New Delhi Television Ltd

₹ 65.1 6.11%

04 Nov - close price

About

Incorporated in 1988, New Delhi Television Ltd is a news television and digital journalism company in India^[1]

Key Points

Business Overview:^[1]^[2]^[3]
NDTV Limited is one of India’s leading news networks, operating across television and digital platforms for over three decades.It is a subsidiary of AMG Media Networks Limited, a part of the Adani Group.

It operates 7 television channels with a presence across 65 countries. Its digital ecosystem has a combined social media following of 102 Mn, while NDTV Group's YouTube channels have over 45 million subscribers. The company's online platforms have generated over 40 billion video views.

Website BSE NSE

Market Cap ₹ 734 Cr.
Current Price ₹ 65.1
High / Low ₹ 105 / 55.5
Stock P/E
Book Value ₹ -14.4
Dividend Yield 0.00 %
ROCE -84.0 %
ROE %
Face Value ₹ 4.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter

Cons

Company has low interest coverage ratio.
Contingent liabilities of Rs.506 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

Consumer Discretionary Media, Entertainment & Publication Entertainment TV Broadcasting & Software Production

Part of BSE Consumer Discretionary Nifty Waves

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	62	63	65	49	60	78	86	50	68	98	120	72	83
YoY Sales growth	+5%	+11%	+56%	+25%	-3%	+24%	+32%	+4%	+14%	+26%	+40%	+42%	+22%
	56	69	77	90	100	124	130	104	125	158	187	132	126
Operating Profit	6	-6	-12	-42	-40	-46	-44	-53	-57	-60	-67	-60	-43
OPM %	10%	-9%	-19%	-85%	-67%	-59%	-51%	-106%	-83%	-61%	-56%	-84%	-51%
	6	5	13	5	5	2	2	8	2	-2	3	3	5
Interest	2	3	5	6	7	8	10	12	12	9	9	10	11
Depreciation	2	2	2	2	6	8	8	8	9	9	9	10	11
Profit before tax	8	-6	-7	-44	-48	-60	-60	-66	-76	-80	-82	-76	-59
Tax %	0%	0%	0%	0%	0%	0%	1%	0%	0%	0%	0%	0%	0%
	8	-6	-7	-44	-48	-60	-60	-66	-76	-80	-82	-76	-59
EPS in Rs	1.00	-0.76	-0.83	-5.44	-5.95	-7.34	-7.41	-8.07	-6.77	-7.10	-7.31	-6.78	-5.23
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
	429	429	378	299	252	222	197	231	221	229	281	341	373
Sales growth	+23%	-0%	-12%	-21%	-16%	-12%	-11%	+17%	-4%	+4%	+23%	+21%	+32%
	398	420	395	332	230	204	179	170	198	249	450	582	603
Operating Profit	31	8	-17	-34	21	18	18	61	23	-20	-170	-241	-230
OPM %	7%	2.0%	-4.5%	-11%	8%	8%	9%	27%	10%	-9%	-60%	-71%	-62%
	-3	5	5	0	18	19	43	28	29	28	2	7	9
Interest	20	16	16	15	17	16	16	12	6	12	30	42	39
Depreciation	21	18	16	13	9	9	8	18	17	9	24	35	39
Profit before tax	-14	-21	-44	-62	13	13	38	59	29	-12	-221	-311	-298
Tax %	87%	3%	2%	-1%	0%	0%	0%	0%	1%	0%	0%	0%
	-26	-22	-45	-61	13	13	38	59	29	-12	-222	-311	-298
EPS in Rs	-3.15	-2.66	-5.55	-7.57	1.64	1.60	4.68	7.29	3.52	-1.51	-27.36	-27.53	-26.42
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-2%
5 Years:	12%
3 Years:	16%
TTM:	32%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-12%

Stock Price CAGR
10 Years:	0%
5 Years:	0%
3 Years:	-25%
1 Year:	-29%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

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	Sep 2026
Equity Capital	26	26	26	26	26	26	26	26	26	26	26	45	45
Reserves	314	292	264	199	210	222	260	320	348	335	-137	-74	-208
	180	133	122	121	95	97	74	33	19	198	411	360	465
	156	185	243	290	316	348	299	252	240	270	301	326	370
Total Liabilities	675	636	654	636	647	692	659	630	633	828	601	657	672
	73	59	56	44	35	45	45	53	47	131	197	187	186
CWIP	0	0	0	0	0	0	0	0	0	36	1	4	0
Investments	308	275	296	302	309	322	332	337	332	348	57	57	57
	294	302	302	290	303	325	282	240	254	313	347	409	429
Total Assets	675	636	654	636	647	692	659	630	633	828	601	657	672

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
	30	42	28	17	27	24	30	60	10	-58	-126	-286
	5	14	-1	-0	12	1	14	7	16	-34	-72	-20
	-36	-56	-28	-15	-41	-23	-44	-69	-20	90	197	310
Net Cash Flow	-0	0	0	1	-2	3	-0	-2	5	-1	-1	3
Free Cash Flow	19	30	25	16	25	18	21	54	4	-95	-204	-319
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	136%	651%	-254%	-81%	181%	169%	179%	105%	63%	319%	78%	116%

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	136	121	128	137	184	219	164	111	108	175	158	143
Inventory Days
Days Payable
Cash Conversion Cycle	136	121	128	137	184	219	164	111	108	175	158	143
Working Capital Days	-23	-27	-41	-144	-119	-150	-264	-153	-177	-122	-3	-26
ROCE %	3%	-1%	-5%	-9%	10%	7%	10%	18%	7%	-0%	-43%	-84%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Number of TV Channels
channels

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

Please log in to see hidden values.

Permanent Employees (NDTV Limited Standalone)
employees

Countries of Distribution
countries

Total YouTube Subscribers (NDTV Group)
subscribers

X (Twitter) Followers in India
followers

Annual Video Views Across Online Platforms
views

DD Free Dish Households Reached by NDTV India
households

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	69.71%	69.71%	64.71%	64.71%	64.71%	64.71%	64.71%	64.71%	69.02%	69.02%	69.02%	69.02%
	0.13%	0.14%	0.09%	0.10%	0.10%	0.13%	0.12%	0.11%	0.05%	0.04%	0.00%	0.00%
	30.15%	30.14%	35.20%	35.18%	35.19%	35.15%	35.17%	35.16%	30.92%	30.94%	30.97%	30.98%
No. of Shareholders	85,846	83,769	84,426	80,934	80,922	79,842	78,198	78,358	80,423	78,156	77,690	75,883

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	61.45%	61.45%	61.45%	61.45%	61.45%	61.45%	69.71%	69.71%	64.71%	69.02%	69.02%
	18.77%	14.17%	14.17%	14.17%	14.17%	14.62%	3.00%	0.14%	0.13%	0.04%	0.00%
	0.01%	0.00%	0.00%	0.01%	0.00%	0.28%	0.00%	0.00%	0.00%	0.00%	0.00%
	19.78%	24.38%	24.38%	24.38%	24.38%	23.65%	27.28%	30.14%	35.15%	30.94%	30.98%
No. of Shareholders	48,527	24,553	23,838	23,021	21,826	28,320	81,468	83,769	79,842	78,156	75,883

* 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.

New Delhi Television Ltd

New Delhi Television Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings