SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

NDL Ventures Ltd (NDLVENTURE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500189 NSE: NDLVENTURE TV Broadcasting & Software Production | Small Cap | NXTDigital Share Price

₹130.70 0.05 (0.04%)

As on 04-Jun'26 16:59

NDL Ventures Ltd (NDLVENTURE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500189 NSE: NDLVENTURE TV Broadcasting & Software Production | Small Cap | NXTDigital Share Price

₹130.70 0.05 (0.04%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹440 Cr.
Current Price
₹130.7
52-Week Low / High
₹62 / 140
TTM EPS
₹0.3
TTM Sales
₹0 Cr.
Book Value per Share
₹17.6
P/E Ratio
483.08
Higher than its 5-year historical median
Industry PE
19.7
Price to Book (P/B)
7.42
Higher than its 5-year historical median
Price to Sales (P/S)
0.00
EV/EBITDA
355.03
Higher than its 5-year historical median
Dividend Yield
0.94%
Profitability Efficiency
Return on Equity (ROE)
0.96%
In line with industry median
Return on Capital Employed (ROCE)
1.69%
In line with industry median
Return on Assets (ROA)
0.87%
Operating Profit Margin
0%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
-
-
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-63.58%
Asset Quality
Promoter Holding
66.20%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹26 Cr.
Equity
₹33.7 Cr.
Face Value
₹10
All Time Low / High
₹9.78 / 814.28

NDL Ventures stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is NDL Ventures Ltd a good quality company?
NDL Ventures Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does NDL Ventures Ltd performance compare with that of its Peers?
Q.1 Revenue growth of NDL Ventures Ltd vs industry peers?
NDL Ventures Ltd revenue CAGR is -100.00%, compared to the industry median CAGR of -2.11%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of NDL Ventures Ltd?
Promoters hold 66.20% of the NDL Ventures Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of NDL Ventures Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -9.7% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
NDL Ventures Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15%12.7%10.4%-16.4%-9.7%-1.5%1.3%0%2.8%1.7%-
Value Creation
Index
0.1-0.1-0.3-2.2-1.7-1.1-0.9-1.0-0.8-0.9-

Growth Parameters

Sales 3322022536048176957020000
Sales YoY Gr.--39.3%25.4%138.8%35.3%-15%1%-100%NANA-
Adj EPS 43.344.641.8-175.241.6-19.3-12.20.10.50.20.3
YoY Gr.-2.9%-6.3%-519.2%NA-146.5%NANA500%-62.5%-
BVPS (₹) 398.5442.8876.3283.6126.185.8139.320.218.617.817.6
Adj Net
Profit
10110497.1-40796.6-52.5-410.31.60.61
Cash Flow from Ops. -3.8-129505-173225121-8274.9-10.7-4.2-
Debt/CF from Ops. -112.4-2.91.5-74.27.2-9.4000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS -45.6%-66.3%NA-62.5%
BVPS-29.2%-32.4%-49.6%-4.4%
Share Price -9.4% -21.7% 2.4% 100.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.610.69.2-46.920.2-19.8-11.70.12.511.5
Op. Profit
Mgn %
49.386.687.5-15.322.421.819.8000NAN
Net Profit
Mgn %
30.351.338.4-67.411.8-7.6-5.9000INF
Debt to
Equity
0.50.40.41.83.33.81.60000
Working Cap
Days
5771,6291,1863041711711230000
Cash Conv.
Cycle
272-24156995-84-93-590000

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales332202253604817695702000
Operating Expenses + 1692832848939547572244
Manufacturing Costs100497395372360000
Material Costs15712141211329000
Employee Cost 23447565753122
Other Costs 91314292477115130222
Operating Profit 164174221-244-122148129-2-4-4
Operating Profit Margin (%) 49.3%86.2%87.5%-40.3%-14.9%21.3%18.4%---
Other Income + 021211561362365
Exceptional Items 0000000000
Interest 384651154155134121000
Depreciation 114157184179176000
Profit Before Tax 124128167-534-305-152-105021
Tax 242570-24-188-97-64000
Profit After Tax 10110397-510-117-55-41021
PAT Margin (%) 30.3%51.0%38.4%-84.4%-14.3%-7.9%-5.9%---
Adjusted EPS (₹)43.344.341.8-219.0-50.3-20.2-12.30.10.50.2
Dividend Payout Ratio (%)35.80%35%37.10%-7.10%-8.80%-17.50%-32.50%2,457%208.40%285%

Valuation of NXTDigital - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 9261,0282,035659293233469686360
Share Capital 21212121212434343434
Reserves 9051,0082,015638272209435342926
Debt +400262745986682813733000
Long Term Debt261225654527286236135000
Short Term Debt1393791459395577599000
Minority Interest0000000000
Trade Payables9501213255211122011
Others Liabilities 461263117565802461121256
Total Liabilities 1,4661,4173,0922,6131,8091,5041,437816966

Fixed Assets

Net Fixed Assets +1312237891906837808000
Gross Block26262421,2831,4511,2971,295000
Accumulated Depreciation13144391545460488000
CWIP 000251354000
Investments 6144342,5691,271349355354000
Inventories4994313738424320121212
Trade Receivables913678324248000
Cash Equivalents 56810010289101155
Others Assets 245532235211365133193575249
Total Assets 1,4661,4173,0922,6131,8091,5041,437816966

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -4-129-73-173225121-8275-11-4
PBT 124128167-534-305-149-106021
Adjustment -14-3-178475547309274-2-5-4
Changes in Working Capital -88-233-11-33-5-47-23777-7-1
Tax Paid -26-21-51-81-117-13-0-1-0
Cash Flow From Investing Activity + 67231212918749-54-54108
Capex -0-0-195-118-186-54-136000
Net Investments 672312011383759600-00
Others 00149-2782-54108
Cash Flow From Financing Activity + -60-10143134-421-179138-13-7-3
Net Proceeds from Shares 000000287000
Net Proceeds from Borrowing 0000000000
Interest Paid -43-47-49-158-158-112-119000
Dividend Paid -67-0-36-36-36-12-9-13-7-3
Others 49-54128328-227-54-21000
Net Cash Flow 31-10-11-8-827-70

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)11.5510.536.34-37.84-24.53-20.9-11.790.12.470.96
ROCE (%)14.9812.6510.4-16.36-9.65-1.521.330.042.761.69
Asset Turnover Ratio0.290.140.110.210.370.420.48000
PAT to CFO Conversion(x)-0.04-1.25-0.75N/AN/AN/AN/AN/A-5.5-4
Working Capital Days
Receivable Days5084.606.2025.5024.7019.3023.30000
Inventory Days328.60841.10337.8022.8017.9022.2016.30000
Payable Days111.601,399233,326.707,436.6002,114.10000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

NDL Ventures Ltd FAQs

The current trading price of NXTDigital on 04-Jun-2026 16:59 is ₹130.7.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 03-Jun-2026 the market cap of NXTDigital stood at ₹440.1 Cr

The latest P/E ratio of NXTDigital as of 03-Jun-2026 is 483.1.

The latest P/B ratio of NXTDigital as of 03-Jun-2026 is 7.42.

The 52-week high of NXTDigital is ₹140.1 and the 52-week low is ₹62.12.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of NXTDigital is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that NDL Ventures Ltd is a below average quality company.

The key valuation ratios of NDL Ventures Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of NDL Ventures Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About NDL Ventures Ltd

Formerly known as Hinduja TMT, Hinduja Ventures is part of the Hinduja Group companies. This is an outsourcing company that provides IT services and BPO/contact center services to customers. The company’s IT services provides application development and maintenance, legacy migration services, engineering design services and SAP implementation services. These services are complemented by Hinduja Venture’s BPO services in the area of back office claims processing, technical help desk support, contact center services, payroll processing, accounts receivables and accounts payable services.

It has got alliances and technology partnerships with global IT and technology players like IBM for technology on the websphere middleware platform, Compaq, Nortel for the support of switch technology for call centers, enhancement technology and 3I for training and recruitment for call centers, Oracle for Oracle database.

It has subsidiaries in India, US, UK and France. The Indian subsidiaries -In technology:

• SourceOne HTMT Inc,

• Customer Contact Centre Inc, and

• SourceOne Communications Asia Inc;

In media:

• Indusind Media Communications and

• InNetwork Entertainment; and

In telecom:

• n2Cable and

• Indusind Telecom Network.

The acquisitions of Source One Communications Inc, USA and Customer Contact Center Inc, Manila added many high-profile clients to its customer base in USA and expanded the company’s canvas of domain expertise from just telecom, insurance and discrete manufacturing to now include BFSI, pharmaceuticals, consumer electronics, household products, energy and utilities.

In 2010 Hinduja Ventures approved, to acquire all the shares of IDL Specialty Chemicals Ltd and to enter into a Memorandum of Understanding (MOU)

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×