TV Broadcasting & Software Production · Founded 1988 · www.ndtv.com · BSE 532529 · NSE NDTV · ISIN INE155G01029
No Notes Added Yet
Business
New Delhi Television Ltd. (NDTV) is an Indian news media company primarily engaged in television broadcasting and digital content operations. Its core business involves operating several news channels, including NDTV 24x7 (English news), NDTV India (Hindi news), and NDTV Profit (business news). The company generates revenue primarily through advertising sales on its television channels and digital platforms, as well as through content syndication and production services. It aims to provide credible news and analysis across various platforms to its Indian and global audience.
Revenue Mix
NDTV's primary revenue streams are derived from two main segments:
Television Broadcasting: This segment involves the operation of its news channels (NDTV 24x7, NDTV India, NDTV Profit). Revenue is largely generated through advertising slots sold during news programming and commercial breaks.
Digital Media: This segment encompasses its online news portals (ndtv.com), mobile applications, and presence on various social media platforms. Revenue here is generated through digital advertising, programmatic ads, and native advertising.
While specific percentage breakdowns fluctuate, advertising revenue across both TV and digital platforms is the dominant component of its overall income.
Industry
NDTV operates in the highly competitive and fragmented Indian news broadcasting and digital media industry. The sector is characterized by a large number of national and regional players across multiple languages, intense competition for viewership (TRP ratings), and advertising spend. NDTV has historically positioned itself as a prominent and often perceived as a more credible player, particularly in the English news segment. However, it faces strong competition from established national broadcasters like Republic TV, Times Now, India Today, Zee News, and numerous regional channels, all vying for audience share and advertising revenue. The industry is also seeing a significant shift towards digital consumption, with increasing competition from purely digital news outlets and social media platforms.
MOAT
NDTV's primary competitive advantage lies in its brand recognition and historical reputation for journalistic standards and credibility, especially within the English news space in India. This legacy has fostered a degree of viewer loyalty. However, in the dynamic and competitive news industry with low switching costs for viewers, this advantage has eroded over time due to intense competition and shifting political landscapes. It does not possess significant scale economies relative to some larger media conglomerates, strong network effects, or high switching costs for consumers.
Growth Drivers
Digital Expansion & Monetization: Continued growth in online news consumption can drive advertising revenue from its digital platforms, including video content and specialized digital-first offerings.
Increase in Advertising Spend: A general recovery in the Indian economy and increased corporate advertising budgets, particularly during major events (elections, festivals), can boost ad revenues.
Content Diversification: Expansion into new content formats (e.g., podcasts, web series, niche digital channels) or leveraging its brand for educational or lifestyle content could open new revenue streams.
Strategic Initiatives by New Ownership: Post-acquisition by the Adani Group, strategic investments and new editorial or business directions could potentially drive growth, though the specifics are yet to fully unfold.
Risks
Intense Competition: The crowded news market makes it challenging to maintain viewership and advertising share against numerous established and emerging players.
Declining Linear TV Viewership: A gradual shift of audience from traditional linear TV to digital platforms poses a risk to its core TV advertising revenue.
Digital Monetization Challenges: While digital is a growth area, effective monetization amidst ad blockers, privacy concerns, and competition from global tech giants remains a challenge.
Regulatory & Political Risks: Media companies are subject to strict regulatory oversight in India. Changes in government policies, broadcasting regulations, or increased scrutiny of content can impact operations.
Economic Downturns: Advertising expenditure is highly cyclical and sensitive to economic conditions, posing a risk during economic slowdowns.
Maintaining Credibility: Erosion of trust or perceived bias can significantly impact viewership and brand value in the news industry.
Ownership Transition Integration: The recent change in majority ownership by the Adani Group introduces potential risks related to strategic direction shifts, editorial independence, and integration challenges.
Management & Ownership
Historically, NDTV was promoted and managed by its founders, Radhika Roy and Prannoy Roy. However, in late 2022, AMG Media Networks Ltd. (AMNL), a subsidiary of Adani Enterprises Ltd. (part of the Adani Group), acquired a controlling stake in NDTV. This significantly altered the ownership structure, making the Adani Group the majority owner. The change in ownership is expected to lead to substantial changes in management and editorial leadership, transitioning from the founding family to a new corporate structure.
Outlook
NDTV faces a challenging yet potentially transformative period. On one hand, it possesses a recognized brand in Indian news and a legacy of journalism, coupled with opportunities in the growing digital media landscape. A strategic push under its new ownership towards digital expansion, content diversification, and leveraging the new parent group's resources could provide a fresh impetus for growth and stability. On the other hand, the company operates in an intensely competitive and evolving industry characterized by fragmented viewership, declining linear TV ad revenues, and the ongoing need to effectively monetize digital traffic. The long-term success will heavily depend on how the new ownership navigates these industry dynamics, manages editorial independence, and implements a clear, sustainable business strategy that can differentiate NDTV in a crowded market.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 107 | 94 | 111 | 133 | 127 | 108 | 122 | 150 | 148 | 117 |
| Other Income | 12 | 4 | 1 | 1 | 1 | 5 | 3 | 2 | 3 | 3 |
| Total Income | 118 | 98 | 112 | 134 | 128 | 113 | 125 | 152 | 151 | 120 |
| Total Expenditure | 122 | 139 | 155 | 174 | 176 | 165 | 179 | 212 | 233 | 185 |
| Operating Profit | -4 | -42 | -43 | -40 | -47 | -53 | -54 | -60 | -82 | -65 |
| Interest | 3 | 3 | 4 | 6 | 8 | 9 | 10 | 6 | 6 | 7 |
| Depreciation | 3 | 2 | 6 | 8 | 8 | 8 | 9 | 9 | 9 | 10 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 |
| Profit Before Tax | -9 | -47 | -53 | -54 | -63 | -70 | -73 | -80 | -97 | -82 |
| Provision for Tax | 0 | 0 | 1 | 2 | -2 | 0 | 1 | 0 | 1 | 0 |
| Profit After Tax | -9 | -47 | -54 | -55 | -62 | -70 | -74 | -80 | -98 | -82 |
| Adjustments | 0 | 0 | 1 | -1 | 1 | -0 | 0 | -0 | -0 | -0 |
| Profit After Adjustments | -8 | -47 | -53 | -56 | -61 | -70 | -74 | -80 | -98 | -82 |
| Adjusted Earnings Per Share | -1 | -5.8 | -6.5 | -6.9 | -7.5 | -8.7 | -11.5 | -7.1 | -8.7 | -7.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 566 | 490 | 426 | 399 | 373 | 358 | 396 | 386 | 370 | 465 | 528 | 537 |
| Other Income | 11 | 11 | 14 | 26 | 20 | 72 | 43 | 16 | 32 | 7 | 12 | 11 |
| Total Income | 577 | 501 | 440 | 425 | 393 | 430 | 439 | 402 | 402 | 472 | 540 | 548 |
| Total Expenditure | 600 | 532 | 465 | 352 | 321 | 307 | 316 | 331 | 408 | 644 | 789 | 809 |
| Operating Profit | -22 | -31 | -26 | 72 | 73 | 123 | 123 | 71 | -6 | -172 | -248 | -261 |
| Interest | 21 | 22 | 21 | 28 | 25 | 23 | 10 | 3 | 5 | 20 | 31 | 29 |
| Depreciation | 25 | 18 | 15 | 12 | 11 | 10 | 19 | 17 | 9 | 24 | 36 | 37 |
| Exceptional Income / Expenses | 0 | -7 | -14 | -4 | 0 | 0 | 0 | 12 | 0 | 0 | -5 | -5 |
| Profit Before Tax | -68 | -78 | -74 | 21 | 36 | 90 | 96 | 63 | -20 | -217 | -321 | -332 |
| Provision for Tax | 8 | 8 | 11 | 9 | 8 | 15 | 11 | 10 | 1 | 1 | 2 | 2 |
| Profit After Tax | -76 | -86 | -84 | 11 | 28 | 75 | 85 | 53 | -21 | -218 | -323 | -334 |
| Adjustments | 21 | 6 | 4 | -1 | -4 | -4 | -5 | -4 | 1 | 2 | 1 | 0 |
| Profit After Adjustments | -55 | -80 | -80 | 10 | 24 | 71 | 80 | 49 | -20 | -216 | -323 | -334 |
| Adjusted Earnings Per Share | -6.8 | -9.9 | -9.9 | 1.3 | 3 | 8.7 | 9.8 | 6 | -2.5 | -26.6 | -28.6 | -34.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 11% | 8% | -1% |
| Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
| PAT CAGR | 0% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -34% | -26% | -1% | -1% |
| ROE Average | -346% | -164% | -85% | -76% |
| ROCE Average | -91% | -54% | -18% | -4% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 82 | 103 | 49 | 66 | 88 | 152 | 233 | 280 | 258 | 59 | 128 |
| Minority's Interest | 134 | 8 | 6 | 9 | 13 | 19 | 24 | 29 | 28 | 2 | 1 |
| Borrowings | 19 | 47 | 65 | 50 | 18 | 10 | 3 | 1 | 31 | 243 | 171 |
| Other Non-Current Liabilities | 76 | 67 | 11 | 18 | 20 | 18 | 15 | 13 | 90 | 87 | 88 |
| Total Current Liabilities | 364 | 303 | 370 | 347 | 352 | 254 | 203 | 141 | 190 | 250 | 316 |
| Total Liabilities | 675 | 529 | 501 | 491 | 491 | 452 | 478 | 464 | 597 | 641 | 704 |
| Fixed Assets | 87 | 60 | 46 | 40 | 46 | 42 | 46 | 31 | 116 | 198 | 188 |
| Other Non-Current Assets | 143 | 131 | 88 | 103 | 71 | 180 | 173 | 211 | 249 | 182 | 189 |
| Total Current Assets | 445 | 337 | 367 | 348 | 374 | 230 | 259 | 221 | 233 | 243 | 313 |
| Total Assets | 675 | 529 | 501 | 491 | 491 | 452 | 478 | 464 | 597 | 641 | 704 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 41 | 16 | 12 | 57 | 10 | 29 | 8 | 3 | 11 | 14 | 10 |
| Cash Flow from Operating Activities | -3 | -7 | 41 | 27 | 16 | 43 | 155 | -13 | -68 | -144 | -258 |
| Cash Flow from Investing Activities | -17 | 9 | 5 | -15 | 74 | 12 | -78 | 40 | 50 | -73 | -21 |
| Cash Flow from Financing Activities | -6 | -6 | 2 | -58 | -72 | -72 | -81 | -19 | 21 | 213 | 284 |
| Net Cash Inflow / Outflow | -25 | -4 | 49 | -47 | 18 | -18 | -5 | 7 | 4 | -5 | 5 |
| Closing Cash & Cash Equivalent | 16 | 12 | 60 | 10 | 29 | 8 | 3 | 11 | 14 | 10 | 15 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -6.75 | -9.9 | -9.85 | 1.26 | 2.98 | 8.73 | 9.83 | 6 | -2.49 | -26.61 | -28.59 |
| CEPS(Rs) | -6.25 | -8.34 | -8.49 | 2.87 | 4.77 | 10.42 | 12.77 | 8.63 | -1.46 | -23.83 | -25.48 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 9.63 | 7.98 | -2.36 | 2.05 | 4.82 | 17.72 | 27.72 | 34.39 | 31.76 | 7.23 | 11.37 |
| Core EBITDA Margin(%) | -5.97 | -8.64 | -9.33 | 11.61 | 14 | 14.28 | 20.17 | 14.18 | -10.19 | -38.44 | -49.31 |
| EBIT Margin(%) | -8.37 | -11.53 | -12.44 | 12.15 | 16.18 | 31.75 | 26.82 | 17.13 | -4.18 | -42.29 | -54.88 |
| Pre Tax Margin(%) | -12.04 | -15.98 | -17.29 | 5.16 | 9.52 | 25.24 | 24.25 | 16.39 | -5.42 | -46.68 | -60.71 |
| PAT Margin (%) | -13.37 | -17.59 | -19.82 | 2.85 | 7.48 | 20.93 | 21.38 | 13.72 | -5.77 | -46.88 | -61.17 |
| Cash Profit Margin (%) | -8.97 | -13.82 | -16.19 | 5.84 | 10.38 | 23.65 | 26.16 | 18.16 | -3.21 | -41.62 | -54.43 |
| ROA(%) | -10.94 | -14.31 | -16.37 | 2.29 | 5.69 | 15.87 | 18.23 | 11.24 | -4.03 | -35.22 | -48.05 |
| ROE(%) | -100.84 | -120.57 | -369.66 | 0 | 100.12 | 81.81 | 45.95 | 20.99 | -7.96 | -137.72 | -345.64 |
| ROCE(%) | -18.87 | -22.04 | -20.63 | 20.95 | 28.68 | 54.54 | 46.27 | 25.19 | -5.41 | -64.62 | -91.45 |
| Receivable days | 107.09 | 111.92 | 126.06 | 126.5 | 138.49 | 129.36 | 82.81 | 69.73 | 100.2 | 105.78 | 103.79 |
| Inventory Days | 8.07 | 5.31 | 1.33 | 1.29 | 0.62 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 2377.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 23.03 | 6.76 | 5.15 | 18.25 | 25.43 | 0 | 0 | 0 |
| Price/Book(x) | 8.76 | 6.81 | -14.02 | 14.14 | 4.19 | 2.54 | 6.48 | 4.44 | 5.26 | 12.26 | 5.22 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.3 | 1.15 | 0.86 | 0.85 | 0.62 | 1.13 | 3.41 | 2.97 | 3.67 | 2.09 | 1.59 |
| EV/Core EBITDA(x) | -32.73 | -18.26 | -14.39 | 4.7 | 3.18 | 3.29 | 10.99 | 16.15 | -219.41 | -5.66 | -3.38 |
| Net Sales Growth(%) | -0.96 | -13.39 | -13.13 | -6.32 | -6.41 | -4.16 | 10.84 | -2.66 | -4.11 | 25.68 | 13.6 |
| EBIT Growth(%) | 0 | -19.35 | 6.3 | 191.48 | 24.65 | 83.83 | -6.36 | -37.83 | -123.39 | -1172.06 | -47.42 |
| PAT Growth(%) | -64.33 | -13.93 | 2.11 | 113.47 | 145.71 | 155.35 | 13.23 | -37.55 | -140.37 | -920.37 | -48.22 |
| EPS Growth(%) | -24.5 | -46.66 | 0.48 | 112.79 | 136.81 | 192.59 | 12.62 | -38.96 | -141.51 | -968.27 | -7.44 |
| Debt/Equity(x) | 2.02 | 2.62 | -9.99 | 9.39 | 2.83 | 0.46 | 0.04 | 0.01 | 0.12 | 4.45 | 1.45 |
| Current Ratio(x) | 1.22 | 1.11 | 0.99 | 1 | 1.06 | 0.91 | 1.27 | 1.56 | 1.22 | 0.97 | 0.99 |
| Quick Ratio(x) | 1.19 | 1.11 | 0.99 | 1 | 1.06 | 0.91 | 1.27 | 1.56 | 1.22 | 0.97 | 0.99 |
| Interest Cover(x) | -2.28 | -2.59 | -2.57 | 1.74 | 2.43 | 4.88 | 10.43 | 23.13 | -3.37 | -9.64 | -9.41 |
| Total Debt/Mcap(x) | 0.23 | 0.39 | 0.71 | 0.66 | 0.68 | 0.18 | 0.01 | 0 | 0.02 | 0.36 | 0.28 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.71 | 64.71 | 64.71 | 64.71 | 64.71 | 64.71 | 69.02 | 69.02 | 69.02 | 69.02 |
| FII | 0.09 | 0.1 | 0.1 | 0.14 | 0.12 | 0.11 | 0.05 | 0.04 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 35.2 | 35.18 | 35.19 | 35.15 | 35.16 | 35.17 | 30.93 | 30.93 | 30.97 | 30.97 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 7.79 | 7.79 | 7.79 | 7.79 |
| FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.27 | 2.27 | 2.27 | 2.27 | 2.27 | 2.27 | 3.49 | 3.49 | 3.49 | 3.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 11.28 | 11.28 | 11.28 | 11.28 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +14% | +11% | +8% | -1% |
| Operating Profit CAGR | — | 0% | 0% | — |
| PAT CAGR | — | 0% | 0% | — |
| Share Price CAGR | -34% | -26% | -1% | -1% |
| ROE Average | -346% | -164% | -85% | -76% |
| ROCE Average | -91% | -54% | -18% | -4% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.71 | 64.71 | 64.71 | 64.71 | 64.71 | 64.71 | 69.02 | 69.02 | 69.02 | 69.02 |
| FII | 0.09 | 0.1 | 0.1 | 0.14 | 0.12 | 0.11 | 0.05 | 0.04 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 35.2 | 35.18 | 35.19 | 35.15 | 35.16 | 35.17 | 30.93 | 30.93 | 30.97 | 30.97 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 4.17 | 7.79 | 7.79 | 7.79 | 7.79 |
| FII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.27 | 2.27 | 2.27 | 2.27 | 2.27 | 2.27 | 3.49 | 3.49 | 3.49 | 3.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | 11.28 | 11.28 | 11.28 | 11.28 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.