NDL Ventures Ltd

₹ 120 2.03%

28 Apr - 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 ₹ 402 Cr.
Current Price ₹ 120
High / Low ₹ 140 / 55.0
Stock P/E 442
Book Value ₹ 17.6
Dividend Yield 0.42 %
ROCE 2.04 %
ROE 1.53 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

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

Cons

Stock is trading at 6.83 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.4.89 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 ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 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
	1.24	1.03	0.93	0.92	1.22	0.93	0.98	1.07	0.93	0.84	0.82	0.95	1.06
Operating Profit	-1.24	-1.03	-0.93	-0.92	-1.22	-0.93	-0.98	-1.07	-0.93	-0.84	-0.82	-0.95	-1.06
OPM %
	1.49	1.51	1.49	1.41	1.50	1.40	1.24	1.17	1.14	1.16	1.20	1.26	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	0.25	0.48	0.56	0.49	0.28	0.47	0.26	0.10	0.21	0.32	0.38	0.31	0.21
Tax %	0.00%	0.00%	17.86%	26.53%	-14.29%	61.70%	15.38%	40.00%	33.33%	25.00%	23.68%	25.81%	28.57%
	0.25	0.48	0.46	0.36	0.32	0.18	0.21	0.07	0.14	0.24	0.28	0.23	0.15
EPS in Rs	0.07	0.14	0.14	0.11	0.09	0.05	0.06	0.02	0.04	0.07	0.08	0.07	0.04
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
	110.43	332.47	201.74	252.88	597.92	813.58	694.74	69.30	0.00	4.61	4.20	0.00
	15.66	168.67	27.92	31.64	855.80	885.29	546.74	26.08	2.25	4.10	3.90	3.67
Operating Profit	94.77	163.80	173.82	221.24	-257.88	-71.71	148.00	43.22	-2.25	0.51	0.30	-3.67
OPM %	85.82%	49.27%	86.16%	87.49%	-43.13%	-8.81%	21.30%	62.37%		11.06%	7.14%
	0.01	0.02	1.64	0.68	20.66	156.06	15.12	-132.21	2.52	1.29	0.74	4.89
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
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
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
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
EPS in Rs	32.15	34.93	35.73	33.70	-176.94	-40.52	-15.58	-26.41	0.08	0.48	0.18	0.27
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:	%
5 Years:	%
3 Years:	%
TTM:	-100%

Compounded Profit Growth
10 Years:	-38%
5 Years:	15%
3 Years:	50%
TTM:	54%

Stock Price CAGR
10 Years:	7%
5 Years:	14%
3 Years:	2%
1 Year:	101%

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/OP	30%	13%	-62%	-10%	36%	-330%	77%	100%	-3,344%	-2,000%	-1,240%	133%

Ratios

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
Debtor Days	0.30	99.88	4.56	8.73	47.86	14.38	22.09	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
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
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 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Digital TV Subscriber Base
Million

x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx
		xxx	x,xxx	x,xxx	xxx	xxx	xxx
			x,xxx	x,xxx	x,xxx	x,xxx	x,xxx
			x,xxx	x,xxx	x,xxx	xx,xxx	xx,xxx
			x,xxx	x,xxx	x,xxx	x,xxx	x,xxx
			xxx	xxx		xxx	xxx
					xx	xxx	xxx
					xxx,xxx	xxx,xxx	x,xxx,xxx
								xx	xx	xx

Please log in to see hidden values.

Cities and Towns Covered (Digital Cable)
Number

HITS Pin Code Coverage
Number

Number of LCOs/Franchisees
Number

Towns/Cities Covered (HITS Platform)
Number

TV Channels Delivered
Number

Broadband Presence (Cities)
Number

Broadband Subscriber Base
Number

Land Inventory (Real Estate)
Acres

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

3 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	64.68%	64.68%	64.68%	64.68%	66.20%	66.20%	66.20%	66.20%	66.20%	66.20%	66.20%	66.20%
	5.32%	5.32%	5.32%	5.32%	5.32%	5.32%	5.38%	5.38%	5.38%	5.38%	5.32%	5.39%
	1.25%	1.25%	1.25%	1.25%	1.25%	1.29%	1.29%	0.04%	0.04%	0.04%	0.04%	0.04%
	28.76%	28.76%	28.76%	28.77%	27.23%	27.18%	27.14%	28.38%	28.38%	28.37%	28.43%	28.36%
No. of Shareholders	9,354	9,088	8,985	9,356	9,546	10,882	10,740	10,869	10,687	10,997	10,733	10,577

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	70.82%	70.82%	70.82%	70.82%	62.23%	64.67%	64.68%	64.68%	66.20%	66.20%
	4.47%	4.54%	6.19%	6.52%	6.79%	5.33%	5.32%	5.32%	5.38%	5.39%
	0.20%	0.16%	0.03%	0.00%	11.41%	10.00%	1.25%	1.25%	0.04%	0.04%
	24.51%	24.48%	22.96%	22.66%	19.57%	20.00%	28.75%	28.77%	28.38%	28.36%
No. of Shareholders	9,421	8,750	9,312	8,723	7,810	9,954	9,534	9,356	10,869	10,577

* 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

All

Annual reports

Right Issue

Credit ratings

Concalls

May 2022

Transcript

AI Summary
PPT
Feb 2022

Transcript

AI Summary
PPT
Nov 2021

Transcript

AI Summary
PPT
Aug 2021
Transcript PPT
May 2021
Transcript PPT
Jan 2021
Transcript PPT
Dec 2020

Transcript

AI Summary
PPT
Nov 2020
Transcript PPT
Sep 2020
Transcript PPT
Aug 2020

Transcript

AI Summary
PPT