NEXT MEDIAWORKS | D B CORP | NEXT MEDIAWORKS/ D B CORP |
|||
---|---|---|---|---|---|
P/E (TTM) | x | -1.6 | 14.6 | - | View Chart |
P/BV | x | - | 2.6 | - | View Chart |
Dividend Yield | % | 0.0 | 2.1 | - |
NEXT MEDIAWORKS D B CORP |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
NEXT MEDIAWORKS Mar-23 |
D B CORP Mar-23 |
NEXT MEDIAWORKS/ D B CORP |
5-Yr Chart Click to enlarge
|
||
High | Rs | 9 | 157 | 5.6% | |
Low | Rs | 4 | 73 | 5.8% | |
Sales per share (Unadj.) | Rs | 5.4 | 119.6 | 4.5% | |
Earnings per share (Unadj.) | Rs | -3.6 | 9.5 | -38.3% | |
Cash flow per share (Unadj.) | Rs | -2.3 | 15.8 | -14.7% | |
Dividends per share (Unadj.) | Rs | 0 | 6.00 | 0.0% | |
Avg Dividend yield | % | 0 | 5.2 | 0.0% | |
Book value per share (Unadj.) | Rs | -9.8 | 109.3 | -9.0% | |
Shares outstanding (eoy) | m | 66.89 | 177.97 | 37.6% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.2 | 1.0 | 125.2% | |
Avg P/E ratio | x | -1.8 | 12.1 | -14.8% | |
P/CF ratio (eoy) | x | -2.8 | 7.3 | -38.7% | |
Price / Book Value ratio | x | -0.7 | 1.1 | -63.0% | |
Dividend payout | % | 0 | 63.2 | -0.0% | |
Avg Mkt Cap | Rs m | 436 | 20,449 | 2.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 86 | 3,874 | 2.2% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 363 | 21,292 | 1.7% | |
Other income | Rs m | 46 | 419 | 11.0% | |
Total revenues | Rs m | 409 | 21,712 | 1.9% | |
Gross profit | Rs m | -15 | 3,192 | -0.5% | |
Depreciation | Rs m | 89 | 1,120 | 7.9% | |
Interest | Rs m | 186 | 213 | 87.5% | |
Profit before tax | Rs m | -243 | 2,279 | -10.7% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 0 | 588 | 0.1% | |
Profit after tax | Rs m | -244 | 1,691 | -14.4% | |
Gross profit margin | % | -4.0 | 15.0 | -26.9% | |
Effective tax rate | % | -0.2 | 25.8 | -0.6% | |
Net profit margin | % | -67.2 | 7.9 | -846.6% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 246 | 14,406 | 1.7% | |
Current liabilities | Rs m | 109 | 8,612 | 1.3% | |
Net working cap to sales | % | 37.8 | 27.2 | 138.8% | |
Current ratio | x | 2.3 | 1.7 | 135.1% | |
Inventory Days | Days | 42 | 150 | 28.1% | |
Debtors Days | Days | 1,477 | 80 | 1,849.9% | |
Net fixed assets | Rs m | 674 | 19,005 | 3.5% | |
Share capital | Rs m | 669 | 1,780 | 37.6% | |
"Free" reserves | Rs m | -1,326 | 17,667 | -7.5% | |
Net worth | Rs m | -658 | 19,447 | -3.4% | |
Long term debt | Rs m | 1,403 | 0 | - | |
Total assets | Rs m | 920 | 33,412 | 2.8% | |
Interest coverage | x | -0.3 | 11.7 | -2.6% | |
Debt to equity ratio | x | -2.1 | 0 | - | |
Sales to assets ratio | x | 0.4 | 0.6 | 61.9% | |
Return on assets | % | -6.3 | 5.7 | -109.7% | |
Return on equity | % | 37.1 | 8.7 | 426.3% | |
Return on capital | % | -7.7 | 12.8 | -59.8% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 69 | 0.0% | |
Fx outflow | Rs m | 0 | 98 | 0.0% | |
Net fx | Rs m | 0 | -29 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -7 | 2,442 | -0.3% | |
From Investments | Rs m | 32 | -1,440 | -2.2% | |
From Financial Activity | Rs m | -24 | -1,322 | 1.8% | |
Net Cashflow | Rs m | 1 | -320 | -0.3% |
Indian Promoters | % | 75.0 | 71.9 | 104.3% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 2.5 | 18.1 | 13.6% | |
FIIs | % | 2.5 | 13.3 | 18.4% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 25.0 | 28.1 | 89.1% | |
Shareholders | 15,075 | 39,140 | 38.5% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare NEXT MEDIAWORKS With: REPRO INDIA JAGRAN PRAKASHAN NAVNEET EDUCATION
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | Next Mediaworks | D B Corp | S&P BSE TECK |
---|---|---|---|
1-Day | -5.00% | -0.69% | -0.26% |
1-Month | 20.49% | 10.98% | -0.74% |
1-Year | 52.78% | 132.89% | 29.95% |
3-Year CAGR | 17.06% | 54.65% | 10.57% |
5-Year CAGR | -17.55% | 8.51% | 15.11% |
* Compound Annual Growth Rate
Here are more details on the Next Mediaworks share price and the D B Corp share price.
Moving on to shareholding structures...
The promoters of Next Mediaworks hold a 75.0% stake in the company. In case of D B Corp the stake stands at 71.9%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of Next Mediaworks and the shareholding pattern of D B Corp.
Finally, a word on dividends...
In the most recent financial year, Next Mediaworks paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of -0.0%.
D B Corp paid Rs 6.0, and its dividend payout ratio stood at 63.2%.
You may visit here to review the dividend history of Next Mediaworks, and the dividend history of D B Corp.
For a sector overview, read our media sector report.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.