Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹405 Cr.
Stock P/E
444.8
P/B
—
Current Price
₹120.2
Book Value
₹ 0
Face Value
10
52W High
₹140.1
52W Low
₹ 79.3
Dividend Yield
0.42%

NDL Ventures Overview

Business

NDL Ventures Ltd. is an Indian company primarily engaged in the media and entertainment sector. The company operates television channels and is involved in software production, particularly related to media content. Its core business model revolves around generating revenue from advertising broadcast on its TV channels and potentially from content production and licensing. Historically, the company had interests in financial services but has largely transitioned its focus to media and entertainment.

Revenue Mix

The primary business segment for NDL Ventures Ltd. is Media & Entertainment, which encompasses TV broadcasting and content production. While specific percentage breakdowns of revenue by different sub-segments (e.g., TV advertising vs. content licensing) are not consistently disclosed in public domain for precise figures, the majority of its revenue is expected to be derived from advertising associated with its television operations. Any remaining financial services operations are typically minor or divested.

Industry

The Indian TV broadcasting and software production industry is highly competitive and dynamic. The TV broadcasting space is dominated by large, established national players with extensive channel portfolios across various genres and languages (e.g., Star India, Zee Entertainment, Sony Pictures Networks India, Viacom18). NDL Ventures Ltd. operates as a smaller player in this landscape, often focusing on niche or regional content, or specific genres like infotainment. In software production, it likely targets media-specific applications or content management, competing with a range of specialized tech firms. Its positioning is generally that of a niche or regional content provider rather than a national mass-market broadcaster.

MOAT

NDL Ventures Ltd. likely possesses limited broad competitive advantages compared to the industry giants. Its potential "moat" may stem from:

Niche Content Expertise: Developing specific content that caters to a targeted regional audience or genre, creating a loyal viewership base within that niche.

Cost-Efficient Operations: Operating a leaner structure to manage content production and broadcasting costs, allowing it to compete in specific segments despite lower scale.

Local Market Knowledge: Deep understanding of specific regional markets and viewer preferences, which larger national players might overlook.

However, it generally lacks the brand recognition, extensive distribution networks, or economies of scale enjoyed by leading broadcasters.

Growth Drivers

Key factors that could drive NDL Ventures' growth over the next 3-5 years include:

Growing Indian Media Consumption: Continued increase in TV penetration, especially in Tier 2 and Tier 3 cities, and rising demand for diverse content.

Regional Content Demand: The increasing appetite for vernacular and regional language content across India, where NDL might find specific niches.

Digital Integration: Potential for monetizing content through digital platforms (OTT partnerships or direct-to-consumer services) to cater to evolving viewer habits.

Advertising Market Growth: A general recovery and growth in the advertising expenditure, which directly impacts its primary revenue stream.

Content Diversification: Expansion into new content genres or production for third-party platforms.

Risks

Intense Competition: Fierce competition from well-funded, larger national and international media conglomerates with vast resources for content acquisition, production, and distribution.

Advertising Revenue Volatility: Reliance on advertising revenue makes the company susceptible to economic downturns, changes in advertiser spending patterns, and fragmentation of audience attention.

Content Costs: High and rising costs of content acquisition and production can squeeze margins, especially for smaller players.

Technological Shifts: The rapid shift of viewers to Over-The-Top (OTT) platforms and digital media poses a threat to traditional linear TV viewership and advertising spend.

Regulatory Changes: Changes in broadcasting policies, advertising norms, or tariff regulations (e.g., TRAI's New Tariff Order) by the Indian government can impact operational models and profitability.

Limited Scale & Reach: Lower reach compared to national players can limit bargaining power with advertisers and distributors.

Management & Ownership

NDL Ventures Ltd. is typically promoted and controlled by a specific promoter group (e.g., a family or a small group of individuals) common in Indian mid-cap companies. The ownership structure generally features a significant stake held by the promoter group, along with public shareholders and potentially some institutional investors. Information on specific management quality or detailed corporate governance practices beyond statutory requirements would require in-depth analysis of annual reports and independent governance ratings.

Outlook

NDL Ventures Ltd. operates in a growing but highly competitive Indian media and entertainment market. The opportunity lies in the expanding audience base and the increasing demand for diverse and regional content. Its ability to carve out and sustain niche viewership, coupled with a focus on cost-effective content creation, could provide avenues for growth. However, the company faces significant challenges from dominant national players, the ongoing shift to digital consumption, and the inherent volatility of advertising revenues. Success will depend on its strategic agility in identifying profitable niches, adapting to technological changes, and managing content costs effectively, without the scale advantages of its larger peers.

NDL Ventures Share Price

Live · BSE / NSE · Inception: 1985
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

NDL Ventures Quarterly Results

#(Fig in Cr.) Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
Net Sales 228 230 251 265 247 271 250 313 237 245
Other Income 6 6 9 13 20 6 15 32 42 25
Total Income 235 236 260 278 267 277 264 345 279 270
Total Expenditure 184 184 197 210 215 225 211 244 225 215
Operating Profit 50 52 62 68 51 52 53 100 54 55
Interest 36 38 36 33 35 36 36 29 37 35
Depreciation 49 57 52 46 54 54 56 59 59 68
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -35 -43 -25 -12 -38 -38 -39 12 -42 -47
Provision for Tax -5 -42 -25 -26 -10 -10 -13 -72 -3 1
Profit After Tax -30 -0 0 14 -29 -28 -25 84 -39 -48
Adjustments 7 -11 -6 -3 -3 -2 -5 -5 -0 -0
Profit After Adjustments -23 -12 -5 11 -32 -30 -30 79 -39 -48
Adjusted Earnings Per Share -9.9 -4.2 -2 3.9 -11.6 -11 -9 23.5 -11.5 -14.2

NDL Ventures Profit & Loss

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 469 697 767 755 671 785 840 671 1004 975 1080 1045
Other Income 94 5 7 31 9 41 24 40 162 34 72 114
Total Income 563 702 773 786 680 826 864 711 1166 1008 1152 1158
Total Expenditure 342 474 629 639 552 726 791 803 1112 769 892 895
Operating Profit 221 228 144 147 128 100 73 -92 54 239 261 262
Interest 15 46 121 93 135 162 149 154 160 150 141 137
Depreciation 35 67 122 84 89 124 150 153 197 204 223 242
Exceptional Income / Expenses 0 0 0 -6 44 0 0 36 0 0 0 0
Profit Before Tax 170 115 -98 -36 -53 -186 -226 -364 -304 -115 -103 -116
Provision for Tax 47 28 -41 27 38 18 5 -21 -169 -98 -105 -87
Profit After Tax 123 87 -57 -64 -90 -204 -231 -343 -134 -16 2 -28
Adjustments -22 -7 57 82 9 147 58 77 -34 -13 -15 -10
Profit After Adjustments 100 80 0 18 -81 -57 -173 -266 -168 -29 -13 -38
Adjusted Earnings Per Share 43.3 34.5 0.1 7.9 -35 -24.4 -74.5 -114.6 -72.5 -10.7 -3.8 -11.2

NDL Ventures Balance Sheet

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 734 819 783 763 660 450 902 538 123 83 348
Minority's Interest 181 159 102 14 11 141 -40 18 124 138 154
Borrowings 60 639 629 748 957 772 1400 527 287 237 135
Other Non-Current Liabilities 22 29 -15 11 46 12 153 176 -15 -77 -99
Total Current Liabilities 250 382 481 625 887 797 834 1232 1308 1268 1152
Total Liabilities 1247 2028 1980 2162 2562 2171 3249 2491 1827 1649 1689
Fixed Assets 296 540 604 603 767 844 854 768 1162 1152 1178
Other Non-Current Assets 301 508 450 472 902 565 1999 903 103 113 176
Total Current Assets 649 964 923 1084 887 763 395 821 562 385 335
Total Assets 1247 2028 1980 2162 2562 2171 3249 2491 1827 1649 1689

NDL Ventures Cash Flow

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 53 26 26 43 54 74 37 40 32 27 13
Cash Flow from Operating Activities -14 -126 103 -17 548 101 -61 -198 -138 166 -27
Cash Flow from Investing Activities 9 -431 -20 32 -605 199 32 576 629 9 -152
Cash Flow from Financing Activities -26 557 -67 -3 77 -304 31 -387 -497 -189 195
Net Cash Inflow / Outflow -31 -0 17 11 20 -5 3 -8 -6 -14 16
Closing Cash & Cash Equivalent 26 26 43 54 74 70 40 32 27 13 29

NDL Ventures Ratios

# Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 43.26 34.54 0.09 7.86 -34.97 -24.37 -74.51 -114.57 -72.52 -10.73 -3.77
CEPS(Rs) 68.09 66.38 28.09 8.78 -0.72 -34.39 -34.91 -81.9 27.3 69.04 66.9
DPS(Rs) 15 15 15 15 17.5 17.5 17.5 17.5 5 4 4
Book NAV/Share(Rs) 315.61 345.27 335.5 327.26 271.83 193.33 388.52 231.62 51.62 30.43 103.35
Core EBITDA Margin(%) 26.91 31.99 17.95 15.4 17.67 7.52 5.8 -19.67 -10.8 21.1 17.43
EBIT Margin(%) 39.52 23.05 2.95 7.56 12.35 -3.05 -9.17 -31.21 -14.33 3.62 3.46
Pre Tax Margin(%) 36.24 16.44 -12.79 -4.81 -7.84 -23.74 -26.88 -54.24 -30.24 -11.75 -9.56
PAT Margin (%) 26.2 12.45 -7.38 -8.45 -13.44 -25.98 -27.51 -51.14 -13.36 -1.68 0.18
Cash Profit Margin (%) 33.75 22.12 8.51 2.7 -0.25 -10.18 -9.65 -28.35 6.32 19.25 20.86
ROA(%) 10.47 5.3 -2.82 -3.08 -3.82 -8.62 -8.53 -11.96 -6.21 -0.94 0.12
ROE(%) 17.51 11.3 -7.16 -8.29 -12.96 -37.75 -34.19 -47.65 -40.77 -16.15 0.92
ROCE(%) 22.59 13.11 1.41 3.32 4.37 -1.31 -3.82 -10.24 -10.15 3.29 3.24
Receivable days 108.71 123.32 158.76 172.27 147.75 80.89 60.91 59.16 31.29 27.7 25.34
Inventory Days 145.57 171.58 211.3 209.73 257.72 217.88 102.97 21.4 15.4 17.32 11.89
Payable days 0 1723.92 9001.66 0 4149.78 0 1814.98 7117.52 1926.93 2574.58 1060.66
PER(x) 7.16 10.23 2678.61 45.69 0 0 0 0 0 0 0
Price/Book(x) 0.98 1.02 0.69 1.1 1.37 2.38 1.52 1.39 4.35 13.35 3.91
Dividend Yield(%) 4.28 3.76 5.73 3.7 4.17 3.37 2.62 4.82 1.97 0.87 0.99
EV/Net Sales(x) 1.73 2.24 1.73 2.39 3.14 2.82 3.24 2.73 1.36 2.01 2.05
EV/Core EBITDA(x) 3.68 6.84 9.18 12.23 16.48 22.11 37.27 -19.86 25.52 8.2 8.51
Net Sales Growth(%) 20.77 48.72 10.01 -1.53 -11.14 17.01 7 -20.11 49.6 -2.87 10.76
EBIT Growth(%) 31 -13.27 -85.9 152.06 45.11 -128.9 -221.61 -171.87 31.33 124.54 5.73
PAT Growth(%) 12.41 -29.34 -165.25 -12.72 -41.37 -126.09 -13.29 -48.53 60.92 87.8 112.05
EPS Growth(%) 16.05 -20.15 -99.75 8989.87 -544.85 30.29 -205.67 -53.77 36.7 85.21 64.85
Debt/Equity(x) 0.17 0.98 1.08 1.39 2.1 2.74 1.61 2.23 8.12 11.67 2.6
Current Ratio(x) 2.6 2.53 1.92 1.73 1 0.96 0.47 0.67 0.43 0.3 0.29
Quick Ratio(x) 1.91 1.39 1.07 1.02 0.43 0.42 0.45 0.67 0.44 0.3 0.27
Interest Cover(x) 12.06 3.49 0.19 0.61 0.61 -0.15 -0.52 -1.36 -0.9 0.24 0.27
Total Debt/Mcap(x) 0.18 0.96 1.57 1.26 1.53 1.15 1.06 1.61 1.87 0.87 0.67

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +11% +17% +7% +9%
Operating Profit CAGR +9% — +21% +2%
PAT CAGR — — — -34%
Share Price CAGR +45% -5% -23% -12%
ROE Average +1% -19% -28% -16%
ROCE Average +3% -1% -4% +2%

NDL Ventures Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 66.2 %
FII 5.38 %
DII (MF + Insurance) 0 %
Public (retail) 28.42 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 64.6766.266.266.266.266.266.266.266.266.2
FII 5.325.325.335.385.385.385.385.325.395.38
DII 1.251.251.251.25000000
Public 28.7627.2327.2327.1728.4228.4228.4228.4828.4128.42
Others 0000000000
Total 100100100100100100100100100100

NDL Ventures Peer Comparison

TV Broadcasting & Software Production Edit Columns

NDL Ventures Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

NDL Ventures Pros & Cons

Pros

  • Debtor days have improved from 2574.58 to 1060.66days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -19% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp