NDL Ventures Ltd
Incorporated in 1985, NDL Ventures provides Financial services, except insurance and pension funding[1]
- Market Cap ₹ 227 Cr.
- Current Price ₹ 67.3
- High / Low ₹ 135 / 48.9
- Stock P/E
- Book Value ₹ 73.5
- Dividend Yield 0.74 %
- ROCE 1.84 %
- ROE -3.39 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.92 times its book value
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of -24.0% over last 3 years.
- Contingent liabilities of Rs.948 Cr.
- Earnings include an other income of Rs.114 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
434 | 538 | 698 | 767 | 755 | 671 | 785 | 840 | 665 | 1,000 | 975 | 1,080 | 1,044 | |
306 | 342 | 475 | 629 | 639 | 596 | 726 | 791 | 801 | 1,058 | 769 | 892 | 896 | |
Operating Profit | 127 | 196 | 223 | 138 | 116 | 75 | 59 | 49 | -136 | -58 | 206 | 188 | 148 |
OPM % | 29% | 36% | 32% | 18% | 15% | 11% | 8% | 6% | -20% | -6% | 21% | 17% | 14% |
42 | 25 | 5 | 7 | 25 | 96 | 41 | 24 | 65 | 162 | 36 | 72 | 114 | |
Interest | 4 | 15 | 46 | 121 | 93 | 135 | 162 | 149 | 110 | 126 | 150 | 141 | 137 |
Depreciation | 28 | 35 | 67 | 122 | 84 | 89 | 124 | 150 | 153 | 197 | 204 | 223 | 241 |
Profit before tax | 137 | 170 | 115 | -98 | -36 | -53 | -186 | -226 | -333 | -219 | -112 | -103 | -115 |
Tax % | 20% | 28% | 24% | -42% | 76% | 72% | 9% | 2% | 3% | -39% | -88% | -102% | |
109 | 123 | 87 | -57 | -64 | -90 | -204 | -231 | -343 | -134 | -14 | 2 | -28 | |
EPS in Rs | 30.06 | 34.88 | 27.85 | 0.07 | 6.34 | -28.20 | -19.66 | -60.08 | -92.39 | -58.48 | -8.65 | -3.77 | -11.27 |
Dividend Payout % | 30% | 31% | 38% | 15,420% | 169% | -44% | -64% | -21% | -14% | -6% | -33% | -106% |
Compounded Sales Growth | |
---|---|
10 Years: | 7% |
5 Years: | 7% |
3 Years: | 18% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 13% |
3 Years: | 25% |
TTM: | 24% |
Stock Price CAGR | |
---|---|
10 Years: | 2% |
5 Years: | 5% |
3 Years: | 4% |
1 Year: | -40% |
Return on Equity | |
---|---|
10 Years: | -15% |
5 Years: | -30% |
3 Years: | -24% |
Last Year: | -3% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 21 | 24 | 34 | 34 |
Reserves | 649 | 714 | 798 | 762 | 743 | 639 | 429 | 882 | 517 | 103 | 59 | 314 | 214 |
110 | 128 | 787 | 844 | 1,054 | 1,324 | 1,232 | 1,555 | 1,204 | 1,088 | 1,136 | 1,190 | 1,243 | |
318 | 385 | 422 | 375 | 344 | 579 | 489 | 792 | 749 | 746 | 659 | 486 | 643 | |
Total Liabilities | 1,097 | 1,247 | 2,028 | 2,002 | 2,162 | 2,562 | 2,171 | 3,249 | 2,491 | 1,957 | 1,878 | 2,024 | 2,134 |
242 | 296 | 540 | 604 | 603 | 767 | 844 | 854 | 768 | 1,162 | 1,152 | 1,180 | 1,218 | |
CWIP | 24 | 9 | 112 | 38 | 39 | 195 | 25 | 13 | 22 | 12 | 10 | 6 | 6 |
Investments | 273 | 226 | 320 | 305 | 271 | 525 | 351 | 1,825 | 1,226 | 8 | 13 | 12 | 21 |
559 | 717 | 1,056 | 1,055 | 1,248 | 1,075 | 952 | 556 | 475 | 775 | 704 | 826 | 889 | |
Total Assets | 1,097 | 1,247 | 2,028 | 2,002 | 2,162 | 2,562 | 2,171 | 3,249 | 2,491 | 1,957 | 1,878 | 2,024 | 2,134 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-25 | -13 | -126 | 103 | -17 | 548 | 101 | -61 | -198 | -138 | 166 | -27 | |
-69 | 12 | -430 | -20 | 32 | -605 | 199 | 32 | 576 | 630 | 9 | -152 | |
41 | -26 | 557 | -67 | -3 | 77 | -304 | 31 | -387 | -497 | -189 | 195 | |
Net Cash Flow | -53 | -28 | 1 | 17 | 11 | 20 | -5 | 3 | -8 | -5 | -14 | 16 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 97 | 111 | 161 | 171 | 171 | 103 | 74 | 53 | 52 | 28 | 27 | 27 |
Inventory Days | 331 | 134 | ||||||||||
Days Payable | 2,122 | 899 | ||||||||||
Cash Conversion Cycle | 97 | 111 | 161 | 171 | 171 | 103 | 74 | 53 | 52 | -1,762 | 27 | -739 |
Working Capital Days | 230 | 278 | 281 | 240 | 251 | 68 | 2 | -203 | -289 | -156 | -88 | -9 |
ROCE % | 17% | 19% | 11% | 1% | 4% | 2% | -1% | -4% | -12% | -6% | 3% | 2% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1d - Newspaper Cutting Dated July 24,2025 wherein Un-Audited Financial Results for Quarter Ended June 30,2025 have been Published in Compliance with Regulation 47, of SEBI LODR …
-
Appointment Of Secretarial Auditor
22 Jul - Appointment of M/s. Rupal D. Jhaveri as Secretarial Auditor for five years from FY 2025-26, subject to member approval.
-
Announcement under Regulation 30 (LODR)-Change in Management
22 Jul - Re-appointment of Mr. Amar Chintopanth as Whole-time Director for two years from Sept 2025.
-
Announcement under Regulation 30 (LODR)-Appointment of Statutory Auditor/s
22 Jul - Re-appointment of auditors M/s. S K Patodia & Associates for five years from Aug 29, 2025, subject to AGM approval.
-
Un-Audited Financial Results For Quarter Ended June 30,2025
22 Jul - Q1 FY26 results approved; 40th AGM set for Aug 29; auditors and directors re-appointed; dividend record date Aug 22.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
May 2021Transcript PPT
-
Jan 2021Transcript PPT
-
Dec 2020TranscriptNotesPPT
-
Nov 2020Transcript PPT
-
Sep 2020Transcript PPT
-
Aug 2020TranscriptNotesPPT
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