Media Matrix Worldwide (MMWL)₹20.15−0.84%Film Production, Distribution & Exhibition
In the Sep 2026 quarter (consolidated), Media Matrix Worldwide reported sales of ₹668 Cr, up 72.8% from Sep 2025, and net profit of ₹4.65 Cr, up 126.8% year on year. For the year to Mar 2026, sales were ₹1,254 Cr and net profit ₹8.03 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 198 | 281 | 231 | 1,126 | 258 | 272 | 234 | 386 | 336 | 301 | 429 | 668 |
| Expenses | 196 | 277 | 227 | 1,123 | 255 | 267 | 229 | 381 | 333 | 296 | 423 | 657 |
| Operating Profit | 1.86 | 4.23 | 4.35 | 5.03 | 4.14 | 5.37 | 4.71 | 6.31 | 4.07 | 5.40 | 6.43 | 11.20 |
| OPM % | 1.0% | 1.5% | 1.9% | 0.5% | 1.6% | 2.0% | 2.0% | 1.7% | 1.2% | 1.8% | 1.5% | 1.7% |
| Other Income | 1.70 | 1.66 | 1.45 | 0.88 | 0.80 | 0.30 | 1.21 | 0.82 | 1.40 | 1.05 | 2.16 | 1.22 |
| Interest | 1.26 | 3.28 | 3.41 | 3.15 | 3.44 | 3.86 | 3.57 | 4.41 | 2.76 | 3.60 | 4.02 | 6.24 |
| Depreciation | 0.20 | 0.20 | 0.21 | 0.21 | 0.21 | 0.20 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| Profit before tax | 2.11 | 2.42 | 2.19 | 2.56 | 1.30 | 1.62 | 2.18 | 2.55 | 2.56 | 2.68 | 4.40 | 6.03 |
| Tax % | 23.0% | 4.1% | 17.2% | 19.8% | 21.3% | 129.4% | 16.8% | 20.2% | 18.3% | 22.6% | 18.8% | 22.8% |
| Net Profit | 1.65 | 2.35 | 1.84 | 2.06 | 1.05 | −0.49 | 1.82 | 2.05 | 2.08 | 2.09 | 3.59 | 4.65 |
| EPS (Rs) | 0.02 | 0.03 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 137 | 264 | 649 | 1,425 | 980 | 1,108 | 579 | 945 | 1,414 | 1,887 | 1,254 | 1,733 |
| Expenses | 144 | 242 | 652 | 1,428 | 976 | 1,099 | 577 | 934 | 1,401 | 1,869 | 1,235 | 1,709 |
| Operating Profit | −6.99 | 22.96 | −2.99 | 0.00 | 6.99 | 11.98 | 2.99 | 10.97 | 13.98 | 18.97 | 20.96 | 27.10 |
| OPM % | −4.8% | 9.0% | −0.5% | 0.0% | 0.7% | 1.1% | 0.6% | 1.2% | 1.0% | 1.0% | 1.6% | 1.6% |
| Other Income | 0.99 | 6.98 | −21.93 | 106 | 8.98 | 3.99 | 6.98 | 1.99 | 3.99 | 2.99 | 4.98 | 5.83 |
| Interest | 3.99 | 5.99 | 4.99 | 3.99 | 1.99 | 1.99 | 3.99 | 6.99 | 8.98 | 13.98 | 13.98 | 16.62 |
| Depreciation | 15.04 | 13.03 | 4.01 | 2.01 | 2.01 | 2.01 | 2.01 | 2.01 | 1.01 | 1.01 | 1.01 | 0.72 |
| Profit before tax | −24.99 | 9.99 | −34.99 | 99.96 | 11.99 | 11.98 | 3.99 | 4.99 | 8.99 | 7.99 | 9.99 | 15.67 |
| Tax % | 1.0% | 4.0% | 0.0% | −1.0% | 29.9% | 67.9% | 45.9% | 48.9% | 22.9% | 41.9% | 19.9% | — |
| Exceptional items | 0.00 | 0.00 | −31.14 | 96.39 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | −25.06 | 10.03 | −35.10 | 101 | 8.02 | 4.01 | 2.01 | 2.01 | 7.02 | 4.01 | 8.03 | 12.41 |
| EPS (Rs) | −0.23 | 0.10 | −0.32 | 0.90 | 0.08 | 0.03 | 0.02 | 0.02 | 0.05 | 0.04 | 0.06 | 0.11 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| 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 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 113 | 112 | 113 |
| Reserves | −68.73 | −93.65 | −78.77 | −84.73 | −45.80 | −76.74 | −35.90 | 108 | 15.94 | 152 | −7.01 | −45.98 |
| Borrowings | 53.05 | 60.06 | 58.99 | 99.98 | 20.02 | 3.01 | 17.99 | 73.98 | 99.89 | 115 | 167 | 108 |
| Other Liabilities | 34.94 | 42.79 | 66.68 | 354 | 212 | 162 | 186 | 42.79 | 64.69 | 107 | 87.58 | 62.70 |
| Total Liabilities | 133 | 122 | 161 | 483 | 299 | 201 | 281 | 338 | 294 | 487 | 361 | 237 |
| Fixed Assets | 54.20 | 42.15 | 35.10 | 12.04 | 5.02 | 6.02 | 4.01 | 2.01 | 2.01 | 4.01 | 3.01 | 3.01 |
| CWIP | 0.00 | 0.00 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 3.99 | 0.00 | 4.98 | 87.85 | 29.93 | 2.99 | 37.90 | 181 | 87.78 | 222 | 93.78 | 30.91 |
| Other Assets | 74.74 | 79.63 | 119 | 382 | 265 | 192 | 240 | 154 | 203 | 261 | 264 | 203 |
| Inventories | 0.00 | 0.00 | 23.09 | 3.01 | 11.03 | 7.02 | 26.09 | 14.06 | 20.08 | 43.17 | 87.28 | 76.29 |
| Trade receivables | 33.98 | 33.02 | 38.97 | 237 | 121 | 9.99 | 36.97 | 78.04 | 155 | 121 | 91.01 | 87.07 |
| Cash & equivalents | 5.99 | 0.99 | 3.99 | 1.99 | 2.99 | 4.99 | 15.98 | 6.99 | 15.99 | 4.99 | 38.97 | 2.99 |
| Total Assets | 133 | 122 | 161 | 483 | 299 | 201 | 281 | 338 | 294 | 487 | 361 | 237 |
| 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 | −10.98 | −2.99 | 14.97 | 52.88 | 41.94 | 92.85 | −137 | −170 | −58.92 | 30.93 | −25.95 | 13.98 |
| Cash from investing activity | 0.99 | 0.00 | −12.96 | −88.69 | 42.88 | −68.74 | 134 | 106 | 37.89 | −55.83 | −5.98 | 47.86 |
| Cash from financing activity | 8.03 | 1.01 | −1.01 | 36.14 | −83.30 | −21.07 | 14.04 | 54.20 | 24.08 | 17.04 | 42.14 | −72.27 |
| Net cash flow | −2.01 | −2.01 | 0.00 | 0.00 | 1.01 | 2.01 | 10.02 | −10.02 | 4.01 | −8.01 | 10.01 | −10.02 |
| Capex | 4.39 | 4.47 | 8.28 | 2.48 | 0.00 | 0.08 | 0.03 | 0.18 | 0.80 | 2.63 | 0.24 | 0.00 |
| Free cash flow | −14.96 | −6.97 | 7.97 | 49.80 | 47.81 | 92.75 | −136 | −169 | −58.82 | 27.90 | −25.90 | 14.95 |
| CFO / OP % | 99.0% | 44.0% | 66.0% | −1,797.1% | 24,417.9% | 1,429.0% | −1,165.0% | −5,288.0% | −479.0% | 242.0% | −115.0% | 84.9% |
| 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 | 78 | 87 | 55 | 134 | 32 | 5 | 13 | 50 | 61 | 32 | 19 | 26 |
| Inventory days | 2 | — | 76 | 2 | 3 | 3 | 9 | 9 | 8 | 11 | 17 | 23 |
| Days payable | 165 | — | 134 | 217 | 56 | 58 | 60 | 20 | 21 | 21 | 12 | 8 |
| Cash conversion cycle | −85 | 86 | −3 | −80 | −21 | −51 | −38 | 39 | 49 | 23 | 24 | 42 |
| Working capital days | 2 | −25 | −6 | −2 | −8 | −42 | 7 | 44 | 52 | 30 | 30 | 46 |
| ROCE % | −27.1% | −23.1% | 19.0% | 2.0% | 6.0% | 20.9% | 18.9% | 4.0% | 4.0% | 6.0% | 6.0% | 9.9% |
For the Sep 2026 quarter, Media Matrix Worldwide reported sales of ₹668 Cr, up 72.8% year on year and net profit of ₹4.65 Cr, up 126.8% year on year. The operating margin was 1.7%.
Media Matrix Worldwide's sales for the year to Mar 2026 were ₹1,254 Cr; over the last twelve months they were ₹1,733 Cr.
Net profit for the year to Mar 2026 was ₹8.03 Cr, and ₹12.41 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.11.
Media Matrix Worldwide reported borrowings of ₹108 Cr at Mar 2026, against cash and equivalents of ₹2.99 Cr.
Cash from operations was ₹13.98 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹14.95 Cr.