NXTDigital

₹94.7 2 | 2.2%

WEBSITE BSE:500189 NSE : NDLVENTURE 10 May, 16:01

Market Cap ₹319 Cr.

Stock P/E 197.2

P/B 5.1

Current Price ₹94.7

Book Value ₹ 18.6

Face Value 10

52W High ₹164

Dividend Yield 1.06%

52W Low ₹ 88.2

Edit Ratio

NXTDigital Research see more...

Overview Inc. Year: 1985Industry: TV Broadcasting & Software Production

NXTDigital Ltd, previously known as Hinduja Ventures Ltd, is engaged in trading of electronic system, and treasury and investments. The Company's segments consist of Media and Communications, Real Estate, and Investments and Treasury. The Media and Communications section includes numerous media/communique related activities, and includes numerous activities regarding cable tv, local tv programming, movie channel and movie-based programming. The Real Estate segment consists of real estate activities within the form of property improvement. The Investments and Treasury segment consists of activities referring to deployment of surplus budget and current inventory in alternate/investments in shares and securities, other than subsidiaries. Its segment is engaged in trading of stocks which the Company carries out on from its account, advancing of intercorporate loans and advances and sub-broker activities for stocks.

NXTDigital Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

NXTDigital Quarterly Results

#(Fig in Cr.)	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	37	146	3	86	0	0	0	0	0	0
Other Income	0	1	0	0	1	1	2	1	1	1
Total Income	37	147	3	86	1	1	2	1	1	1
Total Expenditure	3	17	24	7	1	1	1	1	1	1
Operating Profit	34	130	-21	79	0	0	0	1	0	0
Interest	10	11	13	17	0	0	0	0	0	0
Depreciation	0	0	0	3	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	23	118	-34	59	0	0	0	1	0	0
Provision for Tax	13	39	-12	29	0	0	0	0	0	-0
Profit After Tax	11	80	-22	30	0	0	0	0	0	0
Adjustments	-11	-80	22	-30	0	0	-0	0	0	-0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	4.6	34.3	-9.5	12.7	0.1	0.1	0.1	0.1	0.1	0.1

NXTDigital Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	94	106	110	332	202	253	604	817	695	702	0	0
Other Income	1	0	0	0	2	1	21	156	13	62	3	5
Total Income	95	107	110	332	203	254	625	973	707	764	3	5
Total Expenditure	9	17	16	169	28	32	848	939	547	572	2	4
Operating Profit	86	90	95	164	175	222	-223	34	161	191	0	1
Interest	0	0	0	38	46	51	154	155	134	121	0	0
Depreciation	2	3	1	1	1	4	157	184	179	176	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	84	88	93	124	128	167	-534	-305	-152	-105	0	1
Provision for Tax	7	5	1	24	25	70	-24	-188	-97	-64	0	0
Profit After Tax	77	82	93	101	103	97	-510	-117	-55	-41	0	0
Adjustments	0	0	0	0	0	0	0	0	2	-0	0	0
Profit After Adjustments	77	82	93	101	103	97	-510	-117	-53	-41	0	0
Adjusted Earnings Per Share	33	35.3	39.9	43.3	44.3	41.8	-219.4	-50.2	-20.2	-12.3	0.1	0.4

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-100%	-100%	-100%	-100%
Operating Profit CAGR	-100%	-100%	-100%	-100%
PAT CAGR	0%	0%	-100%	-100%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-19%	-39%	-23%	-8%
ROE Average	0%	-11%	-19%	-3%
ROCE Average	0%	-0%	-5%	4%

NXTDigital Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	715	761	817	926	1028	2035	662	296	233	469	68
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	261	225	654	527	286	236	135	0
Other Non-Current Liabilities	1	1	1	1	1	213	237	49	-51	-47	0
Total Current Liabilities	41	44	42	279	162	191	1188	1177	1086	881	13
Total Liabilities	758	806	860	1466	1417	3092	2613	1809	1504	1437	81
Fixed Assets	17	14	14	13	12	237	891	906	837	808	0
Other Non-Current Assets	224	612	697	703	519	2616	943	435	420	490	1
Total Current Assets	517	180	149	750	886	239	779	468	247	139	79
Total Assets	758	806	860	1466	1417	3092	2613	1809	1504	1437	81

NXTDigital Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	3	1	1	1	5	14	33	22	14	5	0
Cash Flow from Operating Activities	-95	140	8	-4	-129	-73	-173	225	121	-82	75
Cash Flow from Investing Activities	129	-104	28	67	231	21	29	187	49	-54	-54
Cash Flow from Financing Activities	-36	-36	-36	-60	-101	43	134	-421	-179	138	-13
Net Cash Inflow / Outflow	-2	-1	0	3	1	-10	-11	-8	-8	2	7
Closing Cash & Cash Equivalent	1	1	1	5	6	4	22	14	5	7	7

NXTDigital Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	33.05	35.32	39.87	43.31	44.31	41.79	-219.42	-50.25	-20.23	-12.29	0.08
CEPS(Rs)	34.12	36.4	40.5	43.88	44.82	43.68	-151.85	29.05	45.47	39.94	0.08
DPS(Rs)	15	15	15	17.5	17.5	17.5	17.5	5	4	4	2
Book NAV/Share(Rs)	308.02	327.8	351.74	398.53	442.79	876.29	283.56	126.06	85.82	139.26	20.16
Core EBITDA Margin(%)	90.9	84.5	85.81	49.27	86.16	87.49	-40.35	-14.93	21.14	18.27	0
EBIT Margin(%)	89.29	82.24	84.5	48.88	86.38	86.02	-62.91	-18.37	-2.55	2.19	0
Pre Tax Margin(%)	89.29	82.24	84.5	37.33	63.62	65.96	-88.43	-37.33	-21.67	-14.89	0
PAT Margin (%)	82.05	77.07	83.85	30.26	51.01	38.38	-84.38	-14.28	-7.85	-5.85	0
Cash Profit Margin (%)	84.72	79.43	85.17	30.65	51.6	40.11	-58.4	8.25	17.65	19	0
ROA(%)	10.42	10.49	11.12	8.65	7.14	4.3	-17.86	-5.28	-3.32	-2.81	0.04
ROE(%)	11.04	11.11	11.73	11.55	10.53	6.34	-37.84	-24.53	-20.9	-11.79	0.1
ROCE(%)	12.02	11.86	11.83	14.98	12.65	10.4	-16.36	-9.65	-1.52	1.33	0.04
Receivable days	43.34	49.27	25.29	49.99	84.58	6.18	25.52	24.66	19.32	23.26	0
Inventory Days	46.9	41.22	184.59	328.57	841.08	337.8	22.78	17.88	22.19	16.27	0
Payable days	0	0	0	111.61	1398.95	23.01	3326.69	7436.59	0	2114.13	0
PER(x)	10.7	6.56	9.01	8.57	10.39	14.17	0	0	0	0	1333.54
Price/Book(x)	1.15	0.71	1.02	0.93	1.04	0.68	1.13	1.78	4.74	2.9	5.38
Dividend Yield(%)	3.76	5.73	3.7	4.17	3.37	2.62	4.82	1.97	0.87	0.99	1.84
EV/Net Sales(x)	8.76	5.05	7.55	3.87	7.12	8.35	3.06	1.68	2.72	3.02	0
EV/Core EBITDA(x)	9.53	5.97	8.79	7.85	8.19	9.52	-8.29	40.33	11.76	11.07	1292.72
Net Sales Growth(%)	149.36	13.79	3.76	201.06	-39.32	25.35	138.81	35.34	-15	1	-100
EBIT Growth(%)	13.24	4.81	6.61	74.15	7.24	24.82	-274.66	60.47	88.1	186.92	-98.24
PAT Growth(%)	18.02	6.88	12.88	8.64	2.3	-5.69	-625.06	77.1	52.9	24.69	100.66
EPS Growth(%)	18.02	6.88	12.88	8.64	2.3	-5.69	-625.06	77.1	59.75	39.22	100.66
Debt/Equity(x)	0	0	0	0.46	0.36	0.37	1.83	3.25	3.75	1.64	0
Current Ratio(x)	12.46	4.08	3.55	2.69	5.46	1.25	0.66	0.4	0.23	0.16	6.3
Quick Ratio(x)	12.17	3.81	1.17	0.9	2.81	1.39	0.66	0.41	0.21	0.14	5.35
Interest Cover(x)	0	0	0	4.23	3.79	4.29	-2.47	-0.97	-0.13	0.13	0
Total Debt/Mcap(x)	0	0	0	0.5	0.35	0.54	1.61	1.83	0.79	0.56	0

NXTDigital Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	64.67	64.67	64.67	64.67	64.67	64.67	64.67	64.67	64.67	64.67
FII	4.98	5.33	5.33	5.33	5.31	5.31	5.32	5.32	5.32	5.32
DII	10	10	10	1.25	1.27	1.27	1.25	1.25	1.25	1.25
Public	20.35	20	20	28.76	28.76	28.76	28.76	28.76	28.76	28.76
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	2.18	2.18	2.18	2.18	2.18	2.18	2.18	2.18	2.18	2.18
FII	0.17	0.18	0.18	0.18	0.18	0.18	0.18	0.18	0.18	0.18
DII	0.34	0.34	0.34	0.04	0.04	0.04	0.04	0.04	0.04	0.04
Public	0.69	0.67	0.67	0.97	0.97	0.97	0.97	0.97	0.97	0.97
Others	0	0	0	0	0	0	0	0	0	0
Total	3.37	3.37	3.37	3.37	3.37	3.37	3.37	3.37	3.37	3.37

Pros

Debtor days have improved from 2114.13 to 0days.
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of -11% over the last 3 years.
Stock is trading at 5.1 times its book value.
Earnings include an other income of Rs. 3 Cr.
The company has delivered a poor profit growth of -100% over past five years.

* 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.

NXTDigital News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

NXTDigital

Add Watchlist

NXTDigital Research see more...

Overview Inc. Year: 1985Industry: TV Broadcasting & Software Production

NXTDigital Share Price

Alert Data

Quarterly Price

Peer Comparison

NXTDigital Quarterly Results

NXTDigital Profit & Loss

Growth Rates

NXTDigital Balance Sheet

NXTDigital Cash Flow

NXTDigital Ratios

NXTDigital Shareholding Pattern

NXTDigital News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!