NDL Ventures Ltd

AI
NDL Ventures Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

NDL Ventures Ltd

₹ 111 3.52%
04 Nov - close price
nxtdigital.in BSE: 500189 NSE: NDLVENTURE
About

Incorporated in 1985, NDL Ventures provides Financial services, except insurance and pension funding[1]

Key Points

Business Overview:[1][2]
NDLV used to be the digital media division of Hinduja Global Solutions Ltd and integrated digital delivery platforms group connecting 5mn
customers across India. Currently, their object clause of the Memorandum of Association was altered to include new object clauses to carry on business of financial services

Website BSE NSE
  • Market Cap ₹ 373 Cr.
  • Current Price ₹ 111
  • High / Low ₹ 140 / 82.0
  • Stock P/E 497
  • Book Value ₹ 17.6
  • Dividend Yield 0.45 %
  • ROCE 2.04 %
  • ROE 1.53 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 226%

Cons

  • Stock is trading at 6.30 times its book value
  • Company has a low return on equity of 1.67% over last 3 years.
  • Earnings include an other income of Rs.5.00 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Financial Services Financial Services Finance Other Financial Services

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.03 0.93 0.92 1.22 0.93 0.98 1.07 0.93 0.84 0.82 0.95 1.06 1.15
Operating Profit -1.03 -0.93 -0.92 -1.22 -0.93 -0.98 -1.07 -0.93 -0.84 -0.82 -0.95 -1.06 -1.15
OPM %
1.51 1.49 1.41 1.50 1.40 1.24 1.17 1.14 1.16 1.20 1.26 1.27 1.27
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 0.48 0.56 0.49 0.28 0.47 0.26 0.10 0.21 0.32 0.38 0.31 0.21 0.12
Tax % 0.00% 17.86% 26.53% -14.29% 61.70% 15.38% 40.00% 33.33% 25.00% 23.68% 25.81% 28.57% 25.00%
0.48 0.46 0.36 0.32 0.18 0.21 0.07 0.14 0.24 0.28 0.23 0.15 0.09
EPS in Rs 0.14 0.14 0.11 0.09 0.05 0.06 0.02 0.04 0.07 0.08 0.07 0.04 0.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
110.43 332.47 201.74 252.88 597.92 813.58 694.74 69.30 0.00 4.61 4.20 4.04 0.00
15.66 168.67 27.92 31.64 855.80 885.29 546.74 26.08 2.25 4.10 3.90 3.68 3.98
Operating Profit 94.77 163.80 173.82 221.24 -257.88 -71.71 148.00 43.22 -2.25 0.51 0.30 0.36 -3.98
OPM % 85.82% 49.27% 86.16% 87.49% -43.13% -8.81% 21.30% 62.37% 11.06% 7.14% 8.91%
0.01 0.02 1.64 0.68 20.66 156.06 15.12 -132.21 2.52 1.29 0.74 0.86 5.00
Interest 0.00 38.39 45.92 50.73 109.45 121.10 133.83 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 1.46 1.32 1.19 4.39 156.94 184.17 178.53 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 93.32 124.11 128.35 166.80 -503.61 -220.92 -149.24 -88.99 0.27 1.80 1.04 1.22 1.02
Tax % 0.78% 18.95% 19.82% 41.81% 1.19% -47.18% -64.82% 0.00% 0.00% 10.56% 42.31% 26.23%
92.59 100.59 102.91 97.05 -509.60 -116.70 -52.50 -88.99 0.27 1.62 0.59 0.91 0.75
EPS in Rs 39.74 43.17 44.17 41.65 -218.71 -50.09 -19.30 -26.41 0.08 0.48 0.18 0.27 0.22
Dividend Payout % 33.31% 35.77% 34.96% 37.07% -7.06% -8.81% -18.32% -15.13% 2,494.07% 207.84% 285.34% 185.00%
Compounded Sales Growth
10 Years: -36%
5 Years: -64%
3 Years: %
TTM: -4%
Compounded Profit Growth
10 Years: -38%
5 Years: 15%
3 Years: 50%
TTM: 14%
Stock Price CAGR
10 Years: 4%
5 Years: 12%
3 Years: -9%
1 Year: 25%
Return on Equity
10 Years: -9%
5 Years: 11%
3 Years: 2%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 20.56 20.56 20.56 20.56 20.56 20.56 24.05 33.67 33.67 33.67 33.67 33.67
Reserves 796.34 905.00 1,007.79 2,014.56 641.50 275.71 209.14 47.43 34.22 29.09 26.38 25.62
0.00 435.20 381.33 744.82 1,203.53 1,065.54 1,020.31 0.00 0.00 0.00 0.00 0.00
42.97 105.73 7.09 312.36 747.82 532.92 432.36 1.48 12.66 6.16 6.35 5.86
Total Liabilities 859.87 1,466.49 1,416.77 3,092.30 2,613.41 1,894.73 1,685.86 82.58 80.55 68.92 66.40 65.15
14.05 12.91 11.73 237.39 891.17 906.16 837.04 0.00 0.00 0.00 0.00 0.00
CWIP 0.00 0.00 0.00 0.00 24.60 13.12 5.50 0.00 0.00 0.00 0.00 0.00
Investments 629.12 613.79 434.00 2,569.25 1,270.54 348.57 349.12 0.00 0.00 0.00 0.00 0.00
216.70 839.79 971.04 285.66 427.10 626.88 494.20 82.58 80.55 68.92 66.40 65.15
Total Assets 859.87 1,466.49 1,416.77 3,092.30 2,613.41 1,894.73 1,685.86 82.58 80.55 68.92 66.40 65.15

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
8.27 -3.80 -129.04 -73.05 -173.19 225.36 121.18 34.40 74.87 -10.73 -4.21 -4.68
28.10 67.87 230.65 20.52 29.01 186.95 48.92 -187.75 -54.00 10.20 7.67 6.82
-36.05 -60.42 -100.59 42.92 133.55 -420.54 -178.53 147.51 -13.47 -6.73 -3.37 -1.68
Net Cash Flow 0.33 3.64 1.03 -9.62 -10.63 -8.23 -8.43 -5.83 7.40 -7.26 0.09 0.45
Free Cash Flow 7.05 -3.98 -129.05 -268.12 -291.13 38.89 67.32 -91.07 74.87 -10.73 -4.21 -4.68
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 30% 13% -62% -10% 36% -330% 77% 100% -3,344% -2,000% -1,240% -1,300%

Ratios

Standalone / View Consolidated

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 0.30 99.88 4.56 8.73 47.86 14.38 22.09 0.00 0.00 0.00 0.00
Inventory Days 1,163.27 12,632.22 984.36 174.24
Days Payable 221.44 12.02 35.20 1.01
Cash Conversion Cycle 0.30 1,041.71 12,624.76 957.89 47.86 14.38 22.09 173.22 0.00 0.00 0.00
Working Capital Days 350.69 512.75 1,300.30 -72.60 -595.12 -364.27 -487.84 416.09 4,499.56 4,640.71 4,736.87
ROCE % 11.83% 14.92% 12.58% 10.38% -16.97% -6.19% -1.37% 6.48% 0.36% 2.76% 1.69% 2.04%

Insights

In beta
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Broadband Subscribers
million

Log in to view insights

Please log in to see hidden values.

Login
Broadband Exit ARPU
₹
Broadband Subscriber Acquisition Cost (SAC)
₹
Cable TV Subscribers
million
HITS Subscribers
million
90-day Net Churn
%
Digital Video DAS III Exit ARPU
₹
Same Month Renewal (SMR)
%
NXTHUBs (Points of Presence)
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
64.68% 64.68% 66.20% 66.20% 66.20% 66.20% 66.20% 66.20% 66.20% 66.20% 66.20% 66.20%
5.32% 5.32% 5.32% 5.32% 5.38% 5.38% 5.38% 5.38% 5.32% 5.39% 5.38% 5.39%
1.25% 1.25% 1.25% 1.29% 1.29% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04% 0.04%
28.76% 28.77% 27.23% 27.18% 27.14% 28.38% 28.38% 28.37% 28.43% 28.36% 28.37% 28.37%
No. of Shareholders 8,9859,3569,54610,88210,74010,86910,68710,99710,73310,57710,1769,945

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls