In ₹ Crore except Per Share Latest Annual | NEXTMEDIA FY25 | TIPSMUSIC FY25 | NETWORK18 FY26 | NAZARA FY26 | Peer Median | |
|---|---|---|---|---|---|---|
| Valuation — at last close | ||||||
| P/E | ◆ 0.40× | 17.36× | 27.03× | 142.96× | 27.03× -99% | |
| P/B | — | — | ◆ 0.82× | 3.91× | 2.36× | |
| EV/EBITDA | ◆ -23.74× | — | 161.36× | 53.55× | 107.45× -122% | |
| Market Cap | ₹25.5 Cr | — | ₹4,095 Cr | ₹13,877 Cr | ₹8,986 Cr -100% | |
| Growth | ||||||
| Revenue CAGR 3Y | 5.73% | ◆ 31.84% | -30.15% | 18.79% | 18.79% -70% | |
| Revenue CAGR 5Y | -10.18% | 27.84% | -14.73% | ◆ 32.13% | 27.84% -137% | |
| Net Income CAGR 3Y | — | ◆ 37.16% | — | 10.10% | 23.63% | |
| Revenue YoY (latest Q) | -72.96% | — | ◆ 10.34% | -14.03% | -1.84% -3854% | |
| Net Income YoY (latest Q) | ◆ 619.89% | — | -125.77% | -260.63% | -193.20% +421% | |
| Profitability | ||||||
| EBITDA Margin | -8.31% | ◆ 66.53% | 2.06% | 13.61% | 13.61% -161% | |
| Net Income Margin | ◆ 177.55% | 53.61% | 7.32% | 4.48% | 7.32% +2326% | |
| Return on Common Equity | -254.50% | ◆ 79.49% | 3.05% | 2.28% | 3.05% -8444% | |
| Return on Capital Employed | -90.68% | ◆ 88.88% | -1.69% | 0.49% | 0.49% -18606% | |
| Return on Assets | ◆ 556.30% | 49.07% | 1.73% | 1.87% | 1.87% +29649% | |
| Credit & Quality | ||||||
| Total Debt/Equity | ◆ -1.38× | — | 0.62× | 0.03× | 0.33× -525% | |
| Interest Coverage | -0.43× | ◆ 672.90× | -0.43× | 0.82× | 0.82× -152% | |
| Scale — latest FY | ||||||
| Revenue / Total Income | ₹30.3 Cr | ₹311 Cr | ₹2,121 Cr | ₹1,829 Cr | ₹1,829 Cr -98% | |
| Net Income | ₹53.9 Cr | ₹167 Cr | ₹155 Cr | ₹81.9 Cr | ₹155 Cr -65% | |
| Total Assets | ₹9.7 Cr | ₹339 Cr | ₹8,996 Cr | ₹4,371 Cr | ₹4,371 Cr -100% | |
| EPS | ₹9.51 | ₹38 | ₹0.99 | ₹2.62 | ₹2.62 +263% | |
| Book Value per Share | ₹-3.74 | — | ₹32.59 | ₹95.86 | ₹64.23 -106% | |