Company Valuation: Media Matrix Worldwide Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 4,270 5,403 13,083 13,570 18,747 9,221
Change - 26.53% 142.14% 3.72% 38.15% -50.82%
Enterprise Value (EV) 1 4,249 5,429 13,771 14,477 19,889 10,518
Change - 27.76% 153.66% 5.13% 37.38% -47.12%
P/E 88.7x 262x 1,077x 999x 374x 264x
PBR 11.6x 7.4x 5.9x 10.5x 7.04x 8.68x
PEG - -4.6x -26.2x 84.5x 1x -8.8x
Capitalization / Revenue 0.44x 0.49x 2.25x 1.46x 1.32x 0.49x
EV / Revenue 0.43x 0.49x 2.37x 1.56x 1.41x 0.56x
EV / EBITDA 72.7x 51.9x 707x 141x 142x 55.8x
EV / EBIT 78.3x 53.7x 878x 146x 148x 57.6x
EV / FCF 24.2x -55.1x -19.6x -60.5x -58.9x 57.4x
FCF Yield 4.13% -1.81% -5.1% -1.65% -1.7% 1.74%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0425 0.0182 0.0107 0.012 0.0442 0.0309
Distribution rate - - - - - -
Net sales 1 9,810 11,110 5,815 9,285 14,153 18,870
EBITDA 1 58.43 104.6 19.49 102.9 140.2 188.6
EBIT 1 54.29 101.1 15.68 99.09 134.7 182.5
Net income 1 48.16 20.62 12.15 13.59 50.11 34.97
Net Debt 1 -21.31 25.6 687.6 906.7 1,142 1,297
Reference price 2 3.77 4.77 11.55 11.98 16.55 8.14
Nbr of stocks (in thousands) 11,32,742 11,32,742 11,32,742 11,32,742 11,32,742 11,32,742
Announcement Date 08/09/20 08/09/21 07/09/22 06/09/23 05/09/24 05/09/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16Cr
22.73x3.45x12.34x3.2% 20TCr
-95.22x15.06x87.19x-.--% 9.42TCr
14.2x2.58x9.76x5.79% 8.23TCr
10.18x1.12x5.86x4.74% 8.38TCr
19.66x5.16x12.73x2.89% 5.94TCr
13.98x2.04x8.55x5.57% 4.53TCr
19.71x1.46x9.24x1% 3.49TCr
18.39x1.48x9.29x1.61% 3.44TCr
15.91x2.04x9.47x5.43% 3.28TCr
Average 4.39x 3.82x 18.27x 3.36% 6.66TCr
Weighted average by Cap. 1.81x 4.47x 21.11x 3.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MMWL Stock
  4. Valuation Media Matrix Worldwide Limited