1. India Stocks

  2. •

    Consumer services

  3. •

    Cable/Satellite TV
NDL Ventures Ltd

NDL Ventures Ltd

103.00
INR
-7.00
(-6.36%)
0.22EPS
585.85P/E
4.42BMarket Cap
NDL Ventures Ltd
BSE:NDLVENTURE
(Bombay Stock Exchange)

Recent

price

103.00

P/E

ratio

585.85

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
INR
186.69
231.87
300.06
330.09
325.04
261.27
312.5
259.47
284.98
429.7
371.23
24.12
- -
- -
- -
- -
- -
Revenue per Share
47.03
43.26
34.54
0.09
7.86
-34.97
-24.37
-74.51
-114.57
-72.52
-11.1
-30.98
0.08
0.48
0.18
0.27
0.22
Basic EPS, GAAP
-24.13
-28.36
-221.85
-2.52
-49.85
51.13
24.72
-106.62
-119.7
-90.23
222.29
-31.7
22.24
-3.19
-1.25
-1.39
- -
Free Cash Flow per Basic Share
8.86
11.06
13.31
13.45
13.27
28.67
0.11
15.49
15.49
16.52
14.28
3.11
4
2
1
0.5
- -
Dividend per Share
288.38
316.21
352.58
337.13
328.7
284.19
407.29
388.52
231.62
53.13
30.43
-21.77
20.16
18.64
17.83
17.61
- -
Book Value per Share
261.31
285.94
320.35
305.52
286.13
233.2
361.85
346.55
191.79
-136.55
-125.5
-145.67
20.16
18.64
17.83
17.61
- -
Tangible Book Value per Share
23
23
23
23
23
23
23
23
23
23
26
29
34
34
34
34
32
Basic Weighted Avg Shares
4,336
5,385
6,969
7,666
7,549
6,068
7,258
6,026
6,618
9,980
9,749
693
- -
- -
- -
- -
- -
Sales/Revenue/Turnover
32.62
32.29
22.69
2.51
28.04
-1.37
0.01
-43.91
-28.8
8.71
-0.56
62.36
- -
- -
- -
- -
- -
Operating Margin (%)
332
410
674
1,218
842
892
1,240
1,499
1,529
1,975
3,075
1,489
- -
- -
- -
- -
- -
Depreciation Expense
1,092
1,005
802
2
183
-812
-566
-1,730
-2,661
-1,684
-291
-890
3
16
6
9
7
Net Income, GAAP
20.24
27.71
24.3
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
10.29
43.11
25.58
25.42
Effective Tax Rate (%)
25.19
18.66
11.51
0.03
2.42
-13.38
-7.8
-28.71
-40.2
-16.88
-2.99
-128.41
- -
- -
- -
- -
- -
Profit Margin (%)
3,458
3,990
5,820
4,423
4,583
-9
-6,351
-9,828
-4,113
-7,455
-8,838
804
669
615
584
580
- -
Working Capital
791
598
6,389
6,292
7,484
9,570
7,070
6,779
5,266
3,725
3,717
3,440
- -
- -
- -
- -
- -
LT Debt
8,222
9,154
9,781
8,855
7,773
6,714
9,595
8,623
5,562
2,478
2,208
811
679
628
601
593
- -
Total Equity
13.66
12.75
6.56
- -
- -
- -
- -
- -
- -
- -
- -
3.29
-0.29
-5.48
-3.62
-4.57
- -
Return on Invested Capital (%)
16.4
9.21
5.58
- -
- -
- -
- -
- -
- -
- -
- -
2.47
0.04
2.47
0.96
1.53
- -
Return on Capital (%)
16.96
14.31
10.33
0.03
2.36
-11.41
-7.05
-18.72
-36.95
-50.93
-28.29
- -
- -
2.47
0.96
1.53
- -
Return on Common Equity (%)

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
34
34
34
Market Capitalization
2,956
3,960
4,418

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
635
- -
Cash, Cash Equivalents & STI
- -
7
- -
Accounts Receivable, Net
- -
- -
- -
Inventories
- -
120
- -
Total Current Liabilities
- -
55
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-16.18%
-18.54%
-1.27%
Free Cash Flow
-143.56%
-92.34%
11.19%
Net Income, GAAP
69.51%
117.07%
54.08%
Sales/Revenue/Turnover
- -
- -
- -
Total Cash Common Dividend
- -
-35.06%
-50%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
0.05
0.06
0.02
0.04
0.18
2026
0.07
- -
0.07
0.05
0.27
2027
0.03
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
1
2026
- -
- -
- -
- -
0.5
2027
- -
- -
- -
- -
- -
Similar Companies
Comcast Corporation (NASDAQ:CMCSA)
Warner Bros. Discovery, Inc. - Series A (NASDAQ:WBD)
Charter Communications, Inc. (NASDAQ:CHTR)
Paramount Skydance Corporation (NASDAQ:PSKY)
Skydance Corporation (NYSE:SKYD)
Cable One, Inc. (NYSE:CABO)
Business
NDL Ventures Ltd. (NDLVENTURE.NS), a Hinduja Group company headquartered in Mumbai, India, and incorporated in 1985, engages in real estate business through its subsidiaries; the company deals in property development, land holdings, and related activities primarily in India. Previously known as NXTDIGITAL Ltd. until April 2023, it operated in media and communications segments including digital cable TV, broadband internet, and voice-over-IP services before demerging those undertakings into Hinduja Global Solutions Ltd. in November 2022; its memorandum of association now includes financial services to support new ventures. In November 2025, the board approves a merger by absorption of Hinduja Leyland Finance Ltd., a non-banking financial company subsidiary of Ashok Leyland, at a share exchange ratio of 25 NDL Ventures shares for every 10 Hinduja Leyland Finance shares, with an appointed date of April 1, 2026, pending regulatory approvals from RBI, SEBI, NCLT, and stock exchanges; this strategic move marks entry into the NBFC sector for vehicle financing and aims to enhance growth, shareholder value, and operational efficiencies. The company maintains low debt levels, focuses on treasury investments alongside real estate, and operates with a lean workforce in the Indian market.