Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Next Mediaworks Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 21, 2024, 9:43 pm

Market Cap 58.6 Cr.
Current Price 8.82
High / Low11.0/5.79
Stock P/E
Book Value 14.5
Dividend Yield0.00 %
ROCE8.37 %
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Next Mediaworks Ltd

Competitors of Next Mediaworks Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Esha Media Research Ltd 11.7 Cr. 15.023.4/2.87 13.70.00 %16.7 %% 10.0
DAPS Advertising Ltd 13.2 Cr. 25.542.9/25.013.5 30.90.59 %9.76 %7.15 % 10.0
Brandbucket Media & Technology Ltd 36.8 Cr. 15.845.4/7.4796.8 34.20.00 %1.64 %1.22 % 10.0
Vertoz Advertising Ltd 1,303 Cr. 15.345.2/14.360.6 2.050.00 %13.4 %13.4 % 1.00
Next Mediaworks Ltd 58.6 Cr. 8.8211.0/5.79 14.50.00 %8.37 %% 10.0
Industry Average800.50 Cr21.9547.1016.290.10%11.61%7.26%7.17

All Competitor Stocks of Next Mediaworks Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales6.736.572.996.258.647.787.987.8910.3510.038.978.0910.55
Expenses9.878.728.458.718.829.768.479.019.6910.549.528.8310.23
Operating Profit-3.14-2.15-5.46-2.46-0.18-1.98-0.49-1.120.66-0.51-0.55-0.740.32
OPM %-46.66%-32.72%-182.61%-39.36%-2.08%-25.45%-6.14%-14.20%6.38%-5.08%-6.13%-9.15%3.03%
Other Income0.160.920.901.361.001.300.931.171.271.250.95-3.321.17
Interest3.143.183.484.034.154.234.494.684.744.715.005.275.32
Depreciation2.372.362.342.342.332.302.252.352.242.032.202.232.05
Profit before tax-8.49-6.77-10.38-7.47-5.66-7.21-6.30-6.98-5.05-6.00-6.80-11.56-5.88
Tax %-0.47%0.00%0.00%0.00%0.00%-0.42%0.00%0.43%0.00%-1.17%0.00%0.00%0.00%
Net Profit-8.52-6.77-10.38-7.47-5.66-7.24-6.30-6.95-5.05-6.07-6.80-11.56-5.88
EPS in Rs-0.71-0.58-0.84-0.62-0.48-0.61-0.53-0.58-0.45-0.55-0.60-0.97-0.54

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales43505764747675695219263638
Expenses46353943606464665639363839
Operating Profit-31518211412113-4-20-10-1-1
OPM %-6%29%32%32%19%16%14%4%-8%-101%-39%-4%-4%
Other Income3-1-02-52333-242550
Interest66537111091112161920
Depreciation12121214141211111310999
Profit before tax-17-516-58-8-8-14-51-39-31-24-30
Tax %12%-49%174%65%-64%-0%-0%-0%-0%-0%-0%-0%
Net Profit-11-7-20-85-8-8-14-51-39-31-24-30
EPS in Rs-2.10-0.91-0.290.02-13.02-0.39-0.74-1.26-4.04-3.21-2.54-2.12-2.66
Dividend Payout %-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)36.36%71.43%100.00%90.59%0.00%-75.00%-264.29%23.53%20.51%22.58%
Change in YoY Net Profit Growth (%)0.00%35.06%28.57%-9.41%-90.59%-75.00%-189.29%287.82%-3.02%2.07%

Next Mediaworks Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:-4%
5 Years:-11%
3 Years:25%
TTM:4%
Compounded Profit Growth
10 Years:%
5 Years:-26%
3 Years:9%
TTM:-12%
Stock Price CAGR
10 Years:-3%
5 Years:-3%
3 Years:15%
1 Year:23%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:58 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital58586565676767676767676767
Reserves595857-28-39-44-53-80-102-118-133-155-164
Borrowings31241079666755112136158188213223
Other Liabilities28262956676978191-6-30-46-54
Total Liabilities177165162172162159147117102101927972
Fixed Assets1039176135126115105887970634341
CWIP0000000000000
Investments0000011105024
Other Assets74758537364342292326293327
Total Assets177165162172162159147117102101927972

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +8154213252415-23-13-11-12
Cash from Investing Activity +3-01-126-1-20-01-53-2
Cash from Financing Activity +-11-13-2797-24-17-21241217-25
Net Cash Flow-0216-16-15-500204

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-3.00-16.00-6.0011.00-65.00-54.00-56.00-52.00-116.00-156.00-168.00-189.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days127108889497119140103126172148126
Inventory Days
Days Payable
Cash Conversion Cycle127108889497119140103126172148126
Working Capital Days16423015-26-22-185-685710110893
ROCE %2%4%6%2%3%2%-5%-12%-29%-18%-8%-8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%74.99%
FIIs2.45%2.45%2.45%2.45%2.45%2.45%2.45%2.45%2.45%2.45%2.45%2.45%
Public22.57%22.57%22.57%22.56%22.56%22.57%22.57%22.56%22.56%22.56%22.56%22.57%
No. of Shareholders14,70714,57414,74614,96215,14814,99814,95714,88214,83715,07515,11415,352

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-3.32-2.12-2.54-3.21-3.16
Diluted EPS (Rs.)-3.32-2.12-2.54-3.21-3.16
Cash EPS (Rs.)-4.52-2.32-3.21-4.44-4.04
Book Value[Excl.RevalReserv]/Share (Rs.)-21.57-15.80-12.13-7.570.07
Book Value[Incl.RevalReserv]/Share (Rs.)-21.57-15.80-12.13-7.570.07
Revenue From Operations / Share (Rs.)5.745.423.842.918.40
PBDIT / Share (Rs.)0.330.47-0.82-2.610.56
PBIT / Share (Rs.)-0.94-0.85-2.22-4.03-1.32
PBT / Share (Rs.)-5.79-3.64-4.59-5.86-5.92
Net Profit / Share (Rs.)-5.79-3.64-4.60-5.86-5.92
NP After MI And SOA / Share (Rs.)-3.31-2.12-2.54-3.21-3.15
PBDIT Margin (%)5.788.71-21.51-89.586.75
PBIT Margin (%)-16.39-15.75-57.79-138.42-15.68
PBT Margin (%)-100.91-67.11-119.71-201.07-70.39
Net Profit Margin (%)-100.91-67.22-119.83-201.28-70.46
NP After MI And SOA Margin (%)-57.80-39.03-66.32-110.15-37.54
Return on Capital Employeed (%)-9.34-7.04-16.91-31.18-9.60
Return On Assets (%)-28.12-15.38-16.89-21.04-15.78
Long Term Debt / Equity (X)-2.23-2.13-2.70-3.33-9.54
Total Debt / Equity (X)-2.23-2.13-2.70-3.33-10.34
Asset Turnover Ratio (%)0.440.000.000.000.00
Current Ratio (X)2.592.262.001.160.67
Quick Ratio (X)2.592.262.001.160.67
Interest Coverage Ratio (X)0.100.16-0.34-1.430.35
Interest Coverage Ratio (Post Tax) (X)-0.30-0.30-0.93-2.21-0.82
Enterprise Value (Cr.)175.56124.71141.67120.53139.32
EV / Net Operating Revenue (X)4.583.445.526.182.48
EV / EBITDA (X)79.0839.46-25.67-6.9036.70
MarketCap / Net Operating Revenue (X)1.140.781.401.231.05
Price / BV (X)-0.49-0.43-0.69-0.69-8.23
Price / Net Operating Revenue (X)1.140.781.401.231.05
EarningsYield-0.50-0.49-0.47-0.89-0.35

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Next Mediaworks Ltd as of November 22, 2024 is: 33.28

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2024, Next Mediaworks Ltd is Undervalued by 277.32% compared to the current share price 8.82

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of Next Mediaworks Ltd as of November 22, 2024 is: 39.58

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2024, Next Mediaworks Ltd is Undervalued by 348.75% compared to the current share price 8.82

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 18.94%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 13.42, which is a positive sign.
  1. The stock has a low average ROCE of -5.08%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 120.67, which may not be favorable.
  3. The company has higher borrowings (104.77) compared to reserves (-57.08), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (52.23) and profit (-21.38).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Next Mediaworks Ltd:
    1. Net Profit Margin: -100.91%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -9.34% (Industry Average ROCE: 11.61%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 0% (Industry Average ROE: 7.26%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -0.3
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 2.59
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 0 (Industry average Stock P/E: 47.1)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: -2.23
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Next Mediaworks Ltd. is a Public Limited Listed company incorporated on 12/03/1981 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L22100MH1981PLC024052 and registration number is 024052. Currently company belongs to the Industry of Entertainment & Media. Company’s Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 66.89 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Advertising & Media AgencyUnit 701A, 7th Floor, Tower-2, Mumbai Maharashtra 400013investor.communication@radioone.in
http://www.nextmediaworks.com
Management
NamePosition Held
Mr. Praveen SomeshwarChairman & Non-Exe.Director
Mr. Sameer SinghIndependent Director
Mr. Lloyd MathiasIndependent Director
Ms. Suchitra RajendraIndependent Director
Mr. Sandeep RaoNon Executive Director
Mr. Samudra BhattacharyaNon Executive Director

FAQ

What is the latest intrinsic value of Next Mediaworks Ltd?

The latest intrinsic value of Next Mediaworks Ltd as on 21 November 2024 is ₹33.28, which is 277.32% higher than the current market price of ₹8.82.

What is the Market Cap of Next Mediaworks Ltd?

The Market Cap of Next Mediaworks Ltd is 58.6 Cr..

What is the current Stock Price of Next Mediaworks Ltd as on 21 November 2024?

The current stock price of Next Mediaworks Ltd as on 21 November 2024 is ₹8.82.

What is the High / Low of Next Mediaworks Ltd stocks in FY 2024?

In FY 2024, the High / Low of Next Mediaworks Ltd stocks is 11.0/5.79.

What is the Stock P/E of Next Mediaworks Ltd?

The Stock P/E of Next Mediaworks Ltd is .

What is the Book Value of Next Mediaworks Ltd?

The Book Value of Next Mediaworks Ltd is 14.5.

What is the Dividend Yield of Next Mediaworks Ltd?

The Dividend Yield of Next Mediaworks Ltd is 0.00 %.

What is the ROCE of Next Mediaworks Ltd?

The ROCE of Next Mediaworks Ltd is 8.37 %.

What is the ROE of Next Mediaworks Ltd?

The ROE of Next Mediaworks Ltd is %.

What is the Face Value of Next Mediaworks Ltd?

The Face Value of Next Mediaworks Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Next Mediaworks Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE