.3% 13.5% 21.0% 38.4% 8.9% -44.2%
8 JAGRAN Jagran Prakashan ₹62.09 1,351 7.6 1,916 179 13.3% 9.4% -0.6% 96.9% 8.5% -8.3%
9 DEN Den Networks ₹26.42 1,260 8.4 967 148 5.3% 15.3% -3.1% -15.9% -3.5% 5.1%
10 BALAJITELE Balaji Telefilms ₹92.46 1,127 — 379 -21 -7.9% -5.6% -53.3% -158.6% 229.2% 473.2%
11 NDTV New Delhi ₹70.00 790 — 537 -335 -50.4% -62.3% 13.5% -48.8% 8.5% -17.0%
12 SANDESH Sandesh ₹990.00 749 6.9 824 108 5.9% 13.1% 49.0% -13.0% 528.5% 70.5%
13 GTPL GTPL Hathway ₹56.46 635 — 4,015 -4 10.1% -0.1% 7.0% -75.9% 19.2% -150.7%
14 DIGIKORE Digikore Studios ₹499.35 632 25.3 66 13 33.4% 19.1% — — 142.7% 165.3%
15 TVTODAY TV Today ₹102.05 609 35.5 820 17 4.5% 2.1% -19.3% -80.9% 4.6% 39.6%
16 HMVL Hindustan Media ₹78.50 578 6.1 822 96 12.6% 11.6% 10.3% -34.5% 7.8% 451.6%
17 HTMEDIA HT Media ₹24.10 557 — 1,652 -50 3.6% -3.0% 2.6% -8584.5% -0.5% -123.5%
18 PHANTOMFX Phantom Digital ₹410.25 557 30.6 118 19 28.8% 16.1% — — 54.3% -12.5%
19 DISHTV Dish TV ₹2.62 482 — 1,099 -999 -17.2% -90.9% -25.9% -65.7% -19.2% -202.5%
20 ZEEMEDIA Zee Media ₹7.35 482 330.4 759 1 14.0% 0.2% 22.1% 101.2% 1.4% 26.6%
21 ENIL Entertainment Network ₹100.34 478 — 562 -8 8.3% -1.4% 3.9% -161.8% -2.8% -14.2%
22 NDLVENTURE NDL Ventures ₹121.12 408 — 1,045 -28 14.3% -2.7% 11.0% 107.1% -9.6% -70.4%
23 SABEVENTS Sab Events ₹132.60 398 — 2 -0 2.5% -14.9% 39.7% 43.2% 10.7% 21.5%
24 CINELINE Cineline India ₹89.96 343 24.9 251 12 22.1% 4.9% 9.9% 132.4% 47.9% -120.0%
25 NEXTMEDIA Next Mediaworks ₹3.65 24 — — -5 — — — -234.0% — 24.8%
❓ Frequently asked questions
What was Next Mediaworks Limited's revenue in Q4 FY25?
Next Mediaworks Limited reported revenue of ₹3 crore for the quarter ended March 2025 (Q4 FY25), down 72.7% from ₹11 crore in the same quarter last year, and down 70.0% sequentially over the December 2024 quarter.
What was Next Mediaworks Limited's net profit in Q4 FY25?
The company swung to a net profit of ₹75 crore from a net loss of ₹14 crore a year earlier. Earnings per share (EPS) came in at ₹11.42.
What is NEXTMEDIA's market capitalisation and P/E ratio?
At the current price of ₹3.47, NEXTMEDIA has a market capitalisation of ₹23 crore and a trailing P/E of about 0.4.
Who owns Next Mediaworks Limited? (shareholding pattern)
As of Sep 2026, promoters held 74.99%, foreign institutional investors (FIIs) 2.45%, public shareholders 22.57% of Next Mediaworks Limited.
TTM ends 2025-03-31. Amounts are ₹ crore unless stated otherwise. Figures are extracted by AI from public quarterly filings; gaps are filled from public market data. Live price refreshed about twice a day from exchange data. Educational information only — not financial advice.
⚠️ How this site is made: Market data pages are computed automatically from NSE/BSE publications and company filings; news articles and announcement analyses are written with AI assistance, with a human in the loop: our editors review what the AI produces. Both can contain errors. Verify with the original sources before any investment decision. Not investment advice; Flash Finance is not SEBI-registered. How we use AI