NDL Ventures Ltd.

•

ndlventures.inBSE: 500189NSE: NDLVENTURE

Market Cap₹ 422 Cr.

Current Price

High / Low₹ 140 / 80

Stock P/E557.6

Book Value₹ 18

Price to Book3.00

Dividend Yield0.40 %

ROCE1.7 %

ROE1.0 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2022 • Media & Communications: 90.1% • Other: 9.9% • Treasury: -0.0%

AI Sector View

AI GENERATED

Media Entertainment & Publication

Hold

This sector uses indirect proxies rather than direct ad-spend data. Urban CMIE sentiment at 109.5 (2026-07), disposable personal income of INR 353131560 million (Dec/25), and consumer spending of INR 44743 billion (Jun/26) are supportive, but formal consumer confidence weakened to 88.3 (Jul/26). FPI flow is mildly negative at INR -558 crore over 3 months to 2026-08-31, so the stance remains neutral and confidence is capped.

Confidence

48%

View full sector analysis →

PROS

Company is almost debt free
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 24.16x)
Company generates healthy free cash flow
Company has a consistent dividend-paying track record

CONS

A large part of profit comes from other income (476.0% of PBT)
Operating cash flow has been negative in recent years
Company has a low return on capital employed of 1.5%
Company has a low return on equity of 1.2% over last 3 years
Interest coverage is weak at 0.0x - earnings barely cover interest
Company's sales have been declining over the last five years

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Media Entertainment & PublicationMedia & EntertainmentTV Broadcasting & Software Production

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	SUNTV	475.45	12.25	18736.75	2.63	619.07	16.98	1457.88	12.99	16.08	50.64
2.	ZEEL	79.43	37.09	7629.41	2.52	74.30	-48.30	1907.30	4.52	2.70	5.22
3.	NETWORK18	26.65	0.00	4109.43	0.00	-38.36	-102.58	516.26	10.34	4.63	8.76
4.	DEN	27.00	8.69	1288.50	0.00	34.59	-35.52	242.77	0.62	5.67	4.74
5.	NDTV	71.96	0.00	811.89	0.00	-818.80	-1064.56	1172.30	988.99	-91.45	-58.02
6.	GTPL	59.88	89.59	673.43	3.34	1.38	-81.20	1015.41	12.36	6.75	10.31
7.	TVTODAY	110.10	38.28	656.95	0.00	10.26	39.59	206.22	4.58	3.58	7.66
8.	ZEEMEDIA	7.45	33.15	488.29	0.00	-12.12	-37.57	190.85	4.66	-35.79	8.52
9.	ENIL	102.10	0.00	486.71	1.96	-6.01	-14.22	113.68	-1.26	-2.19	7.94
10.	DISHTV	2.52	0.00	464.00	0.00	-2863.00	-2928.67	2658.30	707.11	0.00	-40.89
11.	NDLVENTURE	125.35	557.56	422.07	0.40	-46.36	-69.15	245.22	-9.40	1.69	12.47
12.	RADIOCITY	6.13	4.52	211.91	0.00	0.00	—	44.14	—	-8.67	9.64

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	0	0	0	0	0	0	0	0	0	0	0	0	0
	1	1	1	1	1	1	1	1	1	1	1	1	1
Operating Profit	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
OPM %	—	—	—	—	—	—	—	—	—	—	—	—	—
	2	1	1	2	1	1	1	1	1	1	1	1	1
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before Tax	0	1	0	0	0	0	0	0	0	0	0	0	0
Tax %	0.00%	17.86%	26.53%	-14.29%	61.70%	19.23%	40.00%	33.33%	25.00%	26.32%	25.81%	28.57%	22.61%
Net Profit	0	0	0	0	0	0	0	0	0	0	0	0	0
	0.14	0.14	0.10	0.10	0.05	0.06	0.02	0.04	0.07	0.08	0.07	0.05	0.03

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	332	202	253	604	817	695	702	0	0	0	0
	169	28	32	848	939	547	572	2	4	4	4
Operating Profit	164	174	221	-244	-122	148	129	-2	-4	-4	-4
OPM %	49.27%	86.16%	87.49%	-40.35%	-14.93%	21.30%	18.43%	—	—	—	—
	0	2	1	21	156	13	62	3	6	5	5
Interest	38	46	51	154	155	134	121	0	0	0	0
Depreciation	1	1	4	157	184	179	176	0	0	0	0
Profit before Tax	124	128	167	-534	-305	-152	-105	0	2	1	1
Tax %	18.95%	19.82%	41.81%	4.58%	61.76%	63.77%	60.74%	0.00%	10.29%	43.11%	26.21%
Net Profit	101	103	97	-510	-117	-55	-41	0	2	1	1
EPS	0.00	0.00	0.00	0.00	0.00	-20.00	-15.06	0.08	0.48	0.18	—
Dividend Payout %	35.76%	34.96%	37.06%	-7.06%	-8.81%	-17.50%	-32.54%	2457.00%	208.39%	284.97%	—

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

COMPOUNDED PROFIT GROWTH

10 Years:: -40%
5 Years:: —
3 Years:: —

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: -1%
1 Year:: 41%

RETURN ON EQUITY

10 Years:: -6%
5 Years:: -6%
3 Years:: 1%
Last Year:: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	21	21	21	21	21	24	34	34	34	34
	905	1,008	2,015	638	272	209	435	34	29	26
	400	262	791	1,148	940	1,071	926	0	0	0
Trade Payables	95	0	1	213	255	211	122	0	1	1
	46	126	265	594	321	-11	-80	12	5	6
Total Liabilities	1,466	1,417	3,092	2,613	1,809	1,504	1,437	81	69	66
	13	12	237	891	906	837	808	0	0	0
Capital Work in Progress	0	0	0	25	13	5	4	0	0	0
	614	434	2,569	1,271	349	355	354	0	0	0
	499	431	37	38	42	43	20	12	12	12
	0	0	0	0	0	0	0	0	0	0
Cash & Bank	5	6	8	100	102	89	10	11	5	5
	336	535	241	289	397	175	241	57	52	49
Total Assets	1,466	1,417	3,092	2,613	1,809	1,504	1,437	81	69	66

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	22	-108	-22	-92	237	114	-69	75	-11	-4
Cash from Investing	67	231	21	29	187	49	-54	-54	10	8
Cash from Financing	-60	-101	43	134	-421	-179	138	-13	-7	-3
	3	1	-10	-11	-8	-8	2	7	-7	0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	66.20	66.20	66.20	66.20	66.20	66.20	66.20	66.20	66.20
	5.32	5.32	5.38	5.38	5.38	5.38	5.32	5.39	5.38
	1.25	1.25	1.25	0.00	0.00	0.00	0.00	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	27.23	27.23	27.17	28.42	28.42	28.42	28.48	28.41	28.42

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-09

Clarification - Financial Results

2026-09-09 - The Exchange has sought clarification from NDL Ventures Limited for the quarter ended 30-Jun-2026 with respect to Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015. On basis of above the Company is required to clarify the following: The response of the Company is awaited.

2026-08-30

Copy of Newspaper Publication

2026-08-30 - NDL Ventures Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-29

Record Date

2026-08-29 - NDL Ventures Limited has informed the Exchange that Record date for the purpose of Dividend is 15-Sep-2026.

2026-08-29

Record Date

2026-08-29 - NDL Ventures Limited has informed the Exchange that Record date for the purpose of Determining Eligible Members for evoting for purpose of 41st AGM is 15-Sep-2026.

2026-08-29

Shareholders meeting

2026-08-29 - NDL Ventures Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 21, 2026

2026-08-27

Copy of Newspaper Publication

2026-08-27 - NDL Ventures Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-20

General Updates

2026-08-20 - NDL Ventures Limited has informed the Exchange about General Updates

2026-08-12

Copy of Newspaper Publication

2026-08-12 - NDL Ventures Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-10

Outcome of Board Meeting

2026-08-10 - NDL Ventures Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.

News

Recent coverage and analyst commentary for NDLVENTURE

Loading news…

🤖

AI Stock Analyst

NDL Ventures Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

SUNTV

475.45

12.25

18736.75

2.63

619.07

16.98

1457.88

12.99

16.08

50.64

ZEEL

79.43

37.09

7629.41

2.52

74.30

-48.30

1907.30

4.52

2.70

5.22

NETWORK18

26.65

0.00

4109.43

0.00

-38.36

-102.58

516.26

10.34

4.63

8.76

DEN

27.00

8.69

1288.50

0.00

34.59

-35.52

242.77

0.62

5.67

4.74

NDTV

71.96

0.00

811.89

0.00

-818.80

-1064.56

1172.30

988.99

-91.45

-58.02

GTPL

59.88

89.59

673.43

3.34

1.38

-81.20

1015.41

12.36

6.75

10.31

TVTODAY

110.10

38.28

656.95

0.00

10.26

39.59

206.22

4.58

3.58

7.66

ZEEMEDIA

7.45

33.15

488.29

0.00

-12.12

-37.57

190.85

4.66

-35.79

8.52

ENIL

102.10

0.00

486.71

1.96

-6.01

-14.22

113.68

-1.26

-2.19

7.94

DISHTV

2.52

0.00

464.00

0.00

-2863.00

-2928.67

2658.30

707.11

0.00

-40.89

NDLVENTURE

125.35

557.56

422.07

0.40

-46.36

-69.15

245.22

-9.40

1.69

12.47

RADIOCITY

6.13

4.52

211.91

0.00

—

44.14

—

-8.67

9.64

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

Operating Profit

-1

OPM %

—

Interest

Depreciation

Profit before Tax

Tax %

0.00%

17.86%

26.53%

-14.29%

61.70%

19.23%

40.00%

33.33%

25.00%

26.32%

25.81%

28.57%

22.61%

Net Profit

0.14

0.10

0.05

0.06

0.02

0.04

0.07

0.08

0.07

0.05

0.03

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

TTM

332

202

253

604

817

695

702

169

848

939

547

572

Operating Profit

164

174

221

-244

-122

148

129

-2

-4

OPM %

49.27%

86.16%

87.49%

-40.35%

-14.93%

21.30%

18.43%

—

156

Interest

154

155

134

121

Depreciation

157

184

179

176

Profit before Tax

124

128

167

-534

-305

-152

-105

Tax %

18.95%

19.82%

41.81%

4.58%

61.76%

63.77%

60.74%

0.00%

10.29%

43.11%

26.21%

Net Profit

101

103

-510

-117

-55

-41

EPS

0.00

-20.00

-15.06

0.08

0.48

0.18

—

Dividend Payout %

35.76%

34.96%

37.06%

-7.06%

-8.81%

-17.50%

-32.54%

2457.00%

208.39%

284.97%

—

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Equity Capital

905

1,008

2,015

638

272

209

435

400

262

791

1,148

940

1,071

926

Trade Payables

213

255

211

122

126

265

594

321

-11

-80

Total Liabilities

1,466

1,417

3,092

2,613

1,809

1,504

1,437

237

891

906

837

808

Capital Work in Progress

614

434

2,569

1,271

349

355

354

499

431

Cash & Bank

100

102

336

535

241

289

397

175

241

Total Assets

1,466

1,417

3,092

2,613

1,809

1,504

1,437

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

-108

-22

-92

237

114

-69

-11

-4

Cash from Investing

231

187

-54

Cash from Financing

-60

-101

134

-421

-179

138

-13

-7

-3

-10

-11

-8

-7

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

66.20

5.32

5.38

5.32

5.39

5.38

1.25

0.00

Government

0.00

27.23

27.17

28.42

28.48

28.41

28.42

NDL Ventures Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

NDL Ventures Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI