Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Expenses | 0.17 | 0.19 | 0.34 | 0.28 | 0.24 | 0.28 | 0.28 | 0.07 | 0.04 | 0.06 | 0.07 | 0.05 |
| Operating Profit | -0.17 | -0.19 | -0.34 | -0.28 | -0.24 | -0.28 | -0.28 | -0.07 | -0.04 | -0.06 | -0.07 | -0.05 |
| OPM % | ||||||||||||
| Other Income | -7.77 | -0.00 | -0.00 | -0.00 | 0.01 | 0.43 | 8.94 | -0.00 | -0.00 | 0.17 | -0.69 | 0.09 |
| Interest | 0.91 | 0.95 | 1.01 | 1.03 | 1.08 | 1.12 | 1.13 | 1.10 | 1.11 | 1.14 | 1.17 | 1.17 |
| Depreciation | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Profit before tax | -8.85 | -1.14 | -1.35 | -1.31 | -1.31 | -0.97 | 7.53 | -1.17 | -1.15 | -1.03 | -1.93 | -1.13 |
| Tax % | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -22.12% |
| Net Profit | -8.85 | -1.14 | -1.35 | -1.31 | -1.31 | -0.97 | 7.53 | -1.17 | -1.15 | -1.03 | -1.93 | -0.88 |
| EPS in Rs | -1.32 | -0.17 | -0.20 | -0.20 | -0.20 | -0.15 | 1.13 | -0.17 | -0.17 | -0.15 | -0.29 | -0.13 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.55 | 0.84 | 0.78 | 1.45 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 |
| Expenses | 2.06 | 119.55 | 2.05 | 2.78 | 1.67 | 1.35 | 1.07 | 1.00 | 0.96 | 1.08 | 0.24 | 0.22 |
| Operating Profit | -1.51 | -118.71 | -1.27 | -1.33 | -1.67 | -1.35 | -1.07 | -1.00 | -0.96 | -1.08 | -0.24 | -0.22 |
| OPM % | -274.55% | -14,132.14% | -162.82% | -91.72% | ||||||||
| Other Income | -117.00 | 118.38 | 1.11 | 0.84 | -17.89 | 0.25 | 0.07 | -13.97 | -7.77 | 9.38 | -0.52 | -0.43 |
| Interest | 1.07 | 1.46 | 1.12 | 1.44 | 1.39 | 1.39 | 1.52 | 2.27 | 3.72 | 4.36 | 4.52 | 4.59 |
| Depreciation | 0.06 | 0.02 | 0.01 | 0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 |
| Profit before tax | -119.64 | -1.81 | -1.29 | -1.94 | -20.95 | -2.49 | -2.52 | -17.24 | -12.45 | 3.94 | -5.28 | -5.24 |
| Tax % | -0.00% | -0.00% | 1.55% | -0.00% | -0.00% | -0.00% | -0.00% | 0.41% | -0.00% | -0.00% | -0.00% | |
| Net Profit | -119.64 | -1.81 | -1.31 | -1.93 | -20.95 | -2.49 | -2.52 | -17.31 | -12.45 | 3.94 | -5.28 | -4.99 |
| EPS in Rs | -18.31 | -0.27 | -0.20 | -0.29 | -3.13 | -0.37 | -0.38 | -2.59 | -1.86 | 0.59 | -0.79 | -0.74 |
| Dividend Payout % | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | % | % | % | ||
| Compounded Profit Growth | -15% | -30% | -14% | 10% | ||
| Stock Price CAGR | -14% | -9% | -12% | -42% | ||
| Return on Equity | % | % | % | % |
| 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 | 65.00 | 65.17 | 66.79 | 66.86 | 66.86 | 66.89 | 66.89 | 66.89 | 66.89 | 66.89 | 66.89 | 66.89 |
| Reserves | 82.49 | -37.09 | -36.22 | -37.53 | -39.44 | -60.35 | -62.84 | -65.36 | -82.67 | -95.12 | -91.88 | -102.25 |
| Borrowings | 0.82 | 10.41 | 10.36 | 10.91 | 12.14 | 12.52 | 13.47 | 14.60 | 25.12 | 29.91 | 34.43 | 38.92 |
| Other Liabilities | 9.18 | 2.55 | 2.95 | 4.57 | 5.15 | 5.54 | 6.42 | 7.63 | 0.42 | 0.42 | 0.24 | 0.10 |
| Total Liabilities | 157.49 | 41.04 | 43.88 | 44.81 | 44.71 | 24.60 | 23.94 | 23.76 | 9.76 | 2.10 | 9.68 | 3.66 |
| Fixed Assets | 0.19 | 0.24 | 0.22 | 0.21 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| CWIP | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Investments | 156.03 | 38.93 | 41.92 | 42.44 | 42.46 | 22.31 | 21.74 | 21.74 | 7.77 | -0.00 | 8.12 | 3.17 |
| Other Assets | 1.27 | 1.87 | 1.74 | 2.16 | 2.25 | 2.29 | 2.20 | 2.02 | 1.99 | 2.10 | 1.56 | 0.49 |
| Total Assets | 157.49 | 41.04 | 43.88 | 44.81 | 44.71 | 24.60 | 23.94 | 23.76 | 9.76 | 2.10 | 9.68 | 3.66 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 4.82 | -9.02 | -0.52 | -0.33 | -0.84 | -1.66 | -1.42 | -1.00 | -1.08 | -1.07 | -0.43 | -0.09 |
| Cash from Investing Activity | -0.00 | -0.11 | -0.00 | -0.52 | -0.00 | 2.04 | 0.58 | -0.00 | -0.00 | -0.00 | 0.32 | -0.33 |
| Cash from Financing Activity | -4.84 | 9.35 | 0.29 | 1.18 | 0.50 | -0.00 | 0.61 | 0.97 | 0.99 | 1.07 | 0.16 | 0.34 |
| Net Cash Flow | -0.02 | 0.22 | -0.23 | 0.33 | -0.33 | 0.38 | -0.23 | -0.03 | -0.09 | -0.00 | 0.05 | -0.08 |
| Free Cash Flow | 4.82 | -9.13 | -0.52 | -0.33 | -0.84 | -1.66 | -1.42 | -1.00 | -1.08 | -1.07 | -0.43 | -0.09 |
| CFO/OP | -193% | 590% | 0% | 20% | 53% | 97% | 105% | 93% | 108% | 111% | 103% | 167% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 112.82 | 52.14 | 74.87 | -0.00 | ||||||||
| Inventory Days | ||||||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 112.82 | 52.14 | 74.87 | -0.00 | ||||||||
| Working Capital Days | -46.45 | -0.00 | -3,317.76 | -1,736.90 | ||||||||
| ROCE % | -1.69% | -1.57% | -0.88% | -0.42% | -1.25% | -4.03% | -6.01% | -5.94% | -7.85% | -17.42% | -9.35% | -0.62% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% | 74.99% |
| FIIs | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% | 2.45% |
| Public | 22.56% | 22.56% | 22.56% | 22.56% | 22.57% | 22.57% | 22.57% | 22.57% | 22.57% | 22.57% | 22.56% | 22.55% |
| No. of Shareholders | 14,882 | 14,837 | 15,075 | 15,114 | 15,352 | 16,798 | 16,822 | 16,730 | 16,685 | 16,753 | 16,675 | 16,703 |
Fundamentals
Market Cap₹ 24.8 Cr.
Current Price₹ 3.70
Book Value₹ -5.29
ROCE-0.62 %
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)%
Compounded Profit Growth (TTM)10%
Standalone figures.
Valuation
Market capRs 24 Cr
Enterprise valueRs 63 Cr
Price to book-0.68x
Earnings yield-20.84%
P/E, 3-year average10.25x
P/B, 3-year average-1.27x
P/E, 5-year average10.25x
P/B, 5-year average3.05x
Profitability
ROE17.50%
ROCE-11.69%
ROA-79.16%
ROE, 3-year average19.76%
ROCE, 3-year average-6.95%
ROA, 3-year average-74.07%
ROE, 5-year average42.38%
ROCE, 5-year average-28.87%
ROA, 5-year average-67.21%
ROIC (approx.)-18.31%
Other income / net worth1.47%
Growth
Profit growth (latest year)-234.01%
Per share
EPS (TTM)Rs -0.75
EPS (latest year)Rs -0.79
EPS (latest quarter)Rs -0.13
EPS, 3-year averageRs -0.69
EPS, 5-year averageRs -1.01
Book value per shareRs -5.29
Cash flow per shareRs -0.01
Free cash flow per shareRs -0.01
Efficiency
Cash conversion cycle-0 days
Working capital days-1737 days
Leverage
Total debtRs 39 Cr
Cash and bankRs 0 Cr
Net debtRs 39 Cr
Debt to equity-1.10x
Interest coverage-0.14x
Owners' fund to total sources-966.12%
Debt to assets1063.39%
Cash flow
Cash from Operating Activity (latest year)Rs -0 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs 0 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -0 Cr
FCFE (approx.: FCF + change in debt)Rs 4 Cr
Statement figures
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs -1 Cr
EBITDA (TTM)Rs -1 Cr
PBDT (TTM)Rs -5 Cr
Profit before tax (TTM)Rs -5 Cr
Net profit (TTM)Rs -5 Cr
Net profit (latest year)Rs -5 Cr
Net profit (latest quarter)Rs -1 Cr
Interest (TTM)Rs 5 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total income (latest year)Rs -1 Cr
Share capitalRs 67 Cr
ReservesRs -102 Cr
Shareholders' fundsRs -35 Cr
Total assetsRs 4 Cr
InvestmentsRs 3 Cr
Other liabilitiesRs 0 Cr
Shares outstanding (crore)6.69
Ownership
Promoter holding74.99% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | NEXTMEDIA | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -1.1% | -2.8% | +1.7 pts |
| 1 month | -16.2% | -6.8% | -9.4 pts |
| 3 months | -11.2% | -7.6% | -3.5 pts |
| 6 months | +2.0% | +0.4% | +1.6 pts |
| 1 year | -43.7% | -9.9% | -33.8 pts |
| 2 years | -53.9% | -13.6% | -40.4 pts |
| 3 years | -33.1% | +14.2% | -47.3 pts |
| 5 years | -37.7% | +27.9% | -65.6 pts |
Red flags
F-score 2 of 6| serious | Negative equity Shareholders' equity is negative |
| look | On NSE surveillance On NSE surveillance: GSM |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹0 Cr.
Net loss ₹1 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Prime Focus Ltd | 24,726 | 139 | 11.3 % |
| Saregama India Ltd | 9,514 | 41.7 | 17.3 % |
| Tips Music Ltd | 8,273 | 38.6 | 118 % |
| Network 18 Media & Investments Ltd | 3,997 | 3.01 % | |
| Balaji Telefilms Ltd | 1,120 | -10.1 % | |
| Entertainment Network (India) Ltd | 454 | 340 | -0.75 % |
| Basilic Fly Studio Ltd | 442 | 9.19 | 21.5 % |
| Shemaroo Entertainment Ltd | 340 | -39.3 % | |
| Gretex Industries Ltd | 332 | 237 | 3.01 % |
| Optimystix Entertainment India Ltd | 302 | 12.6 | 27.3 % |
| Music Broadcast Ltd | 203 | -8.73 % | |
| Phantom Digital Effects Ltd | 140 | 4.30 | 17.6 % |
| Maxposure Ltd | 86 | 9.11 | 15.3 % |
| Starbeam Ventures Ltd | 60 | 23.1 | 7.53 % |
| Studio LSD Ltd | 47 | -3.22 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2017-08-22 | Annual General Meeting | |
| 2016-07-28 | Annual General Meeting | |
| 2015-07-29 | Annual General Meeting (Book Closure End Date Revised) | |
| 2014-07-30 | Annual General Meeting | |
| 2013-07-22 | Annual General Meeting | |
| 2012-08-17 | Annual General Meeting | |
| 2011-08-29 | Annual General Meeting | |
| 2011-01-20 | Scheme Of Arrangement | |
| 2010-07-09 | Annual General Meeting | |
| 2009-07-07 | Annual General Meeting | |
| 2008-07-16 | Annual General Meeting | |
| 2007-07-24 | Annual General Meeting | |
| 2006-07-11 | Agm |
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
EPS in the scrip is zero (4 trailing quarters)GSM: stage 1Less than 100 unique PAN traded in previous 30 days