Data Under Review
Some valuation figures for this stock are being recalibrated. Hidden fields will return after data review.
Reported as ticker: NEXTMEDIA· We're continuously improving data quality. Contact support if this persists.
NEXT MEDIAWORKS LIMITED
NEXTMEDIA · General/Diversified · NSE
₹4
Current Market Price
Under Review— We don’t have enough data to publish a fair value estimate for NEXTMEDIA yet. Reason: Data Limited.
Updated just now
YieldIQ Score
—
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
29%
ROE
—
Debt/Equity
—
WACC
11.1%
Market Cap
₹27.49 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
847.8%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
3.7×
EBIT covers interest
Current Ratio
0.42×
Short-term liquidity
Asset Turnover
3.13×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
Ratio Trends
NEXTMEDIA · last 8 annual periods
ROE
25.2%
ROCE
847.8%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
74.0×
Historical Financials
NEXTMEDIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹19.5 Cr | ₹25.7 Cr | ₹36.3 Cr | ₹38.4 Cr | ₹30.3 Cr | +11.7% |
| EBITDA | — | ₹-5.8 Cr | ₹2.9 Cr | ₹-9.6 Cr | ₹80.0 Cr | — |
| EBIT | ₹-27.0 Cr | ₹-14.8 Cr | ₹-5.7 Cr | ₹-18.1 Cr | — | — |
| PAT | ₹-39.2 Cr | ₹-17.0 Cr | ₹-14.2 Cr | ₹-22.2 Cr | ₹63.6 Cr | — |
| EPS (diluted) | ₹-3.21 | ₹-2.54 | ₹-2.12 | ₹-3.32 | — | — |
| CFO | ₹-13.1 Cr | ₹-10.6 Cr | ₹-0.7 Cr | ₹1.8 Cr | ₹-1.0 Cr | — |
| CapEx | — | ₹-0.7 Cr | ₹-2.1 Cr | ₹-0.3 Cr | ₹-0.1 Cr | — |
| FCF | — | ₹-11.3 Cr | ₹-2.8 Cr | ₹1.5 Cr | ₹-1.1 Cr | — |
| Total Assets | — | ₹101 Cr | ₹92.0 Cr | ₹78.9 Cr | ₹9.7 Cr | -44.3% |
| Total Debt | — | ₹158 Cr | ₹188 Cr | ₹213 Cr | ₹34.4 Cr | -31.7% |
| Shareholders' Equity | — | ₹-51.5 Cr | ₹-65.8 Cr | ₹-87.9 Cr | ₹-25.0 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NEXTMEDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
TVVISION TVVISION | — | — | Pending | 18.6% | — |
BAGFILMS BAGFILMS | — | — | Pending | 3.9% | — |
RAJTV RAJTV | — | — | Pending | -17.0% | — |
RADIOCITY RADIOCITY | — | — | Pending | -6.8% | — |
 ZEEMEDIA ZEE MEDIA CORPORATION LTD | +75.1% | 40 | Below Fair Value | -54.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NEXTMEDIA in the last 10 years.
Risk Analysis
Volatility & drawdown
Risk profile of NEXTMEDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NEXTMEDIA →
Compare
Head-to-head with peers
Compare NEXTMEDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NEXTMEDIANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.